2024

PROPOSAL
SPRINKLER IRRIGATION SYSTEM

Muhammad Abedullah
Project Code: 22703240519106 (POT22363)

JAFFER AGRO SERVICES (PRIVATE) LIMITED

Citi Tower, 33-A, Block 6, P.E.C.H.S, Sharah-e-Faisal
Karachi,
UAN: 111-527-527; Visit us at: www.jaffer.com May 27, 2024
 Date: 27-May-2024

To:
Deputy Director Agriculture
On farm Water Management
Khanewal

Subject: Submission: Technical & Financial Proposals on High Efficiency Irrigation System
Name of Project : Muhammad Abedullah (POT22363)
JASPL Design Code : CG0302

Dear Sir:

We here by submit you technical and financial proposal for aforementioned project on High Efficiency Irrigation
System on 4 acres for your further necessary verification, onward submission and approval.

With kindest regards,

Jaffer Agro Services (Pvt) Ltd

Citi Towers, 33-A, Block-6, P.E.C.H.S., Shahrah-e-Faisal, Karachi. 75400
Work: +92 (21)- 343 73 111 (15 lines)
Fax: +92 (21) 343 73 054
UAN 111 527 527

Note: This is an electronic document and does not require signature

Jaffer Agro Services (PVT) Ltd

TABLE OF CONTENTS

1. GENERAL INFORMATION & CROP INFORMATION 4

2.1 DESIGN SHEET OF RAINGUN 5

2.2 DESIGN SHEET BOUNDARY PLANTATION 6

3. SYSTEM HEAD LOSS 7

4. PUMP SELECTION & POWER REQUIREMENT 7

5. BILL OF MATERIAL 8

6. DESIGN MAP 10

7. PERFORMANCE CHART OF MODEL (162&163 ) 11

8. TERMS & CONDITIONS 12

9. WARRANTY & CONDITIONS OF USAGE 13

10. ACKNOWLEDGEMENT OF ADDITIONAL SERVICES & CHARGES 14

3
Jaffer Agro Services (PVT) Ltd

Annexure 4.2 (a-i)

PUNJAB RESILIENT & INCLUSIVE AGRICULTURE TRANSFORMATION (PRIAT) PROJECT
SPRINKLER IRRIGATION SYSTEM DESIGN PROFRMA (FIELD CROPS)
1. GENERAL INFORMATION & CROP INFORMATION F.Y.: 2023-2024

SITE IDENTIFICATION

Farmer Name: Muhammad Abedullah CNIC No.: 3 1 1 0 2 - 0 5 7 0 1 0 8 - 3

Phone No.: 9 2 3 0 5 - 5 4 9 5 5 5 1 Fard -e-Milkiyat No.

N: 29 46.332
GPS Coordinate (Degree
Village/ Chak/ Mouza: Chistian Farm House
Decimal)
E: 72 50.127

Tehsil: Mian Channu District: Khanewal

Total Land holding (Acres): 20.00 Scheme area (Acres): 4.00

Crop (Main) Wheat/Fodder System Type Sprinkler

Name of SSC: Jaffer Agro Services Private Limited Topography: Flat

GENERAL INFORMATION
Crop-I : Wheat Crop-II : Maize (Fodder)

Sowing (Month): Nov Sowing (Month): Jul

Crop
Harvesting Harvesting
Mar Oct
(Month): (Month):
Broadcastin
Spacing (m): Plant x Plant RowxRow Broadcasting Spacing (m): Plant x Plant Broadcasting Row x Row Broadcasting
g
Soil Type: Loamy

Quality: EC (ppm) - pH -

Available Water Sources: Canal

Perennial / Non-Perennial - Perennial Sanctioned Discharge (lps) 30

Canal
Warabandi Time (Min) 180 Available Water (m³) 19440
Dia (Delivery Pipe) (inches) N/A Depth of Water Table from Ground (m) -

Tubewell Flow Rate (lps) N/A Depth of Water Table from Ground (ft) N/A

Power source (Diesel/ Electricity/ Solar) - Solar Pump Setting Depth (m) N/A

Dia (Dug Well) (m) N/A Well Total Depth (m) N/A
Dug Well
Water Table Depth (m) N/A Water Available (m³) N/A

Others Name of water source Water Available (m³)

Water Quality EC (ppm) - pH - Fe -

PROPOSED OPERATIONAL MECHANISM

Direct Suction/ Pumping Engine Power (HP)

