2023

High Efficiency Irrigation System

Adil Nazeer
Design Code: AN-01-0
Help Line:

[PAAK BELGIUM AGRI PVT.]

Lahore.

Design By: Engr. Muhammad Junaid Zain Date: 7/Jun/23

 PAAK BELGIUM AGRI PVT. (HEIS)

TABLE OF CONTENTS

• GENERAL INFORMATION / CROP INFORMATION /ETO AND Kc. 3

• WATER SUPPLY AND SOURCE. 4
• DESIGN SHEET 5
• HEAD LOSS CALCULATION. 6
• PROJECT PRICE SUMMARY. 7
• BILL OF QUANTITIES. 8
• TERM AND CONDITIONS OF USAGE. 9
• WARRANTY AND CONDITION OF USAGE. 10
 PUNJAB RESILIENT AND INCLUSIVE AGRICULTURE TRANSFORMATION (PRIAT)

PIRAT PROJECT PROPOSAL

NAME OF SSC: PAAK BELGIUM AGRI PVT.

TYPE OF SCHEME: High Efficiency Irrigation System

I) GENERAL INFORMATION

Name of beneficiary: Adil Nazeer Father/Husband Name 0

Tehsil: 0 District Dera Ghazi Khan
Province: Punjab Phone No: 0
Land Holding (Acre) 20.0 Scheme Area (Acres) 7.50
C.N.I.C of Customer 0 Town / Village / city: 0
Topography (Flat / undulated) Undulated Coordinates N31 05.900 E70 40.437

II) CROP INFORMATION

Area Plant Row/ Lateral Harvesting

Parameters Crop Age of crop (years) Sowing Date
(acres) Spacing (m) Spacing (m) Date

Proposed
Block-I
Row crops Rotation
Rotation
Sub-Total: I
Type-I Mango 7.5 7.62 7.62
Block-II Orchards Type-II
Type-III
Sub-Total: II
Block-III Total no of Gyro Net
Sub-Total: III
Type-I - -
Block-IV Field Crops
Type-II
Sub-Total: IV

Total / Design Value 7.50

III) EVAPORTRANSPIRATION AND CROP COEFFICIENTS (ETo & Kc)

Crop Crops

Month J F M A M J J A S O N D
Eto (mm/d) Dera Ghazi Khan 1.5 2.5 4.1 5.2 6.40 7.60 6.2 5.9 5.2 3.5 2.0 1.5
Kc (row crop) Mango 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95
CWR (row crop) Mango 1.4 2.4 3.9 4.9 6.1 7.2 5.9 5.6 4.9 3.3 1.9 1.4
Select Eto and Kc as design values for which CWR is maximum. (CWR is a product of Eto & Kc)
 PUNJAB RESILIENT AND INCLUSIVE AGRICULTURE TRANSFORMATION (PRIAT)

IV) OTHER INFORMATION

Soil Type Sandy

Soil Limitation (soil analysis report attached)
Water Source Direct Suction
a) Cannal
Sanctioned Discharge (LPS)
Perennial / Non Perennial Non Perennial
Warabandi (Days)
Time / Warabandi Turn system
Water Availability
Volume (m³)
b) Dug Well N/A
Depth of Well N/A
Depth of Water in Well (Max.) N/A
Diameter of Well N/A
Recharge Rate N/A
c) Tubewell / Bore well
Discharge Capacity (LPS)
Diameter of Outlet Pipe (Inches)
Depth of Water Table from Ground (Ft) 40
Storage / Reservoir Capacity (m³)
Water Quality (Detailed Report Attached)
Iron
pH
EC
Distance of water source from field (m) Within The Field

V) POWER SOURCE

For Electricity, type of connection (single / 3-Phase) Solar

For Diesel Engine(Make, HP and condition)
Any other source, if any
 PUNJAB RESILIENT AND INCLUSIVE AGRICULTURE TRANSFORMATION
(PRIAT)

VI) DESIGN SHEET FOR ORCHARD (Drip/Bubbler/Micro-sprinklers)

Mango
Sr.no Parameters Unit TOTAL
Zone 1 TO Zone 3
1 Valve No. # Valve 1 TO Valve 4
2 Total Area under HEIS Acres 2.50 7.50
3 Total Area under HEIS m² 10118 30353
4 Design reference evapotranspiration ,ETo mm/day 7.60
5 Design crop factor at maturity, Kc - 0.95
6 Plant Spacing m 7.62
7 Row Spacing m 7.62
8 Canopy area m² 31.9
9 Canopy factor at maturity % 55
10 Irrigation system efficiency % 90
11 Emitter flow rate LPH 16
Optimal wetted width of each emitter (30 cm
12 m -
below soil surface at peak water demand)
13 No of drippers Per Plant Nos. 6
14 Emitter spacing along plant canopy m 2.54
15 No. of drip lines per row Nos. 2
16 Irrigation cycle (assume one day) Days 1
17 Peak daily consumptive use per day mm/d. 4.41
18 Total no. of plants Nos. 174 523
19 Lateral Length m 2656 7967
20 Total no of Dripper Nos. 1046 3137
21 Average emitter spacing along lateral m 2.54
22 Total flow rate LPH 16729 50188
23 Application rate mm/hr 1.7
24 Operation time* Hrs 2.67 8.0

