SEVODOC

Milestones, advance and retention · €50000.00 · 20% · 12 · 15% · +6

Inspect how advances, work stages and retention change cash received in each period. €50000.00 · 20% · 12 · 15% · +6

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€50000.00
Advance€10000.00
Total retained until release€6000.00

Initial example inputs: Initial amount, EUR: 50000.00; 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€50 000.00
Advance€10 000.00
Total retained until release€6 000.00

Advance + Stage work value = €50000.00

€40000.00 × 15% → €6000.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€10 000.00€10 000.00€40 000.00
1€3 333.33€499.99€2 833.34€12 833.34€37 166.66
2€3 333.33€499.99€2 833.34€15 666.68€34 333.32
3€3 333.33€499.99€2 833.34€18 500.02€31 499.98
4€3 333.33€499.99€2 833.34€21 333.36€28 666.64
5€3 333.33€499.99€2 833.34€24 166.70€25 833.30
6€3 333.33€499.99€2 833.34€27 000.04€22 999.96
7€3 333.33€499.99€2 833.34€29 833.38€20 166.62
8€3 333.33€499.99€2 833.34€32 666.72€17 333.28
9€3 333.33€499.99€2 833.34€35 500.06€14 499.94
10€3 333.33€499.99€2 833.34€38 333.40€11 666.60
11€3 333.33€499.99€2 833.34€41 166.74€8 833.26
12€3 333.37€500.11€2 833.26€44 000.00€6 000.00
18€0.00-€6 000.00€6 000.00€50 000.00€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. €50000.00 · 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.