SEVODOC

Milestones, advance and retention · €25000.00 · 10% · 12 · 10% · +3

Inspect how advances, work stages and retention change cash received in each period. €25000.00 · 10% · 12 · 10% · +3

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€25000.00
Advance€2500.00
Total retained until release€2250.00

Initial example inputs: Initial amount, EUR: 25000.00; Advance from price, %: 10; Number of work stages: 12; Retention on work after advance, %: 10; Periods after completion until release: 3

Change the example inputs

Total agreed price€25 000.00
Advance€2 500.00
Total retained until release€2 250.00

Advance + Stage work value = €25000.00

€22500.00 × 10% → €2250.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€2 500.00€2 500.00€22 500.00
1€1 875.00€187.50€1 687.50€4 187.50€20 812.50
2€1 875.00€187.50€1 687.50€5 875.00€19 125.00
3€1 875.00€187.50€1 687.50€7 562.50€17 437.50
4€1 875.00€187.50€1 687.50€9 250.00€15 750.00
5€1 875.00€187.50€1 687.50€10 937.50€14 062.50
6€1 875.00€187.50€1 687.50€12 625.00€12 375.00
7€1 875.00€187.50€1 687.50€14 312.50€10 687.50
8€1 875.00€187.50€1 687.50€16 000.00€9 000.00
9€1 875.00€187.50€1 687.50€17 687.50€7 312.50
10€1 875.00€187.50€1 687.50€19 375.00€5 625.00
11€1 875.00€187.50€1 687.50€21 062.50€3 937.50
12€1 875.00€187.50€1 687.50€22 750.00€2 250.00
15€0.00-€2 250.00€2 250.00€25 000.00€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. €25000.00 · 10% · 12 · 10% · +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.