SEVODOC

Tenancy cashflow budget · €750.00 · 2× · 1+24 · €150.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €750.00 · 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€2400.00
Rent for the full term€18000.00
Utility budget for the term€3600.00

Initial example inputs: Monthly rent, EUR: 750.00; 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€2 400.00
Rent for the full term€18 000.00
Utility budget for the term€3 600.00
Security deposit separately€1 500.00
Outlay including deposit€23 100.00

24 × €750.00 = €18000.00

Security deposit separately + Rent for the full term + Utility budget for the term = €23100.00

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

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 · 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.