2024

PROPOSAL
DRIP IRRIGATION SYSTEM

Asad Ullah
Project Code: 22703240519104 (POT22361)

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: [Link] 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 : Asad Ullah (POT22361)
JASPL Design Code : CG312

Dear Sir:

We here by submit you technical and financial proposal for aforementioned project on High Efficiency Irrigation
System on 7.5 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 INLINE 5

2.2 DESIGN SHEET ONLINE 6

2.3 DESIGN SHEET BOUNDARY PLANTATION 7

3. SYSTEM HEAD LOSS 8

4. PUMP SELECTION & POWER REQUIREMENT 8

5. BILL OF MATERIAL 9

6. DESIGN MAP 11

7. PICTORIAL REPRESENTATION OF (ORCHARD ) 12

8. TERMS & CONDITIONS 13

9. WARRANTY & CONDITIONS OF USAGE 14

10. ACKNOWLEDGEMENT OF ADDITIONAL SERVICES & CHARGES 15

3
Jaffer Agro Services (PVT) Ltd

Annexure 4.2 (a-i)

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

SITE IDENTIFICATION

Farmer Name: Asad Ullah CNIC No.: 3 1 1 0 2 - 6 1 0 1 6 6 5 -

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

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

Tehsil: Mian Channu District: Khanewal

Total Land holding (Acres): 20.00 Scheme area (Acres): 7.50

Crop (Main) Citrus System Type Drip

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

GENERAL INFORMATION
Crop-I : Citrus Crop-II : Garlic

Sowing (Month): - Sowing (Month): Oct

Crop
Harvesting
Harvesting (Month): - May
(Month):
Spacing (m): Plant x Plant 5.49 RowxRow 5.49 Spacing (m): Plant x Plant 0.3 Row x Row 0.38

Soil Type: Loamy

Quality: EC (ppm) - pH -

Available Water Sources: Canal

Perennial / Non-Perennial - Perennial Sanctioned Discharge (lps) 850

Canal
Warabandi Time (Min) 180 Available Water (m³) 1683
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 N/A Water Available (m³) N/A

Water Quality EC (ppm) - pH - Fe -

PROPOSED OPERATIONAL MECHANISM

Direct Suction/ Pumping Engine Power (HP) N/A

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) 921

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 (Citrus) 0.70 0.70 0.70 0.70 0.70 0.70 0.70 0.70 0.70 0.70 0.70 0.70

Cf (Citrus) 0.79 0.79 0.79 0.79 0.79 0.79 0.79 0.79 0.79 0.79 0.79 0.79

CWR (Citrus) 0.83 1.33 2.16 2.82 3.54 3.93 3.21 2.99 2.71 1.88 1.05 0.77

KC (Garlic) 1.00 1.00 1.00 0.85 0.75 - - - - 0.75 0.85 1.00

Cf (Garlic) 1.00 1.00 1.00 0.80 0.70 - - - - 0.40 0.60 0.90

CWR (Garlic) 1.50 2.40 3.90 3.47 3.36 - - - - 1.02 0.97 1.26

System Efficiency (%) 90%

Description Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Consumptive Use- Crop-I
0.92 1.47 2.40 3.13 3.93 4.36 3.56 3.32 3.01 2.09 1.17 0.86
(mm/day)
Consumptive Use- Crop-II
1.67 2.67 4.33 3.85 3.73 - - - - 1.13 1.08 1.40
(mm/day)
Peak Crop Water Requirement
4.36
(mm/day)

4
Jaffer Agro Services (PVT) Ltd

PUNJAB RESILIENT & INCLUSIVE AGRICULTURE TRANSFORMATION (PRIAT) PROJECT

DRIP IRRIGATION SYSTEM DESIGN PROFRMA (ORCHARDS)
2.1 DESIGN SHEET INLINE
[Link] Parameters Unit Block 1 to 5 Total

Nos. of Blocks Similar in Flow &

1 Nos. 5 5.00
Pattern (Nos.)

2 Block Area Acres 0.60 3.00

Total Area under Drip Irrigation

3 Acres 3.00 3.00
System (Acres)

4 Crop - Garlic

Design reference
5 mm/day 3.9
evapotranspiration, ETo

6 Design Crop factor at maturity, Kc - 1.0

7 Canopy Factor - 1.0

8 Lateral spacing m 0.76

9 Shaded area % 100

10 Irrigation system efficiency % 90

11 Emitter flow rate LPH 2.0

12 Emitter spacing m 0.30

13 No. of crop rows per drip line Nos. 1

14 Irrigation cycle (assume one day) Days 1

Peak daily consumptive use per

15 mm/d 4.3
day

16 Total drip line length / Zone m 3187 15934

17 Total no. of emitters / Zone Nos. 10623 53113

18 Total flow rate /Zone LPH 21245

19 Application rate mm/hr 8.75

20 Operation time / Zone* Hrs 0.50 2.48

*May be less than 12 hrs per day

*Farmer will be responsible to use alternate power source to operate the system during
unavailability of solar power

