SEVODOC

Tenancy cashflow budget · €250.00 · 2× · 1+24 · €50.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €250.00 · 2× · 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€800.00
Rent for the full term€6000.00
Utility budget for the term€1200.00

Initial example inputs: Monthly rent, EUR: 250.00; Security deposit in months of rent: 2; 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€800.00
Rent for the full term€6 000.00
Utility budget for the term€1 200.00
Security deposit separately€500.00
Outlay including deposit€7 700.00

24 × €250.00 = €6000.00

Security deposit separately + Rent for the full term + Utility budget for the term = €7700.00

Checkable payment schedule
PeriodMonthly rent, EURPrepayment creditedSecurity deposit separatelyRent prepaidUtility budgetCumulative paid
0€0.00€0.00€500.00€250.00€0.00€750.00
1€0.00€250.00€0.00€0.00€50.00€800.00
2€250.00€0.00€0.00€0.00€50.00€1 100.00
3€250.00€0.00€0.00€0.00€50.00€1 400.00
4€250.00€0.00€0.00€0.00€50.00€1 700.00
5€250.00€0.00€0.00€0.00€50.00€2 000.00
6€250.00€0.00€0.00€0.00€50.00€2 300.00
7€250.00€0.00€0.00€0.00€50.00€2 600.00
8€250.00€0.00€0.00€0.00€50.00€2 900.00
9€250.00€0.00€0.00€0.00€50.00€3 200.00
10€250.00€0.00€0.00€0.00€50.00€3 500.00
11€250.00€0.00€0.00€0.00€50.00€3 800.00
12€250.00€0.00€0.00€0.00€50.00€4 100.00
13€250.00€0.00€0.00€0.00€50.00€4 400.00
14€250.00€0.00€0.00€0.00€50.00€4 700.00
15€250.00€0.00€0.00€0.00€50.00€5 000.00
16€250.00€0.00€0.00€0.00€50.00€5 300.00
17€250.00€0.00€0.00€0.00€50.00€5 600.00
18€250.00€0.00€0.00€0.00€50.00€5 900.00
19€250.00€0.00€0.00€0.00€50.00€6 200.00
20€250.00€0.00€0.00€0.00€50.00€6 500.00
21€250.00€0.00€0.00€0.00€50.00€6 800.00
22€250.00€0.00€0.00€0.00€50.00€7 100.00
23€250.00€0.00€0.00€0.00€50.00€7 400.00
24€250.00€0.00€0.00€0.00€50.00€7 700.00

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. €250.00 · 2× · 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.