SEVODOC

Tenancy cashflow budget · €150.00 · 2× · 0+24 · €50.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €150.00 · 2× · 0+24 · €50.00

This task at a glance

Initial example result
What to clarifyExample or option on this page
Before move-in and in month one€500.00
Rent for the full term€3600.00
Utility budget for the term€1200.00

Initial example inputs: Monthly rent, EUR: 150.00; Security deposit in months of rent: 2; Prepaid rent months: 0; Number of payment months: 24; Assumed monthly utility budget, EUR: 50.00

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€500.00
Rent for the full term€3 600.00
Utility budget for the term€1 200.00
Security deposit separately€300.00
Outlay including deposit€5 100.00

24 × €150.00 = €3600.00

Security deposit separately + Rent for the full term + Utility budget for the term = €5100.00

Checkable payment schedule
PeriodMonthly rent, EURPrepayment creditedSecurity deposit separatelyRent prepaidUtility budgetCumulative paid
0€0.00€0.00€300.00€0.00€0.00€300.00
1€150.00€0.00€0.00€0.00€50.00€500.00
2€150.00€0.00€0.00€0.00€50.00€700.00
3€150.00€0.00€0.00€0.00€50.00€900.00
4€150.00€0.00€0.00€0.00€50.00€1 100.00
5€150.00€0.00€0.00€0.00€50.00€1 300.00
6€150.00€0.00€0.00€0.00€50.00€1 500.00
7€150.00€0.00€0.00€0.00€50.00€1 700.00
8€150.00€0.00€0.00€0.00€50.00€1 900.00
9€150.00€0.00€0.00€0.00€50.00€2 100.00
10€150.00€0.00€0.00€0.00€50.00€2 300.00
11€150.00€0.00€0.00€0.00€50.00€2 500.00
12€150.00€0.00€0.00€0.00€50.00€2 700.00
13€150.00€0.00€0.00€0.00€50.00€2 900.00
14€150.00€0.00€0.00€0.00€50.00€3 100.00
15€150.00€0.00€0.00€0.00€50.00€3 300.00
16€150.00€0.00€0.00€0.00€50.00€3 500.00
17€150.00€0.00€0.00€0.00€50.00€3 700.00
18€150.00€0.00€0.00€0.00€50.00€3 900.00
19€150.00€0.00€0.00€0.00€50.00€4 100.00
20€150.00€0.00€0.00€0.00€50.00€4 300.00
21€150.00€0.00€0.00€0.00€50.00€4 500.00
22€150.00€0.00€0.00€0.00€50.00€4 700.00
23€150.00€0.00€0.00€0.00€50.00€4 900.00
24€150.00€0.00€0.00€0.00€50.00€5 100.00

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. €150.00 · 2× · 0+24 · €50.00

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.