without gst gst amt

Trolly
Rate Per Sqft 2500
Total Sqft Per Kitchen 3.5
Total Kitchen 5
Total 8750
Grand Total 29386 29386
GST 18% 5289.48 5289.48
Total Cost 34675.48

Channel Per Inch 20

Total Inch 22
Number 20
Total 8800
Gst 18 1584
Total Cost 10384
Hardware Total Bill 12282 12282
Gst 2210.76 2210.76
Total Cost 14492.76

Ply

Total 19890 19890

Total GSt 18% 3580.2 3580.2
Total Cost 23470.2

Transportation 1500 1500

Labour 7500 7500

Total 81638.44 70558 11080.44

Per Kitchen Without Gst 14111.6

Per Kitchen with Gst 16327.688
Bill Amount 61558
Bill Amount with Gst 72638.44
maximus get 200000
maximus paid 170000
gst hold amount 29250
extra amt retain with maximus 750
gst return 11080.44
paid to ram 95000
ram expenses 81638.44
retain with ram 13361.56
retain with me 5000
retain with me 75000
kitchen cost with ram 282232
kitchen cost with ram with gst 326553.76
per kitchen 14111.6
per kicteh with gst ram 16327.688
offered 20000
kitchen cost offer to ng with ram 400000
Difference 117768
gst with ram 44321.76
per kitchen gst 2216.088
Difference NG and Ram 12500

Total amt ng need to pay inc gst 767000

till now paid by ng 200000
balance 567000
Profit After Tax Me After Tax n Paid Ramesh
We Cost 20000 400000 73446.24 Ram deal 36723.12 Ashish Deal 36723.12
NG Cost 32500 650000 250000 NG Deal 250000 GST return 44321.76
GST 5850 117000 Total 1 286723.12 Total 1 81044.88
Amt will Recd from Ram
Profit 11000 Amt Paid to Ashish 11000
Total 2 297723.12 Total 2 70044.88
Maximus Calculation Deductions Amt recd from Maximum 75000 Amt retain with rameshwar 13361.56
amount given 200000 Jayant 25000
Paid to Ashish 170000 Total 3 197723.12 Total 3 56683.32
Remaining 30000 Tax to Maximum 5% Deductions 19472.312 amt recd from.ashish 10000
GST 29250 10% Deductions 38944.624 total 4 66683.32
Retain 750 If 5% 7% Deduction 27261.2368
GST Bill Submitted 11080.44 If 10% Grand Total 1 178250.808
Billing Amount 72638.44 Grand Total 2 158778.496
Profit Considering by Maximum 97361.56 Grand Total 3 170461.8832
Tax @5% 4868.078 amt gvn to ram 10000
Tax @10% 9736.156 total 3 65000
Tax @ 7% 6815.3092
Total Tax need to be paid to maximum5% 19472.312
Total Tax need to be paid to maximum10% 38944.624
 recd tax return remained ram
200000 50000 14330 14330 750 53448
177000 52000 14330 14330 750 70000
188500 63500 14330 14330 750 16552
188500 63500 14330 14330 750
229000 57320 57320 3000
60320
Rameshwar 95000 total 289320
expenses 81638 shreedhar 20000
retain 13362 jayant 25000
total 4 lot 53448 ram 17000
total ram share 70000 grand total 227320
remaim 16552 ashish expenses 20000
total 4 207320