SEVODOC

Milestones, advance and retention · €12500.00 · 30% · 6 · 15% · +3

Inspect how advances, work stages and retention change cash received in each period. €12500.00 · 30% · 6 · 15% · +3

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: 6; Retention on work after advance, %: 15; Periods after completion until release: 3

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€1 458.33€218.74€1 239.59€4 989.59€7 510.41
2€1 458.33€218.74€1 239.59€6 229.18€6 270.82
3€1 458.33€218.74€1 239.59€7 468.77€5 031.23
4€1 458.33€218.74€1 239.59€8 708.36€3 791.64
5€1 458.33€218.74€1 239.59€9 947.95€2 552.05
6€1 458.35€218.80€1 239.55€11 187.50€1 312.50
9€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% · 6 · 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.