SEVODOC

Milestones, advance and retention · €5000.00 · 50% · 12 · 15% · +3

Inspect how advances, work stages and retention change cash received in each period. €5000.00 · 50% · 12 · 15% · +3

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€5000.00
Advance€2500.00
Total retained until release€375.00

Initial example inputs: Initial amount, EUR: 5000.00; Advance from price, %: 50; Number of work stages: 12; Retention on work after advance, %: 15; Periods after completion until release: 3

Change the example inputs

Total agreed price€5 000.00
Advance€2 500.00
Total retained until release€375.00

Advance + Stage work value = €5000.00

€2500.00 × 15% → €375.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€2 500.00€2 500.00€2 500.00
1€208.33€31.24€177.09€2 677.09€2 322.91
2€208.33€31.24€177.09€2 854.18€2 145.82
3€208.33€31.24€177.09€3 031.27€1 968.73
4€208.33€31.24€177.09€3 208.36€1 791.64
5€208.33€31.24€177.09€3 385.45€1 614.55
6€208.33€31.24€177.09€3 562.54€1 437.46
7€208.33€31.24€177.09€3 739.63€1 260.37
8€208.33€31.24€177.09€3 916.72€1 083.28
9€208.33€31.24€177.09€4 093.81€906.19
10€208.33€31.24€177.09€4 270.90€729.10
11€208.33€31.24€177.09€4 447.99€552.01
12€208.37€31.36€177.01€4 625.00€375.00
15€0.00-€375.00€375.00€5 000.00€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. €5000.00 · 50% · 12 · 15% · +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.