Government of Rajasthan

Water Resources Department

Name of work : Rehabilitation of Surwal Medium Irrigation project Under RWSLIP, Tehsil &Dist. -Sawai
Madhopur .

ABSTRACT OF COST
Rehabilitation of Earthen Dam

S.No. BSR Reference Items QTY. UNIT RATE AMOUNT

Cutting & clearance of jungle, bushes, shrubs
Ankra/Ipomoea, Juliflora typna etc. on canal and bunds
As per WR BSR in dry/moist/slushy conditions including disposal as per
SWM 2022 Ch. No- instructions of the Engineer-in-charge. Cost of wood
1 147000.00 Sqm 2.5 367500.00
XVIII & Item No has been deducted from rates and thus will be property
1(b) & P.No- 88 of contractor after cutting.Thick

Earth work in rough (borrow area) excavation for

embankments in hard soil, morrum or highly
weathered strata dry or moist, including laying in
20 cm layers (before compaction) and breaking of
clods, sorting of grass, pebbles etc. and dressing
when compacted by vibro compactor, vibro sheep
foot roller, sheep foot roller/pneumatic tyred roller
to obtain dry density of at least 98% of
Ch. No-V & Item No
Standard Proctor's density with initial lift of
2 28321.1 cum 212.25 6011153.48
16 b+c & P.No-14 1.5m (Excluding charges for compaction and
watering) including loading and un-loading
wherever required complete in all respect.With
lead beyond 250 m and up to 750 m (½ Km) .Add
extra for each subsequent lead of 500m or part
there of beyond ½ Km and up to 5 km

Compaction of earth or highly weathered strata By

mechanical equipment such as sheep foot roller/
Ch. No-V & Item No pneumatic tyred roller/vibro compactor / vibro sheep
3 28321.1 Cum 41 1161165.10
16(b- ii) & P.No- 14 foot compactor required as per site condition to obtain
dry density of (ii) at least 98% of Standard Proctor's
density

Watering of earth including cost of carriage of water

Ch. No-V & Item No when source of water up to 1 Km
4 46217.3 Cum 11.1 513012.03
28(a) & P.No-
Excavation including loading, unloading, disposal and
dressing of excavated earth within initial lead of 50m
Ch. No-V & Item No and lift up to 1.5m including dressing of excavated area
5 32795.45 cum 93 3049976.85
1(b) & P.No- 11 and dewatering wherever required complete in all
respect .Hard / dense soil

Extra Lead Over Item No 5 of Excavated Material For

Lead beyond 250m & upto 750m (For average 1/2
Ch. No-XII& Item Km)Add extra for each subsequent lead of 500m or
6 28321.1 Cum 34.25 969997.68
No1(b)& P.No- 38 part ,there of beyond 1/2 Km & upto 5 km

Compaction of earth or highly weathered strata By

mechanical equipment such as sheep foot roller/
pneumatic tyred roller/vibro compactor / vibro sheep
Ch. No-V & Item No foot compactor required as per site condition to obtain
7 17896.2 Cum 38 680055.6
16(b-i) & P.No- 14 dry density of (i) at least 95% of Standard Proctor's
density
 Plaster in cement sand mortar 1:4 including racking of
Ch. No-VIII & Item joints, smooth finishing & curing etc. complete
8 118.69 Sqm 287 34064.03
No2(a) & P.No- 22 including all leads of all construction materials of
thickness: 20mm

Supplying and laying sand of grade as per design

Ch. No-V& Item requirement in required profile including all lead &
9 lifts.This item is to be used only for laying filter / 4085.62 Cum 1620 6618704.40
No30& P.No- 15
inverted filter

Supplying and laying aggregate in layers and profile as

Ch. No-V& Item specified including all leads & lifts.
10 3867.90 Cum 1120 4332048.00
No31(b)& P.No- 15 This item is to be used only for laying filter / inverted
filter . Broken ballast 20 to 40 mm size

Supplying stone, spall and laying Rip rap in required

profile properly hand packed using stone of specified
Ch. No-V& Item size including all lead & lifts .23 cm thickness (± 5 %
11 6109.23 Cum 1604 9799204.92
No35(a)& P.No- 15 thickness tolerance)

Supplying and laying quarry spalls properly graded but

Ch. No-V& Item not more than 10cm in size with spreading in required
12 profile including all leads & lifts 1262.25 Cum 781 985817.25
No33& P.No- 15

Supplying, Laying & consolidation of quarry rubbish

to required grade & camber in layers not exceeding 15
Ch. No-V& Item cm. thickness (loose) by road roller as per 3440.25
13 Cum 597 2053829.25
No49& P.No- 17 specifications including dressing etc. complete.

Design, Drawing, fabrication, supply, erection, testing

and commissioning of Vent liners (steel liners for
sluice/tunnel or as per requirement in
Dam/irrigation system) including Embedded parts
consisting of liner plates, anchors, stiffeners, girders,
fasteners etc. and any required necessary item, with
all accessories for all types of Gates/ sluice channels/
any section of water resources projects including
cost of all materials, machinery, labour, cutting,
aligning, anchoring, welding, finishing, cleaning, tools
and tackles, applying two coat of zinc rich epoxy
primer to give dry film thickness of 70± 5 microns and
Ch. No-XII& Item finish coat (two coats) of solvent less coal tar epoxy
14 2 Tonne 123304 246608.00
No1(b)& P.No- 38 paint using airless spray to provide dry film
thickness of 150± 5 microns per coat thus total
dry film thickness of all coats, including primer
coating, should not be less than 350 microns.,
including packing & forwarding, transportation charges
complete, as per specifications and approved drawings.

