Professional Documents
Culture Documents
Enero
1,264,563.00
148,763.00
59,524.00
10,123.00
Febrero
1,455,678.00
139,054.00
172,534.00
9,154.00
Marzo
1,491,880.00
54,789.00
201,789.00
8,036.00
Abril
Mayo
1,548,732.00
20,326.00
210,369.00
7,236.00
Junio
Julio
Agosto
Septiembre
Octubre
Noviembre
Diciembre
1,729,302.00
1,655,704.00
2,218,903.00
1,789,653.00
1,996,535.00
1,998,120.00
1,923,200.00
1,784,231.00
189,475.00
7,114.00
174,895.00
8,125.00
195,256.00
6,435.00
298,745.00
8,742.00
301,265.00
8,921.00
310,245.00
8,964.00
325,965.00
10,784.00
310,478.00
4,987.00
20,856,501.00
362,932.00
2,750,540.00
98,621.00
0.00
520,330.00
2,259,949.00
2,099,696.00
24,588,924.00
520,330.00
1,482,973.00
1,776,420.00
1,756,494.00
1,786,663.00
Total
1,925,891.00
1,838,724.00
2,420,594.00
2,097,140.00
2,306,721.00
2,837,659.00
Enero
Febrero
Marzo
Abril
Mayo
0.00
1,123,405.00
278,098.00
4,873.00
10,652.00
1,665,876.00
302,673.00
4,935.00
Julio
2,423.00
1,695,874.00
302,673.00
5,144.00
Agosto
0.00
1,716,810.00
265,321.00
5,354.00
Septiembre
0.00
1,224,653.00
296,534.00
5,386.00
Octubre
8,563.00
765,234.00
322,784.00
5,689.00
Noviembre
11,745.00
741,220.00
364,512.00
5,743.00
Diciembre
2,345.00
2,001,453.00
374,695.00
5,962.00
Total
10,800.00
688,975.00
277,801.00
6,673.00
0.00
873,452.00
205,150.00
5,195.00
10,365.00
1,094,560.00
217,890.00
3,437.00
148,795.00
112,435.00
99,816.00
121,784.00
231,475.00
238,045.00
248,347.00
259,932.00
263,234.00
278,090.00
281,942.00
287,522.00
403,432.00
406,218.00
422,312.00
2,001.00
1,442.00
1,427.00
1,399.00
1,356.00
1,456.00
1,622.00
1,235.00
1,278.00
1,589.00
1,724.00
1,324.00
3,442,333.00
0.00
17,853.00
1,256,829.00
1,429,149.00
1,665,540.00
1,564,336.00
1,667,664.00
2,248,826.00
2,285,826.00
2,270,662.00
1,815,373.00
1,507,291.00
1,531,162.00
2,808,091.00
22,050,749.00
SUMAS
0.00
1,020,230.00
289,750.00
4,610.00
Junio
56,893.00
14,611,742.00
3,497,881.00
63,001.00
361,046.00
Enero
Febrero
Marzo
Abril
Mayo
Junio
Julio
Agosto
Septiembre
Octubre
Noviembre
Diciembre
Total
109,900.00
41,250.00
96,740.00
31,450.00
68,900.00
32,950.00
59,100.00
23,580.00
24,600.00
21,600.00
44,500.00
10,530.00
57,200.00
35,360.00
38,400.00
50,500.00
59,900.00
16,564.00
37,875.00
46,650.00
39,950.00
48,900.00
65,080.00
53,650.00
702,145.00
412,984.00
SUMAS
151,150.00
128,190.00
101,850.00
82,680.00
46,200.00
55,030.00
92,560.00
88,900.00
76,464.00
84,525.00
88,850.00
118,730.00
1,115,129.00
Retencin ISR
10,990.00
9,674.00
6,890.00
5,910.00
2,460.00
4,450.00
5,720.00
3,840.00
5,990.00
3,787.50
3,995.00
6,508.00
70,214.50
Enero
Gastos deducibles
Deduccin de inversiones*
Intereses pagados
Comisiones bancarias
SUMAS
Febrero
Marzo
Abril
Mayo
Equipo de cmputo
Equipo de cmputo*
Equipo de cmputo
Subtotal
TOTALES
Octubre
Noviembre
Diciembre
Total
38,092.00
28,904.00
28,527.00
44,561.00
43,403.00
37,982.00
41,463.00
44,672.00
69,723.00
520,530.00
3,114.00
635.00
4,023.00
556.00
2,440.00
563.00
2,424.00
753.00
2,701.00
345.00
3,024.00
217.00
4,562.00
403.00
2,910.00
354.00
2,563.00
386.00
2,718.00
698.00
2,834.00
743.00
3,098.00
392.00
36,411.00
6,045.00
41,569.00
62,399.00
50,566.00
41,269.00
31,950.00
31,768.00
49,526.00
46,667.00
40,931.00
44,879.00
48,249.00
73,213.00
562,986.00
Tasa
de
Fecha
de
Monto
original
depreciacin
adquisicin
de la inversin
25%
25%
25%
25%
25%
25%
25%
6/15/2011
8/20/2011
2/22/2012
5/3/2012
11/13/2011
1/30/2014
12/28/2014
179,000.00
195,000.00
390,000.00
205,000.00
199,000.00
345,000.00
420,000.00
1,933,000.00
5%
11/6/2009
1,650,000.00
1,650,000.00
10%
10%
10%
5/15/2009
3/10/2010
8/15/2010
320,000.00
205,000.00
120,000.00
645,000.00
30%
30%
2/16/2012
12/3/2012
108,000.00
190,000.00
298,000.00
Subtotal
Mobiliario y equipo de oficina
Mobiliario y equipo
Mobiliario y equipo
Mobiliario y equipo
Subtotal
Septiembre
47,563.00
Subtotal
Construccin
Edificio oficinas
Agosto
57,820.00
Equipo de transporte
TSURU 2008 automovil
NISSAN 2008 automovil
CAMION FORD 2008
NISSAN 2008 camin
POINTER 2007, automovil*
FORD SCORT 2011 *
MERCURY MOD 2011
Julio
37,820.00
*La utilidad en venta de activos fijos, as como la deduccin de inversiones deber ser calculada con los datos proporcionados.
