ÿþ<!DOCTYPE html PUBLIC "-//W3C//DTD HTML 4.01//EN" "http://www.w3.org/TR/html4/strict.dtd"> <html> <head> <meta http-equiv="Content-Type" content="text/html; charset=utf-8"> <meta name="author" content="J.-L. Rimaz et M. Ruiz-Altaba, UCESG"> <meta name="keywords" content="UCESG, Union, calculette, rente, pension, fusion, caisses, publiques, Genève, CIA, CEH, délégation Conseil d'Etat"> <meta name="description" content="Calculette en ligne des changements dand les prestations de retraite prévus par le plan de fusion des caisses de la délégation du Conseil d'État, version été 2010"> <title>Calculette UCESG sur la fusion des caisses de pension CIA et CEH</title> <script language="javascript" type="text/javascript"> b6 = 222001.; b7 = 75./38.*0.01; b8 =60./39.*0.01; b9 = 29641.; b10 = 27360.; function UnionSolve(dataForm){ sb6 = parseFloat(dataForm.sb6.value); sc6 = parseFloat(dataForm.sc6.value); sb7 = parseFloat(dataForm.sb7.value); sc7 = parseFloat(dataForm.sc7.value); sb8 = parseFloat(dataForm.sb8.value)/100.; sb9 = dataForm.sb9.value; e2=0.; //alert("sb9"+sb9) switch(sb9) { case '4': e2 = 72711.; break case '5': e2 = 75026.; break case '6': e2 = 77591.; break case '7': e2 = 81084.; break case '8': e2 = 84731.; break case '9': e2 = 88089.; break case '10': e2 = 92051.; break case '11': e2 = 96197.; break case '12': e2 = 100527.; break case '13': e2 = 105039.; break case '14': e2 = 109770.; break case '15': e2 = 114718.; break case '16': e2 = 119876.; break case '17': e2 = 125274.; break case '18': e2 = 130912.; break case '19': e2 = 136799.; break case '20': e2 = 142956.; break case '21': e2 = 149380.; break case '22': e2 = 156108.; break case '23': e2 = 163136.; break case '24': e2 = 170474.; break case '25': e2 = 178146.; break case '26': e2 = 186158.; break case '27': e2 = 194534.; break case '28': e2 = 203295.; break case '29': e2 = 212446.; break case '30': e2 = 222001.; break case '31': e2 = 231994.; break case '32': e2 = 242440.; break default: e2=0.; } //alert("e2"+e2); menso = document.form1.rad1[0].checked ; e2 = Math.min(e2,b6); f2 =e2; g2=e2; h2=e2; //alert("e2"+e2); e3 =12.26/13.*e2; f3=12.26/13.*f2; e4 = Math.min(0.445*e3,b9); e5 = (e3-e4)*sb8; f4 = Math.min(0.4*e3,b9); f5=(f3-f4)*sb8; g4=Math.min(0.5*b10+0.085*e2,7./8.*b10); h4 = g4; g5=(g2-g4)*sb8; h5=(h2-h4)*sb8; b13=(1.283*1.031*e5/g5); b14=(1.3*1.149*f5/h5); b31=sb6+sc6/12.; b32=sb7+sc7/12.; b16=b13*(b31-b32); b17=b14*(b31-b32); // alert(b16) b22=b31-b16; b23=b31-b17; b28=b31-b32; b48=b28; e7=(b7*(58.-b32)*e5-(4.*0.03*b7*(58.-b32)*e5)); f7=(0.02*(58.-b32)*f5-(2.*0.02*0.02*(58.-b32)*f5)); e8=(b7*(60.-b32)*e5-(2.*0.03*b7*(60.-b32)*e5)); f8=(0.02*(60.-b32)*f5); e9=Math.min((b7*(62.-b32)*e5),0.75*e5); f9=Math.min((0.02*(62.-b32)*f5+(2.*0.03*0.02*(62.-b32)*f5)),0.75*f5); e10=Math.min((b7*(63.-b32)*e5+(1.*0.03*b7*(63.-b32)*e5)),0.75*e5); f10=Math.min((0.02*(63.-b32)*f5+(3.*0.03*(0.02*(63.-b32)*f5))),0.75*f5); e11=Math.min((b7*(65.-b32)*e5+(2.*0.03*b7*(65.-b32)*e5)),0.75*e5); f11=Math.min((0.02*(65.-b32)*f5+(5.*0.03*(0.02*(65.-b32)*f5))),0.75*f5); g7=(b8*(58.-b22)*g5)-(1.*0.03*b8*(58.-b22)*g5)-(2.*0.05*b8*(58.-b22)*g5)-(2.*0.06*b8*(58.-b22)*g5); h7=(b8*(58.-b23)*h5)-(1.*0.03*b8*(58.-b23)*h5)-(2.*0.05*b8*(58.