SEVODOC

Milestones, advance and retention · €75000.00 · 50% · 12 · 10% · +0

Inspect how advances, work stages and retention change cash received in each period. €75000.00 · 50% · 12 · 10% · +0

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€75000.00
Advance€37500.00
Total retained until release€3750.00

Initial example inputs: Initial amount, EUR: 75000.00; Advance from price, %: 50; Number of work stages: 12; Retention on work after advance, %: 10; Periods after completion until release: 0

Change the example inputs

Total agreed price€75 000.00
Advance€37 500.00
Total retained until release€3 750.00

Advance + Stage work value = €75000.00

€37500.00 × 10% → €3750.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€37 500.00€37 500.00€37 500.00
1€3 125.00€312.50€2 812.50€40 312.50€34 687.50
2€3 125.00€312.50€2 812.50€43 125.00€31 875.00
3€3 125.00€312.50€2 812.50€45 937.50€29 062.50
4€3 125.00€312.50€2 812.50€48 750.00€26 250.00
5€3 125.00€312.50€2 812.50€51 562.50€23 437.50
6€3 125.00€312.50€2 812.50€54 375.00€20 625.00
7€3 125.00€312.50€2 812.50€57 187.50€17 812.50
8€3 125.00€312.50€2 812.50€60 000.00€15 000.00
9€3 125.00€312.50€2 812.50€62 812.50€12 187.50
10€3 125.00€312.50€2 812.50€65 625.00€9 375.00
11€3 125.00€312.50€2 812.50€68 437.50€6 562.50
12€3 125.00€312.50€2 812.50€71 250.00€3 750.00
12€0.00-€3 750.00€3 750.00€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 · 50% · 12 · 10% · +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.