Savings account for the rent you keep (below €0 = cash borrowed from your other properties or a lender) — T2 in Melun — SCI à l’IS · ID 01SCI ISReinvestment/Financing Account

This page shows how the cash left in the company account after the purchase and the rent you keep each year accumulate in a savings account, with interest, after paying the company tax. Result for year 15: a balance of €0.

Where each number comes from

Each link opens the page that calculates that figure.

  1. Rent kept after all costs (cash flow) Cash Flow
  2. Interest paid to you by the company Compte-Courant Cash Effect
    1. Cash you add when the company is short (payments after the purchase) Owner payments after the purchase
  3. Company tax paid each year IS Ledger
    1. Profit the tax office sees (cumulative) Cumulative Pool
      1. Profit after allowed deductions Taxable Profit
        1. Interest on the money you lent your company Compte Courant
          1. Cash you add when the company is short (payments after the purchase) Owner payments after the purchase
        2. Wear-and-tear deduction (depreciation: building, improvements, furniture) Depreciation
    2. Profit after allowed deductions Taxable Profit
      1. Interest on the money you lent your company Compte Courant
        1. Cash you add when the company is short (payments after the purchase) Owner payments after the purchase
      2. Wear-and-tear deduction (depreciation: building, improvements, furniture) Depreciation

Each amount in the worked lines is rounded to the cent, so a line can differ by €0.01.

Part 1. Cash kept this yearCash Flow + Compte-Courant Cash Effect − IS paid

What the year adds to the account before interest: the rent kept after all costs, minus what the interest on your compte courant really takes out, minus the company tax (IS) paid at the end of the year. The company pays you interest on the money you lent it (a cost for the company: it lowers the taxable profit, and so the company tax once any carried losses are used up). You owe 31.4% personal tax on that interest and lend the other 68.6% straight back to the company — your compte courant grows by it, and the cash never leaves this account. So only the 31.4% leaves: that is the compte-courant cash effect. What you lent back then stays in this account like any other cash in it — earning the savings rate, or reducing what the company borrows from a lender or what you must pay in (Parts 2–3) — it is not counted twice here. It also grows your compte courant, which earns compte-courant interest from next year: a cost to the company, paid to you (see the Compte Courant page).

  • Cash Flow(-€230)
  • +Compte-courant cash effect€0
  • −IS paid€0
  • =Cash kept, Year 15(-€230)
YearCash Flow1Interest the company pays you2CCA interestYour personal tax on it31.4%Lent back to the company3Net reinjectionCompte-courant cash effect4Company tax (IS) paid5IS AnnualCash kept6
1-€580€0€0€0€0€0-€580
2-€552€0€0€0€0€0-€552
3-€524€0€0€0€0€0-€524
4-€497€0€0€0€0€0-€497
5-€470€0€0€0€0€0-€470
6-€444€0€0€0€0€0-€444
7-€418€0€0€0€0€0-€418
8-€392€0€0€0€0€0-€392
9-€368€0€0€0€0€0-€368
10-€343€0€0€0€0€0-€343
11-€319€0€0€0€0€0-€319
12-€296€0€0€0€0€0-€296
13-€274€0€0€0€0€0-€274
14-€251€0€0€0€0€0-€251
15-€230€0€0€0€0€0-€230
16-€209€0€0€0€0€0-€209
17-€189€0€0€0€0€0-€189
18-€170€0€0€0€0€0-€170
19-€151€0€0€0€0€0-€151
20-€133€0€0€0€0€251-€384
21-€116€0€0€0€0€352-€468
22-€100€0€0€0€0€373-€473
23-€84€0€0€0€0€395-€479
24-€70€0€0€0€0€417-€487
25-€56€0€0€0€0€440-€496
Part 2. Interest the account earnsReinvestment / Financing Interest

The lender's rate when the company runs short: 0.00% — ONE setting for the whole company (the portfolio's own setting, or the first property's own rate when it has none). The company can never be in overdraft: at 0%, you add the cash yourself whenever the whole company would go below 0 (Part 3).

Year 15: this property's opening is €0 — nothing to earn or pay: interest = €0.00.

YearOpening Balance1Rate2Interest3
1€0—€0
2€0—€0
3€0—€0
4€0—€0
5€0—€0
6€0—€0
7€0—€0
8€0—€0
9€0—€0
10€0—€0
11€0—€0
12€0—€0
13€0—€0
14€0—€0
15€0—€0
16€0—€0
17€0—€0
18€0—€0
19€0—€0
20€0—€0
21€0—€0
22€0—€0
23€0—€0
24€0—€0
25€0—€0
Part 3. Cash you add when the company is shortOwner payments after the purchase

With a 0% company rate, you add cash yourself — but only when the WHOLE company would end the year below 0, and exactly enough to bring it back to 0. Each payment after the purchase joins your compte courant: it earns compte-courant interest from next year and is repaid at the sale.

Year 15: before your payment = €0.00 + €0.00 − €230.05 = −€230.05. Payment after the purchase = max(€230.05, €0) = €230.05.

YearBefore your payment1Cash you add (payment after the purchase)2
1-€580€580
2-€552€552
3-€524€524
4-€497€497
5-€470€470
6-€444€444
7-€418€418
8-€392€392
9-€368€368
10-€343€343
11-€319€319
12-€296€296
13-€274€274
14-€251€251
15-€230€230
16-€209€209
17-€189€189
18-€170€170
19-€151€151
20-€384€384
21-€468€468
22-€473€473
23-€479€479
24-€487€487
25-€496€496
Part 4. The account, year after yearReinvestment / Financing Account
  • Opening€0
  • +Interest€0
  • +Cash kept(-€230)
  • +Payment after the purchase€230
  • =Closing, Year 15€0
Closing Balance (Year 15)€0
Before company tax (Year 15)€0Closing + all the IS paid so far added back
YearOpening1Interest2Cash kept3Payment after the purchase4Closing5Before company tax6
1€0€0-€580€580€0€0
2€0€0-€552€552€0€0
3€0€0-€524€524€0€0
4€0€0-€497€497€0€0
5€0€0-€470€470€0€0
6€0€0-€444€444€0€0
7€0€0-€418€418€0€0
8€0€0-€392€392€0€0
9€0€0-€368€368€0€0
10€0€0-€343€343€0€0
11€0€0-€319€319€0€0
12€0€0-€296€296€0€0
13€0€0-€274€274€0€0
14€0€0-€251€251€0€0
15€0€0-€230€230€0€0
16€0€0-€209€209€0€0
17€0€0-€189€189€0€0
18€0€0-€170€170€0€0
19€0€0-€151€151€0€0
20€0€0-€384€384€0€251
21€0€0-€468€468€0€603
22€0€0-€473€473€0€976
23€0€0-€479€479€0€1,371
24€0€0-€487€487€0€1,788
25€0€0-€496€496€0€2,228