Junio
4,526,000.00
Notas:
El POINTER 2011 fue vendido en el mes de Octubre de 2014 a un precio de venta de $85,000.00 ms IVA.
El FORD SCORT se vendi el 12 de Noviembre de 2014 en la cantidad de $300,000.00
El equipo de cmputo adquirido el 16 de Febrero de 2012 se vendi el 15 de Mayo de 2014 en la cantidad de $35,000.00
Mobiliario y equipo
Equipo de cmputo
Tasa
de
Fecha
de
Monto
original
depreciacin
adquisicin
de la inversin
10%
30%
6/1/2006
4/20/2010
125,900.00
82,534.00
Totales
208,434.00
Notas:
a) El contribuyente no tiene ingresos del Capitulo I (sueldos y salarios)
b) En el ejercicio fiscal, el contribuyente tiene las siguientes deducciones personales:
Honorarios mdicos de su esposa, la cual no obtiene ingresos para efectos
de ISR
20,350.00
22,341.00
Construccin
MOI
179,000.00
195,000.00
390,000.00
205,000.00
199,000.00
345,000.00
420,000.00
$
Fecha
de
adquisicin
MOI
MAXIMO
DEDUCIBLE
175,000.00
175,000.00
175,000.00
130,000.00
130,000.00
Meses
de
Uso
12
12
12
12
9
9
0
1,933,000.00
MOI
Depreciacin
historica
Contable
44,750.00
48,750.00
97,500.00
51,250.00
37,312.50
64,687.50
$
MOI
MAXIMO
DEDUCIBLE
Meses
de
Uso
344,250.00
Depreciacin
historica
Contable
Depreciacion
historica
Fiscal
43,750.00
43,750.00
97,500.00
51,250.00
32,812.50
24,375.00
INPC
1ra.
Mitad
113.930
113.930
113.930
113.930
113.360
113.645
293,437.50
Depreciacion
historica
Fiscal
INPC
Adquisicin
Factor
Actual
100.041
100.68
104.496
103.899
102.7070
112.505
1.1388
1.1316
1.0902
1.0965
1.1037
1.0101
INPC
1ra.
Mitad
INPC
Adquisicin
Depreciacin
Fiscal
Actualizada
49,822.50
49,507.50
106,294.50
56,195.63
36,215.16
24,621.19
Factor
Actual
322,656.47
Depreciacin
Fiscal
Actualizada
Monto
de
Actualizacin
6,072.50
5,757.50
8,794.50
4,945.63
3,402.66
246.19
29,218.97
Monto
de
Actualizacin
Edificio oficinas
11/6/2009
SUBTOTALES
Mobiliario y equipo de
oficina
Mobiliario y equipo
Mobiliario y equipo
Mobiliario y equipo
Fecha
de
adquisicin
5/15/2009
3/10/2010
8/15/2010
SUBTOTALES
Equipo de cmputo
Equipo de cmputo
Equipo de cmputo
1,650,000.00 $
1,650,000.00
MOI
MOI
MAXIMO
DEDUCIBLE
320,000.00 $
205,000.00
120,000.00
-
$
Fecha
de
adquisicin
2/16/2012
12/3/2012
12
Meses
de
Uso
12
12
12
645,000.00
82,500.00
82,500.00
Depreciacin
historica
Contable
$
32,000.00
$
20,500.00
$
12,000.00
$
MOI
MOI
MAXIMO
DEDUCIBLE
108,000.00 $
190,000.00 $
-
Meses
de
Uso
4
12
82,500.00
Junio
113.930
95.14319406
1.1974
$
Depreciacion
historica
Fiscal
$
32,000.00
$
20,500.00
$
12,000.00
INPC
1ra.
Mitad
113.930
113.930
113.930
INPC
Adquisicin
Factor
Actual
93.24543317
97.8236434
97.3471
1.2218
1.1646
1.1703
64,500.00
Depreciacin
historica
Contable
$
10,800.00
$
57,000.00
INPC
1ra.