5
Jaffer Agro Services (PVT) Ltd

PUNJAB RESILIENT & INCLUSIVE AGRICULTURE TRANSFORMATION (PRIAT) PROJECT

DRIP IRRIGATION SYSTEM DESIGN PROFRMA (ORCHARDS)
2.2 DESIGN SHEET ONLINE
Block 7 &
[Link]. Parameters Unit Block 6 Total
8
Nos. of Blocks Similar in Flow &
1 Nos. 1 2 3.0
Pattern (Nos.)

2 Block area Acres/Block 0.50 2.00 4.5

Total Area under Drip Irrigation

3 Acres 0.50 4.00 4.5
System (Acres)

3 Orchard - Citrus Citrus

Design reference
4 mm/day 7.10 7.10
evapotranspiration, ETo

5 Design Crop factor at maturity, Kc - 0.70 0.70

6 Plant spacing m 5.49 5.49

7 Row spacing m 5.49 5.49

8 Canopy Diameter m 5.49 5.49

9 Canopy area m2 23.6 23.6

10 Canopy factor at maturity % 79 79

11 Irrigation system efficiency % 90 90

12 Emitter flow rate LPH 24 24

13 No. of Emitter per plant Nos. 4 4
14 Total Flow per plant LPH 96 96
15 No. of drip lines per row Nos. 2 2

16 Irrigation cycle (assume one day) Days 1 1

17 Peak daily consumptive use per day mm/d 4.33 4.33

18 No. of plants /Zone Nos. 67 269 605

19 Drip line length / Zone m 738 2951 6639

20 Total no. of emitters / Zone Nos. 269 1076 2420

21 Total flow rate /Zone LPH 6454 25817

22 Application rate mm/hr 3.19 3.19

23 Operation time / Zone Hrs 1.36 1.36 4.08

*May be less than 12 hrs per day

*Farmer will be responsible to use alternate power source to operate the system during
unavailability of solar power

6
Jaffer Agro Services (PVT) Ltd

2.3 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 1 139 463 927 21245 22172 139

Block 4 144 480 960 21245 22205 144

Block 7 97 323 647 25817 26463 97

Block 8 134 447 893 25817 26710 134

Total 514 1713 514

7
Jaffer Agro Services (PVT) Ltd

PUNJAB RESILIENT & INCLUSIVE AGRICULTURE TRANSFORMATION (PRIAT) PROJECT

DRIP IRRIGATION SYSTEM DESIGN PROFRMA (ORCHARDS)
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
Lateral 60 13.60 525 - 1.00 4.83 2.90
Sub Main-I 30 85.6 26710 - 1.29 1.20 0.36
Sub Main-II 37 59.8 14750 - 1.46 1.78 0.66
Main Line- A 194 85.6 26710 - 1.29 1.81 3.51
Total Pipe Network 7.43
II-Other

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

Fittings Losses (15% of Pipe Network) 1.11 Disc Filter 2.00 Venturi/Fertigation 6.00
Dripper Operating Pressure 10.00 Hydro-cyclone/Media Filter 4.00 Flow Meter Head Loss 3.00
Pump Suction Head 3.00 Pump Delivery Head 0.00 Misc. Head Losses 3.00
Elevation Difference 0.00 Total 39.54

