+ All Categories
Home > Documents > calculos.xlsx

calculos.xlsx

Date post: 20-Nov-2015
Category:

Documents
Upload: roberto-carlos-obando-valencia
View: 213 times
Download: 0 times
Download Report this document
Share this document with a friend
19
Año Valor U.I.T. Impuesto Predial Saldo Calculado Pagado 2002 3100 2137.41 18.60 18.60 2003 3100 2180.16 18.60 18.60 2004 3200 2476.50 19.20 19.20 2005 3300 2857.50 19.80 19.80 2006 3400 3048.00 20.40 20.40 2007 3450 19148.77 38.30 38.30 2008 3500 36042.16 72.08 72.08 2009 3550 36559.68 73.12 73.12 2010 3600 38103.58 76.21 76.21 2011 3600 38850.77 77.70 77.70 2012 3650 39694.01 79.39 79.39 2013 3700 41982.37 83.96 83.96 TOTAL 597.36 0.00 597.36 . Trimestre Monto en S/. I.P.M. Reajuste Factor Interes Insoluto S/. Tim Moratorio 2002 I 4.65 2.0645 9.60 II 4.65 2.0645 9.60 III 4.65 2.0645 9.60 IV 4.65 2.0645 9.60 18.60 1.67 38.40 2003 I 4.65 1.8699 8.69 II 4.65 1.8699 8.69 III 4.65 1.8699 8.69 IV 4.65 1.8699 8.69 18.60 2 34.78 2004 I 4.80 1.6854 8.09 II 4.80 1.6854 8.09 III 4.80 1.6854 8.09 IV 4.80 1.6854 8.09 19.20 4.89 32.36 2005 I 4.95 1.5024 7.44 II 4.95 1.5024 7.44 III 4.95 1.5024 7.44 IV 4.95 1.5024 7.44 19.80 3.6 29.75 2006 I 5.10 0.0000 0.00 3.9995 15.30 II 5.10 0.8062 0.04 3.9535 15.18 III 5.10 0.6303 0.03 3.9075 14.92 IV 5.10 0.9806 0.05 3.8620 14.74 20.40 0.12 15.72 60.14 2007 I 9.58 0.0000 0.00 3.8170 26.97 II 9.58 0.7179 0.07 3.7710 26.72 III 9.58 3.6555 0.35 3.7250 27.05 IV 9.58 5.1013 0.49 3.6795 26.97 38.30 0.91 107.71 008 I 18.02 0.0000 0.00 3.6340 47.46 II 18.02 1.1053 0.20 3.5880 47.15 Base Imponible TOTAL 2002 TOTAL 2003 TOTAL 2004 TOTAL 2005 TOTAL 2006 TOTAL 2007
Transcript

Hoja1AoValor U.I.T.Base ImponibleImpuesto PredialSaldoCalculadoPagado200231002137.4118.6018.60314.274.27-173.18-722.63200331002180.1618.6018.604.364.36-172.92-722.20200432002476.5019.2019.204.954.95-177.14-743.24200533002857.5019.8019.805.725.72-180.86-763.43200634003048.0020.4020.406.106.10-185.71-785.522007345019148.7738.3038.3038.3038.30-92.11-636.512008350036042.1672.0872.0872.0872.086.25-479.582009355036559.6873.1273.1273.1273.126.36-486.402010360038103.5876.2176.2176.2176.2112.62-482.962011360038850.7777.7077.7077.7077.7017.10-475.492012365039694.0179.3979.3979.3979.3919.16-479.062013370041982.3783.9683.96TOTAL 597.360.00597.36

