Loading
Demonstration. Marisol Patrimonio SL does not exist and every figure here is invented. The software is the real thing — every screen, every model, every document — and nothing can be saved.
Demonstration. Marisol Patrimonio SL does not exist and every figure here is invented. The software is the real thing — every screen, every model, every document — and nothing can be saved. Walk the ninety seconds →
The firmThe investor
Capital
The set is yours to choose — 2 in it.
Capital out, rent and sales back in. The trough is the money you actually need.
Lowest point: -6.445.672 € in Feb 27.
Scroll sideways for the rest →
Operating cash is NOI less the whole debt schedule, principal included; sale proceeds land after debt is repaid. Deals with no opening date contribute their capital calls but no income — they are listed below.
Every capital call across the selected deals, on the dates they fall.
Heaviest month: 4.528.872 € in Nov 26; 6.445.672 € committed by then at most.
Scroll sideways for the rest →
The bars are what each month needs; the indigo figures are the running total. Peak exposure over this schedule is 6.445.672 € — the most you are ever out of pocket at once, which is the number that decides whether you can carry these deals together.
Squares are money going out, circles are milestones. Where they bunch up is where the month gets difficult.
Scroll sideways for the rest →
Mute a deal to take it out of the line above. Nothing is unpicked — this is a question, not a decision.
| Investor | Deals | Committed | Called | Paid in | Outstanding |
|---|---|---|---|---|---|
| Inversiones Turia SL | Ruzafa 41 · Soho 8 | 4.500.000 € | 1.500.000 € | 1.500.000 € | 0 € |
| Familia Bonet | Ruzafa 41 · Soho 8 | 2.500.000 € | 900.000 € | 0 € | 900.000 € |
The same six figures the investor sees on their own statement, from one definition — so the firm and the investor cannot be told different stories about the same money.