Lead Charges Statement for 2018-19 (Excluding Loading and Unloading Charges)
Statement - I
| Lead in Km | Av Speed In Km/Hr |
No of Trips | Km Done | Qty of Diesel (4 Km/ Litre) |
Cost of diesel (Rate = Rs 60/Litre) (Rs) |
Cost of Mobile Oil (15 % of Cost of Diesel) ( Rs ) |
Hire Charges of Truck (Rs) |
Total Cost (Rs) |
Add 10 % Overhead Charges (Rs) |
Cost Including Overhead Charges (Rs) |
Cost per Trip (Rs) |
| 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 |
|
L |
S |
N=8/((2 x L/S)+0.1) |
(2 x NL)+6 |
Col 4/4 |
Col 5 X 71.54 |
col 6 X 0.17 |
Rs 2596/day |
col 6+col 7+ col 8 |
col 9 x 0.20 |
col 9+col 10 |
col 11/col 3 |
|
0.50 |
15.00 |
48.00 |
54.00 |
13.50 |
965.79 |
164.19 |
2596.00 |
3725.98 |
745.20 |
4471.18 |
93.15 |
|
1.00 |
16.00 |
35.56 |
77.12 |
19.28 |
1379.30 |
234.49 |
2596.00 |
4209.79 |
841.96 |
5051.75 |
142.06 |
|
1.50 |
16.50 |
28.39 |
91.17 |
22.80 |
1631.12 |
277.30 |
2596.00 |
4504.42 |
900.89 |
5405.31 |
190.39 |
|
2.00 |
17.00 |
23.86 |
101.44 |
25.36 |
1814.26 |
308.43 |
2596.00 |
4718.69 |
943.74 |
5662.43 |
237.32 |
|
2.50 |
17.25 |
20.53 |
108.65 |
27.17 |
1943.75 |
330.44 |
2596.00 |
4870.19 |
974.04 |
5844.23 |
284.67 |
|
3.00 |
17.50 |
18.07 |
114.42 |
28.61 |
2046.76 |
347.95 |
2596.00 |
4990.71 |
998.15 |
5988.86 |
331.43 |
|
3.50 |
17.75 |
16.19 |
119.33 |
29.84 |
2134.76 |
362.91 |
2596.00 |
5093.67 |
1018.74 |
6112.41 |
377.54 |
|
4.00 |
18.00 |
14.70 |
123.60 |
30.90 |
2210.59 |
375.81 |
2596.00 |
5182.40 |
1036.48 |
6218.88 |
423.05 |
|
4.50 |
18.25 |
13.49 |
127.41 |
31.86 |
2279.27 |
387.48 |
2596.00 |
5262.75 |
1052.55 |
6315.30 |
468.15 |
|
5.00 |
18.50 |
12.49 |
130.90 |
32.73 |
2341.51 |
398.06 |
2596.00 |
5335.57 |
1067.12 |
6402.69 |
512.63 |
|
5.50 |
18.50 |
11.52 |
132.72 |
33.18 |
2373.70 |
403.53 |
2596.00 |
5373.23 |
1074.65 |
6447.88 |
559.71 |
|
6.00 |
18.75 |
10.82 |
135.84 |
33.96 |
2429.50 |
413.02 |
2596.00 |
5438.52 |
1087.71 |
6526.23 |
603.16 |
|
6.50 |
18.85 |
10.14 |
137.82 |
34.46 |
2465.27 |
419.10 |
2596.00 |
5480.37 |
1096.08 |
6576.45 |
648.57 |
|
7.00 |
19.00 |
9.56 |
139.84 |
34.96 |
2501.04 |
425.18 |
2596.00 |
5522.22 |
1104.45 |
6626.67 |
693.17 |
|
7.50 |
19.15 |
9.06 |
141.90 |
35.48 |
2538.24 |
431.51 |
2596.00 |
5565.75 |
1113.15 |
6678.90 |
737.19 |
|
8.00 |
19.30 |
8.62 |
143.92 |
35.98 |
2574.01 |
437.59 |
2596.00 |
5607.60 |
1121.52 |
6729.12 |
780.64 |
|
L |
S |
N=8/((2 x L/S)+0.1) |
(2 x NL)+6 |
Col 4/4 |
Col 5 X 71.54 |
col 6 X 0.17 |
Rs 2596/day |
col 6+col 7+ col 8 |
col 9 x 0.20 |
col 9+col 10 |
col 11/col 3 |
|
8.50 |
19.45 |
8.22 |
145.74 |
36.44 |
2606.92 |
443.18 |
2596.00 |
5646.10 |
1129.22 |
6775.32 |
824.25 |
|
9.00 |
19.60 |
7.86 |
147.48 |
36.87 |
2637.68 |
448.41 |
2596.00 |
5682.09 |
1136.42 |
6818.51 |
867.49 |
|
9.50 |
19.80 |
7.56 |
149.64 |
37.41 |
2676.32 |
454.98 |
2596.00 |
5727.30 |
1145.46 |
6872.76 |
909.10 |
|
10.00 |
20.00 |
7.28 |
151.60 |
37.90 |
2711.37 |
460.94 |
2596.00 |
5768.31 |
1153.67 |
6921.98 |
950.82 |
|
11.00 |
21.00 |
6.98 |
159.56 |
39.89 |
2853.74 |
485.14 |
2596.00 |
5934.88 |
1186.98 |
7121.86 |
1020.32 |
|
12.00 |
22.00 |
6.72 |
167.28 |
41.82 |
2991.81 |
508.61 |
2596.00 |
6096.42 |
1219.29 |
7315.71 |
1088.65 |
|
13.00 |
23.00 |
6.51 |
175.26 |
43.82 |
3134.89 |
532.94 |
2596.00 |
6263.83 |
1252.77 |
7516.60 |
1154.62 |
|
14.00 |
24.00 |
6.32 |
182.96 |
45.74 |
3272.24 |
556.29 |
2596.00 |
6424.53 |
