递延税款的测算模板 
 
    
    
        
            | Says: | 
         
        
            | General income tax rate: 33% | 
         
        
            | Applicable income tax rate: 15% | 
         
        
            | Tax incentive: 18% | 
         
        
            | Depreciation adjustment for taxation purpose: Rmb300in yr 1, Rmb200 in yr 2 and Rmb100 in yr 3 | 
         
        
            | Statutory rate | 
            33% | 
            33% | 
            33% | 
         
        
            | Applicable rate | 
            15% | 
            15% | 
            15% | 
         
        
            | Accounting record summary | 
            Year 1 | 
            Year 2 | 
            Year 3 | 
         
        
            | Rmb | 
            Rmb | 
            Rmb | 
         
        
            | Income(loss) before tax | 
                    (10,000) | 
                      9,900 | 
                    15,000 | 
         
        
            | Tax adjustment: | 
         
        
            | Add: timing difference on expenses recognition -> Assets | 
                           800 | 
                         600 | 
                         700 | 
         
        
            | Less: Depreciation differences -> Liabilities | 
                           500 | 
                         300 | 
                         100 | 
         
        
            | Adjusted (loss)/profit before tax | 
                      (9,700) | 
                    10,200 | 
                    15,600 | 
         
        
            | Loss offset | 
                                - | 
                    (9,700) | 
                             - | 
         
        
            | Adjusted (loss)/profit  | 
                      (9,700) | 
                         500 | 
                    15,600 | 
         
        
            | Income tax at applicable tax rate 15% | 
                                - | 
                           75 | 
                      2,340 | 
         
        
            | Deferred tax (benefit)/expenses | 
                      (1,500) | 
                      1,455 | 
                         (45) | 
         
        
            | Income tax expenses stated in income statement | 
                      (1,500) | 
                      1,530 | 
                      2,295 | 
         
    
 
 |