Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Aprendizaje"
USMO 360,000.00
LIMITE INFERIOR 324,845.02
EXENDENTE DE LI 35,154.98
PORCENTAJE 35.00%
ISR MARGINAL 12,304.24
CUOTA FIJA 101,876.90
ISR RETENIDO 114,181.14
114,181.14
ENTRE 360,000.00
TASA EFECTIVA 31.72%
Calculo In
Enero Febrero Marzo Abril
1,800,000.00
- 2,886.60
2,916.67 2,916.67 2,916.67 2,916.67
4,166.67 4,166.67 4,166.67 4,166.67
- 2,925.09 - 2,925.09 - 2,925.09 - 2,925.09
624,000.00
- 1,443.30
360,000.00 2,779,670.10 507,158.25 507,158.25 507,158.25 507,158.25
507,158.25 2,002,828.35
507,158.25 2,002,828.35
324,845.02 324,845.02
182,313.23 1,677,983.33
35.00% 35.00%
63,809.63 587,294.16
101,876.90 101,876.90
165,686.53 689,171.06 3,049,575.10
HONORARIOS
Donación 2,500,000
Donativo exento UMA 105,361
Art 132 LISR 20%
Donación acumulable 2,394,639
Pago Provisional 500,000
CENTENARIOS
Centenarios 48
Valor Unitario 40,000
Valor Total Bruto 1,920,000.00
Retención a aplicar 35%
Impuesto 672,000
Ingreso Neto 1,248,000
MESES Enero
Ingresos 140,000.00
% de Cobrado 100%
Ingresos Efec. Cobrados 140,000.00
Retención 10% ingresos 9,000.00
GASTOS
Mtto 25,000.00
Predial 60,000.00
Otros 3,333.33
CIEGA
Deduccion ciega 49,000.00
Predial 5,000.00
Total Deducciones 54,000.00
Opciones
Base Gravable Gastos 106,666.67
CIEGA 86,000.00
492,000.00
PP A
Anual B
1,032,000.00
ene-dic
ppp $$$ ene-Nov
ENERO FEBRERO MARZO
2022 118.002 118.981 120.159
2009 69.456149407474 69.60949368196 70.009950182561
TERRENO
FECHA Costo de adquisición
Adquisición 3/1/2009
Enajenación 3/1/2022 Costo de adquisición
Costo a actualizar
TERRENO
Costo de adquisición 5,000,000.00 INPC FEBRERO 2022
Valor de enajenación 15,000,000.00 INPC MARZO 2009
Factor actualizado
Costo actualizado
Precio de venta
Costo actualizado
Ganancia o Pérdida
1/13
13/13
ABRIL MAYO JUNIO JULIO
120.809 121.022 122.044 122.948
70.254990188749 70.050358471108 70.179354161469 70.370516449595
Descuento máximo
Diferencia
Tasa
Pago Provisional
Ingreso gravable
Deducciones
Base gravable
Pagos provisionales
ADQUISICIÓN
$ 12,000,000.00
$ 20,000,000.00
$ 360,000.00
$ 500,000.00
$ 860,000.00
$ 2,000,000.00
$ 8,000,000.00
20%
$ 1,600,000.00
$ 8,000,000.00
$ 860,000.00
$ 7,140,000.00
$ 1,600,000.00
INTERESES
Inversiones bancarias (Dlls)
TC
Inversiones bancarias (MXN)
Rendimiento de interés
Inflación
Ganancia
Tasa de retención
Monto de la inversión
Tasa de interés anual
Inlfación
Interés real acumulable
Tasa de interés (Art. 152)
ISR causado
Tasa de retención
TERESES
$ 10,000,000.00
$ 20.00
$ 200,000,000.00
6.50%
5.50%
1.00%
0.08%
$ 200,000,000.00
$13,000,000.00
$ 11,000,000.00
$2,000,000.00
34%
$ 680,000.00
$ 160,000.00
Dividendos $ 65,000,000.00
Factor de piramidación 1.4286
Base $ 92,859,000.00