.TrimestreMonto en S/.I.P.M. ReajusteFactorInteresInsolutoS/.TimMoratorioPagar2002I4.652.06459.6014.251II4.652.06459.6014.251III4.652.06459.6014.251IV4.652.06459.6014.251TOTAL 200218.601.6738.4057.002003I4.651.86998.6913.341II4.651.86998.6913.341.00825606III4.651.86998.6913.341IV4.651.86998.6913.341TOTAL 200318.60234.7853.382004I4.801.68548.0912.89II4.801.68548.0912.89III4.801.68548.0912.89IV4.801.68548.0912.89TOTAL 200419.204.8932.3651.562005I4.951.50247.4412.39II4.951.50247.4412.39III4.951.50247.4412.39IV4.951.50247.4412.39TOTAL 200519.803.629.7549.552006I5.100.00000.002.43157.3012.40II5.100.80620.042.38557.1212.26III5.100.63030.032.33956.8712.01IV5.100.98060.052.29406.6611.81TOTAL 200620.400.129.4527.9648.492007I9.580.00000.002.249011.9621.53II9.580.71790.072.203011.6021.25III9.583.65550.352.157011.4821.41IV9.585.10130.492.111511.1921.25TOTAL 200738.300.9146.2385.442008I18.020.00000.002.066019.2137.23II18.021.10530.202.020018.5836.80III18.025.17710.931.974018.4637.41IV18.028.29821.501.928518.1237.64 TOTAL 200872.082.6374.37149.082009I18.280.00000.001.883516.1534.43II18.280.00000.001.837515.3133.59III18.280.00000.001.791514.4732.75IV18.280.00000.001.746013.6431.92TOTAL 200973.120.0059.57132.692010I19.050.00000.001.701013.3632.41II19.050.49800.091.524010.0329.18III19.051.42890.271.48729.4228.74IV19.052.18710.421.45088.7828.25TOTAL 201076.210.786.163041.58118.572011I19.430.00000.001.41488.0627.48II19.431.78440.351.37807.4727.25III19.432.72860.531.34126.8126.76IV19.434.10030.801.30486.1626.38TOTAL 201177.701.6728.50107.882012I19.850.00000.001.26845.3325.17II19.850.72710.141.23164.6324.62III19.850.00000.001.19483.8723.71 IV19.850.14050.031.15843.1523.02TOTAL 201279.390.1716.9796.532013I20.990.00000.001.12242.5723.56II20.990.32980.071.08561.8022.86III20.991.82870.381.04881.0422.42IV20.992.79460.591.01240.2721.84TOTAL 201383.961.045.6890.68

ACTUALIZACION DE LA MULTA

VALOR DE PERIODO PREDIOMONTO MULTAFACTOR TIMTOTAL INT. + MULTATOTAL20022137.4120.83.62229075.342412.820032180.1620.82.85752059.442412.820042476.5020.82.25412046.892412.820052857.5020.81.80800037.612412.820063048.0020.81.41000029.3350.132412.8200719148.77166.41.163200193.56359.962412.8200836042.16332.81.063500353.932412.8200936559.68332.81.063500353.932412.8201038103.58332.81.063500353.932412.8201138850.77332.81.063500353.932412.8201239694.01166.41.063500176.972412.8201341982.37166.41.063500176.972412.8TOTAL410.08

Hoja2FECHA DEBASE VIGENCIATASA PUBLICACIONLEGALINTERES %9/30/94R.S. N 079-1994-EF/SUNATDel 01-10-1994 al 02-02-19962.52/2/96R.S. N 011-1996-EF/SUNATDel 03-02-1996 al 31-12-20002.212/30/00R.S. N 144-2000-EF/SUNATDel 01-01-2001 al 31-10-20011.810/31/01R.S.N 126-2001-EF/SUNATDel 01-11-2001 a 28-02-20031.62/6/03R.S.N 126-2001-EF/SUNATDel 01-03-2003 a 28-02-20101.52/17/10R.S.N 053-2001-EF/SUNATDel 01-03-2010 a la fecha1.2

