SEVODOC

Milestones, advance and retention · €100000.00 · 10% · 12 · 15% · +1

Inspect how advances, work stages and retention change cash received in each period. €100000.00 · 10% · 12 · 15% · +1

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€100000.00
Advance€10000.00
Total retained until release€13500.00

Initial example inputs: Initial amount, EUR: 100000.00; Advance from price, %: 10; Number of work stages: 12; Retention on work after advance, %: 15; Periods after completion until release: 1

Change the example inputs

Total agreed price€100 000.00
Advance€10 000.00
Total retained until release€13 500.00

Advance + Stage work value = €100000.00

€90000.00 × 15% → €13500.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€10 000.00€10 000.00€90 000.00
1€7 500.00€1 125.00€6 375.00€16 375.00€83 625.00
2€7 500.00€1 125.00€6 375.00€22 750.00€77 250.00
3€7 500.00€1 125.00€6 375.00€29 125.00€70 875.00
4€7 500.00€1 125.00€6 375.00€35 500.00€64 500.00
5€7 500.00€1 125.00€6 375.00€41 875.00€58 125.00
6€7 500.00€1 125.00€6 375.00€48 250.00€51 750.00
7€7 500.00€1 125.00€6 375.00€54 625.00€45 375.00
8€7 500.00€1 125.00€6 375.00€61 000.00€39 000.00
9€7 500.00€1 125.00€6 375.00€67 375.00€32 625.00
10€7 500.00€1 125.00€6 375.00€73 750.00€26 250.00
11€7 500.00€1 125.00€6 375.00€80 125.00€19 875.00
12€7 500.00€1 125.00€6 375.00€86 500.00€13 500.00
13€0.00-€13 500.00€13 500.00€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 · 10% · 12 · 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.