SEVODOC

Milestones, advance and retention · €1500.00 · 10% · 12 · 15% · +6

Inspect how advances, work stages and retention change cash received in each period. €1500.00 · 10% · 12 · 15% · +6

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€1500.00
Advance€150.00
Total retained until release€202.50

Initial example inputs: Initial amount, EUR: 1500.00; Advance from price, %: 10; Number of work stages: 12; Retention on work after advance, %: 15; Periods after completion until release: 6

Change the example inputs

Total agreed price€1 500.00
Advance€150.00
Total retained until release€202.50

Advance + Stage work value = €1500.00

€1350.00 × 15% → €202.50

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€150.00€150.00€1 350.00
1€112.50€16.87€95.63€245.63€1 254.37
2€112.50€16.87€95.63€341.26€1 158.74
3€112.50€16.87€95.63€436.89€1 063.11
4€112.50€16.87€95.63€532.52€967.48
5€112.50€16.87€95.63€628.15€871.85
6€112.50€16.87€95.63€723.78€776.22
7€112.50€16.87€95.63€819.41€680.59
8€112.50€16.87€95.63€915.04€584.96
9€112.50€16.87€95.63€1 010.67€489.33
10€112.50€16.87€95.63€1 106.30€393.70
11€112.50€16.87€95.63€1 201.93€298.07
12€112.50€16.93€95.57€1 297.50€202.50
18€0.00-€202.50€202.50€1 500.00€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. €1500.00 · 10% · 12 · 15% · +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.