SEVODOC

Tenancy cashflow budget · €250.00 · 1× · 2+24 · €200.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €250.00 · 1× · 2+24 · €200.00

Change the example inputs

Before move-in and in month one€950.00
Rent for the full term€6 000.00
Utility budget for the term€4 800.00
Security deposit separately€250.00
Outlay including deposit€11 050.00

24 × €250.00 = €6000.00

Security deposit separately + Rent for the full term + Utility budget for the term = €11050.00

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

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 · 1× · 2+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.