SEVODOC

Tenancy cashflow budget · €550.00 · 0× · 2+24 · €150.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €550.00 · 0× · 2+24 · €150.00

Change the example inputs

Before move-in and in month one€1 250.00
Rent for the full term€13 200.00
Utility budget for the term€3 600.00
Security deposit separately€0.00
Outlay including deposit€16 800.00

24 × €550.00 = €13200.00

Security deposit separately + Rent for the full term + Utility budget for the term = €16800.00

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

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. €550.00 · 0× · 2+24 · €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.