SEVODOC

Milestones, advance and retention · €75000.00 · 20% · 12 · 5% · +0

Inspect how advances, work stages and retention change cash received in each period. €75000.00 · 20% · 12 · 5% · +0

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€75000.00
Advance€15000.00
Total retained until release€3000.00

Initial example inputs: Initial amount, EUR: 75000.00; Advance from price, %: 20; Number of work stages: 12; Retention on work after advance, %: 5; Periods after completion until release: 0

Change the example inputs

Total agreed price€75 000.00
Advance€15 000.00
Total retained until release€3 000.00

Advance + Stage work value = €75000.00

€60000.00 × 5% → €3000.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€15 000.00€15 000.00€60 000.00
1€5 000.00€250.00€4 750.00€19 750.00€55 250.00
2€5 000.00€250.00€4 750.00€24 500.00€50 500.00
3€5 000.00€250.00€4 750.00€29 250.00€45 750.00
4€5 000.00€250.00€4 750.00€34 000.00€41 000.00
5€5 000.00€250.00€4 750.00€38 750.00€36 250.00
6€5 000.00€250.00€4 750.00€43 500.00€31 500.00
7€5 000.00€250.00€4 750.00€48 250.00€26 750.00
8€5 000.00€250.00€4 750.00€53 000.00€22 000.00
9€5 000.00€250.00€4 750.00€57 750.00€17 250.00
10€5 000.00€250.00€4 750.00€62 500.00€12 500.00
11€5 000.00€250.00€4 750.00€67 250.00€7 750.00
12€5 000.00€250.00€4 750.00€72 000.00€3 000.00
12€0.00-€3 000.00€3 000.00€75 000.00€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. €75000.00 · 20% · 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.