SEVODOC

Milestones, advance and retention · €4000.00 · 20% · 12 · 15% · +6

Inspect how advances, work stages and retention change cash received in each period. €4000.00 · 20% · 12 · 15% · +6

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€4000.00
Advance€800.00
Total retained until release€480.00

Initial example inputs: Initial amount, EUR: 4000.00; 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€4 000.00
Advance€800.00
Total retained until release€480.00

Advance + Stage work value = €4000.00

€3200.00 × 15% → €480.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€800.00€800.00€3 200.00
1€266.66€39.99€226.67€1 026.67€2 973.33
2€266.66€39.99€226.67€1 253.34€2 746.66
3€266.66€39.99€226.67€1 480.01€2 519.99
4€266.66€39.99€226.67€1 706.68€2 293.32
5€266.66€39.99€226.67€1 933.35€2 066.65
6€266.66€39.99€226.67€2 160.02€1 839.98
7€266.66€39.99€226.67€2 386.69€1 613.31
8€266.66€39.99€226.67€2 613.36€1 386.64
9€266.66€39.99€226.67€2 840.03€1 159.97
10€266.66€39.99€226.67€3 066.70€933.30
11€266.66€39.99€226.67€3 293.37€706.63
12€266.74€40.11€226.63€3 520.00€480.00
18€0.00-€480.00€480.00€4 000.00€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. €4000.00 · 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.