SEVODOC

Milestones, advance and retention · €75000.00 · 30% · 12 · 15% · +0

Inspect how advances, work stages and retention change cash received in each period. €75000.00 · 30% · 12 · 15% · +0

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€75000.00
Advance€22500.00
Total retained until release€7875.00

Initial example inputs: Initial amount, EUR: 75000.00; 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€75 000.00
Advance€22 500.00
Total retained until release€7 875.00

Advance + Stage work value = €75000.00

€52500.00 × 15% → €7875.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€22 500.00€22 500.00€52 500.00
1€4 375.00€656.25€3 718.75€26 218.75€48 781.25
2€4 375.00€656.25€3 718.75€29 937.50€45 062.50
3€4 375.00€656.25€3 718.75€33 656.25€41 343.75
4€4 375.00€656.25€3 718.75€37 375.00€37 625.00
5€4 375.00€656.25€3 718.75€41 093.75€33 906.25
6€4 375.00€656.25€3 718.75€44 812.50€30 187.50
7€4 375.00€656.25€3 718.75€48 531.25€26 468.75
8€4 375.00€656.25€3 718.75€52 250.00€22 750.00
9€4 375.00€656.25€3 718.75€55 968.75€19 031.25
10€4 375.00€656.25€3 718.75€59 687.50€15 312.50
11€4 375.00€656.25€3 718.75€63 406.25€11 593.75
12€4 375.00€656.25€3 718.75€67 125.00€7 875.00
12€0.00-€7 875.00€7 875.00€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 · 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.