SEVODOC

Tenancy cashflow budget · €750.00 · 2× · 1+24 · €200.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €750.00 · 2× · 1+24 · €200.00

This task at a glance

Initial example result
What to clarifyExample or option on this page
Before move-in and in month one€2450.00
Rent for the full term€18000.00
Utility budget for the term€4800.00

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: 200.00

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€2 450.00
Rent for the full term€18 000.00
Utility budget for the term€4 800.00
Security deposit separately€1 500.00
Outlay including deposit€24 300.00

24 × €750.00 = €18000.00

Security deposit separately + Rent for the full term + Utility budget for the term = €24300.00

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€200.00€2 450.00
2€750.00€0.00€0.00€0.00€200.00€3 400.00
3€750.00€0.00€0.00€0.00€200.00€4 350.00
4€750.00€0.00€0.00€0.00€200.00€5 300.00
5€750.00€0.00€0.00€0.00€200.00€6 250.00
6€750.00€0.00€0.00€0.00€200.00€7 200.00
7€750.00€0.00€0.00€0.00€200.00€8 150.00
8€750.00€0.00€0.00€0.00€200.00€9 100.00
9€750.00€0.00€0.00€0.00€200.00€10 050.00
10€750.00€0.00€0.00€0.00€200.00€11 000.00
11€750.00€0.00€0.00€0.00€200.00€11 950.00
12€750.00€0.00€0.00€0.00€200.00€12 900.00
13€750.00€0.00€0.00€0.00€200.00€13 850.00
14€750.00€0.00€0.00€0.00€200.00€14 800.00
15€750.00€0.00€0.00€0.00€200.00€15 750.00
16€750.00€0.00€0.00€0.00€200.00€16 700.00
17€750.00€0.00€0.00€0.00€200.00€17 650.00
18€750.00€0.00€0.00€0.00€200.00€18 600.00
19€750.00€0.00€0.00€0.00€200.00€19 550.00
20€750.00€0.00€0.00€0.00€200.00€20 500.00
21€750.00€0.00€0.00€0.00€200.00€21 450.00
22€750.00€0.00€0.00€0.00€200.00€22 400.00
23€750.00€0.00€0.00€0.00€200.00€23 350.00
24€750.00€0.00€0.00€0.00€200.00€24 300.00

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 · €200.00

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.