Scribd
Upload
102 views

Modifying Factor For DSR-21

Uploaded by

samanta pandey
Copyright
© © All Rights Reserved
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
102 views

Modifying Factor For DSR-21

Uploaded by

samanta pandey
Copyright
© © All Rights Reserved
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 2

CALCULATION OF MODIFYING FACTOR FOR DSR-21

(Due to change in GST% and CP & OH 10% instead of 15%)


Case 0 : DSR-21 GST - 12%, CP 15%
Total amount after adding water charges W
Add GST on "X" (multiplying factor
0.1405) 0.1405W
Total W+0.1405W
1.1405W
Add CP @ 15% =1.15x1.1405 W
1.311575 W
Adding 1% Labour Cess =1.01 x 1.311575 W
1.324691 W

Case 1 : Internal works GST - 18%, CP 10%


Total amount after adding water charges W
Add GST on "X" (multiplying factor
0.2016) 0.2016W
Total W+0.2016W
1.2016W
Add CP @ 10% =1.10x1.2016 W
1.32176 W
Adding 1% Labour Cess =1.01 x 1.32176 W
1.33498 W

Extra over DSR-21 Rates :


Case 1 / Case 0 =1.33498 W/ 1.324691W
=1.0078
Extra over DSR-21 Rates = 1.0078 - 1 = 0.0078

Case 2 : External works GST - 18%, CP 15%


Total amount after adding water charges W
Add GST on "X" (multiplying factor
0.2127) 0.2127W
Total W+0.2127W
1.2127W
Add CP @ 15% =1.15x1.2127 W
1.394605
Adding 1% Labour Cess =1.01 x 1.394605W
1.40855W

Extra over DSR-21 Rates :


Case 2 / Case 0 =1.40855 W/ 1.324691W
=1.0633

Extra over DSR-21 Rates = 1.0633 - 1 = 0.0633


Case 3 : Internal works GST - 12%, CP 10%
Total amount after adding water charges W
Add GST on "X" (multiplying factor 0.1337) 0.1337W
Total W+0.1337W
1.1337W
Add CP @ 10% =1.10x1.1337 W
1.24707 W
Adding 1% Labour Cess =1.01 x 1.24707 W
1.2595 W

Extra over DSR-21 Rates :


Case 3 / Case 0 =1.2595 W/ 1.324691W
=0.9508

Extra over DSR-21 Rates = 0.9508 - 1 = (-) 0.0492

You might also like