SEVODOC

Milestones, advance and retention · €40000.00 · 30% · 12 · 5% · +1

Inspect how advances, work stages and retention change cash received in each period. €40000.00 · 30% · 12 · 5% · +1

This task at a glance

Initial example result
What to clarifyExample or option on this page
Total agreed price€40000.00
Advance€12000.00
Total retained until release€1400.00

Initial example inputs: Initial amount, EUR: 40000.00; Advance from price, %: 30; Number of work stages: 12; Retention on work after advance, %: 5; Periods after completion until release: 1

Change the example inputs

Total agreed price€40 000.00
Advance€12 000.00
Total retained until release€1 400.00

Advance + Stage work value = €40000.00

€28000.00 × 5% → €1400.00

Checkable payment schedule
PeriodStage work valueRetained / releasedCash paymentCumulative paidRemaining balance
0€0.00€0.00€12 000.00€12 000.00€28 000.00
1€2 333.33€116.66€2 216.67€14 216.67€25 783.33
2€2 333.33€116.66€2 216.67€16 433.34€23 566.66
3€2 333.33€116.66€2 216.67€18 650.01€21 349.99
4€2 333.33€116.66€2 216.67€20 866.68€19 133.32
5€2 333.33€116.66€2 216.67€23 083.35€16 916.65
6€2 333.33€116.66€2 216.67€25 300.02€14 699.98
7€2 333.33€116.66€2 216.67€27 516.69€12 483.31
8€2 333.33€116.66€2 216.67€29 733.36€10 266.64
9€2 333.33€116.66€2 216.67€31 950.03€8 049.97
10€2 333.33€116.66€2 216.67€34 166.70€5 833.30
11€2 333.33€116.66€2 216.67€36 383.37€3 616.63
12€2 333.37€116.74€2 216.63€38 600.00€1 400.00
13€0.00-€1 400.00€1 400.00€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 · 30% · 12 · 5% · +1

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.