SULLURUPET MUNICIPALITY

LEAD CHART COMMON SSR (2019-20)

( Excluding

Contractors profit
Cost excluding
Description

from conveyance,

charges MA @
Reference to

Convey-ance
seigniorage

Deduct O.H. &

S.No./ Item

Lead in KM

seigniorage

Un-loading

Loading &
unloading
Source of
Materials

SSR page

Code No.

Load-ing

Loading &
Unloading
charges

charges

charges

charges
number
Sl. No.

Initial

Total
C.P.)

20%
Unit

Charges
(1) (2) (3) (4) (5) (6) (7) (8) (9) (9) (10) (11) (12) (13) (14)

Cement 43/53 grade

1 Local 1 MT 4600.00 0.00 0.00 4600.00
(april 2020,G.O.RT.No 124,)

Reinforcement steel Fe- 415

2 Local 13 1 MT 36500.00 0.00 0.00 36500.00
(dec 2019 ENC Memo)

MS Plates
3 (Dec 2019 ENC Memo dt Local 1 MT 39500.00 0.00 39500.00
29.9.16)
Sand for mortor/plastering
Nellore CSSR
4 (Screened) penna M27
1 Cum 100 590.00 987.50 0.00 0.00 1577.50
(Page -12 Item - 28)

Sand for concrete Nellore CSSR

5 1 Cum 100 510.00 987.50 0.00 0.00 1497.50
(Page -12 Item - 27) penna M27

Nellore
5 Coarse Sand for filling penna
M - 004 1 Cum 100 375.00 987.50 0.00 0.00 1362.50

2nd Class Bricks

6 Local 1 BMT-A-01 1000 Nos 5 6000.00 76.93 204.63 204.63 6486.19
23 X11 X7 cm

Fly ash bricks

7 Local BMT-A.03 1000 Nos 5 25000.00 120.51 227.60 227.60 25575.71
290X225X140 mm

8 Aggregates 40mm nominal size Parlapalli 11 M - 055 1 Cum 39 830.00 402.70 0.00 0.00 1232.70

9 Aggregates 20mm nominal size Parlapalli 11 M - 053 1 Cum 39 1340.00 402.70 0.00 0.00 1742.70

Aggregates 13.20 / 12.50mm

10 Parlapalli 11 M - 052 1 Cum 39 1080.00 402.70 0.00 0.00 1482.70
nominal size

11 Aggregates 10mm nominal size Parlapalli 11 M - 051 1 Cum 39 920.00 402.70 0.00 0.00 1322.70

12 Aggregates 6mm nominal size Parlapalli 11 M - 050 1 Cum 39 725.00 402.70 0.00 0.00 1127.70
 SULLURUPET MUNICIPALITY
LEAD CHART COMMON SSR (2019-20)

13 Cost of crusher dust Parlapalli 27 M - 021 1 Cum 39 357.00 402.70 0.00 0.00 759.70

Mannar
14 Gravel / Quarry spall polur
26 M - 008 1 Cum 6 113.00 58.30 0.00 0.00 171.30

quarry rubbish
15 Parlapalli 26 M-016 1 Cum 39 84.75 402.70 0.00 0.00 487.45

Close Graded GSB - 4.75 to

16 2.36mm Parlapalli 26 M-018 1 Cum 39 510.00 402.70 0.00 0.00 912.70

Close Graded GSB 2.36mm

17 and below Parlapalli 26 M-020 1 Cum 39 485.00 402.70 0.00 0.00 887.70

40mm size HBG metel (ss-5)

18 Parlapalli 30 1 Cum 39 608.00 402.70 0.00 0.00 1010.70

20mm size HBG metel (ss-5)

19 Parlapalli 28 1 Cum 39 1016.00 402.70 0.00 0.00 1418.70

12mm size HBG metel (ss-5)

20 Parlapalli 26 1 Cum 39 808.00 402.70 0.00 0.00 1210.70

10mm size HBG metel (ss-5)

21 Parlapalli 26 1 Cum 39 680.00 402.70 0.00 0.00 1082.70

6mm size HBG metel (ss-5)

22 Parlapalli 16 1 Cum 39 524.00 402.70 0.00 0.00 926.70

Aggregate 63 to 45 mm
23 Parlapalli 27 M-038 1 Cum 39 655.00 402.70 0.00 0.00 1057.70

Aggregat 53 to 22.4 mm
24 Parlapalli 27 M-036 1 Cum 39 860.00 402.70 0.00 0.00 1262.70

