See the attached spreadsheet.
You need extra columns, which you can hide later. This is because you used the original tax rate and amount to backsolve for a labor column you didn't have, so you can't change those original values.
I did a Copy/Paste Special...Values to get a new Labor column (as static value) that won't change when you adjust the tax rate.
I hope these point you in the right direction.