SEVODOC

Milestones, advance and retention · €10000.00 · 30% · 12 · 15% · +0

Inspect how advances, work stages and retention change cash received in each period. €10000.00 · 30% · 12 · 15% · +0

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€10000.00
Advance€3000.00
Total retained until release€1050.00

Initial example inputs: Initial amount, EUR: 10000.00; Advance from price, %: 30; Number of work stages: 12; Retention on work after advance, %: 15; Periods after completion until release: 0

Change the example inputs

Total agreed price€10 000.00
Advance€3 000.00
Total retained until release€1 050.00

Advance + Stage work value = €10000.00

€7000.00 × 15% → €1050.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€3 000.00€3 000.00€7 000.00
1€583.33€87.49€495.84€3 495.84€6 504.16
2€583.33€87.49€495.84€3 991.68€6 008.32
3€583.33€87.49€495.84€4 487.52€5 512.48
4€583.33€87.49€495.84€4 983.36€5 016.64
5€583.33€87.49€495.84€5 479.20€4 520.80
6€583.33€87.49€495.84€5 975.04€4 024.96
7€583.33€87.49€495.84€6 470.88€3 529.12
8€583.33€87.49€495.84€6 966.72€3 033.28
9€583.33€87.49€495.84€7 462.56€2 537.44
10€583.33€87.49€495.84€7 958.40€2 041.60
11€583.33€87.49€495.84€8 454.24€1 545.76
12€583.37€87.61€495.76€8 950.00€1 050.00
12€0.00-€1 050.00€1 050.00€10 000.00€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. €10000.00 · 30% · 12 · 15% · +0

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.