Aggregate 13.2 to 5.6 mm

25 Parlapalli 27 M-043 1 Cum 39 915.00 402.70 0.00 0.00 1317.70

Aggregate 11.2 to .09 mm

26 Parlapalli 27 M-041 1 Cum 39 700.00 402.70 0.00 0.00 1102.70

Aggregate 25 mm
27 Parlapalli 27 M-054 1 Cum 39 1290.00 402.70 0.00 0.00 1692.70
 SULLURUPET MUNICIPALITY
LEAD CHART COMMON SSR (2019-20)
LEAD CHARGES

Gravel 6.00 Km

up to 5.00 Km 1 75.30 75.3

5.00 to 30 Km@ 11.30/Km 1 11.30 11.3

Total 86.6 Cum -28.30 58.30

Sand for mortar 100.00 Km

up to 5.00 Km 1 75.30 75.3

5 to 30 km @ 11.30 25 11.30 282.5

31km to 100 km 70 9.40 658

Total 1015.8 Cum -28.30 987.50

Sand for blindage and filling 100.00 Km

up to 5.00 Km 1 75.30 75.3

5 to 30 km @ 11.30 25 11.30 282.5

30km to 100 km 70 9.40 658

Total 1015.8 Cum -28.30 987.50

Metal 39.00 Km

up to 5.00 Km 1 73.20 73.20

5.00 to 30 Km@ 11.3/Km 25 11.00 275.00

above 30 Km@ 7.1/Km 9 9.10 81.90

Total 430.10 Cum -27.40 402.70

Stone 39.00 Km

up to 5.00 Km 1 73.20 73.2

5.00 to 30 Km@ 8.6/Km 25 11.00 275

above 30 Km@ 7.2/Km 9 9.10 81.9

Total 430.1 Cum -27.40 402.70

Bricks 5 Km

up to 5.00 Km 1 121.90 121.9

5.00 to 30 Km@ 12.7/Km 0 18.30 0

above Km@ 10.58/Km 0 15.20 0

 SULLURUPET MUNICIPALITY
LEAD CHART COMMON SSR (2019-20)
1000
Total 121.9 -45.70 76.20
Nos
 SULLURUPET MUNICIPALITY
LEAD CHART COMMON SSR (2019-20)

Crusher Dust 39.00 Km

up to 5.00 Km 1 73.20 73.2

5.00 to 30 Km@ 8.6/Km 25 11.00 275

above Km@ 10.58/Km 9 9.10 81.9

Total 430.1 Cum -27.40 402.70

Bricks 14 Km
up to 5.00 Km 1 121.90 121.9
5.00 to 30 Km@ 12.7/Km 9 18.30 164.7
above Km@ 10.58/Km 0 15.20 0
1000
Total 286.6 -45.7 240.9
Nos
 RATE ANALYSIS FOR FINISHED ITEMS (DATA) including sieniorage charges-2020-21

S No Description Unit Quantity Rate Rs. Amount Rs.

Cement Mortar (1 : 3)
Unit : 1cum
A. MATERIALS:
Cement kg. 480.00 3.68 1766.40
Sand (including 5% wastage) cum 1.05 1667.70 1751.09
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 460.00 92.00
Add Municipal Allowances @ 20%
18.40
Grand Total 3627.89
Cement Mortar (1 : 4)
Unit : 1cum
A. MATERIALS:
Cement kg. 360.00 3.68 1324.80
Sand (including 5% wastage) cum 1.05 1667.70 1751.09
C. LABOUR:
Man mazdoor for mixing mortar day 0.20 460.00 92.00
Add Municipal Allowances @ 20%
18.40
Grand Total 3186.29

Cost of 40mm HBG graded Metal

20% Cost of 6mm HBG metal 1 Cum 0.36 926.70 333.61
20% Cost of 10mm HBG metal
1 Cum 0.54 1082.70 584.66
918.27
Cost of 20mm HBG graded Metal
Cost of 20mm HBG metal 1 Cum 0.60 1418.70 851.22
Cost of 10mm HBG metal 1 Cum 0.40 1082.70 433.08
1284.30
Cost of 25mm HBG graded Metal
Cost of 25mm HBG metal 1 Cum 0.50 1692.70 846.35
Cost of 12.5mm HBG metal 1 Cum 0.50 1495.00 747.50
1593.85

Earthwork in excavation for Manual Meansas per drawing and technical specifications
Clause 305.1 including setting out, construction of shoring and bracing, removal of
stumps and other deleterious material and disposal upto a lead of 50 m, dressing of sides
1 and bottom and backfilling in trenches with excavated suitable material as per Technical
Specification 305 MORD / 304 MORTH

Ordinary soil
Manual Means
Upto 3 m depth
Unit = cum
Taking output = 10 cum
a)  Labour
Mate day -
S No Description Unit Quantity Rate Rs. Amount Rs.

