SEVODOC

Tenancy cashflow budget · €750.00 · 1× · 1+24 · €100.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €750.00 · 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€1600.00
Rent for the full term€18000.00
Utility budget for the term€2400.00

Initial example inputs: Monthly rent, EUR: 750.00; 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€1 600.00
Rent for the full term€18 000.00
Utility budget for the term€2 400.00
Security deposit separately€750.00
Outlay including deposit€21 150.00

24 × €750.00 = €18000.00

Security deposit separately + Rent for the full term + Utility budget for the term = €21150.00

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

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. €750.00 · 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.