SEVODOC

Milestones, advance and retention · €100000.00 · 30% · 12 · 5% · +1

Inspect how advances, work stages and retention change cash received in each period. €100000.00 · 30% · 12 · 5% · +1

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€3500.00

Initial example inputs: Initial amount, EUR: 100000.00; Advance from price, %: 30; Number of work stages: 12; Retention on work after advance, %: 5; Periods after completion until release: 1

Change the example inputs

Total agreed price€100 000.00
Advance€30 000.00
Total retained until release€3 500.00

Advance + Stage work value = €100000.00

€70000.00 × 5% → €3500.00

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€291.66€5 541.67€35 541.67€64 458.33
2€5 833.33€291.66€5 541.67€41 083.34€58 916.66
3€5 833.33€291.66€5 541.67€46 625.01€53 374.99
4€5 833.33€291.66€5 541.67€52 166.68€47 833.32
5€5 833.33€291.66€5 541.67€57 708.35€42 291.65
6€5 833.33€291.66€5 541.67€63 250.02€36 749.98
7€5 833.33€291.66€5 541.67€68 791.69€31 208.31
8€5 833.33€291.66€5 541.67€74 333.36€25 666.64
9€5 833.33€291.66€5 541.67€79 875.03€20 124.97
10€5 833.33€291.66€5 541.67€85 416.70€14 583.30
11€5 833.33€291.66€5 541.67€90 958.37€9 041.63
12€5 833.37€291.74€5 541.63€96 500.00€3 500.00
13€0.00-€3 500.00€3 500.00€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 · 5% · +1

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.