SEVODOC

Milestones, advance and retention · €1000.00 · 30% · 12 · 5% · +6

Inspect how advances, work stages and retention change cash received in each period. €1000.00 · 30% · 12 · 5% · +6

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€1000.00
Advance€300.00
Total retained until release€35.00

Initial example inputs: Initial amount, EUR: 1000.00; Advance from price, %: 30; Number of work stages: 12; Retention on work after advance, %: 5; Periods after completion until release: 6

Change the example inputs

Total agreed price€1 000.00
Advance€300.00
Total retained until release€35.00

Advance + Stage work value = €1000.00

€700.00 × 5% → €35.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€300.00€300.00€700.00
1€58.33€2.91€55.42€355.42€644.58
2€58.33€2.91€55.42€410.84€589.16
3€58.33€2.91€55.42€466.26€533.74
4€58.33€2.91€55.42€521.68€478.32
5€58.33€2.91€55.42€577.10€422.90
6€58.33€2.91€55.42€632.52€367.48
7€58.33€2.91€55.42€687.94€312.06
8€58.33€2.91€55.42€743.36€256.64
9€58.33€2.91€55.42€798.78€201.22
10€58.33€2.91€55.42€854.20€145.80
11€58.33€2.91€55.42€909.62€90.38
12€58.37€2.99€55.38€965.00€35.00
18€0.00-€35.00€35.00€1 000.00€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. €1000.00 · 30% · 12 · 5% · +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.