SEVODOC

Milestones, advance and retention · €15000.00 · 30% · 8 · 15% · +1

Inspect how advances, work stages and retention change cash received in each period. €15000.00 · 30% · 8 · 15% · +1

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€1575.00

Initial example inputs: Initial amount, EUR: 15000.00; Advance from price, %: 30; Number of work stages: 8; Retention on work after advance, %: 15; Periods after completion until release: 1

Change the example inputs

Total agreed price€15 000.00
Advance€4 500.00
Total retained until release€1 575.00

Advance + Stage work value = €15000.00

€10500.00 × 15% → €1575.00

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€1 312.50€196.87€1 115.63€5 615.63€9 384.37
2€1 312.50€196.87€1 115.63€6 731.26€8 268.74
3€1 312.50€196.87€1 115.63€7 846.89€7 153.11
4€1 312.50€196.87€1 115.63€8 962.52€6 037.48
5€1 312.50€196.87€1 115.63€10 078.15€4 921.85
6€1 312.50€196.87€1 115.63€11 193.78€3 806.22
7€1 312.50€196.87€1 115.63€12 309.41€2 690.59
8€1 312.50€196.91€1 115.59€13 425.00€1 575.00
9€0.00-€1 575.00€1 575.00€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% · 8 · 15% · +1

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.