SEVODOC

Tenancy cashflow budget · €550.00 · 0× · 2+24 · €50.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €550.00 · 0× · 2+24 · €50.00

Change the example inputs

Before move-in and in month one€1 150.00
Rent for the full term€13 200.00
Utility budget for the term€1 200.00
Security deposit separately€0.00
Outlay including deposit€14 400.00

24 × €550.00 = €13200.00

Security deposit separately + Rent for the full term + Utility budget for the term = €14400.00

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€50.00€1 150.00
2€0.00€550.00€0.00€0.00€50.00€1 200.00
3€550.00€0.00€0.00€0.00€50.00€1 800.00
4€550.00€0.00€0.00€0.00€50.00€2 400.00
5€550.00€0.00€0.00€0.00€50.00€3 000.00
6€550.00€0.00€0.00€0.00€50.00€3 600.00
7€550.00€0.00€0.00€0.00€50.00€4 200.00
8€550.00€0.00€0.00€0.00€50.00€4 800.00
9€550.00€0.00€0.00€0.00€50.00€5 400.00
10€550.00€0.00€0.00€0.00€50.00€6 000.00
11€550.00€0.00€0.00€0.00€50.00€6 600.00
12€550.00€0.00€0.00€0.00€50.00€7 200.00
13€550.00€0.00€0.00€0.00€50.00€7 800.00
14€550.00€0.00€0.00€0.00€50.00€8 400.00
15€550.00€0.00€0.00€0.00€50.00€9 000.00
16€550.00€0.00€0.00€0.00€50.00€9 600.00
17€550.00€0.00€0.00€0.00€50.00€10 200.00
18€550.00€0.00€0.00€0.00€50.00€10 800.00
19€550.00€0.00€0.00€0.00€50.00€11 400.00
20€550.00€0.00€0.00€0.00€50.00€12 000.00
21€550.00€0.00€0.00€0.00€50.00€12 600.00
22€550.00€0.00€0.00€0.00€50.00€13 200.00
23€550.00€0.00€0.00€0.00€50.00€13 800.00
24€550.00€0.00€0.00€0.00€50.00€14 400.00

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 · €50.00

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.