SEVODOC

Tenancy cashflow budget · €500.00 · 1× · 2+24 · €50.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €500.00 · 1× · 2+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€1550.00
Rent for the full term€12000.00
Utility budget for the term€1200.00

Initial example inputs: Monthly rent, EUR: 500.00; Security deposit in months of rent: 1; Prepaid rent months: 2; 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€1 550.00
Rent for the full term€12 000.00
Utility budget for the term€1 200.00
Security deposit separately€500.00
Outlay including deposit€13 700.00

24 × €500.00 = €12000.00

Security deposit separately + Rent for the full term + Utility budget for the term = €13700.00

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

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. €500.00 · 1× · 2+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.