SEVODOC

Tenancy cashflow budget · €1500.00 · 1× · 0+24 · €50.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €1500.00 · 1× · 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€3050.00
Rent for the full term€36000.00
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: 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€3 050.00
Rent for the full term€36 000.00
Utility budget for the term€1 200.00
Security deposit separately€1 500.00
Outlay including deposit€38 700.00

24 × €1500.00 = €36000.00

Security deposit separately + Rent for the full term + Utility budget for the term = €38700.00

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€50.00€3 050.00
2€1 500.00€0.00€0.00€0.00€50.00€4 600.00
3€1 500.00€0.00€0.00€0.00€50.00€6 150.00
4€1 500.00€0.00€0.00€0.00€50.00€7 700.00
5€1 500.00€0.00€0.00€0.00€50.00€9 250.00
6€1 500.00€0.00€0.00€0.00€50.00€10 800.00
7€1 500.00€0.00€0.00€0.00€50.00€12 350.00
8€1 500.00€0.00€0.00€0.00€50.00€13 900.00
9€1 500.00€0.00€0.00€0.00€50.00€15 450.00
10€1 500.00€0.00€0.00€0.00€50.00€17 000.00
11€1 500.00€0.00€0.00€0.00€50.00€18 550.00
12€1 500.00€0.00€0.00€0.00€50.00€20 100.00
13€1 500.00€0.00€0.00€0.00€50.00€21 650.00
14€1 500.00€0.00€0.00€0.00€50.00€23 200.00
15€1 500.00€0.00€0.00€0.00€50.00€24 750.00
16€1 500.00€0.00€0.00€0.00€50.00€26 300.00
17€1 500.00€0.00€0.00€0.00€50.00€27 850.00
18€1 500.00€0.00€0.00€0.00€50.00€29 400.00
19€1 500.00€0.00€0.00€0.00€50.00€30 950.00
20€1 500.00€0.00€0.00€0.00€50.00€32 500.00
21€1 500.00€0.00€0.00€0.00€50.00€34 050.00
22€1 500.00€0.00€0.00€0.00€50.00€35 600.00
23€1 500.00€0.00€0.00€0.00€50.00€37 150.00
24€1 500.00€0.00€0.00€0.00€50.00€38 700.00

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+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.