*MESES1997199819992000200120022003200420052006200720082009201020112012201331ENERO2.273332.273332.273332.273331.860001.653331.653331.550001.550001.550001.550001.550001.550001.550001.240001.240001.2400028FEBRERO2.053332.053332.053332.053331.680001.493331.493331.450001.400001.400001.400001.400001.400001.400001.120001.120001.1200031MARZO2.273332.273332.273332.273331.860001.653331.550001.550001.550001.550001.550001.550001.550001.240001.240001.240001.2400030ABRIL2.200002.200002.200002.200001.800001.600001.500001.500001.500001.500001.500001.500001.500001.200001.200001.200001.2000031MAYO2.273332.273332.273332.273331.860001.653331.550001.550001.550001.550001.550001.550001.550001.240001.240001.240001.2400030JUNIO2.200002.200002.200002.200001.800001.600001.500001.500001.500001.500001.500001.500001.500001.200001.200001.200001.2000031JULIO2.273332.273332.273332.273331.860001.653331.550001.550001.550001.550001.550001.550001.550001.240001.240001.240001.2400031AGOSTO2.273332.273332.273332.273331.860001.653331.550001.550001.550001.550001.550001.550001.550001.240001.240001.240001.2400030SETIEMBRE2.200002.200002.200002.200001.800001.600001.500001.500001.500001.500001.500001.500001.500001.200001.200001.200001.2000031OCTUBRE2.273332.273332.273332.273331.860001.653331.550001.550001.550001.550001.550001.550001.550001.240001.240001.240001.2400030NOVIEMBRE2.200002.200002.200002.200001.600001.600001.500001.500001.500001.500001.500001.500001.500001.200001.200001.200001.2000031DICIEMBRE2.273332.273332.273332.273331.653331.653331.550001.550001.550001.550001.550001.550001.550001.240001.240001.240001.2400026.7666726.7666726.7666726.7666721.4933319.4666718.4466718.3000018.2500018.2500018.2500018.2500018.2500015.1900014.6000014.6000014.60000

FACTOR0.267670.267670.267670.267670.214930.194670.184470.183000.182500.182500.182500.182500.182500.151900.146000.146000.14600

26.7666726.7666726.7666726.7666721.4933319.4666718.4466718.3000018.2500018.2500018.2500018.2500018.2500015.1900014.6000014.6000014.6000026.7666726.7666726.7666726.7666721.4933319.4666718.4466718.3000018.2500018.2500018.2500018.2500018.2500015.1900014.6000014.6000014.60000

