ANNEXURE

CALCULATION OF NET REVENUE IN RS. FOR UNIT WISE DISTRIBUTION

Sl. No.

Name of the Division

Name & Number of Unit

Total Number of Standard Bags achieved in the UNIT

Total Revenue Collected including Royalty & Collection Charges

Total Expenditures done exclusively for the Unit

Proportionate Divisional Expenditure towards the Unit

Proportionate State Level Expenditure towards the Unit

Total Gross Expenditure made for the Unit (6+7+8)

Net Revenue to be distributed for the Unit in Rs.

1

2

3

4

5

6

7

8

9

10

1

Bhadrachalam(N)

1-Bhadrachalam

3368.424

3990551

2144912

78518

186173

2409603

1348676

2

Bhadrachalam(N)

2-Madhavaraopet

5085.491

6329738

3233633

118543

281075

3633251

2300321

3

Bhadrachalam(N)

3-Arlagudem

6400.664

6999899

4066240

149199

353765

4569204

2073579

4

Bhadrachalam(N)

4-Dummugudem

7423.978

7040908

4715167

173053

410323

5298543

1486378

5

Bhadrachalam(N)

5-Devarapalli

3972.345

4972679

2527680

92595

219552

2839827

1819495

6

Bhadrachalam(N)

6-Cherla

2192.806

2079877

1399547

51114

121196

1571858

433381

7

Bhadrachalam(N)

7-Alubaka

3395.652

2860884

2162247

79153

187678

2429077

368366

8

Bhadrachalam(N)

8-Venkatapuram

2505.934

1773705

1598393

58413

138503

1795309

0

9

Bhadrachalam(N)

9- Cheekupalli

3396.515

2825405

2162859

79173

187725

2429757

337520

10

Bhadrachalam(N)

10- Peruru

2639.834

1838927

1683228

61535

145904

1890666

0

11

Bhadrachalam(S)

11-Edugurallapalli

7532.731

6144508

4786281

171972

416334

5374587

656805

12

Bhadrachalam(S)

12-Kunavaram

3785.734

3459655

2407349

86428

209238

2703015

645475

13

Bhadrachalam(S)

13- Murmur

2222.797

2090638

1415056

50746

122854

1588656

428231

14

Bhadrachalam(S)

14- VR Puram

3445.865

3125344

2191570

78669

190453

2460692

567002

15

Bhadrachalam(S)

15- Chintur

4865.053

4702205

3092599

111069

268891

3472560

1048986

16

Bhadrachalam(S)

16- Kunduluru

3767.958

3440071

2396064

86022

208255

2690342

639579

17

Bhadrachalam(S)

