| Period | Gross Sales | Zero-Rated | Output VAT | Net Sales | Input VAT | Net Purchases | Payable |
|---|---|---|---|---|---|---|---|
| March 2026 | - | - | - | - | |||
| April 2026 | - | - | - | - | |||
| May 2026 | - | - | - | - | |||
| June 2026 | - | - | - | - | |||
| July 2026 | - | - | - | - | |||
| August 2026 | - | - | - | - | |||
| September 2026 | - | - | - | - | |||
| October 2026 | - | - | - | - | |||
| November 2026 | - | - | - | - | |||
| December 2026 | - | - | - | - | |||
| January 2026 | - | - | - | - | |||
| February 2026 | - | - | - | - | |||
| TOTAL | - | - | - | - | - | - | - |
| Description | Original (excl) | Vatable % | Vatable portion (excl) | Expected Input VAT |
|---|---|---|---|---|
| Purchases | 49,146,865.36 | 49,146,865.36 | 7,372,029.80 | |
| Accounting Fees | 9,753.26 | 9,753.26 | 1,462.99 | |
| Advertising & Promotions | 75,698.18 | 75,698.18 | 11,354.73 | |
| Bank Charges | 273,131.95 | 273,131.95 | 40,969.79 | |
| Cleaning | 17,186.39 | 17,186.39 | 2,577.96 | |
| Computer Expenses | 38,046.96 | 38,046.96 | 5,707.04 | |
| Consulting Fees | 11,250.00 | 11,250.00 | 1,687.50 | |
| Depreciation CONTROL | 1,200.00 | 1,200.00 | 180.00 | |
| Electricity & Water | 332,902.22 | 332,902.22 | 49,935.33 | |
| Insurance | 110,047.91 | 110,047.91 | 16,507.19 | |
| Interest Paid | 596.70 | 596.70 | 89.51 | |
| Motor Vehicle Expenses | 2,220.00 | 2,220.00 | 333.00 | |
| Printing & Stationery | 15,474.66 | 15,474.66 | 2,321.20 | |
| Rent Paid | 2,285,610.88 | 2,285,610.88 | 342,841.63 | |
| Repairs & Maintenance | 11,285.05 | 11,285.05 | 1,692.76 | |
| Salaries & Wages | 2,599,580.99 | 2,599,580.99 | 389,937.15 | |
| Staff Welfare | 20,281.00 | 20,281.00 | 3,042.15 | |
| Subscriptions | 54,801.64 | 54,801.64 | 8,220.25 | |
| Telephone & Fax | 11,310.24 | 11,310.24 | 1,696.54 | |
| Travel & Accommodation | 10,287.83 | 10,287.83 | 1,543.17 | |
| Security | 28,693.05 | 28,693.05 | 4,303.96 | |
| TOTAL | 55,056,224.27 | 8,258,433.64 | ||
| Input VAT claimed per VAT 201 | - | |||
| Difference | 8,258,433.64 | |||