SEVODOC

Tenancy cashflow budget · €1500.00 · 2× · 1+12 · €150.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €1500.00 · 2× · 1+12 · €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€4650.00
Rent for the full term€18000.00
Utility budget for the term€1800.00

Initial example inputs: Monthly rent, EUR: 1500.00; Security deposit in months of rent: 2; Prepaid rent months: 1; Number of payment months: 12; 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€4 650.00
Rent for the full term€18 000.00
Utility budget for the term€1 800.00
Security deposit separately€3 000.00
Outlay including deposit€22 800.00

12 × €1500.00 = €18000.00

Security deposit separately + Rent for the full term + Utility budget for the term = €22800.00

Checkable payment schedule
PeriodMonthly rent, EURPrepayment creditedSecurity deposit separatelyRent prepaidUtility budgetCumulative paid
0€0.00€0.00€3 000.00€1 500.00€0.00€4 500.00
1€0.00€1 500.00€0.00€0.00€150.00€4 650.00
2€1 500.00€0.00€0.00€0.00€150.00€6 300.00
3€1 500.00€0.00€0.00€0.00€150.00€7 950.00
4€1 500.00€0.00€0.00€0.00€150.00€9 600.00
5€1 500.00€0.00€0.00€0.00€150.00€11 250.00
6€1 500.00€0.00€0.00€0.00€150.00€12 900.00
7€1 500.00€0.00€0.00€0.00€150.00€14 550.00
8€1 500.00€0.00€0.00€0.00€150.00€16 200.00
9€1 500.00€0.00€0.00€0.00€150.00€17 850.00
10€1 500.00€0.00€0.00€0.00€150.00€19 500.00
11€1 500.00€0.00€0.00€0.00€150.00€21 150.00
12€1 500.00€0.00€0.00€0.00€150.00€22 800.00

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. €1500.00 · 2× · 1+12 · €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.