SEVODOC

Milestones, advance and retention · €15000.00 · 30% · 12 · 10% · +3

Inspect how advances, work stages and retention change cash received in each period. €15000.00 · 30% · 12 · 10% · +3

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€15000.00
Advance€4500.00
Total retained until release€1050.00

Initial example inputs: Initial amount, EUR: 15000.00; Advance from price, %: 30; Number of work stages: 12; Retention on work after advance, %: 10; Periods after completion until release: 3

Change the example inputs

Total agreed price€15 000.00
Advance€4 500.00
Total retained until release€1 050.00

Advance + Stage work value = €15000.00

€10500.00 × 10% → €1050.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€4 500.00€4 500.00€10 500.00
1€875.00€87.50€787.50€5 287.50€9 712.50
2€875.00€87.50€787.50€6 075.00€8 925.00
3€875.00€87.50€787.50€6 862.50€8 137.50
4€875.00€87.50€787.50€7 650.00€7 350.00
5€875.00€87.50€787.50€8 437.50€6 562.50
6€875.00€87.50€787.50€9 225.00€5 775.00
7€875.00€87.50€787.50€10 012.50€4 987.50
8€875.00€87.50€787.50€10 800.00€4 200.00
9€875.00€87.50€787.50€11 587.50€3 412.50
10€875.00€87.50€787.50€12 375.00€2 625.00
11€875.00€87.50€787.50€13 162.50€1 837.50
12€875.00€87.50€787.50€13 950.00€1 050.00
15€0.00-€1 050.00€1 050.00€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 · 30% · 12 · 10% · +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.