SEVODOC

Tenancy cashflow budget · €1000.00 · 1× · 0+24 · €200.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €1000.00 · 1× · 0+24 · €200.00

This task at a glance

Initial example result
What to clarifyExample or option on this page
Before move-in and in month one€2200.00
Rent for the full term€24000.00
Utility budget for the term€4800.00

Initial example inputs: Monthly rent, EUR: 1000.00; Security deposit in months of rent: 1; Prepaid rent months: 0; Number of payment months: 24; Assumed monthly utility budget, EUR: 200.00

Applicable context: Specify the dwelling, term, rent and related payments in a residential tenancy agreement. Where this law applies, the security deposit cannot exceed two months’ rent. Residential Tenancy Law · Sections 8, 10–12

Change the example inputs

Before move-in and in month one€2 200.00
Rent for the full term€24 000.00
Utility budget for the term€4 800.00
Security deposit separately€1 000.00
Outlay including deposit€29 800.00

24 × €1000.00 = €24000.00

Security deposit separately + Rent for the full term + Utility budget for the term = €29800.00

Checkable payment schedule
PeriodMonthly rent, EURPrepayment creditedSecurity deposit separatelyRent prepaidUtility budgetCumulative paid
0€0.00€0.00€1 000.00€0.00€0.00€1 000.00
1€1 000.00€0.00€0.00€0.00€200.00€2 200.00
2€1 000.00€0.00€0.00€0.00€200.00€3 400.00
3€1 000.00€0.00€0.00€0.00€200.00€4 600.00
4€1 000.00€0.00€0.00€0.00€200.00€5 800.00
5€1 000.00€0.00€0.00€0.00€200.00€7 000.00
6€1 000.00€0.00€0.00€0.00€200.00€8 200.00
7€1 000.00€0.00€0.00€0.00€200.00€9 400.00
8€1 000.00€0.00€0.00€0.00€200.00€10 600.00
9€1 000.00€0.00€0.00€0.00€200.00€11 800.00
10€1 000.00€0.00€0.00€0.00€200.00€13 000.00
11€1 000.00€0.00€0.00€0.00€200.00€14 200.00
12€1 000.00€0.00€0.00€0.00€200.00€15 400.00
13€1 000.00€0.00€0.00€0.00€200.00€16 600.00
14€1 000.00€0.00€0.00€0.00€200.00€17 800.00
15€1 000.00€0.00€0.00€0.00€200.00€19 000.00
16€1 000.00€0.00€0.00€0.00€200.00€20 200.00
17€1 000.00€0.00€0.00€0.00€200.00€21 400.00
18€1 000.00€0.00€0.00€0.00€200.00€22 600.00
19€1 000.00€0.00€0.00€0.00€200.00€23 800.00
20€1 000.00€0.00€0.00€0.00€200.00€25 000.00
21€1 000.00€0.00€0.00€0.00€200.00€26 200.00
22€1 000.00€0.00€0.00€0.00€200.00€27 400.00
23€1 000.00€0.00€0.00€0.00€200.00€28 600.00
24€1 000.00€0.00€0.00€0.00€200.00€29 800.00

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. €1000.00 · 1× · 0+24 · €200.00

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.