Providing and fixing steel gate, grating , and grills

made of angles, tees, square bars, flats,or black pipe
As per PWD BSR
with holdfast and fittings complete as per design and
15 SWM 2019 Ch. B-9 300 Kg 68 20400.00
drawing including cutting welding and fabrication with
item No 9.8.1
priming coat of red oxide

Total 36843536.59
 Government of Rajasthan
Water Resources Department

Name of work : Rehabilitation of Surwal Medium Irrigation project Under RWSLIP, Tehsil &Dist. -Sawai
Madhopur .
Detailed Estimate
Rehabilitation of Earthen Dam

S.No. Items NO. L W H Qty.

Cutting & clearance of jungle, bushes, shrubs Ankra/Ipomoea,
Juliflora typna etc. on canal and bunds in dry/moist/slushy
conditions including disposal as per instructions of the
Engineer-in-charge. Cost of wood has been deducted from rates
and thus will be property of contractor after cutting.Thick
1

Dam (Inner Side) 140 30 15 63000

Outer Side 140 30 20 84000
Total 147000 sqm
Earth work in rough (borrow area) excavation for embankments
in hard soil, morrum or highly weathered strata dry or moist,
including laying in 20 cm layers (before compaction) and
breaking of clods, sorting of grass, pebbles etc. and dressing
when compacted by vibro compactor, vibro sheep foot roller,
sheep foot roller/pneumatic tyred roller to obtain dry density
of at least 98% of Standard Proctor's density with initial lift
of 1.5m (Excluding charges for compaction and watering) As per Earthwork Statement
2 28321.1 Cum
including loading and un-loading wherever required complete Annexure -B
in all respect.With lead beyond 250 m and up to 750 m (½
Km) .Add extra for each subsequent lead of 500m or part there
of beyond ½ Km and up to 5 km

Compaction of earth or highly weathered strata By mechanical

equipment such as sheep foot roller/ pneumatic tyred
As per Earthwork Statement
3 roller/vibro compactor / vibro sheep foot compactor required as 28321.10 Cum
Annexure -B
per site condition to obtain dry density of (ii) at least 98% of
Standard Proctor's density
Watering of earth including cost of carriage of water when As per Earthwork Statement
4 46217.30 Cum
source of water up to 1 Km Annexure -A + Annexure -B
Excavation including loading, unloading, disposal and dressing
of excavated earth within initial lead of 50m and lift up to 1.5m
including dressing of excavated area and dewatering wherever
required complete in all respect .Hard / dense soil
5

As per Earthwork Statement Annexure -B ( COT Cutting) 28321.1

As per Earthwork Statement Annexure -C (Toe Filter ) 4474.35
TOTAL 32795.45 Cum
Add extra over item 10 (a) for lead beyond 250m & upto 750m
(for average 1/2Km).Add extra for each subsequent lead of As per Earthwork Statement
6 500m or part, there of beyond ½ Km. & upto 5 Km 28321.1 Cum
Annexure -B
 Compaction of earth or highly weathered strata By mechanical
equipment such as sheep foot roller/ pneumatic tyred
roller/vibro compactor / vibro sheep foot compactor required as As per Earthwork Statement
7 per site condition to obtain dry density of (i) at least 95% of 17896.20 Cum
Annexure -A
Standard Proctor's density

Plaster in cement sand mortar 1:4 including racking of joints,

smooth finishing & curing etc. complete including all leads of
all construction materials of thickness: 20mm
8
Sluice 2 3.14 1.5 7 65.94
2 3.14 2.1 4 52.75
Total 118.69 Sqm
Supplying and laying sand of grade as per design requirement
in required profile including all lead & lifts.This item is to be
9 used only for laying filter / inverted filter As per Statement Annexure-D 4085.62 Cum

Supplying and laying aggregate in layers and profile as

specified including all leads & lifts. This item is to be used
10 only for laying filter / inverted filter . Broken ballast As per Statement Annexure-D 3867.90 Cum
20 to 40 mm size

Supplying stone, spall and laying Rip rap in required profile

properly hand packed using stone of specified size including all
lead & lifts .23 cm thickness (± 5 % thickness tolerance)
11
U/S Dam 33 30 8.5 0.23 1935.45
Toe Filter As per Statement Annexure-D 4173.78
Total 6109.23 Cum
Supplying and laying quarry spalls properly graded but not
more than 10cm in size with spreading in required profile
12 including all leads & lifts
U/S of Dam 33 30 8.5 0.15 1262.25
1262.25 Cum
Supplying, Laying & consolidation of quarry rubbish to
required grade & camber in layers not exceeding 15 cm.
13 thickness (loose) by road roller as per specifications including
dressing etc. complete.
Top of Dam 139 30 5.5 0.15 3440.25 Cum
Design, Drawing, fabrication, supply, erection, testing and
commissioning of Vent liners (steel liners for sluice/tunnel
or as per requirement in Dam/irrigation system) including
Embedded parts consisting of liner plates, anchors, stiffeners,
girders, fasteners etc. and any required necessary item, with all
accessories for all types of Gates/ sluice channels/ any section
of water resources projects including cost of all materials,
machinery, labour, cutting, aligning, anchoring, welding,
finishing, cleaning, tools and tackles, applying two coat of
zinc rich epoxy primer to give dry film thickness of 70± 5
microns and finish coat (two coats) of solvent less coal tar
14 epoxy paint using airless spray to provide dry film 2 Tonne
thickness of 150± 5 microns per coat thus total dry film
thickness of all coats, including primer coating, should not
be less than 350 microns., including packing & forwarding,
transportation charges complete, as per specifications and
approved drawings.
 Providing and fixing steel gate, grating , and grills made of
angles, tees, square bars, flats,or black pipe with holdfast and
fittings complete as per design and drawing including cutting
15 welding and fabrication with priming coat of red oxide (Sluice 300 Kg
Well Cover )
 E/W Statement of Surwal Dam
Annexure -A

