SEVODOC

Tenancy cashflow budget · €750.00 · 0.5× · 0+12 · €150.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €750.00 · 0.5× · 0+12 · €150.00

Change the example inputs

Before move-in and in month one€1 275.00
Rent for the full term€9 000.00
Utility budget for the term€1 800.00
Security deposit separately€375.00
Outlay including deposit€11 175.00

12 × €750.00 = €9000.00

Security deposit separately + Rent for the full term + Utility budget for the term = €11175.00

Checkable payment schedule
PeriodMonthly rent, EURPrepayment creditedSecurity deposit separatelyRent prepaidUtility budgetCumulative paid
0€0.00€0.00€375.00€0.00€0.00€375.00
1€750.00€0.00€0.00€0.00€150.00€1 275.00
2€750.00€0.00€0.00€0.00€150.00€2 175.00
3€750.00€0.00€0.00€0.00€150.00€3 075.00
4€750.00€0.00€0.00€0.00€150.00€3 975.00
5€750.00€0.00€0.00€0.00€150.00€4 875.00
6€750.00€0.00€0.00€0.00€150.00€5 775.00
7€750.00€0.00€0.00€0.00€150.00€6 675.00
8€750.00€0.00€0.00€0.00€150.00€7 575.00
9€750.00€0.00€0.00€0.00€150.00€8 475.00
10€750.00€0.00€0.00€0.00€150.00€9 375.00
11€750.00€0.00€0.00€0.00€150.00€10 275.00
12€750.00€0.00€0.00€0.00€150.00€11 175.00

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. €750.00 · 0.5× · 0+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.