SEVODOC

Tenancy cashflow budget · €450.00 · 2× · 2+12 · €150.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €450.00 · 2× · 2+12 · €150.00

Change the example inputs

Before move-in and in month one€1 950.00
Rent for the full term€5 400.00
Utility budget for the term€1 800.00
Security deposit separately€900.00
Outlay including deposit€8 100.00

12 × €450.00 = €5400.00

Security deposit separately + Rent for the full term + Utility budget for the term = €8100.00

Checkable payment schedule
PeriodMonthly rent, EURPrepayment creditedSecurity deposit separatelyRent prepaidUtility budgetCumulative paid
0€0.00€0.00€900.00€900.00€0.00€1 800.00
1€0.00€450.00€0.00€0.00€150.00€1 950.00
2€0.00€450.00€0.00€0.00€150.00€2 100.00
3€450.00€0.00€0.00€0.00€150.00€2 700.00
4€450.00€0.00€0.00€0.00€150.00€3 300.00
5€450.00€0.00€0.00€0.00€150.00€3 900.00
6€450.00€0.00€0.00€0.00€150.00€4 500.00
7€450.00€0.00€0.00€0.00€150.00€5 100.00
8€450.00€0.00€0.00€0.00€150.00€5 700.00
9€450.00€0.00€0.00€0.00€150.00€6 300.00
10€450.00€0.00€0.00€0.00€150.00€6 900.00
11€450.00€0.00€0.00€0.00€150.00€7 500.00
12€450.00€0.00€0.00€0.00€150.00€8 100.00

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. €450.00 · 2× · 2+12 · €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.