TOTAL AVERAGE
TOTAL FILLING AVERAGE CUTTING TOTAL CUTTING TOTAL FILLING
RD Length CUTTING
AREA (SQM) AREA (SQM)
FILLING AREA
VOUME (CUM) VOLUME (CUM)
AREA (SQM) (SQM)

240 30.00 0.00 11.8679 - - - -

270 30.00 0.00 7.5990 0.00 9.73 0.00 291.90
300 30.00 0.00 10.8049 0.00 9.20 0.00 276.00
330 30.00 0.00 11.1347 0.00 10.97 0.00 329.10
360 30.00 0.00 3.5563 0.00 7.35 0.00 220.50
390 30.00 0.00 3.5473 0.00 3.55 0.00 106.50
420 30.00 0.00 3.0544 0.00 3.30 0.00 99.00
450 30.00 0.00 2.8506 0.00 2.95 0.00 88.50
480 30.00 0.00 3.7312 0.00 3.29 0.00 98.70
510 30.00 0.00 2.9001 0.00 3.32 0.00 99.60
540 30.00 0.00 3.0607 0.00 2.98 0.00 89.40
570 30.00 0.00 3.0545 0.00 3.06 0.00 91.80
600 30.00 0.00 3.0254 0.00 3.04 0.00 91.20
630 30.00 0.00 3.4675 0.00 3.25 0.00 97.50
660 30.00 0.00 3.7472 0.00 3.61 0.00 108.30
690 30.00 0.00 3.8470 0.00 3.80 0.00 114.00
720 30.00 0.00 3.7135 0.00 3.78 0.00 113.40
750 30.00 0.00 3.4508 0.00 3.58 0.00 107.40
780 30.00 0.00 3.4143 0.00 3.43 0.00 102.90
810 30.00 0.00 3.3590 0.00 3.39 0.00 101.70
840 30.00 0.00 3.0718 0.00 3.22 0.00 96.60
870 30.00 0.00 3.1194 0.00 3.10 0.00 93.00
900 30.00 0.00 1.8622 0.00 2.49 0.00 74.70
930 30.00 0.00 1.8622 0.00 1.86 0.00 55.80
960 30.00 0.00 2.7055 0.00 2.28 0.00 68.40
990 30.00 0.00 2.6326 0.00 2.67 0.00 80.10
1020 30.00 0.00 2.6326 0.00 2.63 0.00 78.90
1050 30.00 0.00 3.475 0.00 3.05 0.00 91.50
1080 30.00 0.00 3.4055 0.00 3.44 0.00 103.20
1110 30.00 0.00 3.5414 0.00 3.47 0.00 104.10
1140 30.00 0.00 4.1871 0.00 3.86 0.00 115.80
1170 30.00 0.00 4.2541 0.00 4.22 0.00 126.60
1200 30.00 0.00 4.277 0.00 4.27 0.00 128.10
1230 30.00 0.00 4.121 0.00 4.20 0.00 126.00
1260 30.00 0.00 4.1384 0.00 4.13 0.00 123.90
1290 30.00 0.00 4.0466 0.00 4.09 0.00 122.70
1320 30.00 0.00 4.0793 0.00 4.06 0.00 121.80
1350 30.00 0.00 7.1404 0.00 5.61 0.00 168.30
1380 30.00 0.00 7.4035 0.00 7.27 0.00 218.10
1410 30.00 0.00 7.2061 0.00 7.30 0.00 219.00
1440 30.00 0.00 3.307 0.00 5.26 0.00 157.80
1470 30.00 0.00 3.2224 0.00 3.26 0.00 97.80
1500 30.00 0.00 3.0023 0.00 3.11 0.00 93.30
1530 30.00 0.00 5.1012 0.00 4.05 0.00 121.50
1560 30.00 0.00 5.0375 0.00 5.07 0.00 152.10
1590 30.00 0.00 4.9831 0.00 5.01 0.00 150.30
1620 30.00 0.00 5.0703 0.00 5.03 0.00 150.90
1650 30.00 0.00 5.0383 0.00 5.05 0.00 151.50
1680 30.00 0.00 3.0089 0.00 4.02 0.00 120.60
1710 30.00 0.00 2.9448 0.00 2.98 0.00 89.40
1740 30.00 0.00 3.031 0.00 2.99 0.00 89.70
1770 30.00 0.00 2.5213 0.00 2.78 0.00 83.40
1800 30.00 0.00 2.3369 0.00 2.43 0.00 72.90
1830 30.00 0.00 2.1003 0.00 2.22 0.00 66.60
1860 30.00 0.00 2.1453 0.00 2.12 0.00 63.60
1890 30.00 0.00 2.4639 0.00 2.30 0.00 69.00
1920 30.00 0.00 2.5524 0.00 2.51 0.00 75.30
1950 30.00 0.00 1.5127 0.00 2.03 0.00 60.90
1980 30.00 0.00 1.6303 0.00 1.57 0.00 47.10
2010 30.00 0.00 1.6099 0.00 1.62 0.00 48.60
2040 30.00 0.00 1.5212 0.00 1.57 0.00 47.10
2070 30.00 0.00 2.1225 0.00 1.82 0.00 54.60
2100 30.00 0.00 3.1796 0.00 2.65 0.00 79.50
2130 30.00 0.00 4.1748 0.00 3.68 0.00 110.40
2160 30.00 0.00 5.3882 0.00 4.78 0.00 143.40
