SEVODOC

Milestones, advance and retention · €100000.00 · 50% · 12 · 10% · +0

Inspect how advances, work stages and retention change cash received in each period. €100000.00 · 50% · 12 · 10% · +0

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€100000.00
Advance€50000.00
Total retained until release€5000.00

Initial example inputs: Initial amount, EUR: 100000.00; Advance from price, %: 50; Number of work stages: 12; Retention on work after advance, %: 10; Periods after completion until release: 0

Change the example inputs

Total agreed price€100 000.00
Advance€50 000.00
Total retained until release€5 000.00

Advance + Stage work value = €100000.00

€50000.00 × 10% → €5000.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€50 000.00€50 000.00€50 000.00
1€4 166.66€416.66€3 750.00€53 750.00€46 250.00
2€4 166.66€416.66€3 750.00€57 500.00€42 500.00
3€4 166.66€416.66€3 750.00€61 250.00€38 750.00
4€4 166.66€416.66€3 750.00€65 000.00€35 000.00
5€4 166.66€416.66€3 750.00€68 750.00€31 250.00
6€4 166.66€416.66€3 750.00€72 500.00€27 500.00
7€4 166.66€416.66€3 750.00€76 250.00€23 750.00
8€4 166.66€416.66€3 750.00€80 000.00€20 000.00
9€4 166.66€416.66€3 750.00€83 750.00€16 250.00
10€4 166.66€416.66€3 750.00€87 500.00€12 500.00
11€4 166.66€416.66€3 750.00€91 250.00€8 750.00
12€4 166.74€416.74€3 750.00€95 000.00€5 000.00
12€0.00-€5 000.00€5 000.00€100 000.00€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. €100000.00 · 50% · 12 · 10% · +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.