SEVODOC

Tenancy cashflow budget · €1500.00 · 2× · 1+24 · €200.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €1500.00 · 2× · 1+24 · €200.00

Change the example inputs

Before move-in and in month one€4 700.00
Rent for the full term€36 000.00
Utility budget for the term€4 800.00
Security deposit separately€3 000.00
Outlay including deposit€43 800.00

24 × €1500.00 = €36000.00

Security deposit separately + Rent for the full term + Utility budget for the term = €43800.00

Checkable payment schedule
PeriodMonthly rent, EURPrepayment creditedSecurity deposit separatelyRent prepaidUtility budgetCumulative paid
0€0.00€0.00€3 000.00€1 500.00€0.00€4 500.00
1€0.00€1 500.00€0.00€0.00€200.00€4 700.00
2€1 500.00€0.00€0.00€0.00€200.00€6 400.00
3€1 500.00€0.00€0.00€0.00€200.00€8 100.00
4€1 500.00€0.00€0.00€0.00€200.00€9 800.00
5€1 500.00€0.00€0.00€0.00€200.00€11 500.00
6€1 500.00€0.00€0.00€0.00€200.00€13 200.00
7€1 500.00€0.00€0.00€0.00€200.00€14 900.00
8€1 500.00€0.00€0.00€0.00€200.00€16 600.00
9€1 500.00€0.00€0.00€0.00€200.00€18 300.00
10€1 500.00€0.00€0.00€0.00€200.00€20 000.00
11€1 500.00€0.00€0.00€0.00€200.00€21 700.00
12€1 500.00€0.00€0.00€0.00€200.00€23 400.00
13€1 500.00€0.00€0.00€0.00€200.00€25 100.00
14€1 500.00€0.00€0.00€0.00€200.00€26 800.00
15€1 500.00€0.00€0.00€0.00€200.00€28 500.00
16€1 500.00€0.00€0.00€0.00€200.00€30 200.00
17€1 500.00€0.00€0.00€0.00€200.00€31 900.00
18€1 500.00€0.00€0.00€0.00€200.00€33 600.00
19€1 500.00€0.00€0.00€0.00€200.00€35 300.00
20€1 500.00€0.00€0.00€0.00€200.00€37 000.00
21€1 500.00€0.00€0.00€0.00€200.00€38 700.00
22€1 500.00€0.00€0.00€0.00€200.00€40 400.00
23€1 500.00€0.00€0.00€0.00€200.00€42 100.00
24€1 500.00€0.00€0.00€0.00€200.00€43 800.00

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. €1500.00 · 2× · 1+24 · €200.00

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.