2190 30.00 0.00 6.4798 0.00 5.93 0.00 177.90
2220 30.00 0.00 6.4343 0.00 6.46 0.00 193.80
2250 30.00 0.00 6.6467 0.00 6.54 0.00 196.20
2280 30.00 0.00 3.2186 0.00 4.93 0.00 147.90
2310 30.00 0.00 2.9671 0.00 3.09 0.00 92.70
2340 30.00 0.00 2.8877 0.00 2.93 0.00 87.90
2370 30.00 0.00 2.7097 0.00 2.80 0.00 84.00
2400 30.00 0.00 2.0722 0.00 2.39 0.00 71.70
2430 30.00 0.00 1.9299 0.00 2.00 0.00 60.00
2460 30.00 0.00 1.9374 0.00 1.93 0.00 57.90
2490 30.00 0.00 2.4901 0.00 2.21 0.00 66.30
2520 30.00 0.00 2.4799 0.00 2.49 0.00 74.70
2550 30.00 0.00 2.4799 0.00 2.48 0.00 74.40
2580 30.00 0.00 2.4799 0.00 2.48 0.00 74.40
2610 30.00 0.00 1.4714 0.00 1.98 0.00 59.40
2640 30.00 0.00 1.0143 0.00 1.24 0.00 37.20
2670 30.00 0.00 0.8068 0.00 0.91 0.00 27.30
2700 30.00 0.00 0.0179 0.00 0.41 0.00 12.30
2730 30.00 0.00 0.053 0.00 0.04 0.00 1.20
2760 30.00 0.00 0.0154 0.00 0.03 0.00 0.90
2790 30.00 0.00 0.4057 0.00 0.21 0.00 6.30
2820 30.00 0.00 2.0379 0.00 1.22 0.00 36.60
2850 30.00 0.00 3.4663 0.00 2.75 0.00 82.50
2880 30.00 0.00 2.7379 0.00 3.10 0.00 93.00
2910 30.00 0.00 3.3798 0.00 3.06 0.00 91.80
2940 30.00 0.00 5.2013 0.00 4.29 0.00 128.70
2970 30.00 0.00 4.3127 0.00 4.76 0.00 142.80
3000 30.00 0.00 3.5075 0.00 3.91 0.00 117.30
3030 30.00 0.00 2.7101 0.00 3.11 0.00 93.30
3060 30.00 0.00 0.7705 0.00 1.74 0.00 52.20
3090 30.00 0.00 0.8412 0.00 0.81 0.00 24.30
3120 30.00 0.00 2.4019 0.00 1.62 0.00 48.60
3150 30.00 0.00 2.739 0.00 2.57 0.00 77.10
3180 30.00 0.00 2.627 0.00 2.68 0.00 80.40
3210 30.00 0.00 2.0521 0.00 2.34 0.00 70.20
3240 30.00 0.00 0.1355 0.00 1.09 0.00 32.70
3270 30.00 0.00 0.1154 0.00 0.13 0.00 3.90
3300 30.00 0.00 0.3008 0.00 0.21 0.00 6.30
3330 30.00 0.00 0.6196 0.00 0.46 0.00 13.80
3360 30.00 0.00 2.5724 0.00 1.60 0.00 48.00
3390 30.00 0.00 2.5533 0.00 2.56 0.00 76.80
3420 30.00 0.00 2.5344 0.00 2.54 0.00 76.20
3450 30.00 0.00 1.9249 0.00 2.23 0.00 66.90
3480 30.00 0.00 1.3955 0.00 1.66 0.00 49.80
3510 30.00 0.00 1.5923 0.00 1.49 0.00 44.70
3540 30.00 0.00 14.5560 0.00 8.07 0.00 242.10
3570 30.00 0.00 17.2520 0.00 15.90 0.00 477.00
3600 30.00 0.00 15.6120 0.00 16.43 0.00 492.90
3630 30.00 0.00 14.1900 0.00 14.90 0.00 447.00
3660 30.00 0.00 13.7450 0.00 13.97 0.00 419.10
3690 30.00 0.00 13.4800 0.00 13.61 0.00 408.30
3720 30.00 0.00 11.6490 0.00 12.56 0.00 376.80
3750 30.00 0.00 10.1560 0.00 10.90 0.00 327.00
3780 30.00 0.00 10.0550 0.00 10.11 0.00 303.30
3810 30.00 0.00 9.9540 0.00 10.00 0.00 300.00
3840 30.00 0.00 9.8530 0.00 9.90 0.00 297.00
3870 30.00 0.00 9.7530 0.00 9.80 0.00 294.00
3900 30.00 0.00 9.6530 0.00 9.70 0.00 291.00
3930 30.00 0.00 9.5530 0.00 9.60 0.00 288.00
3960 30.00 0.00 9.4540 0.00 9.50 0.00 285.00
3990 30.00 0.00 9.3550 0.00 9.40 0.00 282.00
4020 30.00 0.00 9.0820 0.00 9.22 0.00 276.60
4050 30.00 0.00 8.8120 0.00 8.95 0.00 268.50
4080 30.00 0.00 9.4100 0.00 9.11 0.00 273.30
4110 30.00 0.00 9.0930 0.00 9.25 0.00 277.50
4140 30.00 0.00 8.6520 0.00 8.87 0.00 266.10
4170 30.00 0.00 8.3860 0.00 8.52 0.00 255.60
4200 30.00 0.00 7.9160 0.00 8.15 0.00 244.50
0.00 17896.20

