Você está na página 1de 2

NO CONTRIBUNTE

VG = -VT/(ADICMS/100 + ADPISCOFINS/100 - AIPI/100 - 1)


IPI = -(AIPI*VT)/(100*(ADICMS/100 + ADPISCOFINS/100 - AIPI/100 - 1))
VB = VT/((PDR/100 - 1)*(ADICMS/100 + ADPISCOFINS/100 - AIPI/100 - 1))
BICMS = (RBC*((AIPI*VT)/(100*(ADICMS/100 + ADPISCOFINS/100 - AIPI/100 - 1)) - VT
/((PDR/100 - 1)*(ADICMS/100 + ADPISCOFINS/100 - AIPI/100 - 1))))/100 - VDPC - (A
IPI*VT)/(100*(ADICMS/100 + ADPISCOFINS/100 - AIPI/100 - 1)) + VT/((PDR/100 - 1)*
(ADICMS/100 + ADPISCOFINS/100 - AIPI/100 - 1))
ICMS = -(AICMS*(VDPC - (RBC*((AIPI*VT)/(100*(ADICMS/100 + ADPISCOFINS/100 - AIPI
/100 - 1)) - VT/((PDR/100 - 1)*(ADICMS/100 + ADPISCOFINS/100 - AIPI/100 - 1))))/
100 + (AIPI*VT)/(100*(ADICMS/100 + ADPISCOFINS/100 - AIPI/100 - 1)) - VT/((PDR/1
00 - 1)*(ADICMS/100 + ADPISCOFINS/100 - AIPI/100 - 1))))/100
PIS = -(APIS*VT)/(100*(ADICMS/100 + ADPISCOFINS/100 - AIPI/100 - 1))
COFINS = -(ACOFINS*VT)/(100*(ADICMS/100 + ADPISCOFINS/100 - AIPI/100 - 1))
DICMS = -(ADICMS*VT)/(100*(ADICMS/100 + ADPISCOFINS/100 - AIPI/100 - 1))
DPISCOFINS = -(ADPISCOFINS*VT)/(100*(ADICMS/100 + ADPISCOFINS/100 - AIPI/100 - 1
))

CONTRIBUNTE S/ CL
VG = -(VT - (AICMS*VDPC)/100)/(ADICMS/100 + ADPISCOFINS/100 - AIPI/100 - AICMS/(
100*(PDR/100 - 1)) + (AICMS*RBC)/(100*(PDR - 100)) + (AST*(AIPI/100 + 1)*(PIVA/1
00 + 1)*(RBC/100 - 1))/100 - 1)
IPI = -(AIPI*(VT - (AICMS*VDPC)/100))/(100*(ADICMS/100 + ADPISCOFINS/100 - AIPI/
100 - AICMS/(100*(PDR/100 - 1)) + (AICMS*RBC)/(100*(PDR - 100)) + (AST*(AIPI/100
+ 1)*(PIVA/100 + 1)*(RBC/100 - 1))/100 - 1))
VB = (VT - (AICMS*VDPC)/100)/((PDR/100 - 1)*(ADICMS/100 + ADPISCOFINS/100 - AIPI
/100 - AICMS/(100*(PDR/100 - 1)) + (AICMS*RBC)/(100*(PDR - 100)) + (AST*(AIPI/10
0 + 1)*(PIVA/100 + 1)*(RBC/100 - 1))/100 - 1))
BICMS = (VT - (AICMS*VDPC)/100)/((PDR/100 - 1)*(ADICMS/100 + ADPISCOFINS/100 - A
IPI/100 - AICMS/(100*(PDR/100 - 1)) + (AICMS*RBC)/(100*(PDR - 100)) + (AST*(AIPI
/100 + 1)*(PIVA/100 + 1)*(RBC/100 - 1))/100 - 1)) - VDPC - (RBC*(VT - (AICMS*VDP
C)/100))/(100*(PDR/100 - 1)*(ADICMS/100 + ADPISCOFINS/100 - AIPI/100 - AICMS/(10
0*(PDR/100 - 1)) + (AICMS*RBC)/(100*(PDR - 100)) + (AST*(AIPI/100 + 1)*(PIVA/100
+ 1)*(RBC/100 - 1))/100 - 1))
ICMS = -(AICMS*(VDPC - (VT - (AICMS*VDPC)/100)/((PDR/100 - 1)*(ADICMS/100 + ADPI
SCOFINS/100 - AIPI/100 - AICMS/(100*(PDR/100 - 1)) + (AICMS*RBC)/(100*(PDR - 100
)) + (AST*(AIPI/100 + 1)*(PIVA/100 + 1)*(RBC/100 - 1))/100 - 1)) + (RBC*(VT - (A
ICMS*VDPC)/100))/(100*(PDR/100 - 1)*(ADICMS/100 + ADPISCOFINS/100 - AIPI/100 - A
ICMS/(100*(PDR/100 - 1)) + (AICMS*RBC)/(100*(PDR - 100)) + (AST*(AIPI/100 + 1)*(
PIVA/100 + 1)*(RBC/100 - 1))/100 - 1))))/100
PIS = -(APIS*(VT - (AICMS*VDPC)/100))/(100*(ADICMS/100 + ADPISCOFINS/100 - AIPI/
100 - AICMS/(100*(PDR/100 - 1)) + (AICMS*RBC)/(100*(PDR - 100)) + (AST*(AIPI/100

