SEVODOC

Tenancy cashflow budget · €900.00 · 0× · 1+24 · €50.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €900.00 · 0× · 1+24 · €50.00

Change the example inputs

Before move-in and in month one€950.00
Rent for the full term€21 600.00
Utility budget for the term€1 200.00
Security deposit separately€0.00
Outlay including deposit€22 800.00

24 × €900.00 = €21600.00

Security deposit separately + Rent for the full term + Utility budget for the term = €22800.00

Checkable payment schedule
PeriodMonthly rent, EURPrepayment creditedSecurity deposit separatelyRent prepaidUtility budgetCumulative paid
0€0.00€0.00€0.00€900.00€0.00€900.00
1€0.00€900.00€0.00€0.00€50.00€950.00
2€900.00€0.00€0.00€0.00€50.00€1 900.00
3€900.00€0.00€0.00€0.00€50.00€2 850.00
4€900.00€0.00€0.00€0.00€50.00€3 800.00
5€900.00€0.00€0.00€0.00€50.00€4 750.00
6€900.00€0.00€0.00€0.00€50.00€5 700.00
7€900.00€0.00€0.00€0.00€50.00€6 650.00
8€900.00€0.00€0.00€0.00€50.00€7 600.00
9€900.00€0.00€0.00€0.00€50.00€8 550.00
10€900.00€0.00€0.00€0.00€50.00€9 500.00
11€900.00€0.00€0.00€0.00€50.00€10 450.00
12€900.00€0.00€0.00€0.00€50.00€11 400.00
13€900.00€0.00€0.00€0.00€50.00€12 350.00
14€900.00€0.00€0.00€0.00€50.00€13 300.00
15€900.00€0.00€0.00€0.00€50.00€14 250.00
16€900.00€0.00€0.00€0.00€50.00€15 200.00
17€900.00€0.00€0.00€0.00€50.00€16 150.00
18€900.00€0.00€0.00€0.00€50.00€17 100.00
19€900.00€0.00€0.00€0.00€50.00€18 050.00
20€900.00€0.00€0.00€0.00€50.00€19 000.00
21€900.00€0.00€0.00€0.00€50.00€19 950.00
22€900.00€0.00€0.00€0.00€50.00€20 900.00
23€900.00€0.00€0.00€0.00€50.00€21 850.00
24€900.00€0.00€0.00€0.00€50.00€22 800.00

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. €900.00 · 0× · 1+24 · €50.00

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.