SEVODOC

Milestones, advance and retention · €4000.00 · 30% · 12 · 5% · +3

Inspect how advances, work stages and retention change cash received in each period. €4000.00 · 30% · 12 · 5% · +3

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€4000.00
Advance€1200.00
Total retained until release€140.00

Initial example inputs: Initial amount, EUR: 4000.00; Advance from price, %: 30; Number of work stages: 12; Retention on work after advance, %: 5; Periods after completion until release: 3

Change the example inputs

Total agreed price€4 000.00
Advance€1 200.00
Total retained until release€140.00

Advance + Stage work value = €4000.00

€2800.00 × 5% → €140.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€1 200.00€1 200.00€2 800.00
1€233.33€11.66€221.67€1 421.67€2 578.33
2€233.33€11.66€221.67€1 643.34€2 356.66
3€233.33€11.66€221.67€1 865.01€2 134.99
4€233.33€11.66€221.67€2 086.68€1 913.32
5€233.33€11.66€221.67€2 308.35€1 691.65
6€233.33€11.66€221.67€2 530.02€1 469.98
7€233.33€11.66€221.67€2 751.69€1 248.31
8€233.33€11.66€221.67€2 973.36€1 026.64
9€233.33€11.66€221.67€3 195.03€804.97
10€233.33€11.66€221.67€3 416.70€583.30
11€233.33€11.66€221.67€3 638.37€361.63
12€233.37€11.74€221.63€3 860.00€140.00
15€0.00-€140.00€140.00€4 000.00€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. €4000.00 · 30% · 12 · 5% · +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.