SEVODOC

Milestones, advance and retention · €12500.00 · 30% · 12 · 15% · +6

Inspect how advances, work stages and retention change cash received in each period. €12500.00 · 30% · 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€3750.00
Total retained until release€1312.50

Initial example inputs: Initial amount, EUR: 12500.00; Advance from price, %: 30; 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€3 750.00
Total retained until release€1 312.50

Advance + Stage work value = €12500.00

€8750.00 × 15% → €1312.50

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€3 750.00€3 750.00€8 750.00
1€729.16€109.37€619.79€4 369.79€8 130.21
2€729.16€109.37€619.79€4 989.58€7 510.42
3€729.16€109.37€619.79€5 609.37€6 890.63
4€729.16€109.37€619.79€6 229.16€6 270.84
5€729.16€109.37€619.79€6 848.95€5 651.05
6€729.16€109.37€619.79€7 468.74€5 031.26
7€729.16€109.37€619.79€8 088.53€4 411.47
8€729.16€109.37€619.79€8 708.32€3 791.68
9€729.16€109.37€619.79€9 328.11€3 171.89
10€729.16€109.37€619.79€9 947.90€2 552.10
11€729.16€109.37€619.79€10 567.69€1 932.31
12€729.24€109.43€619.81€11 187.50€1 312.50
18€0.00-€1 312.50€1 312.50€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 · 30% · 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.