SEVODOC

Milestones, advance and retention · €100000.00 · 0% · 12 · 15% · +0

Inspect how advances, work stages and retention change cash received in each period. €100000.00 · 0% · 12 · 15% · +0

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€100000.00
Advance€0.00
Total retained until release€15000.00

Initial example inputs: Initial amount, EUR: 100000.00; Advance from price, %: 0; Number of work stages: 12; Retention on work after advance, %: 15; Periods after completion until release: 0

Change the example inputs

Total agreed price€100 000.00
Advance€0.00
Total retained until release€15 000.00

Advance + Stage work value = €100000.00

€100000.00 × 15% → €15000.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€0.00€0.00€100 000.00
1€8 333.33€1 249.99€7 083.34€7 083.34€92 916.66
2€8 333.33€1 249.99€7 083.34€14 166.68€85 833.32
3€8 333.33€1 249.99€7 083.34€21 250.02€78 749.98
4€8 333.33€1 249.99€7 083.34€28 333.36€71 666.64
5€8 333.33€1 249.99€7 083.34€35 416.70€64 583.30
6€8 333.33€1 249.99€7 083.34€42 500.04€57 499.96
7€8 333.33€1 249.99€7 083.34€49 583.38€50 416.62
8€8 333.33€1 249.99€7 083.34€56 666.72€43 333.28
9€8 333.33€1 249.99€7 083.34€63 750.06€36 249.94
10€8 333.33€1 249.99€7 083.34€70 833.40€29 166.60
11€8 333.33€1 249.99€7 083.34€77 916.74€22 083.26
12€8 333.37€1 250.11€7 083.26€85 000.00€15 000.00
12€0.00-€15 000.00€15 000.00€100 000.00€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. €100000.00 · 0% · 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.