SEVODOC

Tenancy cashflow budget · €400.00 · 1× · 1+24 · €100.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €400.00 · 1× · 1+24 · €100.00

This task at a glance

Initial example result
What to clarifyExample or option on this page
Before move-in and in month one€900.00
Rent for the full term€9600.00
Utility budget for the term€2400.00

Initial example inputs: Monthly rent, EUR: 400.00; Security deposit in months of rent: 1; Prepaid rent months: 1; Number of payment months: 24; Assumed monthly utility budget, EUR: 100.00

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€900.00
Rent for the full term€9 600.00
Utility budget for the term€2 400.00
Security deposit separately€400.00
Outlay including deposit€12 400.00

24 × €400.00 = €9600.00

Security deposit separately + Rent for the full term + Utility budget for the term = €12400.00

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

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× · 1+24 · €100.00

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.