SEVODOC

Milestones, advance and retention · €4000.00 · 30% · 12 · 15% · +3

Inspect how advances, work stages and retention change cash received in each period. €4000.00 · 30% · 12 · 15% · +3

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€4000.00
Advance€1200.00
Total retained until release€420.00

Initial example inputs: Initial amount, EUR: 4000.00; Advance from price, %: 30; Number of work stages: 12; Retention on work after advance, %: 15; Periods after completion until release: 3

Change the example inputs

Total agreed price€4 000.00
Advance€1 200.00
Total retained until release€420.00

Advance + Stage work value = €4000.00

€2800.00 × 15% → €420.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€1 200.00€1 200.00€2 800.00
1€233.33€34.99€198.34€1 398.34€2 601.66
2€233.33€34.99€198.34€1 596.68€2 403.32
3€233.33€34.99€198.34€1 795.02€2 204.98
4€233.33€34.99€198.34€1 993.36€2 006.64
5€233.33€34.99€198.34€2 191.70€1 808.30
6€233.33€34.99€198.34€2 390.04€1 609.96
7€233.33€34.99€198.34€2 588.38€1 411.62
8€233.33€34.99€198.34€2 786.72€1 213.28
9€233.33€34.99€198.34€2 985.06€1 014.94
10€233.33€34.99€198.34€3 183.40€816.60
11€233.33€34.99€198.34€3 381.74€618.26
12€233.37€35.11€198.26€3 580.00€420.00
15€0.00-€420.00€420.00€4 000.00€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. €4000.00 · 30% · 12 · 15% · +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.