SEVODOC

Milestones, advance and retention · €30000.00 · 50% · 12 · 15% · +1

Inspect how advances, work stages and retention change cash received in each period. €30000.00 · 50% · 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€15000.00
Total retained until release€2250.00

Initial example inputs: Initial amount, EUR: 30000.00; Advance from price, %: 50; 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€15 000.00
Total retained until release€2 250.00

Advance + Stage work value = €30000.00

€15000.00 × 15% → €2250.00

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€187.50€1 062.50€16 062.50€13 937.50
2€1 250.00€187.50€1 062.50€17 125.00€12 875.00
3€1 250.00€187.50€1 062.50€18 187.50€11 812.50
4€1 250.00€187.50€1 062.50€19 250.00€10 750.00
5€1 250.00€187.50€1 062.50€20 312.50€9 687.50
6€1 250.00€187.50€1 062.50€21 375.00€8 625.00
7€1 250.00€187.50€1 062.50€22 437.50€7 562.50
8€1 250.00€187.50€1 062.50€23 500.00€6 500.00
9€1 250.00€187.50€1 062.50€24 562.50€5 437.50
10€1 250.00€187.50€1 062.50€25 625.00€4 375.00
11€1 250.00€187.50€1 062.50€26 687.50€3 312.50
12€1 250.00€187.50€1 062.50€27 750.00€2 250.00
13€0.00-€2 250.00€2 250.00€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 · 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.