-b23)*h5)-(2.*0.06*b8*(58.-b23)*h5); g8=(b8*(60.-b22)*g5)-(1.*0.03*b8*(60.-b22)*g5)-(2.*0.05*b8*(60.-b22)*g5); h8=(b8*(60.-b23)*h5)-(1.*0.03*b8*(60.-b23)*h5)-(2.*0.05*b8*(60.-b23)*h5); g9=(b8*(62.-b22)*g5)-(1.*0.03*b8*(62.-b22)*g5); h9=(b8*(62.-b23)*h5)-(1.*0.03*b8*(62.-b23)*h5); g10=(b8*(63.-b22)*g5); h10=(b8*(63.-b23)*h5); g11=(b8*(65.-b22)*g5)+(1.*0.03*b8*(65.-b22)*g5)+(1.*0.05*b8*(65.-b22)*g5); h11=(b8*(65.-b23)*h5)+(1.*0.03*b8*(65.-b23)*h5)+(1.*0.05*b8*(65.-b23)*h5); //alert("h11"+h11); //alert(menso); if(menso){ e7 = e7 / 12.; f7 = f7 / 12.; g7 = g7 / 12.; h7 = h7 / 12.; e8 = e8 / 12.; f8 = f8 / 12.; g8= g8 / 12.; h8= h8 / 12.; e9 = e9 / 12.; f9 = f9 / 12.; g9 = g9 / 12.; h9 = h9 / 12.; e10 = e10 / 12.; f10 = f10 / 12.; g10 = g10 / 12.; h10 = h10 / 12.; e11 = e11 / 12.; f11= f11 / 12.; g11 = g11 / 12.; h11 = h11 / 12.; } dataForm.e7.value = Math.round(e7); dataForm.f7.value = Math.round(f7); dataForm.g7.value = Math.round(g7); dataForm.h7.value = Math.round(h7); dataForm.e8.value = Math.round(e8); dataForm.f8.value = Math.round(f8); dataForm.g8.value = Math.round(g8); dataForm.h8.value = Math.round(h8); dataForm.e9.value = Math.round(e9); dataForm.f9.value = Math.round(f9); dataForm.g9.value = Math.round(g9); dataForm.h9.value = Math.round(h9); dataForm.e10.value = Math.round(e10); dataForm.f10.value = Math.round(f10); dataForm.g10.value = Math.round(g10); dataForm.h10.value = Math.round(h10); dataForm.e11.value = Math.round(e11); dataForm.f11.value = Math.round(f11); dataForm.g11.value = Math.round(g11); dataForm.h11.value = Math.round(h11); dataForm.b28.value = Math.round(b28*10.)/10.; dataForm.b48.value = Math.round(b48*10.)/10.; dataForm.b16.value = Math.round(b16*10.)/10.; dataForm.b17.value = Math.round(b17*10.)/10.; return; } </script> <style> body,tr{font-size:14pt;font-family:Arial,sans-serif}</style> </head> <body text="#000000" bgcolor="#ffffff"> <p><h2>La calculette en ligne de l'Union du Corps Enseignant Secondaire Genevois</h2></p> <p> Cette page vous fournit les renseignements quantitatifs qui vous permettent de juger le coté technique du projet du Conseil d'État (29 juillet 2010) sur la fusion des caisses CIA et CEH. Une discussion approfondie de ce projet se trouve sur <a href="http://www.arobase-ge.ch/arobase/14/cover14.html">le mensuel arobase-ge</a>. Les arguments politiques favorables se trouvent sur les sites des diverses organisations membres du <a href="http://www.cartel-ge.ch/spip.php?article46">Cartel Intersyndical du Personnel de l'État</a>. <noscript> <br><b>Il faut que votre navigateur accepte et puisse interpréter du javascript. Soit votre navigateur est très ancien, soit vous avez interdit aux programmes javascript de tourner sur votre ordi.</b> </noscript> </p> <hr width=90% height=5> <form name = "form1"> <table border="0"> <tr align="center"> <td>Données à saisir&nbsp;:</td> <td> années </td> <td>mois </td> </tr> <tr align="center"> <td>Age actuel&nbsp;:</td> <td><input type = "text" name = "sb6"value='50'></td> <td><input type = "text" name = "sc6" value='0'></td> </tr> <tr align="center"> <td>Age d'origine des droits&nbsp;:</td> <td><input type = "text" name = "sb7" value='35'></td> <td><input type = "text" name = "sc7" value='0'></td> </tr> <tr