SEVODOC

Milestones, advance and retention · €40000.00 · 20% · 12 · 10% · +3

Inspect how advances, work stages and retention change cash received in each period. €40000.00 · 20% · 12 · 10% · +3

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€40000.00
Advance€8000.00
Total retained until release€3200.00

Initial example inputs: Initial amount, EUR: 40000.00; Advance from price, %: 20; Number of work stages: 12; Retention on work after advance, %: 10; Periods after completion until release: 3

Change the example inputs

Total agreed price€40 000.00
Advance€8 000.00
Total retained until release€3 200.00

Advance + Stage work value = €40000.00

€32000.00 × 10% → €3200.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€8 000.00€8 000.00€32 000.00
1€2 666.66€266.66€2 400.00€10 400.00€29 600.00
2€2 666.66€266.66€2 400.00€12 800.00€27 200.00
3€2 666.66€266.66€2 400.00€15 200.00€24 800.00
4€2 666.66€266.66€2 400.00€17 600.00€22 400.00
5€2 666.66€266.66€2 400.00€20 000.00€20 000.00
6€2 666.66€266.66€2 400.00€22 400.00€17 600.00
7€2 666.66€266.66€2 400.00€24 800.00€15 200.00
8€2 666.66€266.66€2 400.00€27 200.00€12 800.00
9€2 666.66€266.66€2 400.00€29 600.00€10 400.00
10€2 666.66€266.66€2 400.00€32 000.00€8 000.00
11€2 666.66€266.66€2 400.00€34 400.00€5 600.00
12€2 666.74€266.74€2 400.00€36 800.00€3 200.00
15€0.00-€3 200.00€3 200.00€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 · 20% · 12 · 10% · +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.