SEVODOC

Milestones, advance and retention · €5000.00 · 30% · 12 · 15% · +3

Inspect how advances, work stages and retention change cash received in each period. €5000.00 · 30% · 12 · 15% · +3

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€5000.00
Advance€1500.00
Total retained until release€525.00

Initial example inputs: Initial amount, EUR: 5000.00; 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€5 000.00
Advance€1 500.00
Total retained until release€525.00

Advance + Stage work value = €5000.00

€3500.00 × 15% → €525.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€1 500.00€1 500.00€3 500.00
1€291.66€43.74€247.92€1 747.92€3 252.08
2€291.66€43.74€247.92€1 995.84€3 004.16
3€291.66€43.74€247.92€2 243.76€2 756.24
4€291.66€43.74€247.92€2 491.68€2 508.32
5€291.66€43.74€247.92€2 739.60€2 260.40
6€291.66€43.74€247.92€2 987.52€2 012.48
7€291.66€43.74€247.92€3 235.44€1 764.56
8€291.66€43.74€247.92€3 483.36€1 516.64
9€291.66€43.74€247.92€3 731.28€1 268.72
10€291.66€43.74€247.92€3 979.20€1 020.80
11€291.66€43.74€247.92€4 227.12€772.88
12€291.74€43.86€247.88€4 475.00€525.00
15€0.00-€525.00€525.00€5 000.00€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. €5000.00 · 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.