You are on page 1of 2

Base de Clculo (Flex)

Margem de lucro da concessionria


Base de Clculo com lucro
Impostos
IPI
ICMS
PIS
COFINS
IRPJ
CSLL
IOF
CIDE
Total impostos
Total
Representao dos impostos sobre total (%)

Alquota
11.00
12.00
11.60
3.50
15.00
9.00
0.38
10.00

Base de Clculo
R$
19,500.00
R$
21,645.00
R$
19,500.00
R$
19,500.00
R$
19,500.00
R$
19,500.00
R$
19,500.00
R$
19,500.00

R$
15,000.00
R$
30.00
R$
19,500.00
Valor Imposto
R$
2,145.00
R$
2,597.40
R$
2,262.00
R$
682.50
R$
2,925.00
R$
1,755.00
R$
74.10
R$
1,950.00
R$
14,391.00
R$
33,891.00
42.46

Valor Final Carro


Margem de lucro da concessionria
Totais Impostos
Impostos
IPI
ICMS
PIS
COFINS
IRPJ
CSLL
IOF
CIDE
Total impostos
Total
Representao dos impostos sobre total (%)
Valor original do carro

Alquota
11.00
12.00
11.60
3.50
15.00
9.00
0.38
10.00

Base de Clculo
R$
20,714.40
R$
22,992.98
R$
20,714.40
R$
20,714.40
R$
20,714.40
R$
20,714.40
R$
20,714.40
R$
20,714.40

R$
36,000.00
R$
30.00
R$
20,714.40
Valor Imposto
R$
2,278.58
R$
2,759.16
R$
2,402.87
R$
725.00
R$
3,107.16
R$
1,864.30
R$
78.71
R$
2,071.44
R$
15,287.23
R$
36,001.63
42.46
R$
15,934.15