17- Lakkavaram

3953.723

4840677

2514005

90263

218522

2822791

1721419

18

Paloncha

19-A Karakagudem

4949.36

3331272

3098288

168130

273551

3539969

0

19

Paloncha

19-B Karakagudem

2648.608

1815169

1661579

89973

146389

1897941

0

20

Paloncha

20- Mangoor

4011.685

2713458

2512755

136277

221726

2870758

0

21

Paloncha

21-Burgampad

1738.32

1203811

1093147

59051

96077

1248275

0

22

Paloncha

25 Mulakalapalli

2810.924

3071875

1762937

95487

155360

2013784

902637

23

Paloncha

26-Amararam

1715.564

1445266

1078938

58278

94819

1232035

181903

24

Paloncha

27- Rudramkota

3627.076

2636049

2272585

123212

200468

2596265

0

25

Kothagudem

29-Gangaram

3023.603

2363429

1865263

71659

167115

2104037

221282

26

Kothagudem

30- Ramavaram

3310.78

2731261

2041697

78465

182987

2303149

365214

27

Kothagudem

31-Dhaniyalpadu

2302.224

1545790

1422069

54563

127244

1603876

0

28

Kothagudem

32-Sudimalla

4047.206

2841245

2494136

95919

223689

2813744

0

29

Kothagudem

33-Shetpalli

5580.449

3684063

3436116

132257

308431

3876804

0

30

Kothagudem

35-Kachanapalli

3316.026

2190360

2044920

78590

183277

2306787

0

31

Kothagudem

36-Gundala

2272.459

1507271

1403783

53857

125599

1583239

0

32

Kothagudem

37- Sayanapalli

2239.373

1490027

1383456

53073

123770

1560299

0

33

Kothagudem

38-Neeladripeta

3017.602

2021159

1861577

71517

166783

2099877

0

34

Kothagudem

40-B Kambalapalli

3268.103

2187978

2015478

77454

180628

2273560

0

35

Kothagudem

40-C Kambalapalli

4246.679

2812394

2616686

100646

234714

2952046

0

36

Khammam

42- Kanakagiri

1511.646

1012383

949501

51426

83549

1084476

0

37

Khammam

43- Annapureddipalli

2885.959

1945832

1805781

98180

159507

2063468

0

38

Khammam

45-Nagupalli

1421.016

1189495

893033

48343

78540

1019916

144665

39

Khammam

46- Tirumalakunta

1884.729

1257910

1181955

64118

104169

1350242

0

40

Khammam

47- Kamepalli

2042.025

1373332

1279960

69470

112863

1462292

0

41

Khammam

48- Maddulapalli

1989.508

1387325

1247239

67683

109960

1424882

0

42

WLM Paloncha

23 Yanambile

2787.046

2020580

1739779

88266

154040

1982085

0

43

WLM Paloncha

24-A Paloncha

1164.657

787451

731476

36885

64371

832731

0

44

WLM Paloncha

28-A- Chatakonda

3330.506

2189541

2077536

105477

184077

2367090

0

45

Warangal (S)

50 Jamandlapally

2451.167

1616156

1476714

68314

135476

1680504

0

46

Warangal (S)

54 Ameenabad

1140

751060

696570

31772

63008

791350

0

47

Warangal (S)

56/A Bhupathipet

1266.656

913459

771930

35302

70008

877240

0

48

Warangal (S)

57/B Bhupathipet

2342.192

1522831

1411874

65277

129453

1606604

0

49

Warangal (S)

58/A Matwada

400.615

288519

256636

11165

22142

289943

0

50

Warangal (S)

58/B Matwada

137.026

112053

99850

3819

7573

111242

0

51

Warangal (S)

60/A Pandem

3814.324

2535452

2287793

106305

210818

2604916

0

52

Warangal (S)

60/B Pandem

934.021

697050

574012

26031

51623

651667

0

53

Warangal (S)

62 Marriguda

5278.402

3441200

3158919

147109

291737

3597765

0

54

Warangal (S)

63 Ponugondla

2000.401

1440343

1208509

55751

110562

1374822

55895

55

Warangal (S)

66/B Nallabelly

2999.41

1967940

1802919

83594

165777

2052290

0

56

Warangal (N)

68- Mallur

1617.827

1254770

974807

48066

89417

1112290

121547

57

Warangal (N)

69- Mangapet

1069.841

744727

648755

31785

59130

739670

0

58

Warangal (N)

70/A-Tupakulaguda-A

596.191

444395

366934

17713

32951

417598

0

59

Warangal (N)

70/B-Tupakulaguda-B

1855.475

1160425

1116208

55126

102552

1273886

0

60

Warangal (N)

70/C-Tupakulaguda-C

1214.284

812316

734699

36076

67113

837889

0

61

Warangal (N)

70/D-Tupakulaguda-D

837.188

574389

510327

24873

46271

581471

0

62

Warangal (N)

73/B- Eturnagaram-B

647.873

483569

397684

19248

35808

452740

0

63

Warangal (N)

73/C- Eturnagaram-C

1072.344

754449

650245

31859

59268

741373

0

64

Warangal (N)

73/D- Eturnagaram-D

1006.404

756473

611010

29900

55624

696534

51133

65

Warangal (N)

74/B- Tadvai-B

1495.84

1000716

902225

44441

82675

1029341

0

66

Warangal (N)

75-Shapalli

2067.99

1420668

1242654

61440

114298

1418392

0

67

Warangal (N)

76/A- Katapur - A

1263.161

846320

763781

37529

69815

871124

0

68

Warangal (N)

76/B-Katapur - B

1604.348

1073043

966787

47665

88672

1103124

0

69

Warangal (N)

76/C-Katapur - C

2404.781

1636453

1443045

71446

132912

1647403

0

70

Warangal (N)

78/A- Pasra - A

1276.736

889222

771858

37932

70565

880355

0

71

Warangal (N)

78/B- Pasra - B

907.148

600595

551953

26951

50138

629042

0

72

Warangal (N)

79- Motlaguda

1717.083

1187831

1033864

51015

94903

1179782

0

73

Warangal (N)