Net Fill QTY 17896.20 Cum

Net Exc. QTY 0.0000
17896.20
 E/W Statement of Surwal Dam D/S Toe Filter
Annexure-C

TOTAL AVERAGE
TOTAL FILLING AVERAGE CUTTING TOTAL CUTTING TOTAL FILLING
RD Length CUTTING
AREA (SQM) AREA (SQM)
FILLING AREA
VOUME (CUM) VOLUME (CUM)
AREA (SQM) (SQM)

270 30.00 0.0000 0 - - - -

300 30.00 1.751 0 0.88 0.00 26.27 0.00
330 30.00 2.634 0 2.19 0.00 65.78 0.00
360 30.00 0.727 0 1.68 0.00 50.42 0.00
390 30.00 0.727 0 0.73 0.00 21.81 0.00
420 30.00 2.308 0 1.52 0.00 45.53 0.00
450 30.00 3.545 0 2.93 0.00 87.80 0.00
480 30.00 3.747 0 3.65 0.00 109.38 0.00
510 30.00 3.077 0 3.41 0.00 102.36 0.00
540 30.00 2.977 0 3.06 0.00 91.80 0.00
570 30.00 3.043 0 3.07 0.00 92.21 0.00
600 30.00 3.104 0 2.26 0.00 67.77 0.00
630 30.00 1.414 0 1.43 0.00 42.92 0.00
660 30.00 1.447 0 1.45 0.00 43.64 0.00
690 30.00 1.462 0 1.46 0.00 43.86 0.00
720 30.00 1.462 0 1.44 0.00 43.31 0.00
750 30.00 1.425 0 1.44 0.00 43.08 0.00
780 30.00 1.447 0 1.77 0.00 53.24 0.00
810 30.00 2.102 0 2.14 0.00 64.17 0.00
840 30.00 2.176 0 2.22 0.00 66.62 0.00
870 30.00 2.265 0 2.04 0.00 61.34 0.00
900 30.00 1.824 0 1.82 0.00 54.72 0.00
930 30.00 1.824 0 1.85 0.00 55.55 0.00
960 30.00 1.879 0 1.90 0.00 57.11 0.00
990 30.00 1.928 0 4.04 0.00 121.07 0.00
1020 30.00 6.143 0 3.95 0.00 118.38 0.00
1050 30.00 1.749 0 1.75 0.00 52.58 0.00
1080 30.00 1.756 0 1.75 0.00 52.61 0.00
1110 30.00 1.751 0 2.79 0.00 83.64 0.00
1140 30.00 3.825 0 3.83 0.00 114.75 0.00
1170 30.00 3.825 0 2.68 0.00 80.33 0.00
1200 30.00 1.53 0 1.53 0.00 45.96 0.00
1230 30.00 1.534 0 1.54 0.00 46.11 0.00
1260 30.00 1.54 0 1.33 0.00 39.84 0.00
1290 30.00 1.116 0 1.33 0.00 39.90 0.00
1320 30.00 1.544 0 2.42 0.00 72.50 0.00
1350 30.00 3.289 0 3.25 0.00 97.61 0.00
1380 30.00 3.218 0 3.27 0.00 98.15 0.00
1410 30.00 3.325 0 1.99 0.00 59.78 0.00
1440 30.00 0.66 0 0.66 0.00 19.79 0.00
1470 30.00 0.659 0 0.66 0.00 19.77 0.00
1500 30.00 0.659 0 0.96 0.00 28.85 0.00
1530 30.00 1.264 0 1.26 0.00 37.92 0.00
1560 30.00 1.264 0 1.26 0.00 37.92 0.00
1590 30.00 1.264 0 1.27 0.00 37.95 0.00
1620 30.00 1.266 0 1.27 0.00 37.95 0.00
1650 30.00 1.264 0 1.61 0.00 48.30 0.00
1680 30.00 1.956 0 1.97 0.00 58.95 0.00
1710 30.00 1.974 0 2.95 0.00 88.37 0.00
1740 30.00 3.917 0 3.95 0.00 118.37 0.00
1770 30.00 3.974 0 3.99 0.00 119.84 0.00
1800 30.00 4.015 0 3.57 0.00 106.98 0.00
1830 30.00 3.117 0 3.13 0.00 93.98 0.00
1860 30.00 3.148 0 3.11 0.00 93.38 0.00
1890 30.00 3.077 0 3.06 0.00 91.67 0.00
1920 30.00 3.034 0 2.38 0.00 71.42 0.00
1950 30.00 1.727 0 1.73 0.00 51.77 0.00
1980 30.00 1.724 0 1.72 0.00 51.72 0.00
2010 30.00 1.724 0 1.74 0.00 52.13 0.00
2040 30.00 1.751 0 1.76 0.00 52.74 0.00
2070 30.00 1.765 0 1.17 0.00 35.22 0.00
2100 30.00 0.583 0 0.58 0.00 17.46 0.00
2130 30.00 0.581 0 0.53 0.00 15.98 0.00
2160 30.00 0.484 0 0.61 0.00 18.17 0.00
2190 30.00 0.727 0 0.73 0.00 21.81 0.00
2220 30.00 0.727 0 0.73 0.00 21.81 0.00
2250 30.00 0.727 0 0.89 0.00 26.75 0.00
2280 30.00 1.056 0 1.02 0.00 30.74 0.00
2310 30.00 0.993 0 0.99 0.00 29.84 0.00
2340 30.00 0.996 0 0.97 0.00 29.22 0.00
2370 30.00 0.952 0 1.57 0.00 46.97 0.00
2400 30.00 2.179 0 2.14 0.00 64.22 0.00
2430 30.00 2.102 0 2.05 0.00 61.49 0.00
2460 30.00 1.997 0 1.59 0.00 47.63 0.00
2490 30.00 1.178 0 1.19 0.00 35.55 0.00
2520 30.00 1.1780 0 1.18 0.00 35.25 0.00
2550 30.00 1.192 0 1.04 0.00 31.34 0.00
2580 30.00 1.158 0 0.95 0.00 28.64 0.00
2610 30.00 0.931 0 0.96 0.00 28.74 0.00
2640 30.00 0.978 0 0.47 0.00 14.07 0.00
2670 30.00 0.938 0 0.00 0.00 0.00 0.00
4474.35 0.00

