Landed cost with 12.

5%VAT
1 Basic Cost Rs595,000.00
2 ED 16.48 Rs98,056.00
3 Total of ED & Basic Cost Rs693,056.00
4 VAT 12.5% Rs86,632.00
5 Total of VAT & (3) Rs779,688.00
6 Tpt Rs25,000.00
7 Landed cost @ Station Rs804,688.00

Landed cost with 3%Against C-Form

1 Basic Cost Rs595,000.00
2 ED 16.48 Rs98,056.00
3 Total of ED & Basic Cost Rs693,056.00
4 VAT 12.5% Rs20,791.68
5 Total of VAT & (3) Rs713,847.68
6 Tpt Rs25,000.00
7 Landed cost @ Station Rs738,847.68
 Landed cost with 12.5%VAT Reverse Calculation with 12.5%

1 Basic Cost Rs591,422.47 1 Enter Landed Cost Rs1,150,000.00

2 ED 16.48 Rs97,466.42 2 Less TPT Rs32,000.00
3 Total of ED & Basic Cost Rs688,888.89 3 Ex Factory Cost with 12.5 VAT & 16.48% ED Rs1,118,000.00

4 VAT 12.5% Rs86,111.11 4 Reverse TAX 12.50% VAT Rs13,975,000.00

5 Total of VAT & (3) Rs775,000.00 5 TAX 12.5 Rs124,222.22
6 Tpt Rs25,000.00 6 Amount after TAX Rs993,777.78
7 Landed cost @ Station Rs800,000.00 7 Reverse ED 16.48% Rs16,377,457.78
8 ED 16.48 Rs140,603.17
9 Basic Cost Rs853,174.60

Landed cost with 3%Against C-Form Reverse Calculation with 3% against C-Form

1 Basic Cost Rs929,000.00 1 Enter Landed Cost Rs738,847.68

2 ED 16.48 Rs153,099.20 2 Less TPT Rs25,000.00
3 Total of ED & Basic Cost Rs1,082,099.20 3 Ex Factory Cost with 3% VAT & 16.48% ED Rs713,847.68
4 VAT 3% Rs32,462.98 4 Reverse TAX 3% VAT Rs2,141,543.04
5 Total of VAT & (3) Rs1,114,562.18 5 TAX 3% Rs20,791.68

6 Tpt Rs35,000.00 6 Amount after TAX Rs693,056.00

7 Landed cost @ Station Rs1,149,562.18 7 Reverse ED 16.48% Rs11,421,562.88
8 ED 16.48 Rs98,056.00
9 Basic Cost Rs595,000.00