SEVODOC

Milestones, advance and retention · €20000.00 · 50% · 12 · 5% · +3

Inspect how advances, work stages and retention change cash received in each period. €20000.00 · 50% · 12 · 5% · +3

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€20000.00
Advance€10000.00
Total retained until release€500.00

Initial example inputs: Initial amount, EUR: 20000.00; Advance from price, %: 50; Number of work stages: 12; Retention on work after advance, %: 5; Periods after completion until release: 3

Change the example inputs

Total agreed price€20 000.00
Advance€10 000.00
Total retained until release€500.00

Advance + Stage work value = €20000.00

€10000.00 × 5% → €500.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€10 000.00€10 000.00€10 000.00
1€833.33€41.66€791.67€10 791.67€9 208.33
2€833.33€41.66€791.67€11 583.34€8 416.66
3€833.33€41.66€791.67€12 375.01€7 624.99
4€833.33€41.66€791.67€13 166.68€6 833.32
5€833.33€41.66€791.67€13 958.35€6 041.65
6€833.33€41.66€791.67€14 750.02€5 249.98
7€833.33€41.66€791.67€15 541.69€4 458.31
8€833.33€41.66€791.67€16 333.36€3 666.64
9€833.33€41.66€791.67€17 125.03€2 874.97
10€833.33€41.66€791.67€17 916.70€2 083.30
11€833.33€41.66€791.67€18 708.37€1 291.63
12€833.37€41.74€791.63€19 500.00€500.00
15€0.00-€500.00€500.00€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 · 50% · 12 · 5% · +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.