SEVODOC

Milestones, advance and retention · €1500.00 · 30% · 12 · 5% · +6

Inspect how advances, work stages and retention change cash received in each period. €1500.00 · 30% · 12 · 5% · +6

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€1500.00
Advance€450.00
Total retained until release€52.50

Initial example inputs: Initial amount, EUR: 1500.00; Advance from price, %: 30; Number of work stages: 12; Retention on work after advance, %: 5; Periods after completion until release: 6

Change the example inputs

Total agreed price€1 500.00
Advance€450.00
Total retained until release€52.50

Advance + Stage work value = €1500.00

€1050.00 × 5% → €52.50

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€450.00€450.00€1 050.00
1€87.50€4.37€83.13€533.13€966.87
2€87.50€4.37€83.13€616.26€883.74
3€87.50€4.37€83.13€699.39€800.61
4€87.50€4.37€83.13€782.52€717.48
5€87.50€4.37€83.13€865.65€634.35
6€87.50€4.37€83.13€948.78€551.22
7€87.50€4.37€83.13€1 031.91€468.09
8€87.50€4.37€83.13€1 115.04€384.96
9€87.50€4.37€83.13€1 198.17€301.83
10€87.50€4.37€83.13€1 281.30€218.70
11€87.50€4.37€83.13€1 364.43€135.57
12€87.50€4.43€83.07€1 447.50€52.50
18€0.00-€52.50€52.50€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 · 30% · 12 · 5% · +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.