Mitad
112.79
113.930
INPC
Adquisicin
Factor
Actual
104.496
107.246
1.0793
1.0623
16,285.50
98,785.50
16,285.50
Depreciacin
Fiscal
Actualizada
39,097.60
23,874.30
14,043.60
$
Depreciacion
historica
Fiscal
$
10,800.00
$
57,000.00
98,785.50
77,015.50
Monto
de
Actualizacin
$
7,097.60
$
3,374.30
$
2,043.60
$
12,515.50
Depreciacin
Monto
Fiscal
de
Actualizada
Actualizacin
11,656.44 $
856.44
60,551.10 $
3,551.10
SUBTOTALES
298,000.00
67,800.00
72,207.54
4,407.54
TOTALES
4,526,000.00
559,050.00
570,665.01
62,427.51
B)Aplicacin de las depreciaciones mensuales acumuladas por actividad empresarial para pagos provisionales
1
2
3
4
Equipo de Transporte
Enero
Febrero
Marzo
Abril
TSURU 2011 automovil
3,645.83
7,291.67
10,937.50
14,583.33
NISSAN 2011 automovil
3,645.83
7,291.67
10,937.50
14,583.33
CAMION FORD 2012
8,125.00
16,250.00
24,375.00
32,500.00
NISSAN 2012 camin
4,270.83
8,541.67
12,812.50
17,083.33
POINTER 2011, automovil*
3,645.83
7,291.67
10,937.50
16,095.63
FORD SCORT 2014 *
2,708.33
5,416.67
8,125.00
SUBTOTALES
Construccin
Edificio oficinas
SUBTOTALES
Mobiliario y equipo de oficina
Mobiliario y equipo
Mobiliario y equipo
Mobiliario y equipo
SUBTOTALES
23,333.33
Enero
6,875.00
6,875.00
Enero
2,666.67
1,708.33
1,000.00
5,375.00
49,375.00
Febrero
13,750.00
13,750.00
Febrero
5,333.33
3,416.67
2,000.00
10,750.00
75,416.67
Marzo
20,625.00
20,625.00
Marzo
8,000.00
5,125.00
3,000.00
16,125.00
102,970.63
Abril
27,500.00
27,500.00
Abril
10,666.67
6,833.33
4,000.00
21,500.00
5
Mayo
18,229.17
18,229.17
40,625.00
21,354.17
20,119.53
13,678.44
132,235.47
Mayo
34,375.00
34,375.00
Mayo
13,333.33
8,541.67
5,000.00
26,875.00
6
Junio
24,911.25
24,753.75
53,147.25
28,097.81
24,143.44
13,678.44
168,731.94
Junio
49,392.75
49,392.75
Junio
19,548.80
11,937.15
7,021.80
38,507.75
7
Julio
29,063.13
28,879.38
62,005.13
32,780.78
28,167.34
16,414.13
197,309.88
Julio
57,624.88
57,624.88
Julio
22,806.93
13,926.68
8,192.10
44,925.71
8
Agosto
33,215.00
33,005.00
70,863.00
37,463.75
32,191.25
19,149.81
225,887.81
Agosto
65,857.00
65,857.00
Agosto
26,065.07
15,916.20
9,362.40
51,343.67
9
Septiembre
37,366.88
37,130.63
79,720.88
42,146.72
36,215.16
21,885.50
254,465.75
Septiembre
74,089.13
74,089.13
Septiembre
29,323.20
17,905.73
10,532.70
57,761.63
10
Octubre
41,518.75
41,256.25
88,578.75
46,829.69
36,215.16
24,621.19
279,019.78
Octubre
82,321.25
82,321.25
Octubre
32,581.33
19,895.25
11,703.00
64,179.58
11
Noviembre
45,670.63
45,381.88
97,436.63
51,512.66
36,215.16
24,621.19
12
Diciembre
49,822.50
49,507.50
106,294.50
56,195.63
36,215.16
24,621.19
300,838.13
322,656.47
Noviembre
90,553.38
Diciembre
98,785.50
90,553.38
98,785.50
Noviembre
35,839.47
21,884.78
12,873.30
Diciembre
39,097.60
23,874.30
14,043.60
70,597.54
77,015.50
Equipo de cmputo
Equipo de cmputo
Equipo de cmputo
SUBTOTALES
TOTALES $
Enero
2,700.00
4,750.00
Febrero
5,828.22
9,500.00
7,450.00
43,033.33
Marzo
8,742.33
14,250.00
15,328.22
89,203.22
Abril
11,656.44
19,000.00
22,992.33
135,159.00
Mayo
11,656.44
23,750.00
30,656.44
$ 182,627.07
Junio
11,656.44
30,275.55
35,406.44
228,891.91
Julio
11,656.44
35,321.48
41,931.99
298,564.43
Agosto
11,656.44
