SEVODOC

Milestones, advance and retention · €30000.00 · 10% · 12 · 5% · +3

Inspect how advances, work stages and retention change cash received in each period. €30000.00 · 10% · 12 · 5% · +3

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€1350.00

Initial example inputs: Initial amount, EUR: 30000.00; Advance from price, %: 10; Number of work stages: 12; Retention on work after advance, %: 5; Periods after completion until release: 3

Change the example inputs

Total agreed price€30 000.00
Advance€3 000.00
Total retained until release€1 350.00

Advance + Stage work value = €30000.00

€27000.00 × 5% → €1350.00

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€112.50€2 137.50€5 137.50€24 862.50
2€2 250.00€112.50€2 137.50€7 275.00€22 725.00
3€2 250.00€112.50€2 137.50€9 412.50€20 587.50
4€2 250.00€112.50€2 137.50€11 550.00€18 450.00
5€2 250.00€112.50€2 137.50€13 687.50€16 312.50
6€2 250.00€112.50€2 137.50€15 825.00€14 175.00
7€2 250.00€112.50€2 137.50€17 962.50€12 037.50
8€2 250.00€112.50€2 137.50€20 100.00€9 900.00
9€2 250.00€112.50€2 137.50€22 237.50€7 762.50
10€2 250.00€112.50€2 137.50€24 375.00€5 625.00
11€2 250.00€112.50€2 137.50€26 512.50€3 487.50
12€2 250.00€112.50€2 137.50€28 650.00€1 350.00
15€0.00-€1 350.00€1 350.00€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 · 5% · +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.