+ 1)*(PIVA/100 + 1)*(RBC/100 - 1))/100 - 1))


COFINS = -(ACOFINS*(VT - (AICMS*VDPC)/100))/(100*(ADICMS/100 + ADPISCOFINS/100 AIPI/100 - AICMS/(100*(PDR/100 - 1)) + (AICMS*RBC)/(100*(PDR - 100)) + (AST*(AI
PI/100 + 1)*(PIVA/100 + 1)*(RBC/100 - 1))/100 - 1))
DICMS = -(ADICMS*(VT - (AICMS*VDPC)/100))/(100*(ADICMS/100 + ADPISCOFINS/100 - A
IPI/100 - AICMS/(100*(PDR/100 - 1)) + (AICMS*RBC)/(100*(PDR - 100)) + (AST*(AIPI
/100 + 1)*(PIVA/100 + 1)*(RBC/100 - 1))/100 - 1))
DPISCOFINS = -(ADPISCOFINS*(VT - (AICMS*VDPC)/100))/(100*(ADICMS/100 + ADPISCOFI
NS/100 - AIPI/100 - AICMS/(100*(PDR/100 - 1)) + (AICMS*RBC)/(100*(PDR - 100)) +
(AST*(AIPI/100 + 1)*(PIVA/100 + 1)*(RBC/100 - 1))/100 - 1))
BST = (PIVA/100 + 1)*(RBC/100 - 1)*((VT - (AICMS*VDPC)/100)/(ADICMS/100 + ADPISC
OFINS/100 - AIPI/100 - AICMS/(100*(PDR/100 - 1)) + (AICMS*RBC)/(100*(PDR - 100))
+ (AST*(AIPI/100 + 1)*(PIVA/100 + 1)*(RBC/100 - 1))/100 - 1) + (AIPI*(VT - (AIC
MS*VDPC)/100))/(100*(ADICMS/100 + ADPISCOFINS/100 - AIPI/100 - AICMS/(100*(PDR/1
00 - 1)) + (AICMS*RBC)/(100*(PDR - 100)) + (AST*(AIPI/100 + 1)*(PIVA/100 + 1)*(R
BC/100 - 1))/100 - 1)))
ST = (AICMS*(VDPC - (VT - (AICMS*VDPC)/100)/((PDR/100 - 1)*(ADICMS/100 + ADPISCO
FINS/100 - AIPI/100 - AICMS/(100*(PDR/100 - 1)) + (AICMS*RBC)/(100*(PDR - 100))
+ (AST*(AIPI/100 + 1)*(PIVA/100 + 1)*(RBC/100 - 1))/100 - 1)) + (RBC*(VT - (AICM
S*VDPC)/100))/(100*(PDR/100 - 1)*(ADICMS/100 + ADPISCOFINS/100 - AIPI/100 - AICM
S/(100*(PDR/100 - 1)) + (AICMS*RBC)/(100*(PDR - 100)) + (AST*(AIPI/100 + 1)*(PIV
A/100 + 1)*(RBC/100 - 1))/100 - 1))))/100 + (AST*(PIVA/100 + 1)*(RBC/100 - 1)*((
VT - (AICMS*VDPC)/100)/(ADICMS/100 + ADPISCOFINS/100 - AIPI/100 - AICMS/(100*(PD
R/100 - 1)) + (AICMS*RBC)/(100*(PDR - 100)) + (AST*(AIPI/100 + 1)*(PIVA/100 + 1)
*(RBC/100 - 1))/100 - 1) + (AIPI*(VT - (AICMS*VDPC)/100))/(100*(ADICMS/100 + ADP
ISCOFINS/100 - AIPI/100 - AICMS/(100*(PDR/100 - 1)) + (AICMS*RBC)/(100*(PDR - 10
0)) + (AST*(AIPI/100 + 1)*(PIVA/100 + 1)*(RBC/100 - 1))/100 - 1))))/100

Você também pode gostar