Base gravable $ 92,859,000.00
Limite inferior $ 3,898,140.13
Excedente limite inferior $ 96,757,140.13
TASA ISR 35%
ISR marginal $ 33,864,999.05
Cuota fija $ 1,222,522.76
Impuesto a cargo $ 35,087,521.81
APORTACIONES 175,505.28
Hijos adoptados
Kinder $ 14,200.00 $ -
Primaria $ 12,900.00 $ -
Secundaria $ 19,900.00 $ -
DATOS INFORMATIVOS
HERENCIA $ 200,000,000.00
PREMIOS $ 15,000,000.00
INGRESO EXENTO
INDEMNIZACION $ 40,000,000.00
Indemnización $ 9,625,210.80 Demas ingresos
(-) USMO $ 360,000.00 (+) USMO
(-) Exencion (172 RISR) $ 303,093.00 (-) Deducciones personales
(=) Base gravable $ 8,962,117.80 (=) Base gravable
(x) Tasa efectiva 34.88% (-) LI
(=) ISR $ 3,125,875.44 (=) Ex LI
(x) Tasa ISR %
GGNA $ 6,066,923.08 (=) ISR Marg
(x) Tasa efectiva 34.88% (+) CF
(=) ISR GGNA $ 2,116,067.46 (=) ISR sobre acumulables
(-) Pérdida acreditable $ - (+) ISR sobre indemnizaciones
(=) ISR GGNA Neto $ 2,116,067.46 (+) ISR GGNA
(=) ISR total
(-) Retn de sal
(-) PP indemin cap I
(-) Retn de 10% H Cap II
(-) PP Cap II
(-) Retn de 10% Arrend Cap III
(-) PP Cap III
(-) PP Cap IV
(-) 5% NL
(-) PP Cap V
(-) ISR Ret 20% Cap VI
(-) ISR Acred Dividendos
(-) Pago Prov Donativos
(-) Retencion Centenarios
(=) ISR a cargo (favor)
$ 116,969,505.70 I Salarios $ 9,118,289.67
$ 360,000.00 II Act. Empresarial y profesional -
$ 351,010.68 III Arrendamiento $ 1,032,000.00
$ 116,978,495.02 IV Enajenación de bienes $ 505,576.92
$ 3,898,140.13 V Adquisición de bienes $ 7,140,000.00
$ 113,080,354.89 VI Intereses $ 2,000,000.00
35.00% VII Premios -
$ 39,578,124.21 VIII Dividendos $ 92,859,000.00
$ 1,222,522.76 IX Demas ingresos $ 4,314,639.10
$ 40,800,646.97 34.88% $ 116,969,505.70
$ 3,125,875.44 34.88%
$ 2,116,067.46
$ 46,042,589.87
$ 3,049,575.10 Demas ingresos 116,969,505.70
$ 3,052,826.59 (+) USMO 360,000.00
$ 600,000.00 (-) Deducciones personales 351,010.68
$ 200,000.00 (=) Base gravable 116,978,495.02
$ 108,000.00 (-) LI 3,898,140.13
$ 145,382.72 (=) Ex LI 113,080,354.89
$ 1,230,090.65 (x) Tasa ISR % 35.00%
$ 328,625.00 (=) ISR Marg 39,578,124.21
$ 1,600,000.00 (+) CF 1,222,522.76
$ 160,000.00 (=) ISR sobre acumulables 40,800,646.97
$ 27,859,000.00
$ 500,000.00
$ 672,000.00
$ 6,537,089.81
34.8788%
Tarifa mensual Art. 96 LISR
ENERO
Limite inferior Limite superior Cuota fija %
0.01 644.58 - 1.92%
644.59 5,470.92 12.38 6.40%
5,470.93 9,614.66 321.26 10.88%
9,614.67 11,176.62 772.10 16.00%
11,176.63 13,381.47 1,022.01 17.92%
13,381.48 26,988.50 1,417.12 21.36%
26,988.51 42,537.58 4,323.58 23.52%
42,537.59 81,211.25 7,981.73 30.00%
81,211.26 108,281.67 19,582.83 32.00%
108,281.68 324,845.01 28,245.36 34.00%
324,845.02 En adelante 101,876.90 35.00%
FEBRERO
Limite inferior Limite superior Cuota fija %
