SEVODOC

Milestones, advance and retention · €5000.00 · 20% · 12 · 15% · +6

Inspect how advances, work stages and retention change cash received in each period. €5000.00 · 20% · 12 · 15% · +6

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€5000.00
Advance€1000.00
Total retained until release€600.00

Initial example inputs: Initial amount, EUR: 5000.00; 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€5 000.00
Advance€1 000.00
Total retained until release€600.00

Advance + Stage work value = €5000.00

€4000.00 × 15% → €600.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€1 000.00€1 000.00€4 000.00
1€333.33€49.99€283.34€1 283.34€3 716.66
2€333.33€49.99€283.34€1 566.68€3 433.32
3€333.33€49.99€283.34€1 850.02€3 149.98
4€333.33€49.99€283.34€2 133.36€2 866.64
5€333.33€49.99€283.34€2 416.70€2 583.30
6€333.33€49.99€283.34€2 700.04€2 299.96
7€333.33€49.99€283.34€2 983.38€2 016.62
8€333.33€49.99€283.34€3 266.72€1 733.28
9€333.33€49.99€283.34€3 550.06€1 449.94
10€333.33€49.99€283.34€3 833.40€1 166.60
11€333.33€49.99€283.34€4 116.74€883.26
12€333.37€50.11€283.26€4 400.00€600.00
18€0.00-€600.00€600.00€5 000.00€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. €5000.00 · 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.