Net Fill QTY 0.00 Cum

Net Exc. QTY 4474.3500 Cum
4474.35
 SURWAL IRRIGATION PROJECT
Statement for filter at D/S Toe Surwal Dam
Annexure-D
Area Avg Area Distance Volume (in cum)
RD Dry gravel sand Dry stone gravel sand (m) Dry stone gravel
stone
270 0 0 0
300 1.217 1.157 1.249 0.6085 0.5785 0.6245 30 18.26 17.36
330 1.217 1.157 1.249 1.217 1.157 1.249 30 36.51 34.71
360 1.217 1.157 1.249 1.217 1.157 1.249 30 36.51 34.71
390 1.217 1.157 1.249 1.217 1.157 1.249 30 36.51 34.71
420 1.667 1.549 1.641 1.442 1.353 1.445 30 43.26 40.59
450 1.709 1.585 1.677 1.688 1.567 1.659 30 50.64 47.01
480 1.757 1.627 1.719 1.733 1.606 1.698 30 51.99 48.18
510 1.864 1.72 1.812 1.8105 1.6735 1.7655 30 54.32 50.21
540 1.834 1.693 1.785 1.849 1.7065 1.7985 30 55.47 51.2
570 1.854 1.711 1.803 1.844 1.702 1.794 30 55.32 51.06
600 1.872 1.726 1.818 1.863 1.7185 1.8105 30 55.89 51.56
630 1.683 1.563 1.655 1.7775 1.6445 1.7365 30 53.33 49.34
660 1.729 1.603 1.695 1.706 1.583 1.675 30 51.18 47.49
690 1.75 1.62 1.712 1.7395 1.6115 1.7035 30 52.19 48.35
720 1.75 1.62 1.712 1.75 1.62 1.712 30 52.5 48.6
750 1.699 1.576 1.668 1.7245 1.598 1.69 30 51.74 47.94
780 1.73 1.603 1.695 1.7145 1.5895 1.6815 30 51.44 47.69
810 1.647 1.531 1.623 1.6885 1.567 1.659 30 50.66 47.01
840 1.683 1.563 1.655 1.665 1.547 1.639 30 49.95 46.41
870 1.753 1.599 1.691 1.71775 1.581 1.673 30 51.53 47.43
900 1.458 1.367 1.459 1.60525 1.483 1.575 30 48.16 44.49
930 1.458 1.367 1.459 1.458 1.367 1.459 30 43.74 41.01
960 1.492 1.396 1.488 1.475 1.3815 1.4735 30 44.25 41.45
990 1.52 1.421 1.513 1.506 1.4085 1.5005 30 45.18 42.26
1020 2.071 1.9 1.992 1.7955 1.6605 1.7525 30 53.87 49.82
1050 1.605 1.494 1.586 1.838 1.697 1.789 30 55.14 50.91
1080 1.623 1.51 1.602 1.614 1.502 1.594 30 48.42 45.06
1110 1.61 1.51 1.591 1.6165 1.51 1.5965 30 48.5 45.3
1140 1.777 1.646 1.738 1.6935 1.578 1.6645 30 50.81 47.34
1170 1.777 1.646 1.738 1.777 1.646 1.738 30 53.31 49.38
1200 1.727 1.646 1.692 1.752 1.646 1.715 30 52.56 49.38
1230 1.739 1.612 1.704 1.733 1.629 1.698 30 51.99 48.87
1260 1.755 1.625 1.717 1.747 1.6185 1.7105 30 52.41 48.56
1290 2.244 2.051 2.143 1.9995 1.838 1.93 30 59.99 55.14
1320 1.768 1.636 1.728 2.006 1.8435 1.9355 30 60.18 55.31
1350 2.599 2.359 2.45 2.1835 1.9975 2.089 30 65.51 59.93
1380 2.578 2.341 2.433 2.5885 2.35 2.4415 30 77.66 70.5
1410 2.609 2.368 2.46 2.5935 2.3545 2.4465 30 77.81 70.64
