SEVODOC

Milestones, advance and retention · €100000.00 · 30% · 12 · 15% · +3

Inspect how advances, work stages and retention change cash received in each period. €100000.00 · 30% · 12 · 15% · +3

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€10500.00

Initial example inputs: Initial amount, EUR: 100000.00; Advance from price, %: 30; Number of work stages: 12; Retention on work after advance, %: 15; Periods after completion until release: 3

Change the example inputs

Total agreed price€100 000.00
Advance€30 000.00
Total retained until release€10 500.00

Advance + Stage work value = €100000.00

€70000.00 × 15% → €10500.00

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€874.99€4 958.34€34 958.34€65 041.66
2€5 833.33€874.99€4 958.34€39 916.68€60 083.32
3€5 833.33€874.99€4 958.34€44 875.02€55 124.98
4€5 833.33€874.99€4 958.34€49 833.36€50 166.64
5€5 833.33€874.99€4 958.34€54 791.70€45 208.30
6€5 833.33€874.99€4 958.34€59 750.04€40 249.96
7€5 833.33€874.99€4 958.34€64 708.38€35 291.62
8€5 833.33€874.99€4 958.34€69 666.72€30 333.28
9€5 833.33€874.99€4 958.34€74 625.06€25 374.94
10€5 833.33€874.99€4 958.34€79 583.40€20 416.60
11€5 833.33€874.99€4 958.34€84 541.74€15 458.26
12€5 833.37€875.11€4 958.26€89 500.00€10 500.00
15€0.00-€10 500.00€10 500.00€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 · 15% · +3

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.