1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130
| Sub calcul()
'SECTION DE CALCUL DE BASE et du montant DES COTISATIONS
'=========================================
'Base assurance maladie
Cells(24, 3).Value = Cells(21, 3).Value
'montant cotisation assurance maladie
Cells(24, 7).Value = Cells(24, 3).Value * Sheets("TAXES").Cells(4, 4)
Cells(24, 5).Value = Cells(24, 3).Value * Sheets("TAXES").Cells(4, 3)
'Base assurance veuvage
Cells(25, 3).Value = Cells(21, 3).Value
'montant cotisation assurance veuvage
Cells(25, 7).Value = Cells(25, 3).Value * Sheets("TAXES").Cells(5, 4)
Cells(25, 5).Value = Cells(25, 3).Value * Sheets("TAXES").Cells(5, 3)
'Base assurance familiales
Cells(26, 3).Value = Cells(21, 3).Value
'montant cotisation assurance familiale
Cells(26, 7).Value = Cells(26, 3).Value * Sheets("TAXES").Cells(6, 4)
Cells(26, 5).Value = Cells(26, 3).Value * Sheets("TAXES").Cells(6, 3)
'Base assurance accident du travail
Cells(29, 3).Value = Cells(21, 3).Value
'montant cotisation assurance accident du travail
Cells(29, 7).Value = Cells(29, 3).Value * Sheets("TAXES").Cells(7, 4)
Cells(29, 5).Value = Cells(29, 3).Value * Sheets("TAXES").Cells(7, 3)
'SS VIEILLESSE
' - Base et calcul assurance vieillesse plafonnee
If Cells(27, 3).Value = Cells(21, 3).Value <= "2206" Then
Cells(27, 3).Value = Cells(21, 3).Value
Cells(27, 7).Value = Cells(27, 3).Value * Sheets("TAXES").Cells(8, 4)
Cells(27, 5).Value = Cells(27, 3).Value * Sheets("TAXES").Cells(8, 3)
Else
Cells(27, 3).Value = "2206"
Cells(27, 7).Value = Cells(27, 3).Value * Sheets("TAXES").Cells(8, 4)
Cells(27, 5).Value = Cells(27, 3).Value * Sheets("TAXES").Cells(8, 3)
End If
' - Base assurance vieillesse deplafonnee
Cells(28, 3).Value = Cells(21, 3).Value
Cells(28, 5).Value = "0"
Cells(28, 7).Value = Cells(28, 3).Value * Sheets("TAXES").Cells(9, 4)
'Base chomage et ASF TRANCHE A
If Cells(21, 3).Value <= "2206" Then
Cells(31, 3).Value = Cells(21, 3).Value
Cells(31, 7).Value = Cells(31, 3).Value * Sheets("TAXES").Cells(11, 4)
Cells(31, 5).Value = Cells(31, 3).Value * Sheets("TAXES").Cells(11, 3)
Else
Cells(31, 3).Value = "2206"
Cells(31, 7).Value = Cells(31, 3).Value * Sheets("TAXES").Cells(11, 4)
Cells(31, 5).Value = Cells(31, 3).Value * Sheets("TAXES").Cells(11, 3)
End If
'Base chomage et ASF TRANCHE B
If Cells(21, 3).Value > "2206" And Cells(21, 3).Value <= "8824" Then
Cells(32, 3).Value = Cells(21, 3).Value
Cells(32, 7).Value = Cells(32, 3).Value * Sheets("TAXES").Cells(12, 4)
Cells(32, 5).Value = Cells(32, 3).Value * Sheets("TAXES").Cells(12, 3)
Else
Cells(32, 3).Value = "0"
Cells(32, 7).Value = Cells(32, 3).Value * Sheets("TAXES").Cells(12, 4)
Cells(32, 5).Value = Cells(32, 3).Value * Sheets("TAXES").Cells(12, 3)
End If
'RETRAITE
'calcul retraite complementaire - salarie non cadre
If Cells(21, 3).Value <= "6618" Then
Cells(33, 3).Value = Cells(21, 3).Value
Cells(33, 7).Value = Cells(33, 3).Value * Sheets("TAXES").Cells(16, 4)
Cells(33, 5).Value = Cells(33, 3).Value * Sheets("TAXES").Cells(16, 3)
Else
Cells(33, 3).Value = "6618"
Cells(33, 7).Value = Cells(33, 3).Value * Sheets("TAXES").Cells(16, 4)
Cells(33, 5).Value = Cells(33, 3).Value * Sheets("TAXES").Cells(16, 3)
End If
'calcul retraite complementaire - TRANCHE A
If Cells(21, 3).Value <= "2206" Then
Cells(33, 3).Value = Cells(21, 3).Value
Cells(33, 7).Value = Cells(33, 3).Value * Sheets("TAXES").Cells(18, 4)
Cells(33, 5).Value = Cells(33, 3).Value * Sheets("TAXES").Cells(18, 3)
Else
Cells(33, 3).Value = "2206"
Cells(33, 7).Value = Cells(33, 3).Value * Sheets("TAXES").Cells(18, 4)
Cells(33, 5).Value = Cells(33, 3).Value * Sheets("TAXES").Cells(18, 3)
End If
'calcul retraite complementaire - TRANCHE B
If Cells(21, 3).Value > "2206" And Cells(21, 3).Value <= "8824" Then
Cells(33, 3).Value = Cells(21, 3).Value
Cells(33, 7).Value = Cells(33, 3).Value * Sheets("TAXES").Cells(20, 4)
Cells(33, 5).Value = Cells(33, 3).Value * Sheets("TAXES").Cells(20, 3)
Else
Cells(33, 3).Value = "0"
Cells(33, 7).Value = Cells(33, 3).Value * Sheets("TAXES").Cells(20, 4)
Cells(33, 5).Value = Cells(33, 3).Value * Sheets("TAXES").Cells(20, 3)
End If
'calcul retraite complementaire - TRANCHE C
If (Cells(21, 3).Value >= 8824 And Cells(21, 3).Value <= 17648) Then
Cells(33, 3).Value = Cells(21, 3).Value
Cells(33, 7).Value = Cells(33, 3).Value * Sheets("TAXES").Cells(22, 4)
Cells(33, 5).Value = Cells(33, 3).Value * Sheets("TAXES").Cells(22, 3)
Else
Cells(33, 3).Value = "0"
Cells(33, 7).Value = Cells(33, 3).Value * Sheets("TAXES").Cells(22, 4)
Cells(33, 5).Value = Cells(33, 3).Value * Sheets("TAXES").Cells(22, 3)
End If
'C.S.G.
'Base CSG non deductible + CRDS
Cells(35, 3).Value = Cells(21, 3).Value * 0.95
'calcul CSG non deductible + CRDS
Cells(35, 5).Value = Cells(35, 3).Value * Sheets("TAXES").Cells(26, 3)
Cells(35, 7).Value = "0"
'Base CSG deductible
Cells(36, 3).Value = Cells(21, 3).Value * 0.95
'calcul CSG deductible
Cells(36, 5).Value = Cells(35, 3).Value * Sheets("TAXES").Cells(27, 3)
Cells(36, 7).Value = "0"
End Sub |
Partager