SEVODOC

Milestones, advance and retention · €30000.00 · 50% · 12 · 10% · +6

Inspect how advances, work stages and retention change cash received in each period. €30000.00 · 50% · 12 · 10% · +6

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€30000.00
Advance€15000.00
Total retained until release€1500.00

Initial example inputs: Initial amount, EUR: 30000.00; Advance from price, %: 50; Number of work stages: 12; Retention on work after advance, %: 10; Periods after completion until release: 6

Change the example inputs

Total agreed price€30 000.00
Advance€15 000.00
Total retained until release€1 500.00

Advance + Stage work value = €30000.00

€15000.00 × 10% → €1500.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€15 000.00€15 000.00€15 000.00
1€1 250.00€125.00€1 125.00€16 125.00€13 875.00
2€1 250.00€125.00€1 125.00€17 250.00€12 750.00
3€1 250.00€125.00€1 125.00€18 375.00€11 625.00
4€1 250.00€125.00€1 125.00€19 500.00€10 500.00
5€1 250.00€125.00€1 125.00€20 625.00€9 375.00
6€1 250.00€125.00€1 125.00€21 750.00€8 250.00
7€1 250.00€125.00€1 125.00€22 875.00€7 125.00
8€1 250.00€125.00€1 125.00€24 000.00€6 000.00
9€1 250.00€125.00€1 125.00€25 125.00€4 875.00
10€1 250.00€125.00€1 125.00€26 250.00€3 750.00
11€1 250.00€125.00€1 125.00€27 375.00€2 625.00
12€1 250.00€125.00€1 125.00€28 500.00€1 500.00
18€0.00-€1 500.00€1 500.00€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 · 50% · 12 · 10% · +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.