1284.91 |
7709.44 |
1219.85 |
|
15.00 |
25.00 |
6.16 |
190.80 |
47.70 |
3412.46 |
580.12 |
2596.00 |
6588.58 |
1317.72 |
7906.30 |
1283.49 |
|
20.00 |
25.00 |
4.71 |
194.40 |
48.60 |
3476.85 |
591.07 |
2596.00 |
6663.92 |
1332.79 |
7996.71 |
1697.82 |
|
25.00 |
25.00 |
3.81 |
196.50 |
49.13 |
3514.77 |
597.52 |
2596.00 |
6708.29 |
1341.66 |
8049.95 |
2112.85 |
|
30.00 |
30.00 |
3.81 |
234.60 |
58.65 |
4195.83 |
713.30 |
2596.00 |
7505.13 |
1501.03 |
9006.16 |
2363.82 |
|
35.00 |
30.00 |
3.29 |
236.30 |
59.08 |
4226.59 |
718.53 |
2596.00 |
7541.12 |
1508.23 |
9049.35 |
2750.56 |
|
40.00 |
30.00 |
2.90 |
238.00 |
59.50 |
4256.63 |
723.63 |
2596.00 |
7576.26 |
1515.26 |
9091.52 |
3135.01 |
|
45.00 |
30.00 |
2.59 |
239.10 |
59.78 |
4276.67 |
727.04 |
2596.00 |
7599.71 |
1519.95 |
9119.66 |
3521.10 |
|
50.00 |
30.00 |
2.34 |
240.00 |
60.00 |
4292.40 |
729.71 |
2596.00 |
7618.11 |
1523.63 |
9141.74 |
3906.73 |
|
60.00 |
35.00 |
2.27 |
278.40 |
69.60 |
4979.19 |
846.47 |
2596.00 |
8421.66 |
1684.34 |
10106.00 |
4451.98 |
|
70.00 |
35.00 |
1.96 |
280.40 |
70.10 |
5014.96 |
852.55 |
2596.00 |
8463.51 |
1692.71 |
10156.22 |
5181.74 |
|
L |
S |
N=8/((2 x L/S)+0.1) |
(2 x NL)+6 |
Col 4/4 |
Col 5 X 71.54 |
col 6 X 0.17 |
Rs 2596/day |
col 6+col 7+ col 8 |
col 9 x 0.20 |
col 9+col 10 |
col 11/col 3 |
|
80.00 |
35.00 |
1.72 |
281.20 |
70.30 |
5029.27 |
854.98 |
2596.00 |
8480.25 |
1696.05 |
10176.30 |
5916.45 |
|
90.00 |
35.00 |
1.53 |
281.40 |
70.35 |
5032.84 |
855.59 |
2596.00 |
8484.43 |
1696.89 |
10181.32 |
6654.46 |
|
100.00 |
35.00 |
1.38 |
282.00 |
70.50 |
5043.57 |
857.41 |
2596.00 |
8496.98 |
1699.40 |
10196.38 |
7388.68 |
|
125.00 |
40.00 |
1.26 |
321.00 |
80.25 |
5741.09 |
975.99 |
2596.00 |
9313.08 |
1862.62 |
11175.70 |
8869.60 |
|
150.00 |
40.00 |
1.06 |
324.00 |
81.00 |
5794.74 |
985.11 |
2596.00 |
9375.85 |
1875.17 |
11251.02 |
10614.17 |
|
175.00 |
40.00 |
0.91 |
324.50 |
81.13 |
5804.05 |
986.69 |
2596.00 |
9386.74 |
1877.35 |
11264.09 |
12378.12 |
|
200.00 |
40.00 |
0.80 |
326.00 |
81.50 |
5830.51 |
991.19 |
2596.00 |
9417.70 |
1883.54 |
11301.24 |
14126.55 |
|
250.00 |
40.00 |
0.64 |
326.00 |
81.50 |
5830.51 |
991.19 |
2596.00 |
9417.70 |
1883.54 |
11301.24 |
17658.19 |
|
300.00 |
40.00 |
0.53 |
324.00 |
81.00 |
5794.74 |
985.11 |
2596.00 |
9375.85 |
1875.17 |
11251.02 |
21228.34 |
|
350.00 |
40.00 |
0.46 |
328.00 |
82.00 |
5866.28 |
997.27 |
2596.00 |
9459.55 |
1891.91 |
11351.46 |
24677.09 |
|
400.00 |
40.00 |
0.40 |
326.00 |
81.50 |
5830.51 |
991.19 |
2596.00 |
9417.70 |
1883.54 |
11301.24 |
28253.10 |
|
450.00 |
40.00 |
0.36 |
330.00 |
82.50 |
5902.05 |
1003.35 |
2596.00 |
9501.40 |
1900.28 |
11401.68 |
31671.33 |
|
500.00 |
40.00 |
0.32 |
326.00 |
81.50 |
5830.51 |
991.19 |
2596.00 |
9417.70 |
1883.54 |
11301.24 |
35316.38 |
|
Note : 1) For calculation of carrying capacity, a tipper of 10 Tonne capacity is considered. 2) For loading and unloading of material on site,6 mimutes of ideal time i.e 0.1 hr is considered for working out No.of Trips. 3) The transportation charges beyond 15 km to 50 km are with 5 km interval, 50 km to 100 km are with 10 km interval, 100 km to 200 km are with 25 km interval and 200 km to 500 km are with 50 km interval. The transportation charges for intermediate Km within the range shall be worked out by lineraly interpolating between rates of lower and upper values in the range. |
|||||||||||
*****