SEVODOC

Tenancy cashflow budget · €1200.00 · 0× · 2+24 · €150.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €1200.00 · 0× · 2+24 · €150.00

Change the example inputs

Before move-in and in month one€2 550.00
Rent for the full term€28 800.00
Utility budget for the term€3 600.00
Security deposit separately€0.00
Outlay including deposit€32 400.00

24 × €1200.00 = €28800.00

Security deposit separately + Rent for the full term + Utility budget for the term = €32400.00

Checkable payment schedule
PeriodMonthly rent, EURPrepayment creditedSecurity deposit separatelyRent prepaidUtility budgetCumulative paid
0€0.00€0.00€0.00€2 400.00€0.00€2 400.00
1€0.00€1 200.00€0.00€0.00€150.00€2 550.00
2€0.00€1 200.00€0.00€0.00€150.00€2 700.00
3€1 200.00€0.00€0.00€0.00€150.00€4 050.00
4€1 200.00€0.00€0.00€0.00€150.00€5 400.00
5€1 200.00€0.00€0.00€0.00€150.00€6 750.00
6€1 200.00€0.00€0.00€0.00€150.00€8 100.00
7€1 200.00€0.00€0.00€0.00€150.00€9 450.00
8€1 200.00€0.00€0.00€0.00€150.00€10 800.00
9€1 200.00€0.00€0.00€0.00€150.00€12 150.00
10€1 200.00€0.00€0.00€0.00€150.00€13 500.00
11€1 200.00€0.00€0.00€0.00€150.00€14 850.00
12€1 200.00€0.00€0.00€0.00€150.00€16 200.00
13€1 200.00€0.00€0.00€0.00€150.00€17 550.00
14€1 200.00€0.00€0.00€0.00€150.00€18 900.00
15€1 200.00€0.00€0.00€0.00€150.00€20 250.00
16€1 200.00€0.00€0.00€0.00€150.00€21 600.00
17€1 200.00€0.00€0.00€0.00€150.00€22 950.00
18€1 200.00€0.00€0.00€0.00€150.00€24 300.00
19€1 200.00€0.00€0.00€0.00€150.00€25 650.00
20€1 200.00€0.00€0.00€0.00€150.00€27 000.00
21€1 200.00€0.00€0.00€0.00€150.00€28 350.00
22€1 200.00€0.00€0.00€0.00€150.00€29 700.00
23€1 200.00€0.00€0.00€0.00€150.00€31 050.00
24€1 200.00€0.00€0.00€0.00€150.00€32 400.00

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. €1200.00 · 0× · 2+24 · €150.00

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.