You are on page 1of 1

x=0 x = (21-x+)*2/3 = 14

x=14 x = 7*2/3 = 4.67


x= 4.67 x = 2.33
Taxes Payable + delta DTL - delta DTA = Tax Expense
A/c Tax Exp > Tax Payable...DTL is created
When you actually depr faster, thereby profit is less, therefore tax payable [a
ctual] is less than A/C Tax Exp, you end up creating DTL to be paid later.
In subsequent years, due to actual low depr, more actual tax, more than a/c tax
exp, you end up creating DTA which is then offset against DTL
this process is known as unwinding of DTL.
==================Accounting Tax=====================
=========Actual Income Tax=========
Revenue 16000 16000
16000 Revenue 16000 16
000 16000
A/c Depr Exp 7000 7000
7000 Tax Depr 14000 4
667 2333
-------------------------------------
------------------- -------------------------
------------------------------
PBT [a/c profit] 9000 9000
9000 Taxable Income 2000 11333
13667
------------------------------------
-------------------- -------------------------
------------------------------
A/c Tax Exp [30%] (2700) (2700)
(2700) Tax Payable[30%] (600) (3400)
(4100)
Tax payable (600) (3400)
(4100) ==============================================
Delta (DTL)/DTA (2100) 700
1400
Total (DTL) (2100) (1400)
0 ...DTL is reversing.
================================================================================
======================
A/c Depr 7000 7000
7000
Tax Depr (14000) (4667)
(2333)
------------------------------------------
--------------
(7000) 2333
4667
30%Tax = (DTL)/DTA (2100) 700
1400 which is our Delta DTL
Total (DTL) (2100) (1400)
0

You might also like