SEVODOC

Tenancy cashflow budget · €1500.00 · 1× · 0+12 · €100.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €1500.00 · 1× · 0+12 · €100.00

This task at a glance

Initial example result
What to clarifyExample or option on this page
Before move-in and in month one€3100.00
Rent for the full term€18000.00
Utility budget for the term€1200.00

Initial example inputs: Monthly rent, EUR: 1500.00; Security deposit in months of rent: 1; Prepaid rent months: 0; Number of payment months: 12; Assumed monthly utility budget, EUR: 100.00

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€3 100.00
Rent for the full term€18 000.00
Utility budget for the term€1 200.00
Security deposit separately€1 500.00
Outlay including deposit€20 700.00

12 × €1500.00 = €18000.00

Security deposit separately + Rent for the full term + Utility budget for the term = €20700.00

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

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. €1500.00 · 1× · 0+12 · €100.00

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.