SEVODOC

Milestones, advance and retention · €12500.00 · 30% · 12 · 5% · +0

Inspect how advances, work stages and retention change cash received in each period. €12500.00 · 30% · 12 · 5% · +0

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€437.50

Initial example inputs: Initial amount, EUR: 12500.00; Advance from price, %: 30; Number of work stages: 12; Retention on work after advance, %: 5; Periods after completion until release: 0

Change the example inputs

Total agreed price€12 500.00
Advance€3 750.00
Total retained until release€437.50

Advance + Stage work value = €12500.00

€8750.00 × 5% → €437.50

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€36.45€692.71€4 442.71€8 057.29
2€729.16€36.45€692.71€5 135.42€7 364.58
3€729.16€36.45€692.71€5 828.13€6 671.87
4€729.16€36.45€692.71€6 520.84€5 979.16
5€729.16€36.45€692.71€7 213.55€5 286.45
6€729.16€36.45€692.71€7 906.26€4 593.74
7€729.16€36.45€692.71€8 598.97€3 901.03
8€729.16€36.45€692.71€9 291.68€3 208.32
9€729.16€36.45€692.71€9 984.39€2 515.61
10€729.16€36.45€692.71€10 677.10€1 822.90
11€729.16€36.45€692.71€11 369.81€1 130.19
12€729.24€36.55€692.69€12 062.50€437.50
12€0.00-€437.50€437.50€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 · 5% · +0

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.