SEVODOC

Milestones, advance and retention · €50000.00 · 10% · 12 · 5% · +3

Inspect how advances, work stages and retention change cash received in each period. €50000.00 · 10% · 12 · 5% · +3

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€2250.00

Initial example inputs: Initial amount, EUR: 50000.00; 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€50 000.00
Advance€5 000.00
Total retained until release€2 250.00

Advance + Stage work value = €50000.00

€45000.00 × 5% → €2250.00

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€187.50€3 562.50€8 562.50€41 437.50
2€3 750.00€187.50€3 562.50€12 125.00€37 875.00
3€3 750.00€187.50€3 562.50€15 687.50€34 312.50
4€3 750.00€187.50€3 562.50€19 250.00€30 750.00
5€3 750.00€187.50€3 562.50€22 812.50€27 187.50
6€3 750.00€187.50€3 562.50€26 375.00€23 625.00
7€3 750.00€187.50€3 562.50€29 937.50€20 062.50
8€3 750.00€187.50€3 562.50€33 500.00€16 500.00
9€3 750.00€187.50€3 562.50€37 062.50€12 937.50
10€3 750.00€187.50€3 562.50€40 625.00€9 375.00
11€3 750.00€187.50€3 562.50€44 187.50€5 812.50
12€3 750.00€187.50€3 562.50€47 750.00€2 250.00
15€0.00-€2 250.00€2 250.00€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 · 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.