forked from guillaume-sainthillier/eurl-sasu
-
Notifications
You must be signed in to change notification settings - Fork 0
/
Copy pathindex.html
319 lines (298 loc) · 16.5 KB
/
index.html
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
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
<!doctype html>
<html>
<head>
<meta charset="utf-8">
<title></title>
<meta
name="viewport"
content="width=device-width, initial-scale=1"
>
<link
rel="stylesheet"
href="https://maxcdn.bootstrapcdn.com/bootstrap/3.3.7/css/bootstrap.min.css"
>
<style type="text/css">
body {
padding: 1em;
}
.param {
padding: 5px;
}
.container {
margin: auto;
}
sup {
cursor: pointer;
}
h3 {
margin-top: 0;
font-size: 120%;
border-bottom: 1px solid;
padding-bottom: 6px;
font-weight: bold;
}
</style>
</head>
<body
ng-app="app"
ng-controller="appCtrl as ctrl"
>
<a href="https://github.com/AntoineViau/eurl-sasu" class="github-corner" aria-label="Fork me on Github"><svg width="80" height="80" viewBox="0 0 250 250" style="fill:#64CEAA; color:#fff; position: absolute; top: 0; border: 0; right: 0;" aria-hidden="true"><path d="M0,0 L115,115 L130,115 L142,142 L250,250 L250,0 Z"></path><path d="M128.3,109.0 C113.8,99.7 119.0,89.6 119.0,89.6 C122.0,82.7 120.5,78.6 120.5,78.6 C119.2,72.0 123.4,76.3 123.4,76.3 C127.3,80.9 125.5,87.3 125.5,87.3 C122.9,97.6 130.6,101.9 134.4,103.2" fill="currentColor" style="transform-origin: 130px 106px;" class="octo-arm"></path><path d="M115.0,115.0 C114.9,115.1 118.7,116.5 119.8,115.4 L133.7,101.6 C136.9,99.2 139.9,98.4 142.2,98.6 C133.8,88.0 127.5,74.4 143.8,58.0 C148.5,53.4 154.0,51.2 159.7,51.0 C160.3,49.4 163.2,43.6 171.4,40.1 C171.4,40.1 176.1,42.5 178.8,56.2 C183.1,58.6 187.2,61.8 190.9,65.4 C194.5,69.0 197.7,73.2 200.1,77.6 C213.8,80.2 216.3,84.9 216.3,84.9 C212.7,93.1 206.9,96.0 205.4,96.6 C205.1,102.4 203.0,107.8 198.3,112.5 C181.9,128.9 168.3,122.5 157.7,114.1 C157.9,116.9 156.7,120.9 152.7,124.9 L141.0,136.5 C139.8,137.7 141.6,141.9 141.8,141.8 Z" fill="currentColor" class="octo-body"></path></svg></a><style>.github-corner:hover .octo-arm{animation:octocat-wave 560ms ease-in-out}@keyframes octocat-wave{0%,100%{transform:rotate(0)}20%,60%{transform:rotate(-25deg)}40%,80%{transform:rotate(10deg)}}@media (max-width:500px){.github-corner:hover .octo-arm{animation:none}.github-corner .octo-arm{animation:octocat-wave 560ms ease-in-out}}</style>
<div class="container">
<div class="row alert alert-warning">
Ce calculateur est essentiellement à destination des freelances qui vendent leurs prestations à la journée.
<br />
<strong>Il est valable pour les revenus de l'année 2017</strong>
<br />Il fonctionne pour les EURL et les SASU, avec prise en compte de l'ACCRE ou non (modalités 2017, mais sans la
partie dégressive).
<br /> Toutes les valeurs sont hors TVA.
