SEVODOC

Tenancy cashflow budget · €500.00 · 0.5× · 1+12 · €150.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €500.00 · 0.5× · 1+12 · €150.00

Change the example inputs

Before move-in and in month one€900.00
Rent for the full term€6 000.00
Utility budget for the term€1 800.00
Security deposit separately€250.00
Outlay including deposit€8 050.00

12 × €500.00 = €6000.00

Security deposit separately + Rent for the full term + Utility budget for the term = €8050.00

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€500.00€0.00€0.00€150.00€900.00
2€500.00€0.00€0.00€0.00€150.00€1 550.00
3€500.00€0.00€0.00€0.00€150.00€2 200.00
4€500.00€0.00€0.00€0.00€150.00€2 850.00
5€500.00€0.00€0.00€0.00€150.00€3 500.00
6€500.00€0.00€0.00€0.00€150.00€4 150.00
7€500.00€0.00€0.00€0.00€150.00€4 800.00
8€500.00€0.00€0.00€0.00€150.00€5 450.00
9€500.00€0.00€0.00€0.00€150.00€6 100.00
10€500.00€0.00€0.00€0.00€150.00€6 750.00
11€500.00€0.00€0.00€0.00€150.00€7 400.00
12€500.00€0.00€0.00€0.00€150.00€8 050.00

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. €500.00 · 0.5× · 1+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.