SEVODOC

Milestones, advance and retention · €75000.00 · 30% · 8 · 15% · +1

Inspect how advances, work stages and retention change cash received in each period. €75000.00 · 30% · 8 · 15% · +1

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€75000.00
Advance€22500.00
Total retained until release€7875.00

Initial example inputs: Initial amount, EUR: 75000.00; Advance from price, %: 30; Number of work stages: 8; Retention on work after advance, %: 15; Periods after completion until release: 1

Change the example inputs

Total agreed price€75 000.00
Advance€22 500.00
Total retained until release€7 875.00

Advance + Stage work value = €75000.00

€52500.00 × 15% → €7875.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€22 500.00€22 500.00€52 500.00
1€6 562.50€984.37€5 578.13€28 078.13€46 921.87
2€6 562.50€984.37€5 578.13€33 656.26€41 343.74
3€6 562.50€984.37€5 578.13€39 234.39€35 765.61
4€6 562.50€984.37€5 578.13€44 812.52€30 187.48
5€6 562.50€984.37€5 578.13€50 390.65€24 609.35
6€6 562.50€984.37€5 578.13€55 968.78€19 031.22
7€6 562.50€984.37€5 578.13€61 546.91€13 453.09
8€6 562.50€984.41€5 578.09€67 125.00€7 875.00
9€0.00-€7 875.00€7 875.00€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 · 30% · 8 · 15% · +1

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.