SEVODOC

Milestones, advance and retention · €100000.00 · 20% · 12 · 0% · +0

Inspect how advances, work stages and retention change cash received in each period. €100000.00 · 20% · 12 · 0% · +0

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€0.00

Initial example inputs: Initial amount, EUR: 100000.00; Advance from price, %: 20; Number of work stages: 12; Retention on work after advance, %: 0; Periods after completion until release: 0

Change the example inputs

Total agreed price€100 000.00
Advance€20 000.00
Total retained until release€0.00

Advance + Stage work value = €100000.00

€80000.00 × 0% → €0.00

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€6 666.66€0.00€6 666.66€26 666.66€73 333.34
2€6 666.66€0.00€6 666.66€33 333.32€66 666.68
3€6 666.66€0.00€6 666.66€39 999.98€60 000.02
4€6 666.66€0.00€6 666.66€46 666.64€53 333.36
5€6 666.66€0.00€6 666.66€53 333.30€46 666.70
6€6 666.66€0.00€6 666.66€59 999.96€40 000.04
7€6 666.66€0.00€6 666.66€66 666.62€33 333.38
8€6 666.66€0.00€6 666.66€73 333.28€26 666.72
9€6 666.66€0.00€6 666.66€79 999.94€20 000.06
10€6 666.66€0.00€6 666.66€86 666.60€13 333.40
11€6 666.66€0.00€6 666.66€93 333.26€6 666.74
12€6 666.74€0.00€6 666.74€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% · 12 · 0% · +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.