SEVODOC

Tenancy cashflow budget · €250.00 · 0× · 0+24 · €150.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €250.00 · 0× · 0+24 · €150.00

Change the example inputs

Before move-in and in month one€400.00
Rent for the full term€6 000.00
Utility budget for the term€3 600.00
Security deposit separately€0.00
Outlay including deposit€9 600.00

24 × €250.00 = €6000.00

Security deposit separately + Rent for the full term + Utility budget for the term = €9600.00

Checkable payment schedule
PeriodMonthly rent, EURPrepayment creditedSecurity deposit separatelyRent prepaidUtility budgetCumulative paid
0€0.00€0.00€0.00€0.00€0.00€0.00
1€250.00€0.00€0.00€0.00€150.00€400.00
2€250.00€0.00€0.00€0.00€150.00€800.00
3€250.00€0.00€0.00€0.00€150.00€1 200.00
4€250.00€0.00€0.00€0.00€150.00€1 600.00
5€250.00€0.00€0.00€0.00€150.00€2 000.00
6€250.00€0.00€0.00€0.00€150.00€2 400.00
7€250.00€0.00€0.00€0.00€150.00€2 800.00
8€250.00€0.00€0.00€0.00€150.00€3 200.00
9€250.00€0.00€0.00€0.00€150.00€3 600.00
10€250.00€0.00€0.00€0.00€150.00€4 000.00
11€250.00€0.00€0.00€0.00€150.00€4 400.00
12€250.00€0.00€0.00€0.00€150.00€4 800.00
13€250.00€0.00€0.00€0.00€150.00€5 200.00
14€250.00€0.00€0.00€0.00€150.00€5 600.00
15€250.00€0.00€0.00€0.00€150.00€6 000.00
16€250.00€0.00€0.00€0.00€150.00€6 400.00
17€250.00€0.00€0.00€0.00€150.00€6 800.00
18€250.00€0.00€0.00€0.00€150.00€7 200.00
19€250.00€0.00€0.00€0.00€150.00€7 600.00
20€250.00€0.00€0.00€0.00€150.00€8 000.00
21€250.00€0.00€0.00€0.00€150.00€8 400.00
22€250.00€0.00€0.00€0.00€150.00€8 800.00
23€250.00€0.00€0.00€0.00€150.00€9 200.00
24€250.00€0.00€0.00€0.00€150.00€9 600.00

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. €250.00 · 0× · 0+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.