SEVODOC

Tenancy cashflow budget · €1200.00 · 2× · 0+12 · €150.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €1200.00 · 2× · 0+12 · €150.00

This task at a glance

Initial example result
What to clarifyExample or option on this page
Before move-in and in month one€3750.00
Rent for the full term€14400.00
Utility budget for the term€1800.00

Initial example inputs: Monthly rent, EUR: 1200.00; Security deposit in months of rent: 2; Prepaid rent months: 0; Number of payment months: 12; Assumed monthly utility budget, EUR: 150.00

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€3 750.00
Rent for the full term€14 400.00
Utility budget for the term€1 800.00
Security deposit separately€2 400.00
Outlay including deposit€18 600.00

12 × €1200.00 = €14400.00

Security deposit separately + Rent for the full term + Utility budget for the term = €18600.00

Checkable payment schedule
PeriodMonthly rent, EURPrepayment creditedSecurity deposit separatelyRent prepaidUtility budgetCumulative paid
0€0.00€0.00€2 400.00€0.00€0.00€2 400.00
1€1 200.00€0.00€0.00€0.00€150.00€3 750.00
2€1 200.00€0.00€0.00€0.00€150.00€5 100.00
3€1 200.00€0.00€0.00€0.00€150.00€6 450.00
4€1 200.00€0.00€0.00€0.00€150.00€7 800.00
5€1 200.00€0.00€0.00€0.00€150.00€9 150.00
6€1 200.00€0.00€0.00€0.00€150.00€10 500.00
7€1 200.00€0.00€0.00€0.00€150.00€11 850.00
8€1 200.00€0.00€0.00€0.00€150.00€13 200.00
9€1 200.00€0.00€0.00€0.00€150.00€14 550.00
10€1 200.00€0.00€0.00€0.00€150.00€15 900.00
11€1 200.00€0.00€0.00€0.00€150.00€17 250.00
12€1 200.00€0.00€0.00€0.00€150.00€18 600.00

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. €1200.00 · 2× · 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.