SEVODOC

Milestones, advance and retention · €50000.00 · 30% · 12 · 5% · +1

Inspect how advances, work stages and retention change cash received in each period. €50000.00 · 30% · 12 · 5% · +1

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€1750.00

Initial example inputs: Initial amount, EUR: 50000.00; Advance from price, %: 30; Number of work stages: 12; Retention on work after advance, %: 5; Periods after completion until release: 1

Change the example inputs

Total agreed price€50 000.00
Advance€15 000.00
Total retained until release€1 750.00

Advance + Stage work value = €50000.00

€35000.00 × 5% → €1750.00

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€145.83€2 770.83€17 770.83€32 229.17
2€2 916.66€145.83€2 770.83€20 541.66€29 458.34
3€2 916.66€145.83€2 770.83€23 312.49€26 687.51
4€2 916.66€145.83€2 770.83€26 083.32€23 916.68
5€2 916.66€145.83€2 770.83€28 854.15€21 145.85
6€2 916.66€145.83€2 770.83€31 624.98€18 375.02
7€2 916.66€145.83€2 770.83€34 395.81€15 604.19
8€2 916.66€145.83€2 770.83€37 166.64€12 833.36
9€2 916.66€145.83€2 770.83€39 937.47€10 062.53
10€2 916.66€145.83€2 770.83€42 708.30€7 291.70
11€2 916.66€145.83€2 770.83€45 479.13€4 520.87
12€2 916.74€145.87€2 770.87€48 250.00€1 750.00
13€0.00-€1 750.00€1 750.00€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 · 30% · 12 · 5% · +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.