SEVODOC

Milestones, advance and retention · €15000.00 · 10% · 12 · 5% · +0

Inspect how advances, work stages and retention change cash received in each period. €15000.00 · 10% · 12 · 5% · +0

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€15000.00
Advance€1500.00
Total retained until release€675.00

Initial example inputs: Initial amount, EUR: 15000.00; Advance from price, %: 10; Number of work stages: 12; Retention on work after advance, %: 5; Periods after completion until release: 0

Change the example inputs

Total agreed price€15 000.00
Advance€1 500.00
Total retained until release€675.00

Advance + Stage work value = €15000.00

€13500.00 × 5% → €675.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€1 500.00€1 500.00€13 500.00
1€1 125.00€56.25€1 068.75€2 568.75€12 431.25
2€1 125.00€56.25€1 068.75€3 637.50€11 362.50
3€1 125.00€56.25€1 068.75€4 706.25€10 293.75
4€1 125.00€56.25€1 068.75€5 775.00€9 225.00
5€1 125.00€56.25€1 068.75€6 843.75€8 156.25
6€1 125.00€56.25€1 068.75€7 912.50€7 087.50
7€1 125.00€56.25€1 068.75€8 981.25€6 018.75
8€1 125.00€56.25€1 068.75€10 050.00€4 950.00
9€1 125.00€56.25€1 068.75€11 118.75€3 881.25
10€1 125.00€56.25€1 068.75€12 187.50€2 812.50
11€1 125.00€56.25€1 068.75€13 256.25€1 743.75
12€1 125.00€56.25€1 068.75€14 325.00€675.00
12€0.00-€675.00€675.00€15 000.00€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. €15000.00 · 10% · 12 · 5% · +0

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.