<br />
<strong>
<u>Attention ! Il n'est pas source de vérité ! Vérifiez avec un professionnel le résultat des calculs !</u>
</strong>
</div>
<div class="row">
<div class="col-md-8">
<div class="panel panel-info">
<div class="panel-body">
<div
ng-repeat="(name, param) in ctrl.params"
class="row param"
ng-if="!param.notSlider"
>
<div class="col-md-2 text-right">{{param.name | uppercase}}</div>
<div class="col-md-8">
<input
type="range"
min="{{param.min}}"
max="{{param.max}}"
step="{{param.step}}"
ng-model="param.value"
ng-change="ctrl.onChange(param)"
/>
</div>
<div class="col-md-2">
<input
type="text"
class="form-control"
ng-model="param.value"
readonly
/>
</div>
</div>
<hr />
<div class="row">
<div class="col-md-2">
<input
type="checkbox"
id="accre"
ng-model="ctrl.params.accre.value"
ng-change="ctrl.onChange()"
/>
<label for="accre">ACCRE</label>
</div>
<div class="col-md-2">
<select
ng-model="ctrl.params.forme.value"
class="form-control"
ng-options="forme as forme for forme in ctrl.formes"
ng-change="ctrl.onChange()"
>
</select>
</div>
<div class="col-md-8">
<div class="input-group">
<input
type="text"
class="form-control"
placeholder="Nom de la sauvegarde"
>
<span class="input-group-btn">
<button
class="btn btn-primary"
type="button"
>Sauvegarder</button>
</span>
</div>
<select ng-if="ctrl.states.length > 0"
ng-model="ctrl.currentState"
ng-options="state.name for state in ctrl.states"
ng-change="ctrl.loadState()"
>
</select>
<button ng-if="ctrl.states.length > 0"
type="button"
class="btn btn-primary btn-sm"
ng-click="ctrl.clearStates()"
>Tout effacer</button>
</div>
</div>
</div>
</div>
</div>
<div class="col-md-4">
<div class="alert alert-info">
<h3>Récapitulatif</h3>
<field label="Forme">{{ctrl.params.forme.value === 'SASU' ? 'SASU' : 'EURL'}} {{ctrl.params.accre.value ? 'avec ACCRE' : ''}}</field>
<field label="CA">{{ctrl.result.societe.ca | currency:'€':2}}</field>
<field label="Période">{{ctrl.params.nbMois.value}} mois</field>
<field label="Charges">{{ctrl.result.societe.charges | currency:'€':2}}</field>
<field label="Rémunération nette">{{ctrl.params.remuneration.value | currency:'€':2}}</field>
<field label="Dividendes">{{ctrl.params.dividendes.value | currency:'€':2}}</field>
<field label="Autres revenus">{{ctrl.params.autresRevenus.value | currency:'€':2}}</field>
</div>
<div class="alert alert-success">
<h3>Résultat</h3>
<field label="Reste en société">{{ctrl.result.societe.reste | currency:'€':2}} </field>
<field
label="Revenu brut perso"
doc="revenuBrut"
>{{ctrl.result.brut | currency:'€':2}} </field>
<field
label="Cotisations rémunération"
doc="cotisationsRemu"
>{{ctrl.result.remuneration.cotisationsSociales | currency:'€':2}}</field>
<field label="Impôt revenu">{{ctrl.result.IR.impot | currency:'€':2}}</field>
<strong>
<field
label="Revenu net"
doc="revenuNet"
>
{{ctrl.result.net | currency:'€':2}} (période : {{ctrl.result.net/ctrl.params.nbMois.value | currency:'€':2}})
</field>
</strong>
<field
label="Pourcent. de prélèvements perso"
doc="pourcentagePrelevements"
>{{(ctrl.result.brut - ctrl.result.net) / ctrl.result.brut * 100 | number:2}} % </field>
</div>
</div>
</div>
<div class="row alert">
<div class="input-group">
<span class="input-group-btn">
<button class="btn">URL de partage :</button>
</span>
<input
type="text"
class="form-control"
readonly
ng-value="ctrl.url"
id="url"
/>
<span class="input-group-btn">
<button
class="btn btn-primary"
ngclipboard
data-clipboard-target="#url"
>Copier dans le presse-papier</button>
</span>
</div>
</div>
<div class="row">
<div class="col-md-6">
<div class="alert alert-info">
<h3>Rémunération</h3>
<field label="Rémunération nette">{{ctrl.result.remuneration.net | currency:'€':2}}</field>
<field
label="Cotisations sociales sur rémunération"
doc="cotisationsRemu"
>{{ctrl.result.remuneration.cotisationsSociales | currency:'€':2}}</field>
<div ng-if="ctrl.result.remuneration.cs">
<field label=" dont Maladie">{{ctrl.result.remuneration.cs.getMaladie() | currency:'€':2}}</field>
<field label=" dont Allocations familiales">{{ctrl.result.remuneration.cs.getAllocationsFamiliales() | currency:'€':2}}</field>
