1、2011年9月1日开始,个税计算公式 ={;pg(
工资月个税: Ur#jJR@%3
j5/pVXO
=ROUND(MAX((A6-3500)*{0.03,0.1,0.2,0.25,0.3,0.35,0.45}-{0,105,555,1005,2755,5505,13505},0),2) #epbc K
或者: l
SdA7
=MAX((A6-3500)*{0.03,0.1,0.2,0.25,0.3,0.35,0.45}-{0,105,555,1005,2755,5505,13505},0) nC p/.]Y*
其中:A6=月工资-五险一金 q~
aFV<Q
nRc\!4
X3G593ts
2、2011年9月1日开始,税后算税前公式(倒算税前) S?b&4\:
税前月工资=IF(3500<(ROUND(MAX((A6-3500-{0,105,555,1005,2755,5505,13505})/(1-{0.03,0.1,0.2,0.25,0.3,0.35,0.4}))+3500,2)),(ROUND(MAX((A6-3500-{0,105,555,1005,2755,5505,13505})/(1-{0.03,0.1,0.2,0.25,0.3,0.35,0.4}))+3500,2)),A6) eZOR{|z
或者: 4&cQW)
=ROUND(MAX((A6-3500-{0,105,555,1005,2755,5505,13505})/(1-{0.03,0.1,0.2,0.25,0.3,0.35,0.45})+3500,A6),2) ? Vd~
其中:A6=税后月工资(不含应扣的社保费用等) f;^ +q-Q
'r 7[
9[
]0*
aE
3、2011年9月1日开始,根据缴纳个税算应税工资 Axsezr/
应税月工资: C33Jzn's
=ROUND(MIN((A6+{0,105,555,1005,2755,5505,13505})/({0.03,0.1,0.2,0.25,0.3,0.35,0.45})+3500),2) )iw-l~y;
或者: ybiTWM
=MIN((A6+{0,105,555,1005,2755,5505,13505})/({0.03,0.1,0.2,0.25,0.3,0.35,0.45})+3500) AB/${RGf+
其中:A6=缴纳的月个税>0 THhxj)
注意:年终奖时不适用,不含应扣的社保费用等 Y:;_R=M
0RA#Y(IR
1"Oe*@`pV
4、2011年9月1日开始,年终奖个税计算公式 _">F]ptI;
年终奖个税 uX_#NP/2
=ROUND(IF(A6/12>1500,IF(A6/12>4500,IF(A6/12>9000,IF(A6/12>35000,IF(A6/12>55000,IF(A6/12>80000,IF(A6/12>80000.0001,(A6*0.45-13505)),(A6*0.35-5505)),(A6*0.3-2755)),(A6*0.25-1055)),(A6*0.2-555)),(A6*0.1-105)),(A6*0.03)),2) -:%QoRCy
或者: pYQSn.`V~
=MAX((A6>12*{0,1500,4500,9000,35000,55000,80000})*(A6*{0.03,0.1,0.2,0.25,0.3,0.35,0.45}-{0,105,555,1005,2755,5505,13505}),0) [<@T%yq
注意: (G>su
A、如果当月工资≥3500元时,则设A6=年终奖; "b`#RohCi
B、如果当月工资<3500元时,则设A6=年终奖+当月工资-五险一金-3500 dP_QkO
MS;^:t1`
~ |Vqv{
年终奖汇总 UCcr>
=IF(A5>=3500,MAX((A6>12*{0,1500,4500,9000,35000,55000,80000})*(A6*{0.03,0.1,0.2,0.25,0.3,0.35,0.45}-{0,105,555,1005,2755,5505,13505}),0),MAX(((A6+A5-3500)>12*{0,1500,4500,9000,35000,55000,80000})*((A6+A5-3500)*{0.03,0.1,0.2,0.25,0.3,0.35,0.45}-{0,105,555,1005,2755,5505,13505}),0)) Pg T3E
其中:A5=月工资;A6=年终奖 LSc^3=X
wA$7
SWC
"qq$i35x
5、无效年终奖区间 DQY1oM)D!
这些无效纳税区间有两个特点: 0]7jb_n1
一是每个区间的起点都是税率变化相应点; P_3IFHe
二是相对无效区间减去1元的年终奖金额而言,随税前收入增加、税后收入不升反降或保持不变,不发年终奖的无效区间有:18001~19283;54001~60188;108001~114600;420001~447500;660001~706538;960001~1120000。 $/"Ymm#"\Y
如年终奖为18001元时,相应的个税为1695.1元,税后收入为16305.9元;而年终奖为18000元时,应缴的个税为540元,税后收入为17460元。可看出:税前收入增加1元,税后收入减少1154.1元。