SEVODOC

Milestones, advance and retention · €25000.00 · 10% · 8 · 15% · +3

Inspect how advances, work stages and retention change cash received in each period. €25000.00 · 10% · 8 · 15% · +3

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€25000.00
Advance€2500.00
Total retained until release€3375.00

Initial example inputs: Initial amount, EUR: 25000.00; Advance from price, %: 10; Number of work stages: 8; Retention on work after advance, %: 15; Periods after completion until release: 3

Change the example inputs

Total agreed price€25 000.00
Advance€2 500.00
Total retained until release€3 375.00

Advance + Stage work value = €25000.00

€22500.00 × 15% → €3375.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€2 500.00€2 500.00€22 500.00
1€2 812.50€421.87€2 390.63€4 890.63€20 109.37
2€2 812.50€421.87€2 390.63€7 281.26€17 718.74
3€2 812.50€421.87€2 390.63€9 671.89€15 328.11
4€2 812.50€421.87€2 390.63€12 062.52€12 937.48
5€2 812.50€421.87€2 390.63€14 453.15€10 546.85
6€2 812.50€421.87€2 390.63€16 843.78€8 156.22
7€2 812.50€421.87€2 390.63€19 234.41€5 765.59
8€2 812.50€421.91€2 390.59€21 625.00€3 375.00
11€0.00-€3 375.00€3 375.00€25 000.00€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. €25000.00 · 10% · 8 · 15% · +3

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.