40,367.40
46,977.92
346,838.37
Septiembre
11,656.44
45,413.33
Octubre
11,656.44
50,459.25
52,023.84
57,069.77
62,115.69
$ 395,112.32
$ 443,386.27
$ 487,636.30
INPC
Adquisicin
Factor
Actual
93.4171
109.074
1.2195
1.0445
Noviembre
11,656.44
55,505.18
Diciembre
11,656.44
60,551.10
67,161.62
72,207.54
529,150.66
570,665.01
Fecha
de
adquisicin
6/1/2006
4/20/2010
Mobiliario y equipo
Equipo de cmputo
TOTALES
MOI
MOI
MAXIMO
DEDUCIBLE
125,900.00 $
82,534.00 $
-
Meses
de
Uso
12
12
208,434.00
Depreciacin
historica
Contable
$
12,590.00
$
24,760.20
$
D)Aplicacin de las depreciaciones mensuales acumuladas por actividad profesional para pagos provisionales
1
2
3
4
Equipo de cmputo
Enero
Febrero
Marzo
Abril
Equipo de cmputo
1,049.17
2,098.33
3,147.50
4,196.67
Equipo de cmputo
2,063.35
4,126.70
6,190.05
8,253.40
TOTALES $
3,112.52
6,225.03
9,337.55
12,450.07
Automvil
FORT SCORT
POINTER 2011
2014
25%
25%
13-Nov-11
30-Jan-14
199,000.00
345,000.00
Oct-14
Nov-14
65,000.00
300,000.00
Equipo de
cmputo
30%
16-Feb-12
108,000.00
May-14
35,000.00
CLCULO CONTABLE
Depreciacion anual
Depreciacion mensual
Nro. De meses trancurridos
Depreciacion acumulada
MOI
MOI por depreciar
Precio de venta
49,750.00
4,145.83
34
140,958.33
199,000.00
58,041.67
65,000.00
86,250.00
7,187.50
9
64,687.50
345,000.00
280,312.50
300,000.00
32,400.00
2,700.00
26
70,200.00
108,000.00
37,800.00
35,000.00
Depreciacion
historica
Fiscal
$
12,590.00
$
24,760.20
INPC
1ra.
Mitad
113.930
113.930
37,350.20
15,562.58
Depreciacin
Monto
Fiscal
de
Actualizada
Actualizacin
15,353.51 $
2,763.51
25,862.03 $
1,101.83
$
5
Mayo
5,245.83
10,316.75
$
6
Junio
7,676.75
12,931.01
$
20,607.77
7
Julio
8,956.21
15,086.18
$
24,042.39
8
Agosto
10,235.67
17,241.35
$
27,477.02
9
Septiembre
11,515.13
19,396.52
$
30,911.65
10
Octubre
12,794.59
21,551.69
$
34,346.28
41,215.53
11
Noviembre
14,074.05
23,706.86
$
37,780.91
3,865.33
12
Diciembre
15,353.51
25,862.03
$
41,215.53
6,958.33
19,687.50
-2,800.00
175,000.00
43,750.00
3,645.83
34
123,958.33
51,041.67
1.1037
56,334.69
85,000.00
28,665.31
130,000.00
32,500.00
2,708.33
9
24,375.00
105,625.00
1.0101
106,691.81
300,000.00
193,308.19
108,000.00
32,400.00
2,700.00
26
70,200.00
37,800.00
1.0793
40,797.54
35,000.00
-5,797.54
CLCULO FISCAL
MOI Autorizado
Depreciacion anual
Deprecicion mensual
Nro.De meses transcurridos
Depreciacion acumulada
MOI por depreciar
Factor
MOI actualizado
Precio de venta
Ganancia o (perdida) fiscal
Concepto
Ventas contado
Cobro a clientes por ventas 2013
Cobro a clientes por ventas 2014
Intereses cobrados a clientes
Utilidad en venta de activos fijos
Utilidad en venta de terrenos
SUMAS
Enero
Febrero
Marzo
Abril
Mayo
Junio
Julio
Agosto
Septiembre
Octubre
Noviembre
Diciembre
Total
1,264,563.00
148,763.00
59,524.00
10,123.00
1,455,678.00
139,054.00
172,534.00
9,154.00
1,491,880.00
54,789.00
201,789.00
8,036.00
1,548,732.00
20,326.00
210,369.00
7,236.00
1,729,302.00
1,655,704.00
2,218,903.00
1,789,653.00
1,996,535.00
1,998,120.00
1,923,200.00
1,784,231.00
189,475.00
7,114.00
174,895.00
8,125.00
195,256.00
6,435.00
298,745.00
8,742.00
301,265.00
8,921.00
310,245.00
8,964.00
28,665.31
520,330.00
