SEVODOC

Milestones, advance and retention · €75000.00 · 50% · 8 · 15% · +3

Inspect how advances, work stages and retention change cash received in each period. €75000.00 · 50% · 8 · 15% · +3

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: 8; Retention on work after advance, %: 15; Periods after completion until release: 3

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€4 687.50€703.12€3 984.38€41 484.38€33 515.62
2€4 687.50€703.12€3 984.38€45 468.76€29 531.24
3€4 687.50€703.12€3 984.38€49 453.14€25 546.86
4€4 687.50€703.12€3 984.38€53 437.52€21 562.48
5€4 687.50€703.12€3 984.38€57 421.90€17 578.10
6€4 687.50€703.12€3 984.38€61 406.28€13 593.72
7€4 687.50€703.12€3 984.38€65 390.66€9 609.34
8€4 687.50€703.16€3 984.34€69 375.00€5 625.00
11€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% · 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.