SEVODOC

Tenancy cashflow budget · €450.00 · 0.5× · 1+24 · €100.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €450.00 · 0.5× · 1+24 · €100.00

Change the example inputs

Before move-in and in month one€775.00
Rent for the full term€10 800.00
Utility budget for the term€2 400.00
Security deposit separately€225.00
Outlay including deposit€13 425.00

24 × €450.00 = €10800.00

Security deposit separately + Rent for the full term + Utility budget for the term = €13425.00

Checkable payment schedule
PeriodMonthly rent, EURPrepayment creditedSecurity deposit separatelyRent prepaidUtility budgetCumulative paid
0€0.00€0.00€225.00€450.00€0.00€675.00
1€0.00€450.00€0.00€0.00€100.00€775.00
2€450.00€0.00€0.00€0.00€100.00€1 325.00
3€450.00€0.00€0.00€0.00€100.00€1 875.00
4€450.00€0.00€0.00€0.00€100.00€2 425.00
5€450.00€0.00€0.00€0.00€100.00€2 975.00
6€450.00€0.00€0.00€0.00€100.00€3 525.00
7€450.00€0.00€0.00€0.00€100.00€4 075.00
8€450.00€0.00€0.00€0.00€100.00€4 625.00
9€450.00€0.00€0.00€0.00€100.00€5 175.00
10€450.00€0.00€0.00€0.00€100.00€5 725.00
11€450.00€0.00€0.00€0.00€100.00€6 275.00
12€450.00€0.00€0.00€0.00€100.00€6 825.00
13€450.00€0.00€0.00€0.00€100.00€7 375.00
14€450.00€0.00€0.00€0.00€100.00€7 925.00
15€450.00€0.00€0.00€0.00€100.00€8 475.00
16€450.00€0.00€0.00€0.00€100.00€9 025.00
17€450.00€0.00€0.00€0.00€100.00€9 575.00
18€450.00€0.00€0.00€0.00€100.00€10 125.00
19€450.00€0.00€0.00€0.00€100.00€10 675.00
20€450.00€0.00€0.00€0.00€100.00€11 225.00
21€450.00€0.00€0.00€0.00€100.00€11 775.00
22€450.00€0.00€0.00€0.00€100.00€12 325.00
23€450.00€0.00€0.00€0.00€100.00€12 875.00
24€450.00€0.00€0.00€0.00€100.00€13 425.00

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 · 0.5× · 1+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.