SEVODOC

Milestones, advance and retention · €12500.00 · 20% · 12 · 15% · +6

Inspect how advances, work stages and retention change cash received in each period. €12500.00 · 20% · 12 · 15% · +6

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€12500.00
Advance€2500.00
Total retained until release€1500.00

Initial example inputs: Initial amount, EUR: 12500.00; Advance from price, %: 20; Number of work stages: 12; Retention on work after advance, %: 15; Periods after completion until release: 6

Change the example inputs

Total agreed price€12 500.00
Advance€2 500.00
Total retained until release€1 500.00

Advance + Stage work value = €12500.00

€10000.00 × 15% → €1500.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€2 500.00€2 500.00€10 000.00
1€833.33€124.99€708.34€3 208.34€9 291.66
2€833.33€124.99€708.34€3 916.68€8 583.32
3€833.33€124.99€708.34€4 625.02€7 874.98
4€833.33€124.99€708.34€5 333.36€7 166.64
5€833.33€124.99€708.34€6 041.70€6 458.30
6€833.33€124.99€708.34€6 750.04€5 749.96
7€833.33€124.99€708.34€7 458.38€5 041.62
8€833.33€124.99€708.34€8 166.72€4 333.28
9€833.33€124.99€708.34€8 875.06€3 624.94
10€833.33€124.99€708.34€9 583.40€2 916.60
11€833.33€124.99€708.34€10 291.74€2 208.26
12€833.37€125.11€708.26€11 000.00€1 500.00
18€0.00-€1 500.00€1 500.00€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 · 20% · 12 · 15% · +6

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.