SEVODOC

Milestones, advance and retention · €40000.00 · 20% · 12 · 5% · +3

Inspect how advances, work stages and retention change cash received in each period. €40000.00 · 20% · 12 · 5% · +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€1600.00

Initial example inputs: Initial amount, EUR: 40000.00; Advance from price, %: 20; Number of work stages: 12; Retention on work after advance, %: 5; Periods after completion until release: 3

Change the example inputs

Total agreed price€40 000.00
Advance€8 000.00
Total retained until release€1 600.00

Advance + Stage work value = €40000.00

€32000.00 × 5% → €1600.00

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€133.33€2 533.33€10 533.33€29 466.67
2€2 666.66€133.33€2 533.33€13 066.66€26 933.34
3€2 666.66€133.33€2 533.33€15 599.99€24 400.01
4€2 666.66€133.33€2 533.33€18 133.32€21 866.68
5€2 666.66€133.33€2 533.33€20 666.65€19 333.35
6€2 666.66€133.33€2 533.33€23 199.98€16 800.02
7€2 666.66€133.33€2 533.33€25 733.31€14 266.69
8€2 666.66€133.33€2 533.33€28 266.64€11 733.36
9€2 666.66€133.33€2 533.33€30 799.97€9 200.03
10€2 666.66€133.33€2 533.33€33 333.30€6 666.70
11€2 666.66€133.33€2 533.33€35 866.63€4 133.37
12€2 666.74€133.37€2 533.37€38 400.00€1 600.00
15€0.00-€1 600.00€1 600.00€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 · 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.