SEVODOC

Tenancy cashflow budget · €1000.00 · 1× · 0+24 · €100.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €1000.00 · 1× · 0+24 · €100.00

Change the example inputs

Before move-in and in month one€2 100.00
Rent for the full term€24 000.00
Utility budget for the term€2 400.00
Security deposit separately€1 000.00
Outlay including deposit€27 400.00

24 × €1000.00 = €24000.00

Security deposit separately + Rent for the full term + Utility budget for the term = €27400.00

Checkable payment schedule
PeriodMonthly rent, EURPrepayment creditedSecurity deposit separatelyRent prepaidUtility budgetCumulative paid
0€0.00€0.00€1 000.00€0.00€0.00€1 000.00
1€1 000.00€0.00€0.00€0.00€100.00€2 100.00
2€1 000.00€0.00€0.00€0.00€100.00€3 200.00
3€1 000.00€0.00€0.00€0.00€100.00€4 300.00
4€1 000.00€0.00€0.00€0.00€100.00€5 400.00
5€1 000.00€0.00€0.00€0.00€100.00€6 500.00
6€1 000.00€0.00€0.00€0.00€100.00€7 600.00
7€1 000.00€0.00€0.00€0.00€100.00€8 700.00
8€1 000.00€0.00€0.00€0.00€100.00€9 800.00
9€1 000.00€0.00€0.00€0.00€100.00€10 900.00
10€1 000.00€0.00€0.00€0.00€100.00€12 000.00
11€1 000.00€0.00€0.00€0.00€100.00€13 100.00
12€1 000.00€0.00€0.00€0.00€100.00€14 200.00
13€1 000.00€0.00€0.00€0.00€100.00€15 300.00
14€1 000.00€0.00€0.00€0.00€100.00€16 400.00
15€1 000.00€0.00€0.00€0.00€100.00€17 500.00
16€1 000.00€0.00€0.00€0.00€100.00€18 600.00
17€1 000.00€0.00€0.00€0.00€100.00€19 700.00
18€1 000.00€0.00€0.00€0.00€100.00€20 800.00
19€1 000.00€0.00€0.00€0.00€100.00€21 900.00
20€1 000.00€0.00€0.00€0.00€100.00€23 000.00
21€1 000.00€0.00€0.00€0.00€100.00€24 100.00
22€1 000.00€0.00€0.00€0.00€100.00€25 200.00
23€1 000.00€0.00€0.00€0.00€100.00€26 300.00
24€1 000.00€0.00€0.00€0.00€100.00€27 400.00

The calculation is a local example. This action saves no customer document and makes no payment.

Example assumptions and limits

Continue in the actual tool

Calculation sources and checks

Common questions

What can I verify in this example?

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €1000.00 · 1× · 0+24 · €100.00

Which assumptions should I change for my transaction?

The deposit is separate from rent expense. A refund is not treated as already received: it depends on the actual balance, obligations and agreement.

Will opening a template produce an approved document?

Hypothetical calculation. It does not save a document, prove payment or post a journal entry.