SEVODOC

Tenancy cashflow budget · €650.00 · 2× · 0+24 · €100.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €650.00 · 2× · 0+24 · €100.00

Change the example inputs

Before move-in and in month one€2 050.00
Rent for the full term€15 600.00
Utility budget for the term€2 400.00
Security deposit separately€1 300.00
Outlay including deposit€19 300.00

24 × €650.00 = €15600.00

Security deposit separately + Rent for the full term + Utility budget for the term = €19300.00

Checkable payment schedule
PeriodMonthly rent, EURPrepayment creditedSecurity deposit separatelyRent prepaidUtility budgetCumulative paid
0€0.00€0.00€1 300.00€0.00€0.00€1 300.00
1€650.00€0.00€0.00€0.00€100.00€2 050.00
2€650.00€0.00€0.00€0.00€100.00€2 800.00
3€650.00€0.00€0.00€0.00€100.00€3 550.00
4€650.00€0.00€0.00€0.00€100.00€4 300.00
5€650.00€0.00€0.00€0.00€100.00€5 050.00
6€650.00€0.00€0.00€0.00€100.00€5 800.00
7€650.00€0.00€0.00€0.00€100.00€6 550.00
8€650.00€0.00€0.00€0.00€100.00€7 300.00
9€650.00€0.00€0.00€0.00€100.00€8 050.00
10€650.00€0.00€0.00€0.00€100.00€8 800.00
11€650.00€0.00€0.00€0.00€100.00€9 550.00
12€650.00€0.00€0.00€0.00€100.00€10 300.00
13€650.00€0.00€0.00€0.00€100.00€11 050.00
14€650.00€0.00€0.00€0.00€100.00€11 800.00
15€650.00€0.00€0.00€0.00€100.00€12 550.00
16€650.00€0.00€0.00€0.00€100.00€13 300.00
17€650.00€0.00€0.00€0.00€100.00€14 050.00
18€650.00€0.00€0.00€0.00€100.00€14 800.00
19€650.00€0.00€0.00€0.00€100.00€15 550.00
20€650.00€0.00€0.00€0.00€100.00€16 300.00
21€650.00€0.00€0.00€0.00€100.00€17 050.00
22€650.00€0.00€0.00€0.00€100.00€17 800.00
23€650.00€0.00€0.00€0.00€100.00€18 550.00
24€650.00€0.00€0.00€0.00€100.00€19 300.00

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. €650.00 · 2× · 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.