Sale: what you keep — map — T2 in Melun — SCI à l’IS · ID 01SCI IS

If the company sells this property at the end of year 15: from the sale price to the money the associates keep, with your numbers.

← Calculation mapSee the full calculation (year-by-year table) →
××++××××−−−++++−minmin−××−++€132,968Value at the startof year 150.50%Price rise peryear€664.84Rise during thesale year€133,633Sale price5.00%Agency fee (%)€6,682Agency fee€55,093Loan left to repay1.00%Release fee (%)€550.93Loan release fee€71,307Net from the sale€0IS paid, years1–15€6,141IS on the sale€6,141Company tax, intotal€0Money kept by thecompany, before IS(total)€71,307Company moneybefore taxTo hand out€65,166€30,367Compte courantowed€30,367Repaid tax-free€34,799Dividend31.40%Flat tax rate(PFU)€10,927Flat tax (PFU)€23,872Dividend after taxIn your pocket€54,239
  • The sale
  • Company tax
  • The company
  • The associates

Sale at the end of year 15: price €133,633 − fees €7,233 − loan left €55,093 = €71,307 net; + money kept by the company €0 − company tax €6,141 = €65,166 to hand out; compte courant repaid €30,367 + dividend €34,799 − flat tax €10,927 = €54,239 back to the associates.

What this calculation leaves out

  • The sale is assumed at the end of the year: the price is the value at the start of the year plus one more year of price rise, the loan left is the balance after the year’s payments.
  • The compte courant (and the share capital) come back first, without tax; only what is above it is a dividend, taxed at the flat tax of 31.40% (set by law).
  • The capital gain (sale price − fees − the value left after depreciation) and the IS it adds are on their own map: open the « IS on the sale » circle.

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