align="center"> <td>Taux moyen d'activité (en pour cent)&nbsp;:</td> <td><input type = "text" name = "sb8" value ='100'></td> <td></td> </tr> <tr align="center"> <td>Classe salariale&nbsp;:</td> <td> <select name = "sb9"> <option value='4'>4</option> <option value='5'>5</option> <option value='6'>6</option> <option value='7'>7</option> <option value='8'>8</option> <option value='9'>9</option> <option value='10'>10</option> <option value='11'>11</option> <option value='12'>12</option> <option value='13'>13</option> <option value='14'>14</option> <option value='15'>15</option> <option value='16'>16</option> <option value='17'>17</option> <option value='18'>18</option> <option value='19'>19</option> <option selected value='20'>20</option> <option value='21'>21</option> <option value='22'>22</option> <option value='23'>23</option> <option value='24'>24</option> <option value='25'>25</option> <option value='26'>26</option> <option value='27'>27</option> <option value='28'>28</option> <option value='29'>29</option> <option value='30'>30</option> <option value='31'>31</option> <option value='32'>32</option> </select> </td> <td></td> </tr> </table> <p> <input type = "button" name = "button1" value = " Veuillez calculer ma rente annuelle prévue par les mesures transitoires selon plan du Conseil d'&Eacute;tat actuel" onClick = "UnionSolve(this.form)"> </p> <input type="RADIO" name="rad1" value="mensu" checked> Rente mensuelle <input type="RADIO" name="rad1" value="annu"> Rente annuelle <table border="0"> <tr> <td> </td> <td> CIA</td> <td> CE / ex-cia </td> <td> CEH</td> <td> CE ex-ceh</td> </tr> <tr> <td> Rente à 58 ans&nbsp;:</td> <td> <input type = "text" name = "e7"> </td> <td><input type = "text" name = "g7"> </td> <td><input type = "text" name = "f7"> </td> <td><input type = "text" name = "h7"> </td> </tr> <tr> <td> Rente à 60 ans&nbsp;:</td> <td> <input type = "text" name = "e8"> </td> <td><input type = "text" name = "g8"> </td> <td><input type = "text" name = "f8"> </td> <td><input type = "text" name = "h8"> </td> </tr> <tr> <td> Rente à 62 ans&nbsp;:</td> <td> <input type = "text" name = "e9"> </td> <td><input type = "text" name = "g9"> </td> <td><input type = "text" name = "f9"> </td> <td><input type = "text" name = "h9"> </td> </tr> <tr> <td> Rente à 63 ans&nbsp;:</td> <td> <input type = "text" name = "e10"> </td> <td><input type = "text" name = "g10"> </td> <td><input type = "text" name = "f10"> </td> <td><input type = "text" name = "h10"> </td> </tr> <tr> <td> Rente à 65 ans&nbsp;:</td> <td> <input type = "text" name = "e11"> </td> <td><input type = "text" name = "g11"> </td> <td><input type = "text" name = "f11"> </td> <td><input type = "text" name = "h11"> </td> </tr> <tr> <td>Durée passée dans le plan (années)&nbsp;:</td> <td> <input type= "text" name ="b28"> </td> <td> </td> <td> <input type= "text" name ="b48"> </td> <td></td> </tr> <tr> <td>Durée recalculée lors du passage (années)&nbsp;:</td> <td> </td> <td><input type= "text" name ="b16"></td> <td> </td> <td><input type= "text" name ="b17"></td></tr> </table> <a href="http://www.union-ge.ch/">Retour à la page d'accueil de l'Union</a> </p> </body> <!-- J-L Rimaz et M Ruiz 22 septembre 2010 --> </html>