Documentos de Académico
Documentos de Profesional
Documentos de Cultura
750,000.00
541,408.36
Medicos 208,591.64
Funerales 0.34
Intereses 70,921.16
41,226.80
112,147.96
57,169,895,216.00
sogd9803276jh
sogd980327hbslnr08
Ene Feb
Deducciones Personales
Limites
Medicos 25,700.00
Funerales 40,000.00 35,120.30 1 UMA Anual
Interes 36,900.00 Credito no mayor a 700,000 UDIs
Donativos 5,700.00 7% Ing Ej Ant
103,420.30
Estimulos
2 Preescolar 14,200.00 28,400.00
1 Primaria 12,400.00 12,400.00
2 Secundaria 19,400.00 38,800.00
1 Prepa 24,500.00 24,500.00
104,100.00
Deducciones 103,420.30
Ing Per Ant 615,340.00 Ing Per Ant 1,062,033.75 Ing Acu
Ded Aut
Ingresos x Act 390,000.00 Ingresos x Act 600,000.00
Ingresos x Int 30,000.00 Ingresos x Int 80,000.00 PTU Pag
Vta AF 26,693.75 Deduc 80% 1,268,272.00 Pérdidas
Deduc 75% 739,005.00 Utilidad Fisc 473,761.75 Ded Personales
Utilidad Fisc 323,028.75 PTU Pag en Ago 18,000.00 Estimulos
00,000 UDIs
Declaracion Anual
1,742,033.75
1,268,272.00
473,761.75
30,000.00
-
103,420.30
93,200.00 93,200.00
247,141.45
160,577.60
86,563.85
21%
18,490.04
17,005.47
35,495.51
13,000.00
75,923.08
- 53,427.57
2020 2021 2022 Activos
Act Pérdida 20
Vta AF 47%
###
Activos INGRESOS
Ing x Act 740,000.00 805,000.00
MOI Fecha Adq Vta AF
800,000.00 30-Oct-20 Intereses 30,000.00 16,500.00
200,000.00 15-Feb-20
600,000.00 1-Dec-20 DEDUCCIONES
80,600.00 30-Apr-20 Compras 400,700.00 450,000.00
Gts Div 100,300.00 170,400.00
Depreciacion Remuneraciones 70,000.00 90,000.00
Prestraciones 20,000.00 30,000.00
40,000.00 3,333.33
20,000.00 1,666.67 DETERMINACION DE PAGOS PROVICIONALES
150,000.00 12,500.00
24,180.00 2,015.00 1 3
19,515.00 CONCEPTO Ene Mar
Deducibles 47,940.00
Oct
Prestraciones 40,000.00
Acumulado 210,000.00
Gravadas 84,000.00
Exentas 126,000.00
Deducibles 59,220.00
INGRESOS
878,420.00 920,300.00 1,040,700.00
3,730.00
25,400.00 10,600.00 9,700.00
DEDUCCIONES
495,500.00 525,900.00 640,000.00
170,202.00 258,000.00 310,000.00 Art 28 F 30
120,000.00 140,000.00 180,000.00
50,000.00 70,000.00 40,000.00
ON DE PAGOS PROVICIONALES
5 9 12
May Sep Dic
INGRESOS
2,423,420.00 3,343,720.00 4,384,420.00
3,730.00 3,730.00 3,730.00
71,900.00 82,500.00 92,200.00
DEDUCCIONES
1,346,200.00 1,872,100.00 2,512,100.00
440,902.00 698,902.00 1,008,902.00
280,000.00 420,000.00 600,000.00
68,200.00 115,940.00 143,220.00 Todas las prestaciones gravadas son
95,560.00 165,560.00 218,060.00 deducibles y se les adiciona un
porcentaje de las excentas
2,230,862.00 3,272,502.00 4,482,282.00
INGRESOS
Ing x Act 4,384,420.00
Vta AF 3,730.00
Intereses 92,200.00
4,480,350.00
EGRESOS
Compras 2,512,100.00
Gts Div 1,008,902.00
Remuneraciones 600,000.00
Prestraciones 143,220.00
Deduc de Inv 218,060.00
4,482,282.00
Ene Feb Mar
Ing x PM 100,000.00 200,000.00 300,000.00
Ing x PF 70,000.00 80,000.00 90,000.00
INGRESOS
Ing x PM 100,000.00 300,000.00 600,000.00
Ing x PF 70,000.00 150,000.00 240,000.00
EGRESOS
Ret ISR Int 10,000.00 30,000.00 60,000.00 Se retiene el 10% por Ser
PP ACUMULADO 10,662.83 46,012.38 presten PF a PM
ISR MES 10,662.83 35,349.55 54,827.59
ANUAL Limites
Gts Funerarios 35,000.00 1 UMA
Ingresos Acumulados 840,000.00 Gastos Medicos 20,000.00
Deducciones Autorizadas 291,320.00 Int Cred Hipotecarios 50,000.00 750 mil UDIs
548,680.00 Donativos 1,000.00 7% del Salario
Deducciones Personales 106,000.00
Estimulos 91,200.00 106,000.00
Base 351,480.00
LIMITE INFRIOR 323,862.01 14,000.00 Primaria (2) 14,000.00 12,900.00
EXCEDENTE 27,617.99 20,000.00 Secundaria (2) 20,000.00 19,900.00
IMPUESTO % 23.52% 30,000.00 Prepa (1) 30,000.00 24,500.00
IMPUESTO MARGINAL 6,495.75
CF 51,883.01
ISR A ENTERAR 58,378.76
12,900.00 14,000.00
19,900.00 19,900.00
24,500.00
91,200.00
INPC del primer mes de la segunda mitad
Ene Feb Mar Abr May Jun Jul Ago Sep Oct Nov Dic inicio operaciones
JUL AGO SEP OCT NOV DIC
Ene Feb Mar Abr May Jun Jul Ago Sep Oct Nov Dic
14-Dec-12 46,776.00 1,559.20
15-Jan-17 65,546.00 6,554.60
23-Mar-15 576.00 57.60
30-Apr-18 6,576.00 657.60
operaciones
ENE-JUN 22
JUL-DIC 22
ANUAL 22
ENE-JUN 23
Abril Agosto Octubre
4 Locales Ingresos PM 50,000.00 50,000.00 50,000.00
1PM 50,000 Ingresos PF 100,000.00 100,000.00 100,000.00
2PF 50,000 150,000.00 150,000.00 150,000.00
1 Uso personal
Predial 2,250.00 2,250.00
Predial 3,000.00 Renta 11,250.00 11,250.00 11,250.00
Mantenimiento 15,000.00 Sueldos 5,250.00 5,250.00 5,250.00
Sueldos 7,000.00 Otros Gts 9,000.00 9,000.00 9,000.00
Otros Gts 12,000.00 27,750.00 25,500.00 27,750.00