SEVODOC

Tenancy cashflow budget · €400.00 · 1× · 0+24 · €50.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €400.00 · 1× · 0+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€850.00
Rent for the full term€9600.00
Utility budget for the term€1200.00

Initial example inputs: Monthly rent, EUR: 400.00; Security deposit in months of rent: 1; Prepaid rent months: 0; 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€850.00
Rent for the full term€9 600.00
Utility budget for the term€1 200.00
Security deposit separately€400.00
Outlay including deposit€11 200.00

24 × €400.00 = €9600.00

Security deposit separately + Rent for the full term + Utility budget for the term = €11200.00

Checkable payment schedule
PeriodMonthly rent, EURPrepayment creditedSecurity deposit separatelyRent prepaidUtility budgetCumulative paid
0€0.00€0.00€400.00€0.00€0.00€400.00
1€400.00€0.00€0.00€0.00€50.00€850.00
2€400.00€0.00€0.00€0.00€50.00€1 300.00
3€400.00€0.00€0.00€0.00€50.00€1 750.00
4€400.00€0.00€0.00€0.00€50.00€2 200.00
5€400.00€0.00€0.00€0.00€50.00€2 650.00
6€400.00€0.00€0.00€0.00€50.00€3 100.00
7€400.00€0.00€0.00€0.00€50.00€3 550.00
8€400.00€0.00€0.00€0.00€50.00€4 000.00
9€400.00€0.00€0.00€0.00€50.00€4 450.00
10€400.00€0.00€0.00€0.00€50.00€4 900.00
11€400.00€0.00€0.00€0.00€50.00€5 350.00
12€400.00€0.00€0.00€0.00€50.00€5 800.00
13€400.00€0.00€0.00€0.00€50.00€6 250.00
14€400.00€0.00€0.00€0.00€50.00€6 700.00
15€400.00€0.00€0.00€0.00€50.00€7 150.00
16€400.00€0.00€0.00€0.00€50.00€7 600.00
17€400.00€0.00€0.00€0.00€50.00€8 050.00
18€400.00€0.00€0.00€0.00€50.00€8 500.00
19€400.00€0.00€0.00€0.00€50.00€8 950.00
20€400.00€0.00€0.00€0.00€50.00€9 400.00
21€400.00€0.00€0.00€0.00€50.00€9 850.00
22€400.00€0.00€0.00€0.00€50.00€10 300.00
23€400.00€0.00€0.00€0.00€50.00€10 750.00
24€400.00€0.00€0.00€0.00€50.00€11 200.00

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. €400.00 · 1× · 0+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.