Water Storage Pond* Yes Available Phase & KVA N/A

Dual Pumping Solar Capacity (KW) 7.5

* Shape Trapezoidal Pond Lining Type Not Available Volume (m³) 0

CROP WATER REQUIREMENT

Description Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec

ETo (mm/day) 1.5 2.4 3.9 5.1 6.4 7.1 5.8 5.4 4.9 3.4 1.9 1.4

KC (Wheat) 1.15 1.00 0.30 - - - - - - - 0.70 0.90

Cf (Wheat) 1.00 1.00 0.80 - - - - - - - 0.30 0.80

CWR (Wheat) 1.73 2.40 0.94 - - - - - - - 0.40 1.01

KC (Maize (Fodder)) - - - - - - 0.30 0.70 1.20 0.90 - -

Cf (Maize (Fodder)) - - - - - - 0.40 1.00 1.00 0.90 - -

CWR (Maize (Fodder)) - - - - - - 0.70 3.78 5.88 2.75 - -

System Efficiency (%) 80%

Leaching Requirement (LR) (mm) 0.06

Description Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Consumptive Use- Crop-I
2.29 3.19 1.24 - - - - - - - 0.53 1.34
(mm/day)
Consumptive Use- Crop-II
- - - - - - 0.93 5.03 7.82 3.66 - -
(mm/day)
Peak Crop Water Requirement
7.82
(mm/day)

4
Jaffer Agro Services (PVT) Ltd

PUNJAB RESILIENT & INCLUSIVE AGRICULTURE TRANSFORMATION (PRIAT) PROJECT

SPRINKLER IRRIGATION SYSTEM DESIGN PROFRMA (FIELD CROPS)
2.1 DESIGN SHEET OF RAINGUN
Zone # 01 to 24
S.No Parameters Unit Full Circle Total

1 Total area under HEIS Acres 4.00 4.00

2 No. of Zone Nos. 24 24

3 Zone Area Acres 0.17

4 Design reference evapotranspiration, ETo mm/day 4.9

5 Design Crop factor at maturity, Kc - 1.2

6 Plant to Plant Spacing m

Broadcasting
7 Row to Row Spacing m

8 Irrigation system efficiency % 80

9 Effective crop root depth m 0.5

10 Sprinkler flow rate LPH 18252

11 Nozzle Size mm 16

12 Nozzle operating pressure m 30

13 Wetted radius of Sprinkler/Nozzle m 29

14 Maximum wind velocity km/hr 3

Wetted radius of Sprinkler/Nozzle (15%
15 m 24
wind reduction)
16 Sprinkler overlapping along lateral % 100

17 Sprinkler overlapping between lateral % 67

18 Lateral to Lateral Spacing m 32.0

19 Sprinkler to Sprinkler Spacing m 24.0

20 Irrigation cycle (assume one day) Days 1

21 Leaching requirement Fraction 0.06

22 Peak daily consumptive use per day mm/d 7.4

23 Total Number of Sprinkler/Raingun Nos. 1.0

24 Total flow rate LPH 18252

25 Application rate mm/hr 27.06

26 Operation time / Zone* Hrs 0.27 6.52

*May be less than 12 hrs per day
*Farmer will be responsible to use alternate power source to operate the system during unavailability

5
Jaffer Agro Services (PVT) Ltd

2.2 DESIGN SHEET BOUNDARY PLANTATION

Emitter Spacing (m) 0.30 Emitter flow rate (LPH) 2

Boundary
No. of Designed Drip line
Block# Perimeter Plantation Total Flow
Emitters Block Flow length
Flow
Units m m LPH LPH LPH m

Block 1 255 850 1700 18252 19952 255

Total 255 850 255

6
Jaffer Agro Services (PVT) Ltd

PUNJAB RESILIENT & INCLUSIVE AGRICULTURE TRANSFORMATION (PRIAT) PROJECT

SPRINKLER IRRIGATION SYSTEM DESIGN PROFRMA (FIELD CROPS)
3. SYSTEM HEAD LOSS
I-Pipe Network

Component Length (m) ID Flow Opening Factor Velocity HL/100m H/L

Unit m mm lph - m/s m m
Main Line- A 60 85.6 19952 - 0.96 1.05 0.63
Main Line- B 152 59.8 9976 - 0.98 1.67 2.54
Total Pipe Network 3.18
II-Other

Description H/L (m) Description H/L (m) Description H/L (m)

Fittings Losses (15% of Pipe Network) 0.48 Disc Filter 0.00 Venturi/Fertigation 0.00
Dripper Operating Pressure 30.00 Hydro-cyclone/Media Filter 0.00 Flow Meter Head Loss 3.00
Pump Suction Head 3.00 Pump Delivery Head 0.00 Misc. Head Losses 3.00
Elevation Difference Total 42.65

4. PUMP SELECTION & POWER REQUIREMENT

Power Source Impeller Diameter (mm) Pump Model

Solar NA Stainless Steel Mono Block Pumpset 40-160 / 7.5HP (2900 rpm)

