SEVODOC

Milestones, advance and retention · €50000.00 · 50% · 12 · 5% · +0

Inspect how advances, work stages and retention change cash received in each period. €50000.00 · 50% · 12 · 5% · +0

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€50000.00
Advance€25000.00
Total retained until release€1250.00

Initial example inputs: Initial amount, EUR: 50000.00; Advance from price, %: 50; Number of work stages: 12; Retention on work after advance, %: 5; Periods after completion until release: 0

Change the example inputs

Total agreed price€50 000.00
Advance€25 000.00
Total retained until release€1 250.00

Advance + Stage work value = €50000.00

€25000.00 × 5% → €1250.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€25 000.00€25 000.00€25 000.00
1€2 083.33€104.16€1 979.17€26 979.17€23 020.83
2€2 083.33€104.16€1 979.17€28 958.34€21 041.66
3€2 083.33€104.16€1 979.17€30 937.51€19 062.49
4€2 083.33€104.16€1 979.17€32 916.68€17 083.32
5€2 083.33€104.16€1 979.17€34 895.85€15 104.15
6€2 083.33€104.16€1 979.17€36 875.02€13 124.98
7€2 083.33€104.16€1 979.17€38 854.19€11 145.81
8€2 083.33€104.16€1 979.17€40 833.36€9 166.64
9€2 083.33€104.16€1 979.17€42 812.53€7 187.47
10€2 083.33€104.16€1 979.17€44 791.70€5 208.30
11€2 083.33€104.16€1 979.17€46 770.87€3 229.13
12€2 083.37€104.24€1 979.13€48 750.00€1 250.00
12€0.00-€1 250.00€1 250.00€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 · 50% · 12 · 5% · +0

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.