SEVODOC

Tenancy cashflow budget · €350.00 · 2× · 1+24 · €150.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €350.00 · 2× · 1+24 · €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€1200.00
Rent for the full term€8400.00
Utility budget for the term€3600.00

Initial example inputs: Monthly rent, EUR: 350.00; Security deposit in months of rent: 2; Prepaid rent months: 1; Number of payment months: 24; 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€1 200.00
Rent for the full term€8 400.00
Utility budget for the term€3 600.00
Security deposit separately€700.00
Outlay including deposit€12 700.00

24 × €350.00 = €8400.00

Security deposit separately + Rent for the full term + Utility budget for the term = €12700.00

Checkable payment schedule
PeriodMonthly rent, EURPrepayment creditedSecurity deposit separatelyRent prepaidUtility budgetCumulative paid
0€0.00€0.00€700.00€350.00€0.00€1 050.00
1€0.00€350.00€0.00€0.00€150.00€1 200.00
2€350.00€0.00€0.00€0.00€150.00€1 700.00
3€350.00€0.00€0.00€0.00€150.00€2 200.00
4€350.00€0.00€0.00€0.00€150.00€2 700.00
5€350.00€0.00€0.00€0.00€150.00€3 200.00
6€350.00€0.00€0.00€0.00€150.00€3 700.00
7€350.00€0.00€0.00€0.00€150.00€4 200.00
8€350.00€0.00€0.00€0.00€150.00€4 700.00
9€350.00€0.00€0.00€0.00€150.00€5 200.00
10€350.00€0.00€0.00€0.00€150.00€5 700.00
11€350.00€0.00€0.00€0.00€150.00€6 200.00
12€350.00€0.00€0.00€0.00€150.00€6 700.00
13€350.00€0.00€0.00€0.00€150.00€7 200.00
14€350.00€0.00€0.00€0.00€150.00€7 700.00
15€350.00€0.00€0.00€0.00€150.00€8 200.00
16€350.00€0.00€0.00€0.00€150.00€8 700.00
17€350.00€0.00€0.00€0.00€150.00€9 200.00
18€350.00€0.00€0.00€0.00€150.00€9 700.00
19€350.00€0.00€0.00€0.00€150.00€10 200.00
20€350.00€0.00€0.00€0.00€150.00€10 700.00
21€350.00€0.00€0.00€0.00€150.00€11 200.00
22€350.00€0.00€0.00€0.00€150.00€11 700.00
23€350.00€0.00€0.00€0.00€150.00€12 200.00
24€350.00€0.00€0.00€0.00€150.00€12 700.00

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. €350.00 · 2× · 1+24 · €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.