Percent area wetted, (33%-67%)

 PUNJAB RESILIENT AND INCLUSIVE AGRICULTURE TRANSFORMATION (PRIAT)

VII) HEAD LOSS CALCULATION

Irrigation Blocks
Particular Unit
Block - l Block - ll Block - lll Maximum
Lateral Length m 71
Lateral (Inside diameter) mm 13.6
No. of Emitters Nos. 28
Emitter flow rate LPH 16
Lateral flow rate LPH 447
m /100m 2.6
Head loss in lateral
m 1.8 1.8

Particular Unit Section-I Section-II Section-II Total

Sub-Mainline (inside diameter) mm 68.65 54.9 42.75 -
Sub-Mainline: length m 56 64 58 -
Sub-Mainline: flow rate LPH 16729 11466 5451 -
m /100 m 0.80 1.17 1.00 -
Sub-Mainline: Head Loss
m 0.45 0.75 0.58 1.78
Sub- Mainline: Velocity m/s 1.26 1.35 1.06 -
Mainline: inside diameter mm 68.65 - -
Mainline: length m 122 - -
Mainline: flow rate LPH 16729 - -
m /100 m 2.21 - -
Mainline: Head Loss
m 2.70 - 2.70
Mainline: Velocity m/s 1.26 - -
Suction line: Inside diameter mm - - - -
Suction line: length m - - - -
m/100m - - - -
Suction line: Head Loss
m 0.2 - - 0.20
Delivery line: Inside diameter mm - - - -
Delivery line: length m - - - -
m /100 m - - - -
Delivery line: Head Loss
m - - - -

Emitter opereating pressurre m 10

Elevation difference
Total Head loss: Pipe network
Lateral
Fitting Mainline
loss Sub-Mainline
Head unit
Head loss in filter
Head loss in fertigation system
Head loss in flow meter
Field fitting losses
Miscellenous head loss
Pumping lift
Total Dynamic Head
m 0
m 7
m
m
1
m
m
m 5
m 4
m 2
m 2
m 2
m 24
m 57
 PUNJAB RESILIENT AND INCLUSIVE AGRICULTURE TRANSFORMATION (PRIAT)

VIII) PUMP REQUIREMENT

Capacity (LPS) 4.6 Head (m) 57 Pump Efficiency (%) 70

Motor Efficiency % 80 Required Horse Power (Estimated) 6.3

X) PROJECT COST

Area (acers) 7.50

Particulars Total Cost (Rs.) Per Acre Cost (Rs.)
Project cost: 2,458,103 327,747
Government share: 1,843,578 245,810
Farmer's share: 614,526 81,937

X) BREAK UP PUMPING UNIT COST(SUBMERSIBLE PUMP)

Item Description QuantityUnit Unit Price Total Price
SAM 30-6 + 7.5Hp
1
1 No 370,722 370,722
2 Control Panel 0 No 13,671 -
3 Gate Valve ,3'' 1 No 11,605 11,605
4 Non Return Valve 3" 1 No 9,693 9,693
5 Water Proof Cable,3x16 mm^2 90 ft 425 38,250
6 Column Pipe GI ,3'' 80 ft 703 56,240
7 MS pipe (Max 10 Guage) No -
8 Cover Plate 1 No 3,840 3,840
9 MS Bend 1 No 3,250 3,250
10 Lowering Clamp 1 No 5,360 5,360
11 Pump Coupling 1 No 3,200 3,200
Total Price of Accessories 131,438
12 Total Cost 502,160
 PUNJAB RESILIENT AND INCLUSIVE AGRICULTURE TRANSFORMATION (PRIAT)

