SEVODOC

Milestones, advance and retention · €30000.00 · 20% · 12 · 15% · +1

Inspect how advances, work stages and retention change cash received in each period. €30000.00 · 20% · 12 · 15% · +1

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€30000.00
Advance€6000.00
Total retained until release€3600.00

Initial example inputs: Initial amount, EUR: 30000.00; Advance from price, %: 20; Number of work stages: 12; Retention on work after advance, %: 15; Periods after completion until release: 1

Change the example inputs

Total agreed price€30 000.00
Advance€6 000.00
Total retained until release€3 600.00

Advance + Stage work value = €30000.00

€24000.00 × 15% → €3600.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€6 000.00€6 000.00€24 000.00
1€2 000.00€300.00€1 700.00€7 700.00€22 300.00
2€2 000.00€300.00€1 700.00€9 400.00€20 600.00
3€2 000.00€300.00€1 700.00€11 100.00€18 900.00
4€2 000.00€300.00€1 700.00€12 800.00€17 200.00
5€2 000.00€300.00€1 700.00€14 500.00€15 500.00
6€2 000.00€300.00€1 700.00€16 200.00€13 800.00
7€2 000.00€300.00€1 700.00€17 900.00€12 100.00
8€2 000.00€300.00€1 700.00€19 600.00€10 400.00
9€2 000.00€300.00€1 700.00€21 300.00€8 700.00
10€2 000.00€300.00€1 700.00€23 000.00€7 000.00
11€2 000.00€300.00€1 700.00€24 700.00€5 300.00
12€2 000.00€300.00€1 700.00€26 400.00€3 600.00
13€0.00-€3 600.00€3 600.00€30 000.00€0.00

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

Common questions

What can I verify in this example?

Inspect how advances, work stages and retention change cash received in each period. €30000.00 · 20% · 12 · 15% · +1

Which assumptions should I change for my transaction?

Retention is an assumed contractual percentage of work after the advance. The release row assumes agreed conditions are met; it is not evidence of an actual release.

Will opening a template produce an approved document?

Hypothetical calculation. It does not save a document, prove payment or post a journal entry.