80/A- Karlapally - A

2265.563

1564730

1360210

67310

125218

1552738

0

74

Warangal (N)

82/A- Narlapur - A

1722.462

1170211

1037065

51174

95200

1183440

0

75

Warangal (N)

83/B- Salvai - B

1207.345

834796

730570

35870

66730

833170

0

76

Warangal (N)

85/A- Burugupet - A

2802.607

1804996

1679751

83265

154900

1917917

0

77

Warangal (N)

88/A- Incherla - A

2675.94

1757500

1604384

79502

147899

1831785

0

78

Warangal (N)

88/B- Incherla - B

1400.659

927402

845592

41614

77414

964620

0

79

Warangal (N)

94 - Sangam

0

0

12200

0

0

12200

0

80

Warangal (N)

97- Chelpur

1887.88

1220291

1135489

56089

104343

1295921

0

81

Warangal (N)

103/A-Rampur - A

814.65

560415

496917

24203

45026

566146

0

82

Warangal (N)

103/B-Rampur - B

561.81

374217

346477

16691

31051

394220

0

83

Warangal (N)

103/C-Rampur - C

1014.24

692150

615673

30133

56057

701863

0

84

Warangal (N)

103/D-Rampur - D

765.41

538841

467619

22740

42304

532664

0

85

Karimnagar (E)

105/B - Nacharam - B

2641.725

1708345

1580957

32520

146008

1759485

0

86

Karimnagar (E)

106 - Tadicherla

1305.472

919040

782506

16070

72153

870730

0

87

Karimnagar (E)

107 - Vallamkunta

741.903

493366

445732

9133

41005

495870

0

88

Karimnagar (E)

108 - Rudraram

2312.959

1734836

1384551

28473

127837

1540861

165476

89

Karimnagar (E)

109 - Mulugupally

1748.284

1339186

1047119

21521

96628

1165268

148366

90

Karimnagar (E)

110 - Mallampally

905.035

612700

543226

11141

50021

604388

0

91

Karimnagar (E)

111/A - Singaram - A

543.345

389036

326691

6689

30031

363410

0

92

Karimnagar (E)

111/B - Singaram - B

2808.128

1869401

1680457

34568

155205

1870230

0

93

Karimnagar (E)

112/B - Reddypally - A

2027.462

1341102

1213950

24958

112058

1350966

0

94

Karimnagar (E)

112/C - Reddypally - B

596.004

401469

358153

7337

32941

398431

0

95

Karimnagar (E)

112/D - Reddypally - C

1301.884

854942

780361

16026

71955

868342

0

96

Karimnagar (E)

113/B - Mutharam - A

1520.157

999822

910794

18713

84019

1013526

0

97

Karimnagar (E)

113/C - Mutharam - B

256.82

174404

155868

3161

14194

173224

0

98

Karimnagar (E)

113/D - Mutharam - C

1706.68

1134900

1022255

21009

94328

1137592

0

99

Karimnagar (E)

114 - Chintakani

4342.387

3257009

2597281

53455

240004

2890740

312457

100

Karimnagar (E)

116 - Neelampally

1850.96

1317737

1108472

22785

102303

1233560

71810

101

Karimnagar (E)

117 - Panmella

3273.22

2355379

1958376

40293

180911

2179580

149971

102

Karimnagar (E)

118 - Pankana

1341.338

953693

803537

16512

74136

894185

50765

103

Karimnagar (E)

119 - Suraram

2397.285

1999433

1434945

29511

132498

1596954

343347

104

Karimnagar (E)

120 - Elkeshwar

1372.467

1052669

822538

16895

75856

915289

117196

105

Karimnagar (E)

121 - Mahadevpur

2186.472

1792930

1308971

26915

120846

1456733

286803

106

Karimnagar (E)

122 - Kaleshwar

1320.45

1094654

791068

16255

72981

880304

182858

107

Karimnagar (E)

123 - Palgul

1306.95

1024768

782996

16089

72235

871320

130904

108

Karimnagar (E)

124/A - Annram - A

1304.823

930157

782120

16062

72118

870300

51063

109

Karimnagar (E)

124/B - Annram - B

1120.773

819274

672140

13797

61945

747882

60903

110

Karimnagar (E)

125 - Heerapur

2350.105

1646648

1406753

28930

129890

1565573

69164

111

Karimnagar (E)

