SEVODOC

Milestones, advance and retention · €75000.00 · 10% · 12 · 15% · +3

Inspect how advances, work stages and retention change cash received in each period. €75000.00 · 10% · 12 · 15% · +3

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€75000.00
Advance€7500.00
Total retained until release€10125.00

Initial example inputs: Initial amount, EUR: 75000.00; Advance from price, %: 10; Number of work stages: 12; Retention on work after advance, %: 15; Periods after completion until release: 3

Change the example inputs

Total agreed price€75 000.00
Advance€7 500.00
Total retained until release€10 125.00

Advance + Stage work value = €75000.00

€67500.00 × 15% → €10125.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€7 500.00€7 500.00€67 500.00
1€5 625.00€843.75€4 781.25€12 281.25€62 718.75
2€5 625.00€843.75€4 781.25€17 062.50€57 937.50
3€5 625.00€843.75€4 781.25€21 843.75€53 156.25
4€5 625.00€843.75€4 781.25€26 625.00€48 375.00
5€5 625.00€843.75€4 781.25€31 406.25€43 593.75
6€5 625.00€843.75€4 781.25€36 187.50€38 812.50
7€5 625.00€843.75€4 781.25€40 968.75€34 031.25
8€5 625.00€843.75€4 781.25€45 750.00€29 250.00
9€5 625.00€843.75€4 781.25€50 531.25€24 468.75
10€5 625.00€843.75€4 781.25€55 312.50€19 687.50
11€5 625.00€843.75€4 781.25€60 093.75€14 906.25
12€5 625.00€843.75€4 781.25€64 875.00€10 125.00
15€0.00-€10 125.00€10 125.00€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 · 10% · 12 · 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.