How your net worth is calculated, figure by figure — T2 in Melun — SCI à l’IS · ID 01SCI IS
In the middle, what the property leaves you at the end of the year you pick: your net worth if you keep it, or the cash in your pocket if you sell. Around it, the figures it is made of, joined by + and −. Press « + » on a circle to see where that figure comes from; click a circle for its formula with your numbers, then open its map when it has one, otherwise its calculation.
- Property, loan and rent
- Company tax (IS)
- Cash and compte courant
- Sale
- The associates' money
- the result
- built on last year's closing (an opening balance)
- another use of the figure (on hover)
- +show / hide what goes into a figure
- has its own map
In one line: In your pocket = sale price €133,633 − selling costs €7,233 − loan left to repay €55,093 + cash kept in the company €0 − total company tax if you sell €6,141 − exit tax €10,927 = €54,239
The final results first; open a line to see what it is calculated from. Tap a name for its formula.
- €4,623
- 7.04% per year
- €78,540
- 7.04% per year
- year 7
- 4.27% per year
Each amount in the worked lines is rounded to the cent, so a line can differ by €0.01.