SEVODOC

Milestones, advance and retention · €10000.00 · 20% · 12 · 15% · +3

Inspect how advances, work stages and retention change cash received in each period. €10000.00 · 20% · 12 · 15% · +3

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€10000.00
Advance€2000.00
Total retained until release€1200.00

Initial example inputs: Initial amount, EUR: 10000.00; Advance from price, %: 20; Number of work stages: 12; Retention on work after advance, %: 15; Periods after completion until release: 3

Change the example inputs

Total agreed price€10 000.00
Advance€2 000.00
Total retained until release€1 200.00

Advance + Stage work value = €10000.00

€8000.00 × 15% → €1200.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€2 000.00€2 000.00€8 000.00
1€666.66€99.99€566.67€2 566.67€7 433.33
2€666.66€99.99€566.67€3 133.34€6 866.66
3€666.66€99.99€566.67€3 700.01€6 299.99
4€666.66€99.99€566.67€4 266.68€5 733.32
5€666.66€99.99€566.67€4 833.35€5 166.65
6€666.66€99.99€566.67€5 400.02€4 599.98
7€666.66€99.99€566.67€5 966.69€4 033.31
8€666.66€99.99€566.67€6 533.36€3 466.64
9€666.66€99.99€566.67€7 100.03€2 899.97
10€666.66€99.99€566.67€7 666.70€2 333.30
11€666.66€99.99€566.67€8 233.37€1 766.63
12€666.74€100.11€566.63€8 800.00€1 200.00
15€0.00-€1 200.00€1 200.00€10 000.00€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. €10000.00 · 20% · 12 · 15% · +3

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.