SEVODOC

Milestones, advance and retention · €25000.00 · 20% · 12 · 15% · +6

Inspect how advances, work stages and retention change cash received in each period. €25000.00 · 20% · 12 · 15% · +6

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€25000.00
Advance€5000.00
Total retained until release€3000.00

Initial example inputs: Initial amount, EUR: 25000.00; 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€25 000.00
Advance€5 000.00
Total retained until release€3 000.00

Advance + Stage work value = €25000.00

€20000.00 × 15% → €3000.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€5 000.00€5 000.00€20 000.00
1€1 666.66€249.99€1 416.67€6 416.67€18 583.33
2€1 666.66€249.99€1 416.67€7 833.34€17 166.66
3€1 666.66€249.99€1 416.67€9 250.01€15 749.99
4€1 666.66€249.99€1 416.67€10 666.68€14 333.32
5€1 666.66€249.99€1 416.67€12 083.35€12 916.65
6€1 666.66€249.99€1 416.67€13 500.02€11 499.98
7€1 666.66€249.99€1 416.67€14 916.69€10 083.31
8€1 666.66€249.99€1 416.67€16 333.36€8 666.64
9€1 666.66€249.99€1 416.67€17 750.03€7 249.97
10€1 666.66€249.99€1 416.67€19 166.70€5 833.30
11€1 666.66€249.99€1 416.67€20 583.37€4 416.63
12€1 666.74€250.11€1 416.63€22 000.00€3 000.00
18€0.00-€3 000.00€3 000.00€25 000.00€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. €25000.00 · 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.