Mazdoor (Unskilled) day 3.64 460.00 1674.40

Add Municipal Allowances @ 20%
334.88
1674.40
b&c) Overheads & Contractors
Profit 13.615 %@ 227.97
Cost of 10 cum = a+b+c 2237.25
Rate per cum = (a+b+c)/10 223.72

Filling with sand in the bottom layers not exceeding 15 cm thick, consolidating each
deposited layer by watering and ramming including cost and conveyance of water to work
2 site and all operational, incidental, labour charges, hire charges of T & P etc., complete for
finished item of work. (APSS NO. 309 & 310)

sand filling
Unit = cum
a)  Labour
Mate day -
Mazdoor (Unskilled) day 0.052 460.00 23.92
Add 20% extra on Labour for 4.78
Municipal limits
b) Material
sand cum 1.00 1,437.700 1437.70
1461.62
Overheads & Contractors Profit 13.615% 199.00
Rate per cum = a+b+c+d 1665.40

Filling with Stone crusher dust in the bottom layers not exceeding 15 cm thick,
consolidating each deposited layer by watering and ramming including cost and
3 conveyance of water to work site and all operational, incidental, labour charges, hire
charges of T & P etc., complete for finished item of work. (APSS NO. 309 & 310)

Stone crusher dust filling

Unit = cum
a)  Labour
Mate day -
Mazdoor (Unskilled) day 0.050 460.00 23.00
Add 20% extra on Labour for 4.60
Municipal limits
b) Material
Stone crusher dust cum 1.00 786.60 786.60
Overheads & Contractors Profit 13.615% 107.10
Rate per cum = a+b+c+d 921.30

Supplying, fitting and placing HYSD bar reinforcement in foundation complete as per
drawings and technical specifications for Bars below 36 mm dia including over laps and
4 wastage, where they are not welded

Unit = t
(a) Material
HYSD bars including 5 per cent for t 1.05 53000.00 55650.00
overlaps and wastage
Binding wire Page 289 kg 6.00 56.00 336.00
(b) Labour for cutting, bending,
shifting to site, tying and
placing in position
S No Description Unit Quantity Rate Rs. Amount Rs.

Blacksmith / Bar bender 1st clasa day 3.00 665.00 1995.00

Blacksmith / Bar bender 2nd day 7.00 500.00 3500.00

clasa
Mazdoor (Unskilled) day 10.00 460.00 4600.00
Add 20% extra on Labour for 2019.00
Municipal limits
51031.00
c&d) Overheads & Contractors Profit @ 13.615% 8997.00
Rate per t = a+b+c+d Per Tonne 77096.93
Kg 77.10
Brick Masonry in CM (1:6) with Bricks traditional size 23 x 11 x 7 cms 2nd class including
cost and conveyance of all materials to site of work and curing etc., complete.
5

Unit = 1cum
A. MATERIALS:
Cement kg 48.00 3680.00 176.64
Common Burnt clay Bricks size Nos
23 x 11 x 7 cms 2nd class 512.00 6225.50 3187.46
Fine aggregate (Sand) cum 0.20 1572.70 314.54
B. LABOUR:
Mason 1st class day 0.24 550.00 132.00
nd
Mason 2 class day 0.56 500.00 280.00
Mazdoor (unskilled) day 1.89 460.00 869.40
Add for MA @ 20 % 0.20 1281.40 256.28
Grand Total 5216.32
c&d) Overheads & Contractors Profit @ 13.615% 4960.04 675.31
1cum 5891.63

Plastering with CM (1:3), 12 mm thick including cost and conveyance of all materials like
cement, fine aggregate (sand) , water etc., to site and including Seigniorage charges, sales
6 & other taxes on all materials including all operational, incidental and labour charges such
as machine mixing, , curing etc.,complete .

Unit = 10 sqm
A. MATERIALS:
Cement Mortar (1:3) cum 0.15 3509.74 526.46
B. LABOUR:
Mason 1st class day 0.60 550.00 330.00
Mazdoor (unskilled) day 0.96 460.00 441.60
Add for MA @ 20 % 154.32
c&d) Overheads & Contractors Profit @ 13.615% 176.73
10 sqm 1629.11
1 sqm 162.91

Plain Cement Concrete (1:4:8) for under bed using coarse aggregate 40mm size hard ,
machine crushed granite from approved quarry including cost and conveyance of all
materials like cement, sand, coarse aggregate, water etc. to site, including seigniorage
charges, sales & other taxes on all materials and including all charges for machine mixing,
7 laying concrete in foundations and under flooring bed, ramming in 15 cm layers finishing
top surface to the required level curing etc., complete for finished item of work. (APSS No.
402)

Unit = 1cum
A. MATERIALS:
S No Description Unit Quantity Rate Rs. Amount Rs.

