SEVODOC

Milestones, advance and retention · €30000.00 · 10% · 12 · 15% · +1

Inspect how advances, work stages and retention change cash received in each period. €30000.00 · 10% · 12 · 15% · +1

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€30000.00
Advance€3000.00
Total retained until release€4050.00

Initial example inputs: Initial amount, EUR: 30000.00; Advance from price, %: 10; Number of work stages: 12; Retention on work after advance, %: 15; Periods after completion until release: 1

Change the example inputs

Total agreed price€30 000.00
Advance€3 000.00
Total retained until release€4 050.00

Advance + Stage work value = €30000.00

€27000.00 × 15% → €4050.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€3 000.00€3 000.00€27 000.00
1€2 250.00€337.50€1 912.50€4 912.50€25 087.50
2€2 250.00€337.50€1 912.50€6 825.00€23 175.00
3€2 250.00€337.50€1 912.50€8 737.50€21 262.50
4€2 250.00€337.50€1 912.50€10 650.00€19 350.00
5€2 250.00€337.50€1 912.50€12 562.50€17 437.50
6€2 250.00€337.50€1 912.50€14 475.00€15 525.00
7€2 250.00€337.50€1 912.50€16 387.50€13 612.50
8€2 250.00€337.50€1 912.50€18 300.00€11 700.00
9€2 250.00€337.50€1 912.50€20 212.50€9 787.50
10€2 250.00€337.50€1 912.50€22 125.00€7 875.00
11€2 250.00€337.50€1 912.50€24 037.50€5 962.50
12€2 250.00€337.50€1 912.50€25 950.00€4 050.00
13€0.00-€4 050.00€4 050.00€30 000.00€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. €30000.00 · 10% · 12 · 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.