SEVODOC

Tenancy cashflow budget · €1200.00 · 1× · 2+24 · €100.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €1200.00 · 1× · 2+24 · €100.00

Change the example inputs

Before move-in and in month one€3 700.00
Rent for the full term€28 800.00
Utility budget for the term€2 400.00
Security deposit separately€1 200.00
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€1 200.00€2 400.00€0.00€3 600.00
1€0.00€1 200.00€0.00€0.00€100.00€3 700.00
2€0.00€1 200.00€0.00€0.00€100.00€3 800.00
3€1 200.00€0.00€0.00€0.00€100.00€5 100.00
4€1 200.00€0.00€0.00€0.00€100.00€6 400.00
5€1 200.00€0.00€0.00€0.00€100.00€7 700.00
6€1 200.00€0.00€0.00€0.00€100.00€9 000.00
7€1 200.00€0.00€0.00€0.00€100.00€10 300.00
8€1 200.00€0.00€0.00€0.00€100.00€11 600.00
9€1 200.00€0.00€0.00€0.00€100.00€12 900.00
10€1 200.00€0.00€0.00€0.00€100.00€14 200.00
11€1 200.00€0.00€0.00€0.00€100.00€15 500.00
12€1 200.00€0.00€0.00€0.00€100.00€16 800.00
13€1 200.00€0.00€0.00€0.00€100.00€18 100.00
14€1 200.00€0.00€0.00€0.00€100.00€19 400.00
15€1 200.00€0.00€0.00€0.00€100.00€20 700.00
16€1 200.00€0.00€0.00€0.00€100.00€22 000.00
17€1 200.00€0.00€0.00€0.00€100.00€23 300.00
18€1 200.00€0.00€0.00€0.00€100.00€24 600.00
19€1 200.00€0.00€0.00€0.00€100.00€25 900.00
20€1 200.00€0.00€0.00€0.00€100.00€27 200.00
21€1 200.00€0.00€0.00€0.00€100.00€28 500.00
22€1 200.00€0.00€0.00€0.00€100.00€29 800.00
23€1 200.00€0.00€0.00€0.00€100.00€31 100.00
24€1 200.00€0.00€0.00€0.00€100.00€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 · 1× · 2+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.