SEVODOC

Milestones, advance and retention · €50000.00 · 30% · 12 · 15% · +3

Inspect how advances, work stages and retention change cash received in each period. €50000.00 · 30% · 12 · 15% · +3

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€50000.00
Advance€15000.00
Total retained until release€5250.00

Initial example inputs: Initial amount, EUR: 50000.00; Advance from price, %: 30; Number of work stages: 12; Retention on work after advance, %: 15; Periods after completion until release: 3

Change the example inputs

Total agreed price€50 000.00
Advance€15 000.00
Total retained until release€5 250.00

Advance + Stage work value = €50000.00

€35000.00 × 15% → €5250.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€15 000.00€15 000.00€35 000.00
1€2 916.66€437.49€2 479.17€17 479.17€32 520.83
2€2 916.66€437.49€2 479.17€19 958.34€30 041.66
3€2 916.66€437.49€2 479.17€22 437.51€27 562.49
4€2 916.66€437.49€2 479.17€24 916.68€25 083.32
5€2 916.66€437.49€2 479.17€27 395.85€22 604.15
6€2 916.66€437.49€2 479.17€29 875.02€20 124.98
7€2 916.66€437.49€2 479.17€32 354.19€17 645.81
8€2 916.66€437.49€2 479.17€34 833.36€15 166.64
9€2 916.66€437.49€2 479.17€37 312.53€12 687.47
10€2 916.66€437.49€2 479.17€39 791.70€10 208.30
11€2 916.66€437.49€2 479.17€42 270.87€7 729.13
12€2 916.74€437.61€2 479.13€44 750.00€5 250.00
15€0.00-€5 250.00€5 250.00€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 · 30% · 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.