You are on page 1of 3

CALCUL DE LA RAS SUR REVENUS FONCIERS 2023

METHODE I CALCUL AVEC REGULARISATION DE LA RAS MENSUELLE RAMENEE A L'ANNEE Modifier uniquement le loyer de base ainsi que les éléments imposables et non imposables

Elements
Loyer mensuel Elements Total imposable à Cumul Revenu Taxe sur Sces TOTAL LOYER RAS / IR due CUMUL NET A PAYER
NO MOIS exonérés IR &
de base imposables TSC à IR et RAS/ IR foncier imposable Com TSC BRUT par mois RAS/IR au bailleur
RAS
1 Jan-23 5,000.00 200.00 500.00 5,200.00 5,200.00 546.00 6,246.00 520.00 520.00 5,726.00
2 Feb-23 5,000.00 200.00 500.00 5,200.00 10,400.00 546.00 6,246.00 520.00 1,040.00 5,726.00
3 Mar-23 5,000.00 200.00 500.00 5,200.00 15,600.00 546.00 6,246.00 520.00 1,560.00 5,726.00
4 Apr-23 5,000.00 200.00 500.00 5,200.00 20,800.00 546.00 6,246.00 520.00 2,080.00 5,726.00
5 May-23 5,000.00 200.00 500.00 5,200.00 26,000.00 546.00 6,246.00 520.00 2,600.00 5,726.00
6 Jun-23 5,000.00 200.00 500.00 5,200.00 31,200.00 546.00 6,246.00 520.00 3,120.00 5,726.00
7 Jul-23 5,000.00 200.00 500.00 5,200.00 36,400.00 546.00 6,246.00 520.00 3,640.00 5,726.00
8 Aug-23 5,000.00 200.00 500.00 5,200.00 41,600.00 546.00 6,246.00 520.00 4,160.00 5,726.00
9 Sep-23 5,000.00 200.00 500.00 5,200.00 46,800.00 546.00 6,246.00 520.00 4,680.00 5,726.00
10 Oct-23 5,000.00 200.00 500.00 5,200.00 52,000.00 546.00 6,246.00 520.00 5,200.00 5,726.00
11 Nov-23 5,000.00 200.00 500.00 5,200.00 57,200.00 546.00 6,246.00 520.00 5,720.00 5,726.00
12 Dec-23 5,000.00 200.00 500.00 5,200.00 62,400.00 546.00 6,246.00 520.00 6,240.00 5,726.00
TOTAL 60,000.00 2,400.00 6,000.00 62,400.00 6,552.00 74,952.00 6,240.00 68,712.00 10%
CALCUL DE LA RAS SUR REVENUS FONCIERS 2023

METHODE II CALCUL AVEC IMPOSITION SUR LE CUMUL SANS REGULARISATION MENSUELLE Modifier uniquement le loye

Elements
Loyer mensuel Elements Total imposable à Cumul Revenu
NO MOIS exonérés IR &
de base imposables TSC à IR et RAS/ IR foncier imposable
RAS
1 Jan-23 5,000.00 200.00 500.00 5,200.00 5,200.00
2 Feb-23 5,000.00 200.00 500.00 5,200.00 10,400.00
3 Mar-23 5,000.00 200.00 500.00 5,200.00 15,600.00
4 Apr-23 5,000.00 200.00 500.00 5,200.00 20,800.00
5 May-23 5,000.00 200.00 500.00 5,200.00 26,000.00
6 Jun-23 5,000.00 200.00 500.00 5,200.00 31,200.00
7 Jul-23 5,000.00 200.00 500.00 5,200.00 36,400.00
8 Aug-23 5,000.00 200.00 500.00 5,200.00 41,600.00
9 Sep-23 5,000.00 200.00 500.00 5,200.00 46,800.00
10 Oct-23 5,000.00 200.00 500.00 5,200.00 52,000.00
11 Nov-23 5,000.00 200.00 500.00 5,200.00 57,200.00
12 Dec-23 5,000.00 200.00 500.00 5,200.00 62,400.00
TOTAL 60,000.00 2,400.00 6,000.00 62,400.00
odifier uniquement le loyer de base ainsi que les éléments imposables et non imposables

Taxe sur Sces TOTAL LOYER RAS / IR due CUMUL NET A PAYER
Com TSC BRUT par mois RAS/IR au bailleur

546.00 6,246.00 0.00 0.00 6,246.00


546.00 6,246.00 0.00 0.00 6,246.00
546.00 6,246.00 0.00 0.00 6,246.00
546.00 6,246.00 0.00 0.00 6,246.00
546.00 6,246.00 0.00 0.00 6,246.00
546.00 6,246.00 3,120.00 3,120.00 3,126.00
546.00 6,246.00 520.00 3,640.00 5,726.00
546.00 6,246.00 520.00 4,160.00 5,726.00
546.00 6,246.00 520.00 4,680.00 5,726.00
546.00 6,246.00 520.00 5,200.00 5,726.00
546.00 6,246.00 520.00 5,720.00 5,726.00
546.00 6,246.00 520.00 6,240.00 5,726.00
6,552.00 74,952.00 6,240.00 68,712.00 10%

You might also like