1440 2.096 1.922 2.014 2.3525 2.145 2.237 30 70.58 64.35
1470 2.117 1.94 2.032 2.1065 1.931 2.023 30 63.2 57.93
1500 2.138 1.958 2.05 2.1275 1.949 2.041 30 63.83 58.47
1530 2.09 1.917 2.009 2.114 1.9375 2.0295 30 63.42 58.13
1560 2.09 1.917 2.009 2.09 1.917 2.009 30 62.7 57.51
1590 2.116 1.939 2.031 2.103 1.928 2.02 30 63.09 57.84
1620 2.085 1.912 2.004 2.1005 1.9255 2.0175 30 63.02 57.77
1650 2.106 1.93 2.022 2.0955 1.921 2.013 30 62.87 57.63
1680 2.007 1.844 1.936 2.0565 1.887 1.979 30 61.7 56.61
1710 2.03 1.864 1.956 2.0185 1.854 1.946 30 60.56 55.62
1740 1.909 1.759 1.851 1.9695 1.8115 1.9035 30 59.09 54.35
1770 1.934 1.781 1.873 1.9215 1.77 1.862 30 57.65 53.1
1800 1.934 1.781 1.873 1.934 1.781 1.873 30 58.02 53.43
1830 2.046 1.878 1.971 1.99 1.8295 1.922 30 59.7 54.89
1860 2.064 1.894 1.986 2.055 1.886 1.9785 30 61.65 56.58
1890 2.023 1.858 1.95 2.0435 1.876 1.968 30 61.31 56.28
1920 1.998 1.836 1.928 2.0105 1.847 1.939 30 60.32 55.41
1950 1.963 1.806 1.898 1.9805 1.821 1.913 30 59.42 54.63
1980 2.022 1.857 1.949 1.9925 1.8315 1.9235 30 59.78 54.95
2010 2.071 1.9 1.992 2.0465 1.8785 1.9705 30 61.4 56.36
2040 2.167 1.983 2.075 2.119 1.9415 2.0335 30 63.57 58.25
2070 2.216 2.026 2.118 2.1915 2.0045 2.0965 30 65.75 60.14
2100 1.446 1.356 1.448 1.831 1.691 1.783 30 54.93 50.73
2130 1.518 1.419 1.511 1.482 1.3875 1.4795 30 44.46 41.63
2160 1.556 1.452 1.544 1.537 1.4355 1.5275 30 46.11 43.07
2190 1.571 1.465 1.557 1.5635 1.4585 1.5505 30 46.91 43.76
2220 1.589 1.481 1.573 1.58 1.473 1.565 30 47.4 44.19
2250 1.561 1.456 1.548 1.575 1.4685 1.5605 30 47.25 44.06
2280 1.505 1.408 1.5 1.533 1.432 1.524 30 45.99 42.96
2310 1.433 1.345 1.437 1.469 1.3765 1.4685 30 44.07 41.3
2340 1.4 1.316 1.408 1.4165 1.3305 1.4225 30 42.5 39.92
2370 1.382 1.301 1.393 1.391 1.3085 1.4005 30 41.73 39.26
2400 1.561 1.456 1.548 1.4715 1.3785 1.4705 30 44.15 41.36
2430 1.535 1.434 1.526 1.548 1.445 1.537 30 46.44 43.35
2460 1.499 1.403 1.495 1.517 1.4185 1.5105 30 45.51 42.56
2490 1.299 1.229 1.321 1.399 1.316 1.408 30 41.97 39.48
2520 1.299 1.229 1.321 1.299 1.229 1.321 30 38.97 36.87
2550 1.312 1.239 1.331 1.3055 1.234 1.326 30 39.17 37.02
2580 1.228 1.213 1.305 1.27 1.226 1.318 30 38.1 36.78
2610 1.156 1.104 1.196 1.192 1.1585 1.2505 30 35.76 34.76
2640 1.208 1.149 1.241 1.182 1.1265 1.2185 30 35.46 33.8
2670 1.164 1.111 1.203 1.186 1.13 1.222 30 35.58 33.9
Total 4173.78 3867.90
Annexure-D
ume (in cum)