325,965.00
10,784.00
193,308.19
310,478.00
4,987.00
20,856,501.00
362,932.00
2,750,540.00
98,621.00
221,973.50
520,330.00
1,482,973.00
1,776,420.00
1,756,494.00
1,786,663.00
1,925,891.00
1,838,724.00
2,420,594.00
2,097,140.00
2,306,721.00
2,866,324.31
2,453,257.19
2,099,696.00
24,810,897.50
Enero
Febrero
Marzo
Abril
Mayo
Junio
Julio
Agosto
Septiembre
Octubre
Noviembre
Diciembre
10,800.00
688,975.00
277,801.00
6,673.00
148,795.00
121,784.00
43,033.33
2,001.00
0.00
873,452.00
205,150.00
5,195.00
112,435.00
231,475.00
46,169.89
1,442.00
10,365.00
1,094,560.00
217,890.00
3,437.00
99,816.00
238,045.00
45,955.78
1,427.00
0.00
1,020,230.00
289,750.00
4,610.00
0.00
1,123,405.00
278,098.00
4,873.00
10,652.00
1,665,876.00
302,673.00
4,935.00
2,423.00
1,695,874.00
302,673.00
5,144.00
0.00
1,716,810.00
265,321.00
5,354.00
0.00
1,224,653.00
296,534.00
5,386.00
8,563.00
765,234.00
322,784.00
5,689.00
11,745.00
741,220.00
364,512.00
5,743.00
2,345.00
2,001,453.00
374,695.00
5,962.00
248,347.00
47,468.07
1,399.00
259,932.00
46,264.84
1,356.00
5,797.54
263,234.00
69,672.52
1,456.00
278,090.00
48,273.95
1,622.00
281,942.00
48,273.95
1,235.00
287,522.00
48,273.95
1,278.00
403,432.00
44,250.04
1,589.00
406,218.00
41,514.35
1,724.00
422,312.00
41,514.35
1,324.00
1,299,862.33
1,475,318.89
1,711,495.78
1,611,804.07
1,719,726.38
2,318,498.52
2,334,099.95
2,318,935.95
1,863,646.95
1,551,541.04
1,572,676.35
2,849,605.35
Total
56,893.00
14,611,742.00
3,497,881.00
63,001.00
361,046.00
3,442,333.00
570,665.01
17,853.00
5,797.54
22,627,211.55
Enero
De personas morales
De personas fsicas
Febrero
Marzo
Abril
Mayo
Junio
Julio
Agosto
Septiembre
Octubre
Noviembre
Diciembre
Total
109,900.00
41,250.00
96,740.00
31,450.00
68,900.00
32,950.00
59,100.00
23,580.00
24,600.00
21,600.00
44,500.00
10,530.00
57,200.00
35,360.00
38,400.00
50,500.00
59,900.00
16,564.00
37,875.00
46,650.00
39,950.00
48,900.00
65,080.00
53,650.00
702,145.00
412,984.00
SUMAS
151,150.00
128,190.00
101,850.00
82,680.00
46,200.00
55,030.00
92,560.00
88,900.00
76,464.00
84,525.00
88,850.00
118,730.00
1,115,129.00
Retencin ISR
10,990.00
9,674.00
6,890.00
5,910.00
2,460.00
4,450.00
5,720.00
3,840.00
5,990.00
3,787.50
3,995.00
6,508.00
70,214.50
Concepto
Enero
Gastos deducibles
Deduccin de inversiones
Intereses pagados
Comisiones bancarias
SUMAS
Febrero
Marzo
Abril
Mayo
2da actualizacin
Septiembre
Octubre
Noviembre
Diciembre
Total
47,563.00
3,112.52
2,440.00
563.00
38,092.00
3,112.52
2,424.00
753.00
28,904.00
3,112.52
2,701.00
345.00
28,527.00
5,045.18
3,024.00
217.00
44,561.00
3,434.63
4,562.00
403.00
43,403.00
3,434.63
2,910.00
354.00
37,982.00
3,434.63
2,563.00
386.00
41,463.00
3,434.63
2,718.00
698.00
44,672.00
3,434.63
2,834.00
743.00
69,723.00
3,434.63
3,098.00
392.00
520,530.00
41,215.53
36,411.00
6,045.00
44,681.52
65,511.52
53,678.52
44,381.52
35,062.52
36,813.18
52,960.63
50,101.63
44,365.63
48,313.63
51,683.63
76,647.63
604,201.53
Agosto
57,820.00
3,112.52
4,023.00
556.00
1a actualizacin
FA=
Julio
37,820.00
3,112.52
3,114.00
635.00
FA=
Junio
166,800.00
111.508
108.609
1.0266
1.0266
171,236.88
FA=
FA=
Prdida fiscal act. Al 30 de Jun.