Efficiency* (%) Hp kWh

Flow Rate (LPS) Head (m)
Pump Prime Mover Calculated Selected Calculated Selected

5.54 42.65 60 85 6.18 7.50 4.61 5.6

*Select centrifugal Pump Efficiency ≥ 60% & submersible pump ≥ 65%
PUMP CURVE

7
Jaffer Agro Services (PVT) Ltd

PUNJAB RESILIENT & INCLUSIVE AGRICULTURE TRANSFORMATION (PRIAT) PROJECT

SPRINKLER IRRIGATION SYSTEM DESIGN PROFRMA (FIELD CROPS)
5. BILL OF MATERIAL F.Y : 2023-2024 (BOM Version PRIAT V21.0)

Name of Beneficiary / Project : Muhammad Abedullah Dated: Monday, May 27, 2024 Contact Number: 0305-5495551
POT22363 Address: Chistian Farm House Area Manager: Rana Rashid Ali Area (ac): 4.00
District: Khanewal System Type: Sprinkler Designed By: Muhammad Shahbaz Iqbal Design Code: CG0302
Sr.No GST/PST GST/PST Total Price Inc.
Item Description Make Model Specification Quantity Unit Unit Price Total Price
. Rate Price (Rs.) GST
1 Pumpset and Prime Mover

Stainless Steel Mono Block Pumpset 40-160 / 7.5HP

1.1 Monoblock Pump Hydromech SSHMBP40-160-7.5HP 1 No. 189,422.00 189,422 18% 34,095.96 223,518
(2900 rpm)

SubTotal: 189,422 34,096 223,518

2 PVC / PE / QC Pipes
2.1 PVC Pipe ISO-4422 RPA090050SGS00600 PVC Pipe 90mm x 5.0kg/cm2 (5.8mtr/length) 69.6 Mtr 558.0 38,836.80 18% 6,990.62 45,827
2.2 PVC Pipe ISO-4422 RPA063050SGS00600 PVC Pipe 63mm x 5.0kg/cm2 (5.8mtr/length) 632.2 Mtr 294.0 185,866.80 18% 33,456.02 219,323
2.3 PVC Pipe ISO-4422 RPA050063SGS00600 PVC Pipe 50mm x 6.3kg/cm2 (5.8mtr/length) 23.2 Mtr 252.0 5,846.40 18% 1,052.35 6,899
SubTotal: 230,550 41,499 272,049
3 Filtration and Fertigation
3.1 Handle Valve Local HV1 Handle Valve 1" 1 No. 643.00 643 18% 115.74 759
3.2 Gun Metal Valve Local GMV1.5PN16 Gun Metal Valve 1.5" (PN 16) 1 No. 3,745.00 3,745 18% 674.10 4,419
SubTotal: 4,388 790 5,178
4 Emitting System / Laterals / Sprinklers / Rain Gun and Accessories
4.1 Rain Gun KOMET (ITALY) 162N08 Medium Volume Rain Gun Model 162 (Full Circle) 1 No. 33,554.00 33,554 18% 6,039.72 39,594
4.2 Rain Gun KOMET (ITALY) 163N8 Medium Volume Rain Gun Model 163 (Part Circle) 1 No. 45,297.00 45,297 18% 8,153.46 53,450
J-Turbo Aqura 16mm, 2 lph, 30cm - WT 0.9mm
4.3 Inline Imported/ISO JTA1620302 400 Mtr 49.60 19,840 18% 3,571.20 23,411
(400mtr/roll)
GI Hydrant-complete incl. brass gate valve
4.4 Hydrant Local GIH1.5 24 No. 8,594.00 206,256 18% 37,126.08 243,382
[1.5", Light Grade L2, GI]
SubTotal: 304,947 54,890 359,837
5 Valve System and Monitoring Equipment
5.1 Ball Valve Imported/ISO BV63HSW PVC Ball Valve 63mm SW with HDPE Seat Ring 2 No. 4,128.00 8,256.00 18% 1,486.08 9,742
5.2 ARV Imported/ISO ARVC100 Air Release valve and Vacuum Breaker (Plastic) 1" 9 No. 2,986.00 26,874.00 18% 4,837.32 31,711
5.3 Water Meter Imported/ISO SMWM2.0 SH-MECH Water Meter 2.0" 1 No. 19,296.00 19,296.00 18% 3,473.28 22,769
5.4 Flush Valve Imported/ISO SFV50 Sub Main Flush Valve 50mm 1 No. 258.80 258.80 18% 46.58 305
5.5 NRV KITZ NRV2 Non Return Valve 2" 1 No. 4,531.00 4,531.00 18% 815.58 5,347
5.6 Pressure Gauge Imported/ISO PGGF Pressure Gauge Glycerin Filled 2.5" Dial 3 No. 2,054.00 6,162.00 18% 1,109.16 7,271
SubTotal: 65,378 11,768 77,146
6 Fitting & accessiries
6.1 Fittings_Acc Local/ISO FAFR PVC Fittings and Accessories for Sprinkler 1 LumpSum 7% 16,138.50 18% 2,904.93 19,043
6.2 Sprinkler NA MSHUAS2.0 Head Unit Fitting 2" (Sprinkler) 1 Lumpsum 16,563.00 16,563.00 18% 2,981.34 19,544
SubTotal: 32,702 5,886 38,588
7 Civil Work
7.1 Sign Board NA SB Sign Board [Brick Masonary] 1 LumpSum 15,000.00 15,000.00 18% 2,700.00 17,700
Concrete for Hydrant (Medium Volume Rain Gun)
7.2 Concret NA CFHMV A=2'x1.5'x1' 24 LumpSum 2,145.00 51,480.00 18% 9,266.40 60,746
B=1'X1'X2'
Platform Construction for Head Unit: Size:
7.3 Plateform NA PFCFHURG 1 LumpSum 35,000.00 35,000.00 18% 6,300.00 41,300
8ftx5ftx2ft
SubTotal: 101,480 18,266 119,746
TOTAL MATERIAL COST IN PAK RUPEES 928,866 167,196 1,096,062
8 Service Charges / Trenching and Backfilling
8.1 Trenching and Backfilling T&B Trenching and Backfilling (2'X2.5') 695 R. mtr 82.03 57,007.38 16% 9,121.18 66,129
8.2 Survey Design and Estimation SCSDE Survey,Design and Estimation 1 Lumpsum 25,740.00 25,740.00 16% 4,118.40 29,858
8.3 Transportation SCT46 Transportation charges for ≥4 to <6 acres 1 Lumpsum 21,806.40 21,806.40 16% 3,489.02 25,295
8.4 Installation SCI45 Installation charges for ≥4 to <5 acres 1 Lumpsum 41,276.40 41,276.40 16% 6,604.22 47,881
8.5 Post Installation SCPIS Post Installation Services 1 LumpSum 6% 55,731.98 16% 8,917.12 64,649
SubTotal: 201,562 32,250 233,812