0.02 1,289.16 - 1.92%
1,289.18 10,941.84 24.76 6.40%
10,941.86 19,229.32 642.52 10.88%
19,229.34 22,353.24 1,544.20 16.00%
22,353.26 26,762.94 2,044.02 17.92%
26,762.96 53,977.00 2,834.24 21.36%
53,977.02 85,075.16 8,647.16 23.52%
85,075.18 162,422.50 15,963.46 30.00%
162,422.52 216,563.34 39,165.66 32.00%
216,563.36 649,690.02 56,490.72 34.00%
649,690.04 En adelante 203,753.80 35.00%
MARZO
Limite inferior Limite superior Cuota fija %
0.03 1,933.74 - 1.92%
1,933.77 16,412.76 37.14 6.40%
16,412.79 28,843.98 963.78 10.88%
28,844.01 33,529.86 2,316.30 16.00%
33,529.89 40,144.41 3,066.03 17.92%
40,144.44 80,965.50 4,251.36 21.36%
80,965.53 127,612.74 12,970.74 23.52%
127,612.77 243,633.75 23,945.19 30.00%
243,633.78 324,845.01 58,748.49 32.00%
324,845.04 974,535.03 84,736.08 34.00%
974,535.06 En adelante 305,630.70 35.00%
ABRIL
Limite inferior Limite superior Cuota fija %
0.04 2,578.32 - 1.92%
2,578.36 21,883.68 49.52 6.40%
21,883.72 38,458.64 1,285.04 10.88%
38,458.68 44,706.48 3,088.40 16.00%
44,706.52 53,525.88 4,088.04 17.92%
53,525.92 107,954.00 5,668.48 21.36%
107,954.04 170,150.32 17,294.32 23.52%
170,150.36 324,845.00 31,926.92 30.00%
324,845.04 433,126.68 78,331.32 32.00%
433,126.72 1,299,380.04 112,981.44 34.00%
1,299,380.08 En adelante 407,507.60 35.00%
MAYO
Limite inferior Limite superior Cuota fija %
0.05 3,222.90 - 1.92%
3,222.95 27,354.60 61.90 6.40%
27,354.65 48,073.30 1,606.30 10.88%
48,073.35 55,883.10 3,860.50 16.00%
55,883.15 66,907.35 5,110.05 17.92%
66,907.40 134,942.50 7,085.60 21.36%
134,942.55 212,687.90 21,617.90 23.52%
212,687.95 406,056.25 39,908.65 30.00%
406,056.30 541,408.35 97,914.15 32.00%
541,408.40 1,624,225.05 141,226.80 34.00%
1,624,225.10 En adelante 509,384.50 35.00%
JUNIO
Limite inferior Limite superior Cuota fija %
0.06 3,867.48 - 1.92%
3,867.54 32,825.52 74.28 6.40%
32,825.58 57,687.96 1,927.56 10.88%
57,688.02 67,059.72 4,632.60 16.00%
67,059.78 80,288.82 6,132.06 17.92%
80,288.88 161,931.00 8,502.72 21.36%
161,931.06 255,225.48 25,941.48 23.52%
255,225.54 487,267.50 47,890.38 30.00%
487,267.56 649,690.02 117,496.98 32.00%
649,690.08 1,949,070.06 169,472.16 34.00%
1,949,070.12 En adelante 611,261.40 35.00%
JULIO
Limite inferior Limite superior Cuota fija %
0.07 4,512.06 - 1.92%
4,512.13 38,296.44 86.66 6.40%
38,296.51 67,302.62 2,248.82 10.88%
67,302.69 78,236.34 5,404.70 16.00%
78,236.41 93,670.29 7,154.07 17.92%
93,670.36 188,919.50 9,919.84 21.36%
188,919.57 297,763.06 30,265.06 23.52%
297,763.13 568,478.75 55,872.11 30.00%
568,478.82 757,971.69 137,079.81 32.00%
757,971.76 2,273,915.07 197,717.52 34.00%
2,273,915.14 En adelante 713,138.30 35.00%
AGOSTO
Limite inferior Limite superior Cuota fija %
0.08 5,156.64 - 1.92%
5,156.72 43,767.36 99.04 6.40%