FACTOR AL LA FECHAPERIODOS19971998199920002001200220032004200520062007200820092010201120122013I19970.26770.26770.26770.26770.21490.19470.18450.18300.18250.18250.18250.18250.18250.15190.14600.14600.14603.3501II0.26770.26770.26770.26770.21490.19470.18450.18300.18250.18250.18250.18250.18250.15190.14600.14600.14603.3501III0.26770.26770.26770.26770.21490.19470.18450.18300.18250.18250.18250.18250.18250.15190.14600.14600.14603.3501IV0.26770.26770.26770.26770.21490.19470.18450.18300.18250.18250.18250.18250.18250.15190.14600.14600.14603.3501I19980.26770.26770.26770.21490.19470.18450.18300.18250.18250.18250.18250.18250.15190.14600.14600.14603.0825II0.26770.26770.26770.21490.19470.18450.18300.18250.18250.18250.18250.18250.15190.14600.14600.14603.0825III0.26770.26770.26770.21490.19470.18450.18300.18250.18250.18250.18250.18250.15190.14600.14600.14603.0825IV0.26770.26770.26770.21490.19470.18450.18300.18250.18250.18250.18250.18250.15190.14600.14600.14603.0825I19990.26770.26770.21490.19470.18450.18300.18250.18250.18250.18250.18250.15190.14600.14600.14602.8148II0.26770.26770.21490.19470.18450.18300.18250.18250.18250.18250.18250.15190.14600.14600.14602.8148II0.26770.26770.21490.19470.18450.18300.18250.18250.18250.18250.18250.15190.14600.14600.14602.8148IV0.26770.26770.21490.19470.18450.18300.18250.18250.18250.18250.18250.15190.14600.14600.14602.8148I20000.26770.21490.19470.18450.18300.18250.18250.18250.18250.18250.15190.14600.14600.14602.5471II0.26770.21490.19470.18450.18300.18250.18250.18250.18250.18250.15190.14600.14600.14602.5471II0.26770.21490.19470.18450.18300.18250.18250.18250.18250.18250.15190.14600.14600.14602.5471IV0.26770.21490.19470.18450.18300.18250.18250.18250.18250.18250.15190.14600.14600.14602.5471I20010.21490.19470.18450.18300.18250.18250.18250.18250.18250.15190.14600.14600.14602.2795II0.21490.19470.18450.18300.18250.18250.18250.18250.18250.15190.14600.14600.14602.2795III0.21490.19470.18450.18300.18250.18250.18250.18250.18250.15190.14600.14600.14602.2795IV0.21490.19470.18450.18300.18250.18250.18250.18250.18250.15190.14600.14600.14602.2795I20020.19470.18450.18300.18250.18250.18250.18250.18250.15190.14600.14600.14602.0645II0.19470.18450.18300.18250.18250.18250.18250.18250.15190.14600.14600.14602.0645III0.19470.18450.18300.18250.18250.18250.18250.18250.15190.14600.14600.14602.0645IV0.19470.18450.18300.18250.18250.18250.18250.18250.15190.14600.14600.14602.0645I20030.18450.18300.18250.18250.18250.18250.18250.15190.14600.14600.14601.8699II0.18450.18300.18250.18250.18250.18250.18250.15190.14600.14600.14601.8699III0.18450.18300.18250.18250.18250.18250.18250.15190.14600.14600.14601.8699IV0.18450.18300.18250.18250.18250.18250.18250.15190.14600.14600.14601.8699I20040.18300.18250.18250.18250.18250.18250.15190.14600.14600.14601.6854II0.18300.18250.18250.18250.18250.18250.15190.14600.14600.14601.6854III0.18300.18250.18250.18250.18250.18250.15190.14600.14600.14601.6854IV0.18300.18250.18250.18250.18250.18250.15190.14600.14600.14601.6854I20050.18250.18250.18250.18250.18250.15190.14600.14600.14601.5024II0.18250.18250.18250.18250.18250.15190.14600.14600.14601.5024III0.18250.18250.18250.18250.18250.15190.14600.14600.14601.5024IV0.18250.18250.18250.18250.18250.15190.14600.14600.14601.5024AoVencimientoHoyDiasI2006143.15002.43151200612/28/0612/31/132863143.15000II138.55002.3855125/31/0612/31/132771138.55000III133.95002.3395138/31/0612/31/132679133.95000IV129.40002.29401411/30/0612/31/132588129.400001200712/28/0712/31/132498124.90000I2007124.90002.2490125/31/0712/31/132406120.30000II120.30002.2030138/31/0712/31/132314115.70000III115.70002.15701411/30/0712/31/132223111.15000IV111.15002.11151200812/29/0812/31/132132106.60000125/31/0812/31/132040102.00000I2008106.60002.0660138/31/0812/31/13194897.40000II102.00002.02001411/30/0812/31/13185792.85000III97.40001.97401200912/28/0912/31/13176788.35000IV92.85001.9285125/31/0912/31/13167583.75000138/31/0912/31/13158379.15000I200988.35001.88351411/30/0912/31/13149274.60000 II83.75001.83751201012/28/1012/31/13140270.10000III79.15001.7915125/31/1012/31/13131052.40000IV74.60001.7460138/31/1012/31/13121848.720001411/30/1012/31/13112745.08000I201070.10001.70101201112/28/1112/31/13103741.48000II52.40001.5240125/31/1112/31/1394537.80000II48.72001.4872138/31/1112/31/1385334.12000IV45.08001.45081411/30/1112/31/1376230.480001201212/29/1212/31/1367126.84000I201141.48001.4148125/31/1212/31/1357923.16000II37.80001.3780138/31/1212/31/1348719.48000II34.12001.34121411/30/1212/31/1339615.84000IV30.48001.30481201312/28/1312/31/1330612.24000125/31/1312/31/132148.56000I201226.84001.2684138/31/1312/31/131224.88000II23.16001.23161411/30/1312/31/13311.24000III19.48001.1948IV15.84001.1584I201312.24001.1224II8.56001.0856III4.88001.0488IV1.24001.0124