126 - Kataram

2521.505

1786066

1509166

31040

139364

1679569

90851

112

Karimnagar (E)

127 - Manthani

5086.645

3895338

3042024

62617

281139

3385779

434695

113

Karimnagar (E)

128/B - Khammampally

1774.467

1209728

1062768

21844

98075

1182686

0

114

Karimnagar (E)

129/A - Mutharam - A

922.574

620948

553702

11357

50991

616050

0

115

Karimnagar (E)

129/B - Mutharam - B

1208.523

805050

724572

14877

66795

806244

0

116

Karimnagar (E)

130 - Peddapally

1438.696

1007160

862125

17710

79517

959352

0

117

Karimnagar (E)

131/A - Ramagundam A

887.131

590022

532443

10921

49032

592395

0

118

Mancherial

150-Luxettipet

818.753

560261

489638

11151

45252

546042

0

119

Mancherial

151-Hajipur

2049.65

1649349

1222022

27916

113284

1363222

244089

120

Mancherial

152-Mullkalla

305.531

234311

184271

4161

16887

205319

0

121

Mancherial

153-Muthampally

627.176

519357

375650

8542

34664

418856

85735

122

Mancherial

154-Ponnaram

4685.526

3634902

2790368

63817

258969

3113154

445093

123

Mancherial

155-Indaram

919.756

732894

549735

12527

50835

613097

102196

124

Mancherial

156-Jaipur

1665.272

1603326

993317

22681

92040

1108038

422521

125

Mancherial

157-Kundaram

918.579

719352

549035

12511

50770

612316

91310

126

Mancherial

158-Yellal

920.65

641452

550267

12539

50884

613691

0

127

Mancherial

159-Audam

3468.213

3227497

2066067

47237

191688

2304992

786971

128

Mancherial

160-Bheemaram

2897.568

2789798

1726533

39465

160149

1926146

736765

129

Mancherial

161-Maddekal

2823.704

2584841

1682584

38459

156066

1877109

603752

130

Mancherial

162-Somanpally

2877.538

2405118

1714615

39192

159042

1912849

419945

131

Mancherial

163-Dugnepally

1148.884

944408

686066

15648

63499

765213

152868

132

Mancherial

164-Kishtampet

1633.558

1502354

974447

22249

90287

1086983

354345

133

Mancherial

165-Rajaram

3341.629

2809734

1990750

45513

184692

2220955

502276

134

Mancherial

166-Annaram

3568.372

3563991

2125661

48601

197224

2371486

1017303

135

Mancherial

167-Parpally

4122.082

3758044

2458859

56143

227827

2742829

866060

136

Mancherial

168-Kannepaly

1645.506

1614274

981556

22412

90947

1094915

443055

137

Mancherial

169-Mailaram

2844.29

3064436

1694833

38739

157204

1890776

1001227

138

Mancherial

170-Kotapally

1343.128

1245934

801641

18293

74235

894169

300084

139

Mancherial

171-Yenchapally

4933.568

4441388

2941353

67195

272678

3281226

989712

140

Mancherial

172-Baddampaly

2653.599

2745913

1581371

36142

146664

1764177

837500

141

Mancherial

173-Neelwai

3049.884

3085530

1817161

41539

168567

2027268

902783

142

Bellampally

174-Asifabad

939.429

774354

582051

20902

51922

654876

101924

143

Bellampally

175-Ada

2414.268

2037596

1490180

53717

133437

1677335

307332

144

Bellampally

176-Wankidi

747.329

608350

463767

16628

41305

521700

73919

145

Bellampally

177-Khamana

1403.763

1141841

867964

31234

77586

976784

140807

146

Bellampally

178-Ginnedhary

2785.667

2885025

1718869

61981

153964

1934814

810607

147

Bellampally

179-Narwaipet

2687.43

2594979

1658380

59795

148534

1866709

621273

148

Bellampally

180-Tandur

2099.524

1460501

1296378

46714

116041

1459133

0

149

Bellampally

181-Bellampally

1586.345

1438267

980388

35296

87677

1103362

285701

150

Bellampally

182-Rebbena

2188.466

1765615

1351143

48693

120957

1520793

208853

151

Bellampally

183-Dharmaraopet

1138.824

771744

704828

25339

62943

793110

0

152

Bellampally

