You are on page 1of 5

Year-1 Year-2 Year-3 Year-4 Year-5 Year-6 Year-7

PBT <== CA 100 100 100 100 100 100 100


Dep-SLM 100 100 100 100 100 100 100
DEP-IT (Accelerated) 300 300 150
Taxable Income

CARRY FORWARD TAX LOSS SCHEDULE

BOP CFL
ADDITIONS - CFL
SETOFF - CFL
EOP CFL

GROSS TAXABLE INCOME 0 0 0 50 200 200 200


CORPORATE TAX 30% 0 0 0 15 60 60 60

PBT 100 100 100 100 100 100 100


TAX EXPENSE 30% 30 30 30 30 30 30 30

MIN ALT TAX


MAT 20% 20 20 20 20 20 20 20

TAX PAYABLE

MAT CREDIT SET-OFF

BOP-MAT CREDITS
ADDITION-CREDITS
SET-OFF CREDITS
EOP CREDITS

NET TAX PAYABLE

CHANGE IN DTL (ITE - ITP)


DTL
12

10

0
1 2 3 4 5 6 7 8
Year-8

100
50

150
45 240

100
30 240

20

-240

7 8
MCA MOF 1
2
REGISTER IT DEPT 3
R&D ROC
10MN IN RESEARCH 10/4
NOT TO BE CAPITALISE FIN STAT FIN STAT
COMPANY'S ACT INCOME TAX ACT

ANNUAL REPORT==> IS/BS/CFS IS/BS/CFS


GAAP DEP==> SLM GAAP DEP===> ACCELERATED
SLM WDV
PBT TAXABLE INCOME (PBT)
TAX EXP TAX PAYABLE

DEFERRED TAXATION MISMATCH

PBDT PBDT
DEP-SLM DEP-ACC DEP
PBT TAXABLE INCOME
CF TAX LOSSES
MAT
DEFERRED TAX
BREAK
3.30 PM

You might also like