2011=
171,236.88 x
113.93
111.508
1.0217 =
1.0217
174,952.72
Concepto
Actividad Profesional
Ingresos del Mes
Deducciones del Mes
Ingresos Acum. del Mes
Ded Acum. Del Mes
Ene
Feb
Mar
Abr
May
Jun
Jul
Ago
Sep
Oct
Nov
Dic
151,150.00
44,681.52
151,150.00
44,681.52
128,190.00
65,511.52
279,340.00
110,193.03
101,850.00
53,678.52
381,190.00
163,871.55
82,680.00
44,381.52
463,870.00
208,253.07
46,200.00
35,062.52
510,070.00
243,315.58
55,030.00
36,813.18
565,100.00
280,128.77
92,560.00
52,960.63
657,660.00
333,089.39
88,900.00
50,101.63
746,560.00
383,191.02
76,464.00
44,365.63
823,024.00
427,556.65
84,525.00
48,313.63
907,549.00
475,870.28
88,850.00
51,683.63
996,399.00
527,553.91
118,730.00
76,647.63
1,115,129.00
604,201.53
106,468.48
169,146.97
217,318.45
255,616.93
266,754.42
284,971.23
324,570.61
363,368.98
395,467.35
431,678.72
468,845.09
510,927.47
Actividad Empresarial
Ingresos del Mes
Deducciones del Mes
1,482,973.00
1,299,862.33
1,776,420.00
1,475,318.89
1,756,494.00
1,711,495.78
1,786,663.00
1,611,804.07
1,925,891.00
1,719,726.38
1,838,724.00
2,318,498.52
2,420,594.00
2,334,099.95
2,097,140.00
2,318,935.95
2,306,721.00
1,863,646.95
2,866,324.31
1,551,541.04
2,453,257.19
1,572,676.35
2,099,696.00
2,849,605.35
1,482,973.00
1,299,862.33
3,259,393.00
2,775,181.22
5,015,887.00
4,486,677.00
6,802,550.00
6,098,481.07
8,728,441.00
7,818,207.45
10,567,165.00
10,136,705.97
12,987,759.00
12,470,805.91
15,084,899.00
14,789,741.86
17,391,620.00
16,653,388.81
20,257,944.31
18,204,929.84
22,711,201.50
19,777,606.20
24,810,897.50
22,627,211.55
183,110.67
484,211.78
529,210.00
704,068.94
910,233.55
430,459.03
516,953.09
295,157.14
738,231.20
2,053,014.47
2,933,595.30
2,183,685.95
289,579.15
653,358.75
746,528.45
959,685.87
1,176,987.97
715,430.27
841,523.69
658,526.12
1,133,698.54
2,484,693.19
3,402,440.40
2,694,613.42
Total Utilidades
Base Gravable
Limite Inferior
Exced. Lim. Inferior
% Lim Inferior
Impuesto Marginal
Cuota Fija
Impuesto segn tarifa
menos:
pagos prov anteriores
Retenciones de PM
Ret. Del mes Acum
ISR A CARGO
$
$
$
289,579.15
653,358.75
746,528.45
171,236.88
788,448.99
171,236.88
1,005,751.09
174,952.72
540,477.55
174,952.72
666,570.97
174,952.72
483,573.40
174,952.72
958,745.82
174,952.72
2,309,740.47
174,952.72
3,227,487.68
174,952.72
2,519,660.70
289,579.15
653,358.75
746,528.45
788,448.99
1,005,751.09
540,477.55
666,570.97
483,573.40
958,745.82
2,309,740.47
3,227,487.68
2,519,660.70
250,000.01
39,579.14 $
35.00%
13,852.70 $
78,404.23
92,256.93 $
0.00
10,990.00
81,266.93
965,860.71
63,706.50
1,029,567.21
500,000.01
250,000.00
153,358.74 $ 496,528.45 $
35.00%
34.00%
53,675.56 $ 168,819.67 $
156,808.46
65,212.71
210,484.02 $ 234,032.38 $
92,256.93
9,674.00
108,553.09
210,484.02
6,890.00
$
16,658.37
333,333.33
455,115.66 $
34.00%
154,739.32 $
86,950.28
241,689.60 $
234,032.38
5,910.00
1,747.22
70214.5
$ 24,810,897.50
$ 22,627,211.55
$ 25,926,026.50
23,231,413.08
$ 2,694,613.42
174,952.72
0.00
42,691.00
2,476,969.70
Base gravable
Limite inferior
1,115,129.00
$ 25,926,026.50
604,201.53
$ 23,231,413.08
2,476,969.70
1,000,000.01
416,666.66
589,084.43 $
34.00%
200,288.71 $
108,687.85
308,976.56 $
241,689.60
2,460.00
64,826.95
499,999.99
583,333.32
261,894.65
749,999.98
833,333.31
2,750,000.01
1,000,000.01
40,477.56 $ 83,237.65 $ 221,678.75 $ 208,745.84 $ 1,476,407.16 $
477,487.67 $ 1,519,660.69
34.00%
34.00%
30.00%
34.00%
34.00%
35.00%
34.00%
13,762.37 $ 28,300.80 $ 66,503.62 $ 70,973.59 $
501,978.43 $
167,120.68 $
