SEVODOC

Tenancy cashflow budget · €1500.00 · 1× · 1+24 · €200.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €1500.00 · 1× · 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€3200.00
Rent for the full term€36000.00
Utility budget for the term€4800.00

Initial example inputs: Monthly rent, EUR: 1500.00; Security deposit in months of rent: 1; 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€3 200.00
Rent for the full term€36 000.00
Utility budget for the term€4 800.00
Security deposit separately€1 500.00
Outlay including deposit€42 300.00

24 × €1500.00 = €36000.00

Security deposit separately + Rent for the full term + Utility budget for the term = €42300.00

Checkable payment schedule
PeriodMonthly rent, EURPrepayment creditedSecurity deposit separatelyRent prepaidUtility budgetCumulative paid
0€0.00€0.00€1 500.00€1 500.00€0.00€3 000.00
1€0.00€1 500.00€0.00€0.00€200.00€3 200.00
2€1 500.00€0.00€0.00€0.00€200.00€4 900.00
3€1 500.00€0.00€0.00€0.00€200.00€6 600.00
4€1 500.00€0.00€0.00€0.00€200.00€8 300.00
5€1 500.00€0.00€0.00€0.00€200.00€10 000.00
6€1 500.00€0.00€0.00€0.00€200.00€11 700.00
7€1 500.00€0.00€0.00€0.00€200.00€13 400.00
8€1 500.00€0.00€0.00€0.00€200.00€15 100.00
9€1 500.00€0.00€0.00€0.00€200.00€16 800.00
10€1 500.00€0.00€0.00€0.00€200.00€18 500.00
11€1 500.00€0.00€0.00€0.00€200.00€20 200.00
12€1 500.00€0.00€0.00€0.00€200.00€21 900.00
13€1 500.00€0.00€0.00€0.00€200.00€23 600.00
14€1 500.00€0.00€0.00€0.00€200.00€25 300.00
15€1 500.00€0.00€0.00€0.00€200.00€27 000.00
16€1 500.00€0.00€0.00€0.00€200.00€28 700.00
17€1 500.00€0.00€0.00€0.00€200.00€30 400.00
18€1 500.00€0.00€0.00€0.00€200.00€32 100.00
19€1 500.00€0.00€0.00€0.00€200.00€33 800.00
20€1 500.00€0.00€0.00€0.00€200.00€35 500.00
21€1 500.00€0.00€0.00€0.00€200.00€37 200.00
22€1 500.00€0.00€0.00€0.00€200.00€38 900.00
23€1 500.00€0.00€0.00€0.00€200.00€40 600.00
24€1 500.00€0.00€0.00€0.00€200.00€42 300.00

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× · 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.