BILL OF QUANTITIES

Name of Farmer Adil Nazeer Area (Acres) 7.50 District Dera Ghazi Khan

Unit Rate GST/PST GST/PST Total Amount

S.N Item Description Make/Standards Specification Unit Quantity Total Cost (Rs.)
(Rs.) Rate (%) Anoumt (Rs.) (Rs.)
1. Pumpset and Prime Mover
1 Submersible Q (m3/hour) 16.7 Head (m) 57 SAM SAM 30-6 + 7.5Hp Nos 1 502,160 502,160 18.00% 90,389 592,549
Sub Total 502,160 592,549
2. PVC/PE Pipes
1 U-PVC Pipe C-Class Local/ As per Standards 2 1/2" Mtr 328 598.0 196,144 18.00% 35,306 231,450
2 U-PVC Pipe C-Class Local/ As per Standards 2" Mtr 212 433.0 91,796 18.00% 16,523 108,319
3 U-PVC Pipe D-Class Local/ As per Standards 1 1/2" Mtr 292 345.0 100,740 18.00% 18,133 118,873
Sub Total 388,680 458,642
3. Filtration and Fertigation
1 Hydrocyclone Imported/ Equivalent 25 m3/hr Nos 1 54,694 54,694 18.00% 9,845 64,539
2 Disc Filter Imported/ Equivalent 25 m3/hr Nos 1 47,856 47,856 18.00% 8,614 56,470
3 Fertigation Manifold Imported/ Equivalent 2" * 1.5" Nos 1 16,113 16,113 18.00% 2,900 19,013
4 Ventury Injector Imported/ Equivalent 2" Nos 1 15,685 15,685 18.00% 2,823 18,508
Sub Total 134,348 158,531
4. Emitting System/Laterals
1 Drip line_Plain _(WT_1.2_MM) Sunstream/Imported 16mm Mtr 8,400 52.50 441,000 18.00% 79,380 520,380
2 PCJ Dripper Imported 16 LPH Mtr 3,200 29.50 94,400 18.00% 16,992 111,392
Sub Total 535,400 631,772
5. Drip Fittings
1 Start Connector Imported/ Equivalent 16mm Nos 300 30.20 9,060 18.00% 1,631 10,691
2 Joiner Imported/ Equivalent 16mm Nos 500 20.20 10,100 18.00% 1,818 11,918
3 End Cap Imported/ Equivalent 16mm Nos 300 22.20 6,660 18.00% 1,199 7,859
Sub Total 25,820 30,468
6. Valve System and Monitoring Equipment
1 U-PVC Ball Valve ISO Certified/ SCh- 2" Nos 3 1,774 5,322 18.00% 958 6,280
2 Handle Valve Local / Equivalent 2" Nos 2 2,841 5,682 18.00% 1,023 6,705
3 U-PVC Sub main Flush Imported / Equivalent 2" Nos 4 313.5 1,254 18.00% 226 1,480
4 Air release Valve Imported / Equivalent 1" Nos 2 2,986 5,972 18.00% 1,075 7,047
5 Non-Return Valve Kitz/Local / Equivalent 2" Nos 1 4,531 4,531 18.00% 816 5,347
6 Gun metal Valve Imported / Equivalent 2" Nos 1 5,334 5,334 18.00% 960 6,294
7 Pressure Relief Valve Imported / Equivalent 2" Nos 1 41,600 41,600 18.00% 7,488 49,088
8 Water Meter SH-MECH Mal / Equivalent 2" Nos 1 19,296 19,296 18.00% 3,473 22,769
9 Pressure Gauge Glz Wika / Equivalent 2.5", 1-10 Bar Nos 5 2,054 10,270 18.00% 1,849 12,119
Sub Total 99,261 117,128
7. Fittings and Accessories
1 Fittings (GI) Direct_Suction BS EN 10255-2004 2" Nos 1 20,025 20,025 18.00% 3,605 23,630
2 Fittings @ 13% of UPVC pipe ERA / Atlas / Schedule 80 Lump sum Nos 1 50,528 50,528 18.00% 9,095 59,624
Sub Total 70,553 83,253
8. Auto Control System
9. Others
1 Signboard Nos 1 15,000 15,000 18.00% 2,700 17,700
2 Head Unit Foundation Nos 1 20,000 20,000 18.00% 3,600 23,600
3 Trenching and Backfilling Mtr 665 82.025 54,547 16.00% 8,727 63,274
Sub Total 89,547 104,574
Total Material Costs 1,845,769 2,176,917
10. Service Charges
1 Survey & Design, ≥7 <8 25,740.0 25,740 16.00% 4,118 29,858
2 Transportation ≥7 <8 45,170.4 45,170 16.00% 7,227 52,398
3 Installation ≥7 <8 60,746.0 60,746 16.00% 9,719 70,465
4 Post Installation Services (6% of Total Material Cost) 6% 1,845,769 110,746 16.00% 17,719 128,466
Sub Total 242,403 362,444 281,187
Total Project Cost (Rs.) 2,088,172 2,458,103
Per Acre Cost (Rs.) 278,423 327,747
Total Farmers Share (25% of Total Project Cost) 522,043 614,526
Design By: Engr. Muhammad Junaid Zain Area Manager: Muhammad Kashif Jamil Date: 6/7/2023