516,684.63
130,425.42
152,162.99
49,135.60
195,638.13
217,375.70
862,446.53
260,850.81
144,187.79 $ 180,463.79 $ 115,639.22 $ 266,611.72 $
719,354.13 $ 1,029,567.21 $
777,535.44
4,450.00
$
5,720.00
4,450.00
$
3,840.00
10,170.00
$
5,990.00
14,010.00
$
308,976.56
3,787.50
20,000.00
386,590.08 $
719,354.13
3,995.00
306,218.08
6,508.00
$
Excedente
% aplicable al excedente
Impuesto marginal
Cuota fija
Inpuesto segn tarifa
Pagos provisionales
Retenciones de personas morales
ISR A FAVOR
$
$
$
1,476,969.69
34.00%
502,169.69
260,850.81
763,020.50
965,860.71
70,214.50
-273,054.71
Limite inferior
0.01
496.08
4,210.42
7,399.43
8,601.51
10,298.36
20,770.30
32,736.84
496.07
4,210.41
7,399.42
8,601.50
10,298.35
20,770.29
32,736.83
En adelante
0.00
9.52
247.23
594.24
786.55
1,090.62
3,327.42
6,141.95
A
SALARIO MINIMO GENERAL $
67.29
AREA GEOGRAFICA
B
$
63.77
Lmite superior
Cuota fija
0.01
496.07
496.08
4,210.41
9.52
4,210.42
7,399.42
247.23
7,399.43
8,601.50
594.24
8,601.51
10,298.35
786.55
10,298.36
20,770.29
1,090.62
20,770.30
32,736.83
3,327.42
32,736.84
62,500.00
6,141.95
62,500.01
83,333.33
250,000.00
15,070.90
83,333.34
250,000.01
En adelante
21,737.57
78,404.23
Lmite superior
Cuota fija
0.01
992.14
992.15
8,420.82
19.04
8,420.83
14,798.84
494.46
14,798.85
17,203.00
1,188.48
17,203.01
20,596.70
1,573.10
20,596.71
41,540.58
2,181.24
41,540.59
65,473.66
6,654.84
65,473.67
125,000.00
12,283.90
125,000.01
166,666.66
500,000.00
30,141.80
166,666.67
500,000.01
En adelante
43475.14
156,808.46
Lmite superior
Cuota fija
0.01
1,488.21
1,488.22
12,631.23
28.56
12,631.24
22,198.26
741.69
22,198.27
25,804.50
1,782.72
25,804.51
30,895.05
2,359.65
30,895.06
62,310.87
3,271.86
62,310.88
98,210.49
9,982.26
98,210.50
187,500.00
18,425.85
187,500.01
249,999.00
750,000.00
45,212.70
250,000.00
750,000.01
En adelante
65,212.71
235,212.69
Lmite superior
Cuota fija
0.01
1984.28
1,984.29
16,841.64
38.08
16,841.65
29,597.68
988.92
29,597.69
34,406.00
2,376.96
34,406.01
41,193.40
3,146.20
41,193.41
83,081.16
4,362.48
83,081.17
130,947.32
13,309.68
130,947.33
250,000.01
24,567.80
250,000.01
333,333.32
1,000,000.00
60,283.60
333,333.33
1,000,000.01
En adelante
86,950.28
313,616.92
Lmite superior
Cuota fija
0.01
2,480.35
2,480.36
21,052.05
47.6
21,052.06
36,997.10
1,236.15
36,997.11
43,007.50
2,971.20
43,007.51
51,491.75
3,932.75
51,491.76
103,851.45
5,453.10
103,851.46
163,684.15
16,637.10
163,684.16
312,500.00
30,709.75
312,500.01
416,666.65
1,250,000.00
416666.66
1,250,000.01
En adelante
75,354.50
108,687.85
392,021.15
Lmite superior
Cuota fija
0.01
2,976.42
2,976.43
25,262.46
57.12
25,262.47
44,396.52
1,483.38
44,396.53
51,609.00
3,565.44
51,609.01
61,790.10
4,719.30
61,790.11
124,621.74
6,543.72
124,621.75
196,420.98
19,964.52
196,420.99
375,000.00
499,999.98
36,851.70
1,500,000.00
130,425.42
En adelante
470,425.38
375,000.01
499,999.99
1,500,000.01
90,425.40
Lmite superior
Cuota fija
0.01
3,472.49
3,472.50
29,472.87
66.64
29,472.88
51,795.94
1,730.61
51,795.95
60,210.50
4,159.68
60,210.51
72,088.45
5,505.85
72,088.46
145,392.03
7,634.34
145,392.04
229,157.81
23,291.94
229,157.82
437,500.00
42,993.65
437,500.01
583333.31
1,750,000.00
105,496.30
583333.32
1,750,000.01
En adelante
152,162.99
548,829.61
Lmite superior
Cuota fija
0.01
3,968.56
3,968.57
33,683.28
76.16
33,683.29
59,195.36
1,977.84
59,195.37
68,812.00
4,753.92
68,812.01
82,386.80
6,292.40
82,386.81
166,162.32
8,724.96
166,162.33
261,894.64
26,619.36
261,894.65
500,000.00
49,135.60
500,000.01
