SEVODOC

Tenancy cashflow budget · €200.00 · 1× · 1+24 · €50.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €200.00 · 1× · 1+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€450.00
Rent for the full term€4800.00
Utility budget for the term€1200.00

Initial example inputs: Monthly rent, EUR: 200.00; Security deposit in months of rent: 1; Prepaid rent months: 1; 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€450.00
Rent for the full term€4 800.00
Utility budget for the term€1 200.00
Security deposit separately€200.00
Outlay including deposit€6 200.00

24 × €200.00 = €4800.00

Security deposit separately + Rent for the full term + Utility budget for the term = €6200.00

Checkable payment schedule
PeriodMonthly rent, EURPrepayment creditedSecurity deposit separatelyRent prepaidUtility budgetCumulative paid
0€0.00€0.00€200.00€200.00€0.00€400.00
1€0.00€200.00€0.00€0.00€50.00€450.00
2€200.00€0.00€0.00€0.00€50.00€700.00
3€200.00€0.00€0.00€0.00€50.00€950.00
4€200.00€0.00€0.00€0.00€50.00€1 200.00
5€200.00€0.00€0.00€0.00€50.00€1 450.00
6€200.00€0.00€0.00€0.00€50.00€1 700.00
7€200.00€0.00€0.00€0.00€50.00€1 950.00
8€200.00€0.00€0.00€0.00€50.00€2 200.00
9€200.00€0.00€0.00€0.00€50.00€2 450.00
10€200.00€0.00€0.00€0.00€50.00€2 700.00
11€200.00€0.00€0.00€0.00€50.00€2 950.00
12€200.00€0.00€0.00€0.00€50.00€3 200.00
13€200.00€0.00€0.00€0.00€50.00€3 450.00
14€200.00€0.00€0.00€0.00€50.00€3 700.00
15€200.00€0.00€0.00€0.00€50.00€3 950.00
16€200.00€0.00€0.00€0.00€50.00€4 200.00
17€200.00€0.00€0.00€0.00€50.00€4 450.00
18€200.00€0.00€0.00€0.00€50.00€4 700.00
19€200.00€0.00€0.00€0.00€50.00€4 950.00
20€200.00€0.00€0.00€0.00€50.00€5 200.00
21€200.00€0.00€0.00€0.00€50.00€5 450.00
22€200.00€0.00€0.00€0.00€50.00€5 700.00
23€200.00€0.00€0.00€0.00€50.00€5 950.00
24€200.00€0.00€0.00€0.00€50.00€6 200.00

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. €200.00 · 1× · 1+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.