tax computation of sales tax 2010-11
DESCRIPTION
Tax ComputationTRANSCRIPT
Sheet1Tax Computation (vat No. 19291010025)Tax LiabilityTAX PAIDBALANCEA.)Works ContractIncl.Tax6,055,421
Labour & Service @25%1,513,8550.0Tax @4% on 40%2,422,16896,886Tax @4% on 35%2,119,397286,118383,004174907208,097
B.)Sale @13.50%558,72275,42755872275427Sale @13.50%12,829,0761,731,925128290771731925Sale @12.50%30,919,2743,864,909309408903867611Sale @4%172,739,1756,909,5671793317047174851217,046,24712,581,828223660393128498146614146C.)Purcahse TaxMise Exp.1,800,00072,000Printing & Stationery400,00016,000Repair & Maintenance300,00012,000Paking Exp.100,00040,000Business Promotion900,00036,0003,500,000176,0001760000.0
D).ITC DissllowedWelding Electrode28,028,5491,121,1421,121,142Packing Material336,53913,461Consumable6,761,358305,981Gas821,29934,498Furniture & Fixture36,8884,611Mobile Exp.49019Printing & stationery8,739410Telephone Exp.1,03890Electric Exp.68,3043,798Computer Exp.17,920716Computer 147,8045,912Fuel & Diesel2,155270Reparing Charges2,905363370,129
Colour & Paint(17:83)3,855,879655,499520593134,906
MismathDevTechno Project992,66138,179+Sunrise Entp.540,33860,038Gavrill Corp.939,55536,137+Jindal Steel & Power567,93521,843+Shalimar Paint368,70949,498Berger Paint2,451,947280,967+Nisso Stil Industries288,54011,098Vrinda Engineers Pvt ltd4,772,324183,551Branch Sale1,856,99271,422752,733Total ITC Disallow2,899,503871,5002,587,007
Opening ITC2,871,0942,871,094Add :ITC Availed36,104,27436,569,048464,774Less :Clsoing ITC11,682,32210,353,4181,328,904Less : ITC Disallow2,899,5031,025,6281,873,875mismatch+electrodeLess :Adjusted With CST14,557,14615,764,005(1,206,859)Balance ITC9,836,39712,297,091Tax Payable13,140,83212,887,068253,764Net Payable3,304,435589,9772,714,458Add Intt.997,773997,773Total Due4,302,2081,587,750695,500tax paid(105,523)Tax Computation (vat No. 19291010219)Stock Transfer129,684,815total turnover742,058,853Less F-Form95,653,691add34,031,12434,031,1244,594,202237O/ValueC/Value776,090,214ITC AS PER Return2871094-11682320 -171672Sale U/s 6(2)12,951,212less Sale U/s-6(2)12,949,108ITC AS PER A/C2699422-10353418 1328902Less E1-Form12,949,108763,141,1062,104263
Cst Sale@2%694,071,970Tax13,881,438Total Sales INCl. Tax707,953,408Less : C-form152,969,177554,984,231Less :CST10,882,043(10,882,043)544,102,18873,453,795
ITR adjusted as per books15,764,005ITR adjusted as per return14,557,1461,206,859Tax payable68,373,076Intt.20,645,263Total Liability89,018,339
Sheet2as per orderas per companyTax LiabilityGross Sale1,117,505,215.00CST on Sales15,764,005.001,133,269,220.00LessRourkela Sale(148,551,229.00)LessRourkela ED on Sale(5,380,335.00)LessJamshedpur Sale(944,744.72)LessJamshedpur ED Sale(97,308.00)LessJob Work(13,693,806.50)addSale of P/M558,722.64LessWork Contract(6,055,420.00)LessCST Sales (incl. Tax)(742,058,853.21)Taxable Sales217,046,246.21217,046,246 1Work Contract1,513,855.000.02,422,168.0096,886.722,119,397.00286,118.606,055,420.00383,005.32383,005.326,055,420383,005.36(0.04)
Sales In West Bengal2Sales @13.50%55872275,427.47Sales @13.50%128290761,731,925.2612,435,8871,678,829.76Sales @12.50%309192743,864,909.2530,940,8903,867,611.89Sales @4%1727391756,909,567.00173,940,1916,957,228.6712,581,828.9812,503,670.320.0
3Purchase TaxMise Exp.180000072,000.00Printing & Stationery40000016,000.00Repair & Maint30000012,000.00Painting100000040,000.00Sales Promotion90000036,000.00176,000.000.0176,000.004Welding Electrode280285491,121,141.961,121,141.96145,748.465Packing Material336,53913,46113,461.00Consumable6,761,358305,981305,981.00Gas821,29934,49834,498.00Furniture & Fixture36,8884,6114,611.00Mobile Exp.4901919.00Printing & stationery8,739410410.00Telephone Exp.1,0389090.00Electric Exp.68,3043,7983,798.00Computer Exp.17,920716716.00Computer 147,8045,9125,912.00Fuel & Diesel2,155270270.00Reparing Charges2,905363370,129.00363.00Colour & Paint(17:83)3,855,879655,499.00655,499.00520,593.23MismathDevTechno Project99266138,179.00Sunrise Entp.54033860,038.00Gavrill Corp.93955536,137.00Jindal Steel & Power56793521,843.00Shalimar Paint36870949,498.00Berger Paint2451947280,967.00Nisso Stil Industries28854011,098.00Vrinda Engineers Pvt ltd4772324183,551.00Branch Sale185699271,422.00752,733.000.00.0Opening Balance2871094Add -ITC36104274Less Closing Balance-1168232227,293,046.0027,293,046.00ITC DisallowWelding Electrode(1,121,141.96)(145,748.46)others(370,129.00)(370,129.00)Paint(655,499.00)(520,593.23)mismatch(752,733.00)(2,899,502.96)0.0(1,036,470.68)(1,863,032.28)Less Adjust with CST(14,557,146.00)(14,557,146.00)9,836,397.0411,699,429.32Less Tax payableWork Contract383,005.320.0Purchase Tax176,000.00(176,000)Sales In West Bengal12,581,828.9813,140,834.300.0(176,000.00)Net Tax Payable(3,304,437.26)11,875,429.32Intt Payable(997,773.00)0.0total Liability(4,302,210)11,875,429
2011-12365.002012-13365.002013-14180.00910.00intt(310,089.31)principal(1,036,470.68)(1,346,560.00)purchase tax(176,000.00)
Sheet3PurchaseITCSaleITCdiff In PurchaseITCOrderGavrill551554721213745759921760009395553613793955536137Shalimar94615591086448009461559108644836870949498Dev Techno1045528711480566462626110987839926613817899266138179Berger24519472809674518875373220000602272352451947280967JIndalSteel858073833002800858073833002856793521843Branch Sale4651957178921254964698063210231180858185699271422Nisso Stil Industries00000028854011098Vrinda55997042153730055997042153734772324183551Sunrise540338600380054033860038540338600384174153032998319464159126167332277371203815811839446716596