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

7.42 39.54 65 85 7.08 7.50 5.28 5.6

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

8
Jaffer Agro Services (PVT) Ltd

PUNJAB RESILIENT & INCLUSIVE AGRICULTURE TRANSFORMATION (PRIAT) PROJECT

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

Name of Beneficiary / Project : Asad Ullah Dated: Monday, May 27, 2024 Contact Number: 0305-5495551
POT22361 Address: Chistian Farm House Area Manager: Rana Rashid Ali Area (ac): 7.50
District: Khanewal System Type: Drip Designed By: Muhammad Shahbaz Iqbal Design Code: CG312
[Link] GST/PST GST/PST Price Total Price Inc.
Item Description Make Model Specification Quantity Unit Unit Price Total Price
. Rate (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) 493 Mtr 558.0 275,094.00 18% 49,516.92 324,611
2.2 PVC Pipe ISO-4422 RPA063050SGS00600 PVC Pipe 63mm x 5.0kg/cm2 (5.8mtr/length) 371.2 Mtr 294.0 109,132.80 18% 19,643.90 128,777
2.3 PVC Pipe ISO-4422 RPA050063SGS00600 PVC Pipe 50mm x 6.3kg/cm2 (5.8mtr/length) 156.6 Mtr 252.0 39,463.20 18% 7,103.38 46,567
SubTotal: 423,690 76,264 499,954
3 Filtration and Fertigation
3.1 Screen Filters Imported/ISO JPSF12 Super Flow Screen Filter 12m3/hr 1 No. 11,871.00 11,871.00 18% 2,136.78 14,008
3.2 Sand Media Imported/ISO CM025SM Clean Master Media Filter 25m3/hr 1 SET 125,340.00 125,340.00 18% 22,561.20 147,901
3.3 Disc Filter Imported/ISO DCLM25 Disclean Filter 25m3/hr - L Type 1 No. 47,856.00 47,856.00 18% 8,614.08 56,470
3.4 Ventury Manifold Imported/ISO MGGM20150 Fertigation Manifold 2 "x 1.5" 1 No. 16,113.00 16,113.00 18% 2,900.34 19,013
3.5 Ventury Assembly Imported/ISO VA1.5 Ventury Assembly Complete 1.5" 1 No. 14,859.00 14,859 18% 2,674.62 17,534
3.6 Handle Valve Local HV1 Handle Valve 1" 1 No. 643.00 643 18% 115.74 759
SubTotal: 216,682 39,003 255,685
4 Emitting System / Laterals / Sprinklers / Rain Gun and Accessories
4.1 Poly Tube Imported/ISO PT162-1.2 Drip Poly Tube 16mm - WT 1.2mm (400mtr/roll) 7600 Mtr 52.50 399,000.00 18% 71,820.00 470,820
4.2 Dripper Imported/ISO PCD24 Online Dripper 24LPH PC 2500 No. 36.70 91,750 18% 16,515.00 108,265
J-Turbo Aqura 16mm, 2 lph, 30cm - WT 0.9mm
4.3 Inline Imported/ISO JTA1620302 16800 Mtr 49.60 833,280 18% 149,990.40 983,270
(400mtr/roll)
SubTotal: 1,324,030 238,325 1,562,355
5 Drip Fittings
5.1 Take Off Imported/ISO GTO1613 Poly Grommet Take Off 16mm x 13mm 600 No. 30.20 18,120.00 18% 3,261.60 21,382
5.2 Joiner Imported/ISO TLJ16 J-Turbo Line Joiner 16mm 700 No. 20.20 14,140.00 18% 2,545.20 16,685
5.3 End Stop Imported/ISO ES0816 Poly End Stop "8" Shape 16mm 600 No. 22.20 13,320.00 18% 2,397.60 15,718
5.4 Controller Hunter HC8SICC2 Hunter Controller ICC2 with 8 Station Base Module 1 No. 80,243.00 80,243.00 18% 14,443.74 94,687
Hunter
[Link] Valves "Plastic Globe /Angle Valve Female
5.5 Solenoid Valve USA/Weatherm SPGV2.0 8 No. 24,457.00 195,656.00 18% 35,218.08 230,874
BSP " 2" -PGV201B
atic
5.6 Relay PAK RFP24VAC Relay for Pump (1A) 24VAC 1 No. 23,125.00 23,125.00 18% 4,162.50 27,288
5.7 PRV Imported/ISO PRHV1.5 Pressure Relief [Link] 1.5" 1 No. 32,357.00 32,357.00 18% 5,824.26 38,181
5.8 Electric Wire Local / PAK ECW2.5mm Electric copper alloy wire 2.5mm² 900 Mtr 119.00 107,100.00 18% 19,278.00 126,378
SubTotal: 484,061 87,131 571,192
6 Valve System and Monitoring Equipment
6.1 Ball Valve Imported/ISO BV63HSW PVC Ball Valve 63mm SW with HDPE Seat Ring 8 No. 4,128.00 33,024.00 18% 5,944.32 38,968
6.2 ARV Imported/ISO ARVC100 Air Release valve and Vacuum Breaker (Plastic) 1" 3 No. 2,986.00 8,958.00 18% 1,612.44 10,570
6.3 Flush Valve Imported/ISO SFV50 Sub Main Flush Valve 50mm 11 No. 258.80 2,846.80 18% 512.42 3,359
6.4 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
6.5 NRV KITZ NRV2 Non Return Valve 2" 1 No. 4,531.00 4,531.00 18% 815.58 5,347
6.6 Pressure Gauge Imported/ISO PGGF Pressure Gauge Glycerin Filled 2.5" Dial 4 No. 2,054.00 8,216.00 18% 1,478.88 9,695
SubTotal: 76,872 13,837 90,709
7 Fitting & accessiries
7.1 Fittings_Acc Local/ISO FAFD PVC Fittings and Accessories for Drip 1 LumpSum 13% 55,079.70 18% 9,914.35 64,994
7.2 Pond NA MSHUAP2.0 Head Unit Fitting 2" (Pond) 1 Lumpsum 27,598.00 27,598.00 18% 4,967.64 32,566
SubTotal: 82,678 14,882 97,560
8 Civil Work
8.1 Sign Board NA SB Sign Board [Brick Masonary] 1 LumpSum 15,000.00 15,000.00 18% 2,700.00 17,700
Platform Construction for Head Unit: Size:
8.2 Plateform NA PFCFHUP A= 9ftx6ftx2ft (For Filters) 1 LumpSum 35,000.00 35,000.00 18% 6,300.00 41,300
B= 3ftx5ftx2ft (For Pump & Prime Mover)
SubTotal: 50,000 9,000 59,000

