SEVODOC

Milestones, advance and retention · €75000.00 · 30% · 12 · 5% · +6

Inspect how advances, work stages and retention change cash received in each period. €75000.00 · 30% · 12 · 5% · +6

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€2625.00

Initial example inputs: Initial amount, EUR: 75000.00; Advance from price, %: 30; Number of work stages: 12; Retention on work after advance, %: 5; Periods after completion until release: 6

Change the example inputs

Total agreed price€75 000.00
Advance€22 500.00
Total retained until release€2 625.00

Advance + Stage work value = €75000.00

€52500.00 × 5% → €2625.00

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€218.75€4 156.25€26 656.25€48 343.75
2€4 375.00€218.75€4 156.25€30 812.50€44 187.50
3€4 375.00€218.75€4 156.25€34 968.75€40 031.25
4€4 375.00€218.75€4 156.25€39 125.00€35 875.00
5€4 375.00€218.75€4 156.25€43 281.25€31 718.75
6€4 375.00€218.75€4 156.25€47 437.50€27 562.50
7€4 375.00€218.75€4 156.25€51 593.75€23 406.25
8€4 375.00€218.75€4 156.25€55 750.00€19 250.00
9€4 375.00€218.75€4 156.25€59 906.25€15 093.75
10€4 375.00€218.75€4 156.25€64 062.50€10 937.50
11€4 375.00€218.75€4 156.25€68 218.75€6 781.25
12€4 375.00€218.75€4 156.25€72 375.00€2 625.00
18€0.00-€2 625.00€2 625.00€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 · 5% · +6

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.