SEVODOC

Milestones, advance and retention · €30000.00 · 50% · 12 · 5% · +3

Inspect how advances, work stages and retention change cash received in each period. €30000.00 · 50% · 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€15000.00
Total retained until release€750.00

Initial example inputs: Initial amount, EUR: 30000.00; Advance from price, %: 50; 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€15 000.00
Total retained until release€750.00

Advance + Stage work value = €30000.00

€15000.00 × 5% → €750.00

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€62.50€1 187.50€16 187.50€13 812.50
2€1 250.00€62.50€1 187.50€17 375.00€12 625.00
3€1 250.00€62.50€1 187.50€18 562.50€11 437.50
4€1 250.00€62.50€1 187.50€19 750.00€10 250.00
5€1 250.00€62.50€1 187.50€20 937.50€9 062.50
6€1 250.00€62.50€1 187.50€22 125.00€7 875.00
7€1 250.00€62.50€1 187.50€23 312.50€6 687.50
8€1 250.00€62.50€1 187.50€24 500.00€5 500.00
9€1 250.00€62.50€1 187.50€25 687.50€4 312.50
10€1 250.00€62.50€1 187.50€26 875.00€3 125.00
11€1 250.00€62.50€1 187.50€28 062.50€1 937.50
12€1 250.00€62.50€1 187.50€29 250.00€750.00
15€0.00-€750.00€750.00€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 · 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.