<field label=" dont Formation professionnelle">{{ctrl.result.remuneration.cs.getFormationProfessionnelle() | currency:'€':2}}</field>
<field label=" dont Retraite base">{{ctrl.result.remuneration.cs.getRetraiteBase() | currency:'€':2}}</field>
<field label=" dont Retraite complémentaire">{{ctrl.result.remuneration.cs.getRetraiteComplementaire() | currency:'€':2}}</field>
<field label=" dont Invalidité/Décès">{{ctrl.result.remuneration.cs.getInvaliditeDeces() | currency:'€':2}}</field>
<field label=" dont CSG/CRDS">{{ctrl.result.remuneration.cs.getCsgCrds() | currency:'€':2}}</field>
</div>
<field ng-if="ctrl.params.remuneration.value > 0"
label="Pourcentage des CS sur rémunération"
>
{{ctrl.result.remuneration.cotisationsSociales / ctrl.result.remuneration.net * 100 | number:2}} %
</field>
<field label="Rémunération brute">
{{ctrl.result.remuneration.brut | currency:'€':2}}
</field>
</div>
<div class="alert alert-info">
<h3>Impôt sur les sociétés</h3>
<field label="Assiette impôt société">{{ctrl.result.IS.assiette | currency:'€':2}}</field>
<field
label="Impôt société"
doc="impotSocietes"
>
{{ctrl.result.IS.impot | currency:'€':2}} ({{ctrl.result.IS.impot / ctrl.result.IS.assiette * 100 | number:2}} %)
</field>
<field
label="Distribuable"
doc="distribuable"
>{{ctrl.result.IS.assiette - ctrl.result.IS.impot | currency:'€':2}}</field>
<field label="Dividendes bruts">{{ctrl.params['dividendes'].value | currency:'€':2}} </field>
<field label="Reste en société">{{ctrl.result.societe.reste | currency:'€':2}} </field>
</div>
</div>
<div class="col-md-6">
<div class="alert alert-info">
<h3>Dividendes</h3>
<field label="Dividendes bruts">{{ctrl.params['dividendes'].value | currency:'€':2}}</field>
<field label="Cotisations sociales sur dividendes">{{ctrl.result.dividendes.cotisationsSociales | currency:'€':2}}</field>
<field label="Dividendes nets">{{ctrl.result.dividendes.net | currency:'€':2}} </field>
<field
label="Assiette IR sur dividendes"
doc="assietteDividendesIR"
>{{ctrl.result.dividendes.assietteIR | currency:'€':2}} </field>
<div ng-if="ctrl.result.dividendes.dividendes10">
<hr />
<div>Part sur 10% du capital :</div>
<field label="Dividendes bruts">{{ctrl.result.dividendes.dividendes10.brut | currency:'€':2}}</field>
<field label="Cotisations sociales">{{ctrl.result.dividendes.dividendes10.cotisationsSociales | currency:'€':2}}</field>
<field label="Dividendes nets">{{ctrl.result.dividendes.dividendes10.net | currency:'€':2}}</field>
<hr />
<div>Part au delà :</div>
<field label="Dividendes bruts">{{ctrl.result.dividendes.dividendes90.brut | currency:'€':2}}</field>
<field label="Cotisations sociales">{{ctrl.result.dividendes.dividendes90.cotisationsSociales | currency:'€':2}}</field>
<field label="Dividendes nets">{{ctrl.result.dividendes.dividendes90.net | currency:'€':2}}</field>
</div>
</div>
<div class="alert alert-info">
<h3>Impôt sur le revenu</h3>
<field label="Assiette impôt sur le revenu">{{ctrl.result.IR.assiette | currency:'€':2}}</field>
<field label=" dont rémunération">{{ctrl.result.remuneration.assietteIR | currency:'€':2}}</field>
<field label=" dont dividendes">{{ctrl.result.dividendes.assietteIR | currency:'€':2}}</field>
<field label="Impôt sur le revenu">{{ctrl.result.IR.impot | currency:'€':2}}</field>
<field
label=""
ng-repeat="tranche in ctrl.result.IR.tranches"
>
Tranche {{$index+1}} ({{tranche.min | currency:'€':2}} - {{tranche.max | currency:'€':2}}, {{tranche.taux*100|number}} %)
: {{tranche.value | currency:'€':2}}
</field>
<field label="Pourcentage de l'IR sur revenus nets (après CS)">
{{ctrl.result.IR.impot/(ctrl.result.dividendes.net+ctrl.result.remuneration.net)*100 | number:2}} %
</field>
</div>
</div>
</div>
</div>
<script
type="text/ng-template"
id="myModalContent.html"
>
<div class="modal-header">
<h3 class="modal-title" id="modal-title">{{title}}</h3>
</div>
<div class="modal-body" id="modal-body" ng-bind-html="content">
</div>
</script>
<script
type="text/javascript"
src="https://cdn.rawgit.com/showdownjs/showdown/1.6.4/dist/showdown.min.js"
></script>
<script
type="text/javascript"
src="bundle.js"
></script>
</body>
</html>