185-Keslapur

2371.169

2365086

1463643

52759

131055

1647456

612196

153

Bellampally

186-Nennel

3432.097

3077668

2116907

76364

189692

2382963

592639

154

Bellampally

187-Dampur

1837.33

1529824

1134932

40881

101549

1277362

215370

155

Bellampally

188-Hathini

2734.051

2534489

1687086

60833

151111

1899030

542098

156

Bellampally

189-Lingal

2606.961

2405242

1608831

58005

144087

1810922

507003

157

Bellampally

190-Girelly

3662.639

3389757

2258862

81494

202434

2542790

722531

158

Bellampally

191-Yemanpally

5636.407

4883411

3343306

125410

311524

3780240

941094

159

Bellampally

192-Kushnepally

2860.062

2630933

1764680

63636

158076

1986392

549845

160

Kagaznagar

193- Kothapet

2099.977

1836200

1268586

35700

116066

1420351

354753

161

Kagaznagar

194- Kadamba

1196.974

995304

731300

20349

66157

817805

151421

162

Kagaznagar

195- Bombaiguda

1789.745

1429126

1083998

30426

98919

1213343

184080

163

Kagaznagar

196-Cheelapalli

1973.068

1794465

1183075

33542

109051

1325669

399921

164

Kagaznagar

197- Loanvelly

1830.231

1473081

1098087

31114

101157

1230358

207062

165

Kagaznagar

198- Muthampet

2138.744

1859570

1281653

36359

118208

1436220

361152

166

Kagaznagar

199- Dabba

2503.446

2258522

1498650

42559

138365

1679574

493889

167

Kagaznagar

200- Ankoda

1907.301

1694026

1146194

32424

105417

1284035

349755

168

Kagaznagar

201- Karjelly

3441.578

3264072

2059089

58507

190216

2307812

815767

169

Kagaznagar

202- Gudam

3422.105

3135808

2047502

58176

189140

2294818

717432

170

Kagaznagar

203- Sulugupaly

3367.634

3325969

2015092

57250

186129

2258471

910662

171

Kagaznagar

204- Bejjur

5349.48

5591221

3194291

90941

295666

3580898

1714968

172

Kagaznagar

205 Penchikalpet

4054.67

3428435

2421379

68929

224102

2714410

609121

173

Adilabad

206/A-Adilabad-A

720.591

489839

452221

37550

39827

529598

0

174

Adilabad

206/B-Adilabad-B

820.071

549087

514653

42734

45325

602712

0

175

Adilabad

208/A - Kuchlapur-A

842.716

567962

528864

43914

46577

619355

0

176

Adilabad

208/B - Kuchlapur-B

1046.124

710009

656517

54514

57819

768850

0

177

Adilabad

209 - Bela

946.023

709076

593697

49297

52287

695281

0

178

Adilabad

210/A - Lokari-A

856.837

604488

537726

44650

47357

629733

0

179

Adilabad

210/B - Lokari-B

826.855

556724

518910

43087

45700

607698

0

180

Adilabad

211/B - Echoda-B

1198.686

800798

752261

62464

66251

880976

0

181

Adilabad

212/C-Sirchalma-C

2008.404

1323491

1260416

104658

111004

1476078

0

182

Adilabad

213 - Wagapur

600

455594

376543

31266

33162

440971

0

183

Adilabad

214 - Tosham

500.3

359415

313974

26071

27652

367696

0

184

Adilabad

215/B-Sonala-B

1885.416

1223810

1183233

98249

104207

1385689

0

185

Adilabad

218 - Utnoor

1813.139

1407770

1137874

94483

100212

1332569

64153

186

Adilabad

219 - Marlawai

1772.024

1392726

1112071

92340

97940

1302351

77097

187

Adilabad

220 - Daboli

2045.366

1549597

1283613

106584

113047

1503244

0

188

Adilabad

221/A-Dasnapur-A

1669.752

1114797

1047888

87011

92287

1227186

0

189

Adilabad

221/B-Dasnapur-B

1358.259

969280

852405

70779

75071

998255

0

190

Adilabad

222 - Wadgaon

2903.873

2224719

1822387

151321

160497

2134205

77216

191

Adilabad

223 - Indervelly

2109.14

1383258

1323635

109907

116572

1550114

0

192

Adilabad

224 - Narnoor

2629.303

1872499

1650075

137013

145322

1932410

0

193

WLM Jannaram

225 - Birsaipet

2867.889

2618252

1854894

144886

158508