SEVODOC

Tenancy cashflow budget · €550.00 · 2× · 1+24 · €150.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €550.00 · 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€1800.00
Rent for the full term€13200.00
Utility budget for the term€3600.00

Initial example inputs: Monthly rent, EUR: 550.00; 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€1 800.00
Rent for the full term€13 200.00
Utility budget for the term€3 600.00
Security deposit separately€1 100.00
Outlay including deposit€17 900.00

24 × €550.00 = €13200.00

Security deposit separately + Rent for the full term + Utility budget for the term = €17900.00

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

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. €550.00 · 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.