SEVODOC

Milestones, advance and retention · €3000.00 · 10% · 12 · 5% · +1

Inspect how advances, work stages and retention change cash received in each period. €3000.00 · 10% · 12 · 5% · +1

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€135.00

Initial example inputs: Initial amount, EUR: 3000.00; Advance from price, %: 10; Number of work stages: 12; Retention on work after advance, %: 5; Periods after completion until release: 1

Change the example inputs

Total agreed price€3 000.00
Advance€300.00
Total retained until release€135.00

Advance + Stage work value = €3000.00

€2700.00 × 5% → €135.00

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€11.25€213.75€513.75€2 486.25
2€225.00€11.25€213.75€727.50€2 272.50
3€225.00€11.25€213.75€941.25€2 058.75
4€225.00€11.25€213.75€1 155.00€1 845.00
5€225.00€11.25€213.75€1 368.75€1 631.25
6€225.00€11.25€213.75€1 582.50€1 417.50
7€225.00€11.25€213.75€1 796.25€1 203.75
8€225.00€11.25€213.75€2 010.00€990.00
9€225.00€11.25€213.75€2 223.75€776.25
10€225.00€11.25€213.75€2 437.50€562.50
11€225.00€11.25€213.75€2 651.25€348.75
12€225.00€11.25€213.75€2 865.00€135.00
13€0.00-€135.00€135.00€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 · 5% · +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.