SEVODOC

Milestones, advance and retention · €25000.00 · 10% · 12 · 5% · +3

Inspect how advances, work stages and retention change cash received in each period. €25000.00 · 10% · 12 · 5% · +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€1125.00

Initial example inputs: Initial amount, EUR: 25000.00; Advance from price, %: 10; Number of work stages: 12; Retention on work after advance, %: 5; Periods after completion until release: 3

Change the example inputs

Total agreed price€25 000.00
Advance€2 500.00
Total retained until release€1 125.00

Advance + Stage work value = €25000.00

€22500.00 × 5% → €1125.00

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€93.75€1 781.25€4 281.25€20 718.75
2€1 875.00€93.75€1 781.25€6 062.50€18 937.50
3€1 875.00€93.75€1 781.25€7 843.75€17 156.25
4€1 875.00€93.75€1 781.25€9 625.00€15 375.00
5€1 875.00€93.75€1 781.25€11 406.25€13 593.75
6€1 875.00€93.75€1 781.25€13 187.50€11 812.50
7€1 875.00€93.75€1 781.25€14 968.75€10 031.25
8€1 875.00€93.75€1 781.25€16 750.00€8 250.00
9€1 875.00€93.75€1 781.25€18 531.25€6 468.75
10€1 875.00€93.75€1 781.25€20 312.50€4 687.50
11€1 875.00€93.75€1 781.25€22 093.75€2 906.25
12€1 875.00€93.75€1 781.25€23 875.00€1 125.00
15€0.00-€1 125.00€1 125.00€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 · 5% · +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.