666,666.64
2,000,000.00
120,567.20
666,666.65
2,000,000.01
En adelante
173,900.56
627233.84
Lmite superior
Cuota fija
0.01
4,464.63
4,464.64
37,893.69
85.68
37,893.70
66,594.78
2,225.07
66,594.79
77,413.50
5,348.16
77,413.51
92,685.15
7,078.95
92,685.16
186,932.61
9,815.58
186,932.62
294,631.47
29,946.78
294,631.48
562,500.00
55,277.55
562,500.01
749,999.97
2,250,000.00
135,638.10
749,999.98
2,250,000.01
En adelante
195,638.13
705,638.07
Lmite superior
Cuota fija
0.01
4,960.70
4,960.71
42,104.10
95.2
42,104.11
73,994.20
2,472.30
73,994.21
86,015.00
5,942.40
86,015.01
102,983.50
7,865.50
102,983.51
207,702.90
10,906.20
207,702.91
327,368.30
33,274.20
327,368.31
625,000.00
61,419.50
625,000.01
833,333.30
2,500,000.00
En adelante
150,709.00
217,375.70
784,042.30
833,333.31
2,500,000.01
Lmite superior
Cuota fija
0.01
5,456.77
5,456.78
46,314.51
104.72
46,314.52
81,393.62
2,719.53
81,393.63
94,616.50
6,536.64
94,616.51
113,281.85
8,652.05
113,281.86
228,473.19
11,996.82
228,473.20
360,105.13
36,601.62
360,105.14
687,500.00
67,561.45
687,500.01
916,666.63
105,779.90
916,666.64
2,750,000.01
2,750,000.00
En adelante
239,113.27
862,446.53
Lmite superior
Cuota fija
0.01
5,952.84
5,952.85
50,524.92
114.24
50,524.93
88,793.04
2,966.76
88,793.05
103,218.00
7,130.88
103,218.01
123,580.20
9,438.60
123,580.21
249,243.48
13,087.44
249,243.49
392,841.96
39,929.04
392,841.97
750,000.00
73,703.40
750,000.01
1,000,000.00
180,850.82
1,000,000.01
3,000,000.00
260,850.81
3,000,000.01
En adelante
940,850.81
SUAL 2014
0.01
5,952.85
50,524.93
88,793.05
103,218.01
123,580.21
249,243.49
392,841.97
750,000.01
1,000,000.01
3,000,000.01
AREA GEOGRAFICA
L ENERO 2014
% aplicarse s/ excedente limite inf.
1.92%
6.40%
10.88%
16.00%
17.92%
21.36%
23.52%
30.00%
32.00%
34.00%
35.00%
FEBRERO 2014
% aplicarse s/ excedente limite inf.
$
5,952.84
50,524.92
88,793.04
103,218.00
123,580.20
249,243.48
392,841.96
750,000.00
1,000,000.00
3,000,000.00
En adelante
Cuota fija
$
0.00
114.24
2,966.76
7,130.88
9,438.60
13,087.44
39,929.04
73,703.40
180,850.62
260,850.81
940,850.81
1.92%
6.40%
10.88%
16.00%
17.92%
21.36%
23.52%
30.00%
32.00%
34.00%
35.00%
L MARZO 2014
% aplicarse s/ excedente limite inf.
1.92%
6.40%
10.88%
16.00%
17.92%
21.36%
23.52%
30.00%
32.00%
34.00%
35.00%
AL ABRIL 2014
% aplicarse s/ excedente limite inf.
1.92%
6.40%
10.88%
16.00%
17.92%
21.36%
23.52%
30.00%
32.00%
34.00%
35.00%
AL MAYO 2014
% aplicarse s/ excedente limite inf.
1.92%
6.40%
10.88%
16.00%
17.92%
21.36%
23.52%
30.00%
32.00%
34.00%
35.00%
AL JUNIO 2014
% aplicarse s/ excedente limite inf.
1.92%
6.40%
10.88%
16.00%
17.92%
21.36%
23.52%
30.00%
32%
34%
35%
AL JULIO 2014
% aplicarse s/ excedente limite inf.
1.92%
6.40%
10.88%
16.00%
17.92%
21.36%
23.52%
30.00%
32.00%
34.00%
35.00%
L AGOSTO 2014
% aplicarse s/ excedente limite inf.
1.92%
6.40%
10.88%
16.00%
17.92%
21.36%
23.52%
30.00%
32.00%
34.00%
35.00%
EPTIEMBRE 2014
% aplicarse s/ excedente limite inf.
1.92%
6.40%
10.88%
16.00%
17.92%
21.36%
23.52%
30.00%
32.00%
34.00%
35.00%
OCTUBRE 2014
% aplicarse S/ excedente limite inf.
1.92%
6.40%
10.88%
16.00%
17.92%
21.36%
23.52%
30.00%
32.00%
34.00%
35.00%
NOVIEMBRE 2014
% aplicarse s/ Excedente limite Inf.
1.92%
6.40%
10.88%
16.00%
17.92%
21.36%
23.52%
30.00%
32.00%
34.00%
35.00%
DICIEMBRE 2014
% para aplicarse sobre exc. Lim.inf
1.92%
6.40%
10.88%
16.00%
17.92%
21.36%
23.52%
30.00%
32.00%
34.00%
35.00%
112.51
112.79
113.08
113.36
113.65
113.93
114.22
114.50
114.79
115.07
115.36
115.64