SEVODOC

Tenancy cashflow budget · €800.00 · 1× · 0+24 · €50.00

Separate the deposit, prepaid rent and monthly costs. Inspect cash needs over the selected term. €800.00 · 1× · 0+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€1650.00
Rent for the full term€19200.00
Utility budget for the term€1200.00

Initial example inputs: Monthly rent, EUR: 800.00; Security deposit in months of rent: 1; Prepaid rent months: 0; 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€1 650.00
Rent for the full term€19 200.00
Utility budget for the term€1 200.00
Security deposit separately€800.00
Outlay including deposit€21 200.00

24 × €800.00 = €19200.00

Security deposit separately + Rent for the full term + Utility budget for the term = €21200.00

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

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. €800.00 · 1× · 0+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.