Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 16

STEP 1

YEAR CARRY AMOUNT


1/1/2003 70 000
12/31/2003 60 000
*(70000 - 10000)

12/31/2004 50 000
*(70 000 - 20 000)
COST - ACC. DEP

12/31/2005 40 000
*(70 000 - 30 000)
COST - ACC. DEP
STEP 1
TAX BASE TEMPORARY DIFFERENCES
70 000
57400 2600 = CA > TB = DTL
*= 70 000 - (70 000 X 18%

47 068 2932 = CA > TB = DTL


*= 57400 - (57400 X 18%)
Y1TB - (Y1TB X 18%)

38 595.76 1404
*=47 068 - (47 068 X 18%)
Y2TB - (Y2TB X 18%)
STEP 2
TAX RATE DEFERRED TAX

24% 624 = Y1

22% 645 = Y2

22% 309 = Y3
STEP 3

DT P & L 624
CR DTL 624

DT P & L 21
CR DTL 21

DT DTL 336
CR P & L 336
CLOSIING BALANCE FOR 2000
OPENING BALANCE FOR 2001

CLOSIING BALANCE FOR 2000


OPENING BALANCE FOR 2001
YEAR CARRY AMOUNT
1/1/2001 - BAL B/F (OB) 250 000
31/12/2001 - NEW PPE 15 000
CLOSING FOR 2001 265 000 = COST
LESS : DERECIATION (39 750) = DEP
(265 000 X 15%) 225 250 = CA

1/1/2002 - BAL B/F 225250


LESS : DEPRECIATION -33787.5
225 250 X 15% 191462.5
CA
TAX BASE TEMPORARY DIFFERENCES TAX RATE
200 000 50 000 26%
15 000
215 000
(43 000)
172 000 = TB 53 250 26%

172000 53 250 26%


-34400
137600 53862.5 24%
TB
DEFERRED TAX
13 000

13 845
DT P & L 845
CR DTL 845

13 845 B/F

12927

DT DTL 918
CR P& L 918
STEP 3 : ACCOUNT FOR THE MOVEMENT ON DTL

DTL B/F
REQUIRED DTL AT THE YEAR END
NEED TO INCREASE DTL BY

STEP 4 : CALCULATE TOTAL TAX CHARGE

CURRENT TAX CHARGE


(+) INCREASE DTL
TOTAL TAX CHARGE
OVEMENT ON DTL

13 000
13 845
845

ARGE

37 000
845
37 845

You might also like