SEVODOC

Milestones, advance and retention · €75000.00 · 50% · 12 · 15% · +0

Inspect how advances, work stages and retention change cash received in each period. €75000.00 · 50% · 12 · 15% · +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€5625.00

Initial example inputs: Initial amount, EUR: 75000.00; Advance from price, %: 50; Number of work stages: 12; Retention on work after advance, %: 15; Periods after completion until release: 0

Change the example inputs

Total agreed price€75 000.00
Advance€37 500.00
Total retained until release€5 625.00

Advance + Stage work value = €75000.00

€37500.00 × 15% → €5625.00

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€468.75€2 656.25€40 156.25€34 843.75
2€3 125.00€468.75€2 656.25€42 812.50€32 187.50
3€3 125.00€468.75€2 656.25€45 468.75€29 531.25
4€3 125.00€468.75€2 656.25€48 125.00€26 875.00
5€3 125.00€468.75€2 656.25€50 781.25€24 218.75
6€3 125.00€468.75€2 656.25€53 437.50€21 562.50
7€3 125.00€468.75€2 656.25€56 093.75€18 906.25
8€3 125.00€468.75€2 656.25€58 750.00€16 250.00
9€3 125.00€468.75€2 656.25€61 406.25€13 593.75
10€3 125.00€468.75€2 656.25€64 062.50€10 937.50
11€3 125.00€468.75€2 656.25€66 718.75€8 281.25
12€3 125.00€468.75€2 656.25€69 375.00€5 625.00
12€0.00-€5 625.00€5 625.00€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 · 15% · +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.