Cement kg 162.00 3680.00 596.16

Coarse aggregate 40 mm cum 0.90 1299.60 1169.64
Fine aggregate (Sand) cum 0.45 1572.70 707.72
Water (including for curing) kl 1.20 110.00 132.00
B. MACHINERY
Concrete Mixer 10 / 7 cft (0.2 / hour 1.00 154.50 154.50
0.8 cum) capacity
Crew charges hour 1.00 270.40 270.40
C. LABOUR:
Mason day 0.1 550.00 55.00
Mazdoor (unskilled) day 1.39 460.00 639.40
Add for MA @ 20 % - 138.88
c&d) Overheads & Contractors Profit 0.13615 3724.82 507.13
Grand Total 4370.83

Providing concrete for M15 plain/reinforced concrete in open foundations using 12 mm

nominal size Graded hard stone aggregate, mechanically mixed, placed in foundation and
compacted by vibration including curing for 14 days complete as per drawings and
technical specifiction clause 802, 803, 1202 & 1203 Mord and 1500, 1700 & 2100 Morth
8 including cost and convayance oa all materials, labour charges, seigniorage charges etc.,
complete as per S.S

P.C.C grade M 15
Design mix
Unit = cum(12 MM)
Cement T 0.275 3680.00 1012.00
Coarse sand cum 0.45 1572.70 707.72
12 mm aggregate cum 0.90 1344.24 1209.82
Water kl 1.20 110.00 132.00

(b) Labour
Mate day -
Mason (1st Class) day 0.1 550.00 55.00
Mazdoor (Unskilled) day 1.39 460.00 639.40
Add for MA @ 20 % 138.88
(c) Machinery
Mechanical concrete mixer
0.4/0.28 cum capacity fitted with
water measuring device and
preferably also with load cell. hour 0.40 394.4 157.76

e&f) Overheads & Contractors

Profit @ 13.615% 532.85
Grand Total 4585.42

Supply of precast concrete blocks for paving of M-35 grade and thickness not less than
60mm for Light traffic areas conforming to IS 15658:2006 in alll shapes and designs per
9 the manufactures specification with sand filling of 15 cm with watering etc complete for
finihed item of work.

Unit: 10 sqm
a) Labour
Mason 1st class day 0.96 550.00 528.00
Mason 2nd class day 2.24 500.00 1120.00
Mazdoor (unskiled) day 3.30 460.00 1518.00
S No Description Unit Quantity Rate Rs. Amount Rs.

Add for MA @ 20% 633.20

c) Material

supply of precast concrete blocks

for paving of M-35 grade and 10.10 311.00 3141.10
thickness not less than 60mm
Sqm
cement for CM (1:8) for bae coat
0.00
kg
cement for slurry kg 0.00
cement for pointing with CM (1:3)
0.00
kg
sand for filling cum 1.50 1437.70 2156.55
sand for pointing cum 0.00
water charges 1% 0.100 215.66
Overheads&Contractors Profit
@13.615% 750.64
Rate per 10 Sqm 10063.14
Rate per 1 Sqm 1006.31

Painting to new walls with 2 coats of acrylic emulsion paint interior grade having VOC
(Volatile Organic Compound) content less than 50 grams/ litre of approved brand and
shade over a base coat of approved water based Cement Primer of Interior Grade- 1
making 3 coats in all to give an even shade after thoroughly brushing the surface to
remove all dirt and remains of loose powdered materials, including cost and conveyance
10 of all materials to work site and all operational, incidental, labour charges etc. complete
and cost of overheads & contractors profit for finished item of work as per SS 912 for
Internal walls - Plastic emulsion paint - 2 Coats + 1 coat primer.

Total cost for 10 sqm

A) MATERIALS :
Plastic Emulsion paint (at 20
sqm / liter as per British Paints (I) 0.8 L 404 323.2
Ltd.
B) LABOUR
Painter - 1st Class 0.36 day 615 221.40
Painter - 2nd class 0.84 day 500 420.00
Sundries for Spraying Machine etc., LS
C) Labour Allowance on B 0.2 641.4 128.28
D) Overheads and Contractor's 0.13615 964.6 131.33
Profit on A+B+C
Rate per 10 sqm 1224.21
Rate per 1 Sqm 122.42

Assistant Engineer Dy.Exe.Engineer Commissioner

Sullurupet Municipality Sullurupet Municipality Sullurupet Municipality