SEVODOC

Milestones, advance and retention · €100000.00 · 20% · 8 · 15% · +3

Inspect how advances, work stages and retention change cash received in each period. €100000.00 · 20% · 8 · 15% · +3

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€100000.00
Advance€20000.00
Total retained until release€12000.00

Initial example inputs: Initial amount, EUR: 100000.00; Advance from price, %: 20; Number of work stages: 8; Retention on work after advance, %: 15; Periods after completion until release: 3

Change the example inputs

Total agreed price€100 000.00
Advance€20 000.00
Total retained until release€12 000.00

Advance + Stage work value = €100000.00

€80000.00 × 15% → €12000.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€20 000.00€20 000.00€80 000.00
1€10 000.00€1 500.00€8 500.00€28 500.00€71 500.00
2€10 000.00€1 500.00€8 500.00€37 000.00€63 000.00
3€10 000.00€1 500.00€8 500.00€45 500.00€54 500.00
4€10 000.00€1 500.00€8 500.00€54 000.00€46 000.00
5€10 000.00€1 500.00€8 500.00€62 500.00€37 500.00
6€10 000.00€1 500.00€8 500.00€71 000.00€29 000.00
7€10 000.00€1 500.00€8 500.00€79 500.00€20 500.00
8€10 000.00€1 500.00€8 500.00€88 000.00€12 000.00
11€0.00-€12 000.00€12 000.00€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 · 20% · 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.