SEVODOC

Milestones, advance and retention · €75000.00 · 0% · 12 · 15% · +1

Inspect how advances, work stages and retention change cash received in each period. €75000.00 · 0% · 12 · 15% · +1

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€75000.00
Advance€0.00
Total retained until release€11250.00

Initial example inputs: Initial amount, EUR: 75000.00; Advance from price, %: 0; Number of work stages: 12; Retention on work after advance, %: 15; Periods after completion until release: 1

Change the example inputs

Total agreed price€75 000.00
Advance€0.00
Total retained until release€11 250.00

Advance + Stage work value = €75000.00

€75000.00 × 15% → €11250.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€0.00€0.00€75 000.00
1€6 250.00€937.50€5 312.50€5 312.50€69 687.50
2€6 250.00€937.50€5 312.50€10 625.00€64 375.00
3€6 250.00€937.50€5 312.50€15 937.50€59 062.50
4€6 250.00€937.50€5 312.50€21 250.00€53 750.00
5€6 250.00€937.50€5 312.50€26 562.50€48 437.50
6€6 250.00€937.50€5 312.50€31 875.00€43 125.00
7€6 250.00€937.50€5 312.50€37 187.50€37 812.50
8€6 250.00€937.50€5 312.50€42 500.00€32 500.00
9€6 250.00€937.50€5 312.50€47 812.50€27 187.50
10€6 250.00€937.50€5 312.50€53 125.00€21 875.00
11€6 250.00€937.50€5 312.50€58 437.50€16 562.50
12€6 250.00€937.50€5 312.50€63 750.00€11 250.00
13€0.00-€11 250.00€11 250.00€75 000.00€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. €75000.00 · 0% · 12 · 15% · +1

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.