SEVODOC

Milestones, advance and retention · €12500.00 · 0% · 12 · 15% · +3

Inspect how advances, work stages and retention change cash received in each period. €12500.00 · 0% · 12 · 15% · +3

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€12500.00
Advance€0.00
Total retained until release€1875.00

Initial example inputs: Initial amount, EUR: 12500.00; Advance from price, %: 0; Number of work stages: 12; Retention on work after advance, %: 15; Periods after completion until release: 3

Change the example inputs

Total agreed price€12 500.00
Advance€0.00
Total retained until release€1 875.00

Advance + Stage work value = €12500.00

€12500.00 × 15% → €1875.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€0.00€0.00€12 500.00
1€1 041.66€156.24€885.42€885.42€11 614.58
2€1 041.66€156.24€885.42€1 770.84€10 729.16
3€1 041.66€156.24€885.42€2 656.26€9 843.74
4€1 041.66€156.24€885.42€3 541.68€8 958.32
5€1 041.66€156.24€885.42€4 427.10€8 072.90
6€1 041.66€156.24€885.42€5 312.52€7 187.48
7€1 041.66€156.24€885.42€6 197.94€6 302.06
8€1 041.66€156.24€885.42€7 083.36€5 416.64
9€1 041.66€156.24€885.42€7 968.78€4 531.22
10€1 041.66€156.24€885.42€8 854.20€3 645.80
11€1 041.66€156.24€885.42€9 739.62€2 760.38
12€1 041.74€156.36€885.38€10 625.00€1 875.00
15€0.00-€1 875.00€1 875.00€12 500.00€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. €12500.00 · 0% · 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.