SEVODOC

Milestones, advance and retention · €12500.00 · 10% · 12 · 15% · +3

Inspect how advances, work stages and retention change cash received in each period. €12500.00 · 10% · 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€1250.00
Total retained until release€1687.50

Initial example inputs: Initial amount, EUR: 12500.00; Advance from price, %: 10; 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€1 250.00
Total retained until release€1 687.50

Advance + Stage work value = €12500.00

€11250.00 × 15% → €1687.50

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€1 250.00€1 250.00€11 250.00
1€937.50€140.62€796.88€2 046.88€10 453.12
2€937.50€140.62€796.88€2 843.76€9 656.24
3€937.50€140.62€796.88€3 640.64€8 859.36
4€937.50€140.62€796.88€4 437.52€8 062.48
5€937.50€140.62€796.88€5 234.40€7 265.60
6€937.50€140.62€796.88€6 031.28€6 468.72
7€937.50€140.62€796.88€6 828.16€5 671.84
8€937.50€140.62€796.88€7 625.04€4 874.96
9€937.50€140.62€796.88€8 421.92€4 078.08
10€937.50€140.62€796.88€9 218.80€3 281.20
11€937.50€140.62€796.88€10 015.68€2 484.32
12€937.50€140.68€796.82€10 812.50€1 687.50
15€0.00-€1 687.50€1 687.50€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 · 10% · 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.