SEVODOC

Milestones, advance and retention · €20000.00 · 10% · 12 · 5% · +1

Inspect how advances, work stages and retention change cash received in each period. €20000.00 · 10% · 12 · 5% · +1

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€20000.00
Advance€2000.00
Total retained until release€900.00

Initial example inputs: Initial amount, EUR: 20000.00; Advance from price, %: 10; Number of work stages: 12; Retention on work after advance, %: 5; Periods after completion until release: 1

Change the example inputs

Total agreed price€20 000.00
Advance€2 000.00
Total retained until release€900.00

Advance + Stage work value = €20000.00

€18000.00 × 5% → €900.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€2 000.00€2 000.00€18 000.00
1€1 500.00€75.00€1 425.00€3 425.00€16 575.00
2€1 500.00€75.00€1 425.00€4 850.00€15 150.00
3€1 500.00€75.00€1 425.00€6 275.00€13 725.00
4€1 500.00€75.00€1 425.00€7 700.00€12 300.00
5€1 500.00€75.00€1 425.00€9 125.00€10 875.00
6€1 500.00€75.00€1 425.00€10 550.00€9 450.00
7€1 500.00€75.00€1 425.00€11 975.00€8 025.00
8€1 500.00€75.00€1 425.00€13 400.00€6 600.00
9€1 500.00€75.00€1 425.00€14 825.00€5 175.00
10€1 500.00€75.00€1 425.00€16 250.00€3 750.00
11€1 500.00€75.00€1 425.00€17 675.00€2 325.00
12€1 500.00€75.00€1 425.00€19 100.00€900.00
13€0.00-€900.00€900.00€20 000.00€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. €20000.00 · 10% · 12 · 5% · +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.