Escolar Documentos
Profissional Documentos
Cultura Documentos
ANALISE CLIENTES (DENTRO ESTADO/FORA ESTADO, SE ESTA ENQUADRADO EM ALGUM BENEFICIO FISCAL PIS COFINS)
NO PLANEJAMENTO TRIBUTARIO PRECISAMOS SABER O ESTOQUE INCIAL, COM ISSO MENSURAL O CREDITO DE PIS/COFINS/ICM
LEMBRANDO QUE O PIS E COFINS 1/12 AVOS, ICMS PODE SER INTEGRAL (CONSULTAR A LEGISLAÇÃO DO ESTADO)
S COFINS)
DE PIS/COFINS/ICMS
observação Apuração do PIS e COFINS janeiro-23 fevereiro-23 março-23
Inserir Faturamento Tributado de PIS e COFINS 660,862.70 460,331.95 731,815.18
Inserir Faturamento não tributado de PIS e COFINS
Inserir Faturamento de Serviços
Inserir (-) Devoluções
Inserir (-) Descontos Incondicionais - - -
Automatico (=) Receita Líquida 660,862.70 460,331.95 731,815.18
Insumos que gera Credito Entradas de Mercadorias Tributadas - PJ 100,000.00 100,000.00 100,000.00
Insumos que gera Credito Serviços Utilizados Como Insumos - - -
Insumos que gera Credito Fretes sobre Compras 25,000.00 25,000.00 25,000.00
Insumos que gera Credito Depreciação de Equipamentos/Veículos/Instalações 35,000.00 35,000.00 35,000.00
Insumos que gera Credito Energia Elétrica 15,000.00 15,000.00 15,000.00
- - - - - - - -
570,358.60 736,485.56 574,408.72 596,261.67 688,644.95 615,523.95 562,588.31 567,247.49
100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00
- - - - - - - -
25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00
35,000.00 35,000.00 35,000.00 35,000.00 35,000.00 35,000.00 35,000.00 35,000.00
15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
6,523.42 9,264.51 6,590.24 6,950.82 8,475.14 7,268.65 6,395.21 6,472.08
30,047.25 42,672.90 30,355.06 32,015.89 39,037.02 33,479.82 29,456.71 29,810.81
-
-
2,003.19
9,226.83
-
-
2,003.19 73,838.69
9,226.83 340,105.48
dezembro-23
150,000.00 1,920,000.00
35,000.00 420,000.00
45,000.00 540,000.00
2,000.00 24,000.00
30,000.00 360,000.00
8,550.00 102,600.00
35,000.00 420,000.00
2,400.00 28,800.00
-
PLANEJAMENTO TRIBUTÁRIO - 2023
Contas Contábeis Janeiro Fevereiro Março Abril Maio Junho Julho Agosto Setembro Outubro Novembro Dezembro TOTAL
Receita Tributada PIS e COFINS 660,862.70 460,331.95 731,815.18 570,358.60 736,485.56 574,408.72 596,261.67 120,000.00 615,523.95 120,000.00 567,247.49 296,405.68 6,049,701.50
Receita Não Tributada PIS e COFINS - - - - - - - - - - - - -
Receita com Prestação de Serviço - - - - - - - - - - - - -
Receita Consolidada 660,862.70 460,331.95 731,815.18 570,358.60 736,485.56 574,408.72 596,261.67 120,000.00 615,523.95 120,000.00 567,247.49 296,405.68 6,049,701.50
Devol/Cancel Venda - - - - - - - - - - - - -
PIS/COFINS 61,129.80 42,580.71 67,692.90 52,758.17 68,124.91 53,132.81 55,154.20 11,100.00 56,935.97 11,100.00 52,470.39 27,417.53 559,597.39
ICMS INSERIR ALIQUOTA MEDÍA 112,346.66 78,256.43 124,408.58 96,960.96 125,202.55 97,649.48 101,364.48 20,400.00 104,639.07 20,400.00 96,432.07 50,388.97 1,028,449.26
ISSQN - INSERIR ALIQUOTA - - - - - - - - - - - - -
CMV 150,000.00 150,000.00 150,000.00 190,000.00 190,000.00 190,000.00 150,000.00 150,000.00 150,000.00 150,000.00 150,000.00 150,000.00 1,920,000.00
(=) Lucro Bruto 337,386.24 189,494.81 389,713.70 230,639.47 353,158.10 233,626.43 289,742.98 - 61,500.00 303,948.91 - 61,500.00 268,345.02 68,599.19 2,541,654.86
Despesas Adm 35,000.00 35,000.00 35,000.00 35,000.00 35,000.00 35,000.00 35,000.00 35,000.00 35,000.00 35,000.00 35,000.00 35,000.00 420,000.00
Despesas Operacionais 45,000.00 45,000.00 45,000.00 45,000.00 45,000.00 45,000.00 45,000.00 45,000.00 45,000.00 45,000.00 45,000.00 45,000.00 540,000.00
Despesas Financeiras 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 24,000.00
Despesas Folhas 30,000.00 30,000.00 30,000.00 30,000.00 30,000.00 30,000.00 30,000.00 30,000.00 30,000.00 30,000.00 30,000.00 30,000.00 360,000.00
Impostos sobre folha (Inss Patronal) 8,550.00 8,550.00 8,550.00 8,550.00 8,550.00 8,550.00 8,550.00 8,550.00 8,550.00 8,550.00 8,550.00 8,550.00 102,600.00
Depreciação 35,000.00 35,000.00 35,000.00 35,000.00 35,000.00 35,000.00 35,000.00 35,000.00 35,000.00 35,000.00 35,000.00 35,000.00 420,000.00
Fgts 2,400.00 2,400.00 2,400.00 2,400.00 2,400.00 2,400.00 2,400.00 2,400.00 2,400.00 2,400.00 2,400.00 2,400.00 28,800.00
Resultado 179,436.24 31,544.81 231,763.70 72,689.47 195,208.10 75,676.43 131,792.98 - 219,450.00 145,998.91 - 219,450.00 110,395.02 - 89,350.81 646,254.86
EBITDA 277,966.04 111,525.52 336,856.60 162,847.64 300,733.01 166,209.24 224,347.19 - 170,950.00 240,334.88 - 170,950.00 200,265.42 - 24,533.29 1,654,652.24
IRPJ 126,699.10
ADICIONAL DE IRPJ 66,631.87
CSLL 76,019.46
TOTAL DE IMPOSTO 269,350.43