SEVODOC

Milestones, advance and retention · €40000.00 · 10% · 12 · 5% · +6

Inspect how advances, work stages and retention change cash received in each period. €40000.00 · 10% · 12 · 5% · +6

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€40000.00
Advance€4000.00
Total retained until release€1800.00

Initial example inputs: Initial amount, EUR: 40000.00; Advance from price, %: 10; Number of work stages: 12; Retention on work after advance, %: 5; Periods after completion until release: 6

Change the example inputs

Total agreed price€40 000.00
Advance€4 000.00
Total retained until release€1 800.00

Advance + Stage work value = €40000.00

€36000.00 × 5% → €1800.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€4 000.00€4 000.00€36 000.00
1€3 000.00€150.00€2 850.00€6 850.00€33 150.00
2€3 000.00€150.00€2 850.00€9 700.00€30 300.00
3€3 000.00€150.00€2 850.00€12 550.00€27 450.00
4€3 000.00€150.00€2 850.00€15 400.00€24 600.00
5€3 000.00€150.00€2 850.00€18 250.00€21 750.00
6€3 000.00€150.00€2 850.00€21 100.00€18 900.00
7€3 000.00€150.00€2 850.00€23 950.00€16 050.00
8€3 000.00€150.00€2 850.00€26 800.00€13 200.00
9€3 000.00€150.00€2 850.00€29 650.00€10 350.00
10€3 000.00€150.00€2 850.00€32 500.00€7 500.00
11€3 000.00€150.00€2 850.00€35 350.00€4 650.00
12€3 000.00€150.00€2 850.00€38 200.00€1 800.00
18€0.00-€1 800.00€1 800.00€40 000.00€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. €40000.00 · 10% · 12 · 5% · +6

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.