SEVODOC

Milestones, advance and retention · €25000.00 · 30% · 12 · 15% · +0

Inspect how advances, work stages and retention change cash received in each period. €25000.00 · 30% · 12 · 15% · +0

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€25000.00
Advance€7500.00
Total retained until release€2625.00

Initial example inputs: Initial amount, EUR: 25000.00; Advance from price, %: 30; Number of work stages: 12; Retention on work after advance, %: 15; Periods after completion until release: 0

Change the example inputs

Total agreed price€25 000.00
Advance€7 500.00
Total retained until release€2 625.00

Advance + Stage work value = €25000.00

€17500.00 × 15% → €2625.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€7 500.00€7 500.00€17 500.00
1€1 458.33€218.74€1 239.59€8 739.59€16 260.41
2€1 458.33€218.74€1 239.59€9 979.18€15 020.82
3€1 458.33€218.74€1 239.59€11 218.77€13 781.23
4€1 458.33€218.74€1 239.59€12 458.36€12 541.64
5€1 458.33€218.74€1 239.59€13 697.95€11 302.05
6€1 458.33€218.74€1 239.59€14 937.54€10 062.46
7€1 458.33€218.74€1 239.59€16 177.13€8 822.87
8€1 458.33€218.74€1 239.59€17 416.72€7 583.28
9€1 458.33€218.74€1 239.59€18 656.31€6 343.69
10€1 458.33€218.74€1 239.59€19 895.90€5 104.10
11€1 458.33€218.74€1 239.59€21 135.49€3 864.51
12€1 458.37€218.86€1 239.51€22 375.00€2 625.00
12€0.00-€2 625.00€2 625.00€25 000.00€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. €25000.00 · 30% · 12 · 15% · +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.