sand

18.74
37.47
37.47
37.47
43.35
49.77
50.94
52.97
53.96
53.82
54.32
52.1
50.25
51.11
51.36
50.7
50.45
49.77
49.17
50.19
47.25
43.77
44.21
45.02
52.58
53.67
47.82
47.9
49.94
52.14
51.45
50.94
51.32
57.9
58.07
62.67
73.25
73.4
67.11
60.69
61.23
60.89
60.27
60.6
 60.53
60.39
59.37
58.38
57.11
55.86
56.19
57.66
59.36
59.04
58.17
57.39
57.71
59.12
61.01
62.9
53.49
44.39
45.83
46.52
46.95
46.82
45.72
44.06
42.68
42.02
44.12
46.11
45.32
42.24
39.63
39.78
39.54
37.52
36.56
36.66
4085.62
 SURWAL IRRIGATION PROJECT
COT EARTH WORK STATEMENT
Annexure -B
Area (m2) Avg area Distance Volume (Cum)
chainage
cutting filling cutting filling (m) cutting filling
1140 30.5644 30.5644 0 0 0 0 0
1170 30.7669 30.7669 30.66565 30.66565 30 919.97 919.97
1200 30.7159 30.7159 30.7414 30.7414 30 922.24 922.24
1230 30.43 30.43 30.57295 30.57295 30 917.19 917.19
1260 31.2937 31.2937 30.86185 30.86185 30 925.86 925.86
1290 25.9569 25.9569 28.6253 28.6253 30 858.76 858.76
1320 30.0582 30.0582 28.00755 28.00755 30 840.23 840.23
1350 56.9676 56.9676 43.5129 43.5129 30 1305.39 1305.39
1380 56.6935 56.6935 56.83055 56.83055 30 1704.92 1704.92
1410 57.107 57.107 56.90025 56.90025 30 1707.01 1707.01
1440 31.8372 31.8372 44.4721 44.4721 30 1334.16 1334.16
1470 31.9397 31.9397 31.88845 31.88845 30 956.65 956.65
1500 32.6656 32.6656 32.30265 32.30265 30 969.08 969.08
1530 30.0587 30.0587 31.36215 31.36215 30 940.86 940.86
1560 30.1564 30.1564 30.10755 30.10755 30 903.23 903.23
1590 30.2542 30.2542 30.2053 30.2053 30 906.16 906.16
1620 29.9612 29.9612 30.1077 30.1077 30 903.23 903.23
1650 30.1564 30.1564 30.0588 30.0588 30 901.76 901.76
1680 28.4591 28.4591 29.30775 29.30775 30 879.23 879.23
1710 28.649 28.649 28.55405 28.55405 30 856.62 856.62
1740 31.7518 31.7518 30.2004 30.2004 30 906.01 906.01
1770 31.9515 31.9515 31.85165 31.85165 30 955.55 955.55
1800 32.1518 32.1518 32.05165 32.05165 30 961.55 961.55
1830 29.4588 29.4588 30.8053 30.8053 30 924.16 924.16
1860 29.5533 29.5533 29.50605 29.50605 30 885.18 885.18
1890 29.2711 29.2711 29.4122 29.4122 30 882.37 882.37
1920 28.9886 28.9886 29.12985 29.12985 30 873.9 873.9
1950 27.7489 27.7489 28.36875 28.36875 30 851.06 851.06
1980 28.6975 28.6975 28.2232 28.2232 30 846.7 846.7
2000 29.5096 29.5096 29.10355 29.10355 20 582.07 582.07
TOTAL 28321.1 28321.1
Name of work : Rehabilitation of Surwal Medium Irrigation project Under RWSLIP, Tehsil &Dist.
-Sawai Madhopur .
Abstract of Cost
Repair & Renovation of Waste Weir
S.No. BSR Referance Items Qty. Unit RATE AMOUNT
Excavation including loading unloading disposal and
dressing of excavated rock within initial lead of 50m and
Ch. No-V & Item lift upto 1.5m in dry or moist including dressing of
1 No 2(b) & P.No- excavated area, de-watering wherever required complete in 7473.9 Cum 229 1711523.10
12 all respect.Hard rock not requiring blasting

Plaster in cement sand mortar 1:4 including racking of

Ch. No-VIII & joints, smooth finishing & curing etc. complete including
2 Item No2(a) & all leads of all construction materials of thickness: 20mm 1668 Sqm 287 478716.00
P.No- 22

Random rubble stone masonry (using R. R. stones where

75 % stones to be not less than 15 cm in size in any
direction and weighing not less than 23 kg.) for foundation
Ch. No-VII & Item including curing with all leads of all construction materials
3 No 1©+8(a) & including curing etc. complete.(a) in cement sand mortar 20.25 Cum 4297 87014.25
P.No- 19 ,20 1:5 & add for super structure.

Providing and Laying in position of Cement concrete

Nominal mix (1:1.5:3) including leads of all construction
materials, curing, compaction and finishing with rendering
Ch. No-IX & Item in cement sand mortar 1:3 (1 cement : 3 coarse sand) and
4 No 6(d) & P.No- making good the joints excluding the cost of centering, 64.80 Cum 6055 392364.00
26 shuttering and reinforcement. Well graded crusher broken
stone aggregate of maximum size upto; 20mm

Providing and laying cement concrete coping in (1:2:4)

Ch. No-XVIII & with maximum size of crusher broken aggregate upto 20
5 Item No 17(b) & mm including shuttering etc. with all leads of material 67.5 Sqm 320 21600.00
P.No- 89 complete in all respect in thickness of: 50mm

Total 2691217.35
Name of work : Rehabilitation of Surwal Medium Irrigation project Under RWSLIP, Tehsil &Dist. -Sawai
Madhopur .
Detailed estimate
Repair & Renovation of Waste Weir
S.No. Items No L W H Qty.
Excavation including loading unloading disposal and dressing of
excavated rock within initial lead of 50m and lift upto 1.5m in dry or
moist including dressing of excavated area, de-watering wherever
1 required complete in all respect.Hard rock not requiring blasting
Area
Bye Wash 5 30 49.826 7473.9 Cum
Plaster in cement sand mortar 1:4 including racking of joints, smooth
finishing & curing etc. complete including all leads of all construction
materials of thickness: 20mm

2 canal waste weir 5 30 4.6 690

wall on main canal 8 30 2 480
gate wall 2 30 4.7 282
step 2 30 3.6 216
Total 1668 Sqm
Random rubble stone masonry (using R. R. stones where 75 % stones
to be not less than 15 cm in size in any direction and weighing not less
than 23 kg.) for foundation including curing with all leads of all
construction materials including curing etc. complete.(a) in cement
3 sand mortar 1:5 & add for super structure.

canal waste weir apron 3 30 0.5 0.45 20.25

Total 20.25 Cum
Providing and Laying in position of Cement concrete Nominal mix
(1:1.5:3) including leads of all construction materials, curing,
compaction and finishing with rendering in cement sand mortar 1:3 (1
cement : 3 coarse sand) and making good the joints excluding the cost
of centering, shuttering and reinforcement. Well graded crusher broken
4
stone aggregate of maximum size upto; 20mm

canal waste weir apron 3 30 4.8 0.15 64.80

Total 64.80 Cum
Providing & laying cement concrete coping in (1 : 2 : 4) with maximum
size of crusher broken aggregate upto 20 mm, including shuttering etc.
with all leads of material complete in all respect in thickness of:- 75
5 mm.
canal waste weir 3 30 0.45 40.50
gate wall 2 30 0.45 27.00
Total 67.5 Sqm