TOTAL MATERIAL COST IN PAK RUPEES 2,847,435 512,538 3,359,973

9 Service Charges / Trenching and Backfilling
9.1 Trenching and Backfilling T&B Trenching and Backfilling (2'X2.5') 835 R. mtr 82.03 68,490.88 16% 10,958.54 79,449
9.2 Survey Design and Estimation SCSDE Survey,Design and Estimation 1 Lumpsum 25,740.00 25,740.00 16% 4,118.40 29,858
9.3 Transportation SCT78 Transportation charges for ≥7 to <8 acres 1 Lumpsum 31,152.00 31,152.00 16% 4,984.32 36,136
9.4 Installation SCI78 Installation charges for ≥7 to <8 acres 1 Lumpsum 50,466.24 50,466.24 16% 8,074.60 58,541
9.5 Post Installation SCPIS Post Installation Services 1 LumpSum 6% 170,846.07 16% 27,335.37 198,181
SubTotal: 346,695 55,471 402,166

TOTAL PROJECT COST IN PAK RUPEES 3,194,130 568,009 3,762,139

TOTAL PROJECT COST IN PAK RUPEES INCLUSIVE GST 3,762,139
Per Acre Cost (Rs.) 501,619
Total Government Share (Rs.) 2,821,604
Farmer Share (Rs.) 940,535
Additional Service Charges (Rs.) 376,214
Total Farmer Share (Rs.) 1,316,749
Extra Items at Farmer's End

[Link]. Item Description Make Model Specification Quantity Unit GST/PST

Unit Price Total Price GST/PST Price (Rs.) Total Price Inc. GST
Rate
10.1 Controller Box Local CBFSV8 Controller Box for 8-Station 1 No. 100,000.00 100,000 18% 18,000.00 118,000

SubTotal: 100,000 18,000 118,000

10.4 Service Charges 12% 12,000 16% 1,920.00 13,920

SubTotal: 112,000 19,920 131,920

ADDITIONAL PRICE FOR EXTRA ITEMS AT FARMER END INCLUSIVE GST 131,920
Note: Any material which is beyond the scope of subsidy (as per Govt. rules) is considered extra and is not eligible for subsidy.

TOTAL FARMER SHARE (IN CASH) (PROJECT FARMER SHARE + EXTRA FARMER SHARE) 1,072,455
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) 3,762,139 3,762,139 100%
Govt Share (PKR) 2,821,604 2,821,604 75%
Farmer Share (PKR) 940,535 940,535 25%
TOTAL FARMER SHARE (IN CASH) (PROJECT FARMER SHARE + CHARGES FOR AGRONOMICAL SERVICES) 1,448,669

9
Jaffer Agro Services (PVT) Ltd

6. DESIGN MAP

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

10
Jaffer Agro Services (PVT) Ltd

7. PICTORIAL REPRESENTATION OF (ORCHARD )

11
Jaffer Agro Services (PVT) Ltd

8. TERMS & CONDITIONS

12
Jaffer Agro Services (PVT) Ltd

9. WARRANTY & CONDITIONS OF USAGE

13
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.376214 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 #: POT22361

Signature:

Date:

14