SEVODOC

Milestones, advance and retention · €20000.00 · 30% · 12 · 15% · +1

Inspect how advances, work stages and retention change cash received in each period. €20000.00 · 30% · 12 · 15% · +1

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€2100.00

Initial example inputs: Initial amount, EUR: 20000.00; Advance from price, %: 30; Number of work stages: 12; Retention on work after advance, %: 15; Periods after completion until release: 1

Change the example inputs

Total agreed price€20 000.00
Advance€6 000.00
Total retained until release€2 100.00

Advance + Stage work value = €20000.00

€14000.00 × 15% → €2100.00

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€174.99€991.67€6 991.67€13 008.33
2€1 166.66€174.99€991.67€7 983.34€12 016.66
3€1 166.66€174.99€991.67€8 975.01€11 024.99
4€1 166.66€174.99€991.67€9 966.68€10 033.32
5€1 166.66€174.99€991.67€10 958.35€9 041.65
6€1 166.66€174.99€991.67€11 950.02€8 049.98
7€1 166.66€174.99€991.67€12 941.69€7 058.31
8€1 166.66€174.99€991.67€13 933.36€6 066.64
9€1 166.66€174.99€991.67€14 925.03€5 074.97
10€1 166.66€174.99€991.67€15 916.70€4 083.30
11€1 166.66€174.99€991.67€16 908.37€3 091.63
12€1 166.74€175.11€991.63€17 900.00€2 100.00
13€0.00-€2 100.00€2 100.00€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 · 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.