Sales + change in stock = value of output
200 + (cl. St – op. st)
200 + (10 – 15) – 200 – 5 = Rs 195
Value of output – intermediate consumption
= value added at MP
195 – 48 = Rs. 147
V. A. at FC = V. A. at MP Net indirect tax
= 147 – 20
= Rs. 127 crores