Hoja3199719981999200020012002200320042005200620072008200920102011Enero0.381.280.130.080.12-0.18-0.160.550.360.49-0.340.28-1.510.820.97Febrero0.010.921.150.360.24-0.440.441.27-0.35-0.19-0.481.12-1.550.070.64Marzo0.151.160.640.380.060.100.830.990.330.380.410.82-0.500.260.67Abril0.300.310.580.45-0.120.67-0.210.600.120.430.300.29-0.700.241.11Mayo0.990.350.180.140.060.01-0.140.650.25-0.210.881.19-0.680.810.30Junio0.690.280.110.16-0.11-0.03-0.300.630.210.131.261.69-0.380.110.31Julio0.300.770.560.59-0.640.58-0.210.210.04-0.090.751.090.050.010.32Agosto0.200.600.120.02-0.360.190.16-0.180.460.200.651.390.420.370.44Setiembre0.330.450.470.720.200.920.670.100.740.150.631.23-0.060.220.67Octubre0.340.060.510.34-0.610.520.17-0.020.550.060.110.310.160.160.21Noviembre0.800.060.500.43-0.54-0.270.190.35-0.05-0.200.22-0.13-0.070.890.42Diciembre0.430.050.410.09-0.49-0.430.65-0.350.880.190.73-0.810.500.530.03Acumulado4.926.295.363.76-2.191.642.094.803.541.345.128.47-4.324.496.09CALCULO IPMABCDE3AoMesN%Reaj_Trim2006Enero173.036455Febrero171.6525870.0000Marzo172.301372Abril173.036455Mayo172.6709860.8062Junio172.900000Julio172.734510Agosto173.0753940.6303Septiembre173.080000Octubre173.335897Noviembre173.4424680.9806Diciembre173.10045642007Enero172.8331605Febrero172.0017680.00006Marzo172.7104907Abril173.2365468Mayo174.7579190.71799Junio176.95339010Julio178.28922611Agosto179.4456913.655512Septiembre180.56939413Octubre180.77613414Noviembre181.1779185.101315Diciembre182.505674162008Enero183.00960017Febrero185.0648720.000018Marzo186.57813119Abril187.11032820Mayo189.3333951.105321Junio192.53891022Julio194.64583123Agosto197.3610115.177124Septiembre199.79470325Octubre200.42196026Noviembre200.1544318.298227Diciembre198.540960282009Enero195.54920429Febrero192.5220550.000030Marzo191.56308031Abril190.21328332Mayo188.918423-1.199233Junio188.20142634Julio188.29630535Agosto187.504712-2.194936Septiembre187.39366637Octubre187.69469938Noviembre187.568035-2.507439Diciembre188.507766402010Enero190.04521041Febrero190.1745780.000042Marzo190.67228943Abril191.12165044Mayo192.6626120.498045Junio192.86789946Julio192.89202447Agosto193.5964131.428948Septiembre194.03092549Octubre194.33379750Noviembre196.0702782.187151Diciembre197.117574522011Enero199.03781153Febrero200.3024650.000054Marzo201.63776155Abril203.87663156Mayo204.4901611.784457Junio205.11418958Julio205.76800359Agosto206.6824482.728660Septiembre208.06940461Octubre208.51542062Noviembre209.3889724.100363Diciembre209.450556642012Enero208.37417765Febrero208.6410220.000066Marzo209.90921167Abril210.15797568Mayo209.4528190.727169Junio209.30878470Julio207.55052271Agosto208.048100-0.522772Septiembre208.88333973Octubre208.93420674Noviembre208.4600000.140575Diciembre208.220000762013Enero206.60590377Febrero206.7625620.000078Marzo207.34534179Abril207.44456880Mayo206.8319450.329881Junio208.52238982Julio210.54366583Agosto212.3228291.828784Septiembre213.42579185Octubre212.54072686Noviembre0.0000002.794687Diciembre0.000000