SEVODOC

Milestones, advance and retention · €100000.00 · 30% · 12 · 10% · +6

Inspect how advances, work stages and retention change cash received in each period. €100000.00 · 30% · 12 · 10% · +6

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€100000.00
Advance€30000.00
Total retained until release€7000.00

Initial example inputs: Initial amount, EUR: 100000.00; Advance from price, %: 30; Number of work stages: 12; Retention on work after advance, %: 10; Periods after completion until release: 6

Change the example inputs

Total agreed price€100 000.00
Advance€30 000.00
Total retained until release€7 000.00

Advance + Stage work value = €100000.00

€70000.00 × 10% → €7000.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€30 000.00€30 000.00€70 000.00
1€5 833.33€583.33€5 250.00€35 250.00€64 750.00
2€5 833.33€583.33€5 250.00€40 500.00€59 500.00
3€5 833.33€583.33€5 250.00€45 750.00€54 250.00
4€5 833.33€583.33€5 250.00€51 000.00€49 000.00
5€5 833.33€583.33€5 250.00€56 250.00€43 750.00
6€5 833.33€583.33€5 250.00€61 500.00€38 500.00
7€5 833.33€583.33€5 250.00€66 750.00€33 250.00
8€5 833.33€583.33€5 250.00€72 000.00€28 000.00
9€5 833.33€583.33€5 250.00€77 250.00€22 750.00
10€5 833.33€583.33€5 250.00€82 500.00€17 500.00
11€5 833.33€583.33€5 250.00€87 750.00€12 250.00
12€5 833.37€583.37€5 250.00€93 000.00€7 000.00
18€0.00-€7 000.00€7 000.00€100 000.00€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. €100000.00 · 30% · 12 · 10% · +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.