SEVODOC

Milestones, advance and retention · €50000.00 · 10% · 12 · 15% · +1

Inspect how advances, work stages and retention change cash received in each period. €50000.00 · 10% · 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€5000.00
Total retained until release€6750.00

Initial example inputs: Initial amount, EUR: 50000.00; Advance from price, %: 10; 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€5 000.00
Total retained until release€6 750.00

Advance + Stage work value = €50000.00

€45000.00 × 15% → €6750.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€5 000.00€5 000.00€45 000.00
1€3 750.00€562.50€3 187.50€8 187.50€41 812.50
2€3 750.00€562.50€3 187.50€11 375.00€38 625.00
3€3 750.00€562.50€3 187.50€14 562.50€35 437.50
4€3 750.00€562.50€3 187.50€17 750.00€32 250.00
5€3 750.00€562.50€3 187.50€20 937.50€29 062.50
6€3 750.00€562.50€3 187.50€24 125.00€25 875.00
7€3 750.00€562.50€3 187.50€27 312.50€22 687.50
8€3 750.00€562.50€3 187.50€30 500.00€19 500.00
9€3 750.00€562.50€3 187.50€33 687.50€16 312.50
10€3 750.00€562.50€3 187.50€36 875.00€13 125.00
11€3 750.00€562.50€3 187.50€40 062.50€9 937.50
12€3 750.00€562.50€3 187.50€43 250.00€6 750.00
13€0.00-€6 750.00€6 750.00€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 · 10% · 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.