SEVODOC

Milestones, advance and retention · €1500.00 · 10% · 12 · 5% · +3

Inspect how advances, work stages and retention change cash received in each period. €1500.00 · 10% · 12 · 5% · +3

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€67.50

Initial example inputs: Initial amount, EUR: 1500.00; Advance from price, %: 10; Number of work stages: 12; Retention on work after advance, %: 5; Periods after completion until release: 3

Change the example inputs

Total agreed price€1 500.00
Advance€150.00
Total retained until release€67.50

Advance + Stage work value = €1500.00

€1350.00 × 5% → €67.50

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€5.62€106.88€256.88€1 243.12
2€112.50€5.62€106.88€363.76€1 136.24
3€112.50€5.62€106.88€470.64€1 029.36
4€112.50€5.62€106.88€577.52€922.48
5€112.50€5.62€106.88€684.40€815.60
6€112.50€5.62€106.88€791.28€708.72
7€112.50€5.62€106.88€898.16€601.84
8€112.50€5.62€106.88€1 005.04€494.96
9€112.50€5.62€106.88€1 111.92€388.08
10€112.50€5.62€106.88€1 218.80€281.20
11€112.50€5.62€106.88€1 325.68€174.32
12€112.50€5.68€106.82€1 432.50€67.50
15€0.00-€67.50€67.50€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 · 5% · +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.