SEVODOC

Milestones, advance and retention · €15000.00 · 20% · 12 · 15% · +6

Inspect how advances, work stages and retention change cash received in each period. €15000.00 · 20% · 12 · 15% · +6

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€15000.00
Advance€3000.00
Total retained until release€1800.00

Initial example inputs: Initial amount, EUR: 15000.00; Advance from price, %: 20; Number of work stages: 12; Retention on work after advance, %: 15; Periods after completion until release: 6

Change the example inputs

Total agreed price€15 000.00
Advance€3 000.00
Total retained until release€1 800.00

Advance + Stage work value = €15000.00

€12000.00 × 15% → €1800.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€3 000.00€3 000.00€12 000.00
1€1 000.00€150.00€850.00€3 850.00€11 150.00
2€1 000.00€150.00€850.00€4 700.00€10 300.00
3€1 000.00€150.00€850.00€5 550.00€9 450.00
4€1 000.00€150.00€850.00€6 400.00€8 600.00
5€1 000.00€150.00€850.00€7 250.00€7 750.00
6€1 000.00€150.00€850.00€8 100.00€6 900.00
7€1 000.00€150.00€850.00€8 950.00€6 050.00
8€1 000.00€150.00€850.00€9 800.00€5 200.00
9€1 000.00€150.00€850.00€10 650.00€4 350.00
10€1 000.00€150.00€850.00€11 500.00€3 500.00
11€1 000.00€150.00€850.00€12 350.00€2 650.00
12€1 000.00€150.00€850.00€13 200.00€1 800.00
18€0.00-€1 800.00€1 800.00€15 000.00€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. €15000.00 · 20% · 12 · 15% · +6

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.