SEVODOC

Milestones, advance and retention · €3000.00 · 10% · 12 · 15% · +6

Inspect how advances, work stages and retention change cash received in each period. €3000.00 · 10% · 12 · 15% · +6

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€3000.00
Advance€300.00
Total retained until release€405.00

Initial example inputs: Initial amount, EUR: 3000.00; Advance from price, %: 10; Number of work stages: 12; Retention on work after advance, %: 15; Periods after completion until release: 6

Change the example inputs

Total agreed price€3 000.00
Advance€300.00
Total retained until release€405.00

Advance + Stage work value = €3000.00

€2700.00 × 15% → €405.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€300.00€300.00€2 700.00
1€225.00€33.75€191.25€491.25€2 508.75
2€225.00€33.75€191.25€682.50€2 317.50
3€225.00€33.75€191.25€873.75€2 126.25
4€225.00€33.75€191.25€1 065.00€1 935.00
5€225.00€33.75€191.25€1 256.25€1 743.75
6€225.00€33.75€191.25€1 447.50€1 552.50
7€225.00€33.75€191.25€1 638.75€1 361.25
8€225.00€33.75€191.25€1 830.00€1 170.00
9€225.00€33.75€191.25€2 021.25€978.75
10€225.00€33.75€191.25€2 212.50€787.50
11€225.00€33.75€191.25€2 403.75€596.25
12€225.00€33.75€191.25€2 595.00€405.00
18€0.00-€405.00€405.00€3 000.00€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. €3000.00 · 10% · 12 · 15% · +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.