SEVODOC

Tenancy cashflow budget · €1200.00 · 2× · 1+24 · €200.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €1200.00 · 2× · 1+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€3800.00
Rent for the full term€28800.00
Utility budget for the term€4800.00

Initial example inputs: Monthly rent, EUR: 1200.00; Security deposit in months of rent: 2; Prepaid rent months: 1; 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€3 800.00
Rent for the full term€28 800.00
Utility budget for the term€4 800.00
Security deposit separately€2 400.00
Outlay including deposit€36 000.00

24 × €1200.00 = €28800.00

Security deposit separately + Rent for the full term + Utility budget for the term = €36000.00

Checkable payment schedule
PeriodMonthly rent, EURPrepayment creditedSecurity deposit separatelyRent prepaidUtility budgetCumulative paid
0€0.00€0.00€2 400.00€1 200.00€0.00€3 600.00
1€0.00€1 200.00€0.00€0.00€200.00€3 800.00
2€1 200.00€0.00€0.00€0.00€200.00€5 200.00
3€1 200.00€0.00€0.00€0.00€200.00€6 600.00
4€1 200.00€0.00€0.00€0.00€200.00€8 000.00
5€1 200.00€0.00€0.00€0.00€200.00€9 400.00
6€1 200.00€0.00€0.00€0.00€200.00€10 800.00
7€1 200.00€0.00€0.00€0.00€200.00€12 200.00
8€1 200.00€0.00€0.00€0.00€200.00€13 600.00
9€1 200.00€0.00€0.00€0.00€200.00€15 000.00
10€1 200.00€0.00€0.00€0.00€200.00€16 400.00
11€1 200.00€0.00€0.00€0.00€200.00€17 800.00
12€1 200.00€0.00€0.00€0.00€200.00€19 200.00
13€1 200.00€0.00€0.00€0.00€200.00€20 600.00
14€1 200.00€0.00€0.00€0.00€200.00€22 000.00
15€1 200.00€0.00€0.00€0.00€200.00€23 400.00
16€1 200.00€0.00€0.00€0.00€200.00€24 800.00
17€1 200.00€0.00€0.00€0.00€200.00€26 200.00
18€1 200.00€0.00€0.00€0.00€200.00€27 600.00
19€1 200.00€0.00€0.00€0.00€200.00€29 000.00
20€1 200.00€0.00€0.00€0.00€200.00€30 400.00
21€1 200.00€0.00€0.00€0.00€200.00€31 800.00
22€1 200.00€0.00€0.00€0.00€200.00€33 200.00
23€1 200.00€0.00€0.00€0.00€200.00€34 600.00
24€1 200.00€0.00€0.00€0.00€200.00€36 000.00

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× · 1+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.