43,767.44 76,917.28 2,570.08 10.88%
76,917.36 89,412.96 6,176.80 16.00%
89,413.04 107,051.76 8,176.08 17.92%
107,051.84 215,908.00 11,336.96 21.36%
215,908.08 340,300.64 34,588.64 23.52%
340,300.72 649,690.00 63,853.84 30.00%
649,690.08 866,253.36 156,662.64 32.00%
866,253.44 2,598,760.08 225,962.88 34.00%
2,598,760.16 En adelante 815,015.20 35.00%
SEPTIEMBRE
Limite inferior Limite superior Cuota fija %
0.09 5,801.22 - 1.92%
5,801.31 49,238.28 111.42 6.40%
49,238.37 86,531.94 2,891.34 10.88%
86,532.03 100,589.58 6,948.90 16.00%
100,589.67 120,433.23 9,198.09 17.92%
120,433.32 242,896.50 12,754.08 21.36%
242,896.59 382,838.22 38,912.22 23.52%
382,838.31 730,901.25 71,835.57 30.00%
730,901.34 974,535.03 176,245.47 32.00%
974,535.12 2,923,605.09 254,208.24 34.00%
2,923,605.18 En adelante 916,892.10 35.00%
OCTUBRE
Limite inferior Limite superior Cuota fija %
0.10 6,445.80 - 1.92%
6,445.90 54,709.20 123.80 6.40%
54,709.30 96,146.60 3,212.60 10.88%
96,146.70 111,766.20 7,721.00 16.00%
111,766.30 133,814.70 10,220.10 17.92%
133,814.80 269,885.00 14,171.20 21.36%
269,885.10 425,375.80 43,235.80 23.52%
425,375.90 812,112.50 79,817.30 30.00%
812,112.60 1,082,816.70 195,828.30 32.00%
1,082,816.80 3,248,450.10 282,453.60 34.00%
3,248,450.20 En adelante 1,018,769.00 35.00%
NOVIEMBRE
Limite inferior Limite superior Cuota fija %
0.11 7,090.38 - 1.92%
7,090.49 60,180.12 136.18 6.40%
60,180.23 105,761.26 3,533.86 10.88%
105,761.37 122,942.82 8,493.10 16.00%
122,942.93 147,196.17 11,242.11 17.92%
147,196.28 296,873.50 15,588.32 21.36%
296,873.61 467,913.38 47,559.38 23.52%
467,913.49 893,323.75 87,799.03 30.00%
893,323.86 1,191,098.37 215,411.13 32.00%
1,191,098.48 3,573,295.11 310,698.96 34.00%
3,573,295.22 En adelante 1,120,645.90 35.00%
DICIEMBRE
Limite inferior Limite superior Cuota fija %
0.12 7,734.96 - 1.92%
7,735.08 65,651.04 148.56 6.40%
65,651.16 115,375.92 3,855.12 10.88%
115,376.04 134,119.44 9,265.20 16.00%
134,119.56 160,577.64 12,264.12 17.92%
160,577.76 323,862.00 17,005.44 21.36%
323,862.12 510,450.96 51,882.96 23.52%
510,451.08 974,535.00 95,780.76 30.00%
974,535.12 1,299,380.04 234,993.96 32.00%
1,299,380.16 3,898,140.12 338,944.32 34.00%
3,898,140.24 En adelante 1,222,522.80 35.00%
Tarifa anual Art. 152 LISR
ANUAL
Limite inferior Limite superior Cuota fija %
0.01 7,735.00 - 1.92%
7,735.01 65,651.07 148.51 6.40%
65,651.08 115,375.90 3,855.14 10.88%
115,375.91 134,119.41 9,265.20 16.00%
134,119.42 160,577.65 12,264.16 17.92%
160,577.66 323,862.00 17,055.47 21.36%
323,862.01 510,451.00 51,883.01 23.52%
510,451.01 974,535.03 95,768.74 30.00%
974,535.04 1,299,380.04 234,993.95 32.00%
1,299,380.05 3,898,140.12 338,944.34 34.00%
3,898,140.13 En adelante 1,222,522.76 35.00%