Name of work: Formation of New M.

New M.I Tank by Converting existing anicut across Burgona vanka near Soganur (V) of Yemmiganur (M) of Kurnool District

BENEFIT COST RATIO

A. BENEFIT:
Without project With project
Invest- Invest-
Yield Net
Name of Yield Total Total -ment Total Net Total Total -ment Total
S.No Area Price Area per Price benefit
the crop per Ha yield income cost cost benefit yield income cost per cost
(ha) Rs/qtl (Ha) Ha Rs/qtl (Rs)
grown (Qtls) (qtl) (Rs) per Ha (Rs) (Rs) (qtl) (Rs) Ha (Rs)
(Qtls)
(Rs) (Rs)
Kharif
1 Ground Nut 304 15 4560 5050 23028000 30000 9120000 13908000 304 30 9120 5050 46056000 35000 10640000 35416000
Totals

Note:- The above particulars are as per the details furnished by the Mandal Agricultural officer, Yemmiganur.

Net Income during Kharif and Rabi:

a) Net Benefit from the agricultural product = 35416000

B. COST:-
Cost of the Scheme including direct and indirect Charges = 25800000
10% Interest on Capital = 2580000
Capital Depriciation @ 2% = -516000
Administrative and Maintainance charges @ Rs. 100 per Ha. 304 x 2471 = 751184
28615184

B.C Ratio = 35416000 / 28615184

= 1.24

Assistant Executive Engineer Deputy Executive Engineer Executive Engineer Superintending Engineer
M.I Section, Adoni M.I.Sub Division, Adoni M.I (W) Division, Kurnool Irrigation Circle, Kurnool