TOTAL PROJECT COST IN PAK RUPEES 1,130,428 199,446 1,329,874

TOTAL PROJECT COST IN PAK RUPEES INCLUSIVE GST 1,329,874
Per Acre Cost (Rs.) 332,469
Total Government Share (Rs.) 997,406
Farmer Share (Rs.) 332,469
Additional Service Charges (Rs.) 132,987
Total Farmer Share (Rs.) 465,456
BOM Version PRIAT V21.0

Cost Sharing
Upto 7.5 acres >7.50-12.5 acres Total
Description
@ 75% Govt & 25% Farmer Share @ 60% Govt & 40% Farmer Share PKR %
System Cost (PKR) 1,329,874 1,329,874 100%
Govt Share (PKR) 997,406 997,406 75%
Farmer Share (PKR) 332,469 332,469 25%
TOTAL FARMER SHARE (IN CASH) (PROJECT FARMER SHARE + ADDITIONAL SERVICE CHARGES) 465,456

8
Jaffer Agro Services (PVT) Ltd

6. DESIGN MAP

Note:
1. Map is not to scale.
2. All dimensions are in meters.

9
Jaffer Agro Services (PVT) Ltd

7. PERFORMANCE CHART OF MODEL (162&163 )

10
Jaffer Agro Services (PVT) Ltd

8. TERMS & CONDITIONS

11
Jaffer Agro Services (PVT) Ltd

9. WARRANTY & CONDITIONS OF USAGE

12
Jaffer Agro Services (PVT) Ltd

10. ACKNOWLEDGEMENT OF ADDITIONAL SERVICES & CHARGES

I, Mr./Mrs. S/W/D/o ,

resident of hereby acknowledge that Jaffer Agro

Services (Private) Limited has duly informed me of the necessity for additional services within the HEIS

framework.

I understand that availing these extra services will result in additional charges of amount Rs.132987 and I
hereby approve these charges.

The following are the details of the additional services for which I am agreeing to pay beyond the

farmer's share for the work order under PRIAT

a. Real-time field monitoring to promptly track crop health and detect issues.

b. Irrigation and fertigation scheduling by experienced agronomists to optimize crop yield.

c. Identification and recommendations about control of insects, pests, and diseases to ensure optimal

plant health and productivity.

d. Proactive measures enabling farmers to take timely action proactively.

e. Weather predictions.

f. Precision agriculture and analytics including plant health monitoring, nitrogen zone assessment,

plant stress detection, and soil and organic matter analysis.

Farmer Name:

Farmer CNIC:

System POT #: POT22363

Signature:

Date:

13