SEVODOC

Milestones, advance and retention · €75000.00 · 30% · 8 · 5% · +3

Inspect how advances, work stages and retention change cash received in each period. €75000.00 · 30% · 8 · 5% · +3

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€2625.00

Initial example inputs: Initial amount, EUR: 75000.00; Advance from price, %: 30; Number of work stages: 8; Retention on work after advance, %: 5; Periods after completion until release: 3

Change the example inputs

Total agreed price€75 000.00
Advance€22 500.00
Total retained until release€2 625.00

Advance + Stage work value = €75000.00

€52500.00 × 5% → €2625.00

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€328.12€6 234.38€28 734.38€46 265.62
2€6 562.50€328.12€6 234.38€34 968.76€40 031.24
3€6 562.50€328.12€6 234.38€41 203.14€33 796.86
4€6 562.50€328.12€6 234.38€47 437.52€27 562.48
5€6 562.50€328.12€6 234.38€53 671.90€21 328.10
6€6 562.50€328.12€6 234.38€59 906.28€15 093.72
7€6 562.50€328.12€6 234.38€66 140.66€8 859.34
8€6 562.50€328.16€6 234.34€72 375.00€2 625.00
11€0.00-€2 625.00€2 625.00€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 · 30% · 8 · 5% · +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.