SEVODOC

Tenancy cashflow budget · €1200.00 · 2× · 2+24 · €150.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €1200.00 · 2× · 2+24 · €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€4950.00
Rent for the full term€28800.00
Utility budget for the term€3600.00

Initial example inputs: Monthly rent, EUR: 1200.00; Security deposit in months of rent: 2; Prepaid rent months: 2; Number of payment months: 24; 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€4 950.00
Rent for the full term€28 800.00
Utility budget for the term€3 600.00
Security deposit separately€2 400.00
Outlay including deposit€34 800.00

24 × €1200.00 = €28800.00

Security deposit separately + Rent for the full term + Utility budget for the term = €34800.00

Checkable payment schedule
PeriodMonthly rent, EURPrepayment creditedSecurity deposit separatelyRent prepaidUtility budgetCumulative paid
0€0.00€0.00€2 400.00€2 400.00€0.00€4 800.00
1€0.00€1 200.00€0.00€0.00€150.00€4 950.00
2€0.00€1 200.00€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
13€1 200.00€0.00€0.00€0.00€150.00€19 950.00
14€1 200.00€0.00€0.00€0.00€150.00€21 300.00
15€1 200.00€0.00€0.00€0.00€150.00€22 650.00
16€1 200.00€0.00€0.00€0.00€150.00€24 000.00
17€1 200.00€0.00€0.00€0.00€150.00€25 350.00
18€1 200.00€0.00€0.00€0.00€150.00€26 700.00
19€1 200.00€0.00€0.00€0.00€150.00€28 050.00
20€1 200.00€0.00€0.00€0.00€150.00€29 400.00
21€1 200.00€0.00€0.00€0.00€150.00€30 750.00
22€1 200.00€0.00€0.00€0.00€150.00€32 100.00
23€1 200.00€0.00€0.00€0.00€150.00€33 450.00
24€1 200.00€0.00€0.00€0.00€150.00€34 800.00

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. €1200.00 · 2× · 2+24 · €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.