SEVODOC

Milestones, advance and retention · €20000.00 · 30% · 12 · 10% · +6

Inspect how advances, work stages and retention change cash received in each period. €20000.00 · 30% · 12 · 10% · +6

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€20000.00
Advance€6000.00
Total retained until release€1400.00

Initial example inputs: Initial amount, EUR: 20000.00; Advance from price, %: 30; Number of work stages: 12; Retention on work after advance, %: 10; Periods after completion until release: 6

Change the example inputs

Total agreed price€20 000.00
Advance€6 000.00
Total retained until release€1 400.00

Advance + Stage work value = €20000.00

€14000.00 × 10% → €1400.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€6 000.00€6 000.00€14 000.00
1€1 166.66€116.66€1 050.00€7 050.00€12 950.00
2€1 166.66€116.66€1 050.00€8 100.00€11 900.00
3€1 166.66€116.66€1 050.00€9 150.00€10 850.00
4€1 166.66€116.66€1 050.00€10 200.00€9 800.00
5€1 166.66€116.66€1 050.00€11 250.00€8 750.00
6€1 166.66€116.66€1 050.00€12 300.00€7 700.00
7€1 166.66€116.66€1 050.00€13 350.00€6 650.00
8€1 166.66€116.66€1 050.00€14 400.00€5 600.00
9€1 166.66€116.66€1 050.00€15 450.00€4 550.00
10€1 166.66€116.66€1 050.00€16 500.00€3 500.00
11€1 166.66€116.66€1 050.00€17 550.00€2 450.00
12€1 166.74€116.74€1 050.00€18 600.00€1 400.00
18€0.00-€1 400.00€1 400.00€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 · 30% · 12 · 10% · +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.