SEVODOC

Milestones, advance and retention · €50000.00 · 0% · 12 · 15% · +1

Inspect how advances, work stages and retention change cash received in each period. €50000.00 · 0% · 12 · 15% · +1

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€50000.00
Advance€0.00
Total retained until release€7500.00

Initial example inputs: Initial amount, EUR: 50000.00; Advance from price, %: 0; Number of work stages: 12; Retention on work after advance, %: 15; Periods after completion until release: 1

Change the example inputs

Total agreed price€50 000.00
Advance€0.00
Total retained until release€7 500.00

Advance + Stage work value = €50000.00

€50000.00 × 15% → €7500.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€0.00€0.00€50 000.00
1€4 166.66€624.99€3 541.67€3 541.67€46 458.33
2€4 166.66€624.99€3 541.67€7 083.34€42 916.66
3€4 166.66€624.99€3 541.67€10 625.01€39 374.99
4€4 166.66€624.99€3 541.67€14 166.68€35 833.32
5€4 166.66€624.99€3 541.67€17 708.35€32 291.65
6€4 166.66€624.99€3 541.67€21 250.02€28 749.98
7€4 166.66€624.99€3 541.67€24 791.69€25 208.31
8€4 166.66€624.99€3 541.67€28 333.36€21 666.64
9€4 166.66€624.99€3 541.67€31 875.03€18 124.97
10€4 166.66€624.99€3 541.67€35 416.70€14 583.30
11€4 166.66€624.99€3 541.67€38 958.37€11 041.63
12€4 166.74€625.11€3 541.63€42 500.00€7 500.00
13€0.00-€7 500.00€7 500.00€50 000.00€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. €50000.00 · 0% · 12 · 15% · +1

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.