5 J5.111 70 5.695 00 ~ X079/742J0 1.351 95 4.290 00 30 00 ^0.558 50 ’ 10.010 00 17.656.467.00 22.070.583.75 4.326.24 27.185 00 1.300.00 5.624.112.00 71,715.00 310.256.301.60 5,407.80 27.185.00 1.500.00 38.782.037 70 77.564.07540 WATERWORKS DESIGN AND SUPERVISION ENTERPRISE IN ASSOCIATION WITH 20.00 16.223.40 6.695 00 5.430,783.15 1.081.56 5.585 00 20 00______ 21.631 20 2,925 00 3,163.563.00 1,351.95 30.00 40.558 50 22,070 583.75 5.407.80 27.185 00 1,500.00 8,111.700.00 71.715.00 387,820.377 00 241 INTERCONTINENTAL CONSULTANTS AND TECHNOCRATS PVT LTDFINAL FEASIBILITY REPORT Wolkayite Irrigation feasibility & Detail Design ProjectAgronomy & Agriculture Planning Project yoars Crops Particulars Year-1 Yoar-2 Yoar-3 Yaar-4 Year-5 Year->5 Area (ha) 405 59 811.17 1.622.34 3,244.68 4,055.85 4.055.85 Total cost (in Birr) 9,035.00 9.035 00 9.035.00 9,035 00 9.035.00 9.035.00 i vegetables i Yield (q/ha) 125 00 175 00 250 00 350.00 400.00 400.00 Total production (qt) 50.698 75 141.954.75 405.585.00 1,135 638 00 1.622.340.00 1.622.340.00 Net retum/ha (tn But) 38.965 00 38.965 00 38.965.00 38.965 00 38.96500 38.965.00 Total Net return (in Birr) 15.803.814 35 31.607.23905 63.214.478 10 126.428.956 20 158.036 195.25 158,036,195.25 Area (ha) 216.31 432 62 865.25 1,730.50 2.163.12 2.163.12 Total cos! (in Birr) 9.235 00 9.23500 9,235 00 9.235.00 9.235.00 9,235.00 Yield (q/ha) 100 00 175 00 200.00 300.00 400 00 400.00 Fruit T otal production (ql) 21.631 00 75,708 50 173,050 00 519.150 00 865.24800 865.248 00 Net return/ha (in Birr) 111.125 00 111,125 00 111.125 00 111.125.00 111.125.00 111.125.00 Total Net return (in Birr) 24.037.448 75 48.074.897 50 96.150.906.25 192,301.812 50 240.376.710 00 240.376.710 00 Area (ha) 216 31 432.62 86525 1,730.50 2.163.12 2,163.12 i • Fodder Total cost (m Birr) 2.742.50 2.742 50 2.742.50 2.742.50 2,742 50 2.742.50 Yield (q/ha) 125 00 175 00 250.00 350 00 400.00 400.00 Total production (ql) 27.038 75 75.708 50 1216.312 50 605.67500 865,248.00 865,248 00 Net return/ha (in Birr) Total Net return (in Birr) 5.258 00 1.137.357 98 5.258 00 | 5.258.00 5,258.00 5.258 00 5.258 00 2.274.715 96 4.549.484 50 9.098,969.00 11.373,684,90 11.373.684 96 Aroa (ha) 4,596.66 9,193.24 18,386.53 36,773 06 45,966 30 46,966 30 Total cost (in Birr) 122.813.50 122.813.50 122.813.60 122,813.50 122,813.50 122.813.50 1 Yiold (q/ha) x X X X X X Total Total production (qt) 418,239 92 1.276,401.53 3.254.955.94 8.660,766.60 12,619,057.00 12,519.057.00 Not return/ha (In Birr) 398,707.00 398,707.00 398.707.00 398.707.00 398,707.00 398,707.00 122,1T0o8ta14l N2.o6t7return (2In44B.i2rr1)5,178.69 488 431.891.70 976,863,627 90 1.221.078 806 49 1,221,078,806.49 WATER WORKS DESIGN AND SUPERVISION ENTERPRISE IN ASSOCIATION WITH INTERCONTINEN (AL CONSULTANTS AND TECHNOCRATS PVT LTDFINAL FEASIBILITY REPORT Wolkayite Irrigation feasibility & Detail Design Project Agronomy & Agriculture Planning ANNEXURE VI B Wetails of Expected Production of Various Crops in the Command Area under Post-project Condition for over a period of five years and above (Option-II) Particulars Area (ha) Total cost (in Birr) Projoct years Yoar-1 405 59 4 600 00 Yield (q/ha) 25 00 Sorghum Total production (ql) Net retum/ha (in Birr) Total Net return (in Birr) 10.139 63 14.700 00 5.962.099 50 270 39 4.065 00 Yield (q/ha) 1800 Yoar-3 1.622 34 4,600 00 35 00 56.781 90 14,700.00 23.848.398 00 1.081.56 4.065.00 2500 27,039.00 11,735.00 Yoar-4 3.244 68 4.600 00 4000 129.787 20 14.700.00 47,696,796.00 2.163 12 4.06500 30.00 64.893 60 11,735.00 12.692.106.60 25.384,213.20 Teff i Wheat Barley Total production (qt) Net return/ha (in Bin) Total Net return (in Birr) Area (ha) Total cost (in Bin) Yield (q/ha) Total production (qt) Net retum/ha (in Bin) Total Net return (in Birr) Area (ha) Total cost (in Birr) Yield (q/ha) Total production (ql) Net return/ha (in Birr) Total Net return (in Birr) Area (ha) Total cost (in Birr) Yield (q/ha) Total production (qt) Net return/ha (in Birr) Total Net return (in Birr) 4.867 02 11.735.00 3.173.026 65 162.23 6.575 00 J2.00 1,946.81 12.725 00 £064.427.65 81.12 4 295.00 20.00 1.622J4T 10.795 00 875.658 02 81.12 4.295 00 20.00 1.622.34 8X155.00 653.397 44 Yoar-2 811 17 4.600.00 30.00 24,335 10 14.700 CO 11,924,199.00 540 78 4 065 00 20.00 10.815.60 11,735.00 6.346.053.30 324 47 6.575.00 14 00 4.542 55 12.725.00 4.128.855.30 162 23 4.295.00 25.00 4.055.85 10.795.00 1.751,316.03 162.23 4.295 00 25.00 4,055.85 8.055.00 1,306.794.87 Yoar-5 4.05585 <600.00 50 00 202.792.50 14.700.00 59.620.995.00 2.703.90 4,065 00 __ 40,00_______ 108.156.00 11.735.00 31.730.266 50 648 94 6,57500 16.00 10,382 98 12,725 00 8.257.710.60 324.47 4.295.00 30.00 9.734.04 10.795 00 3.502.632.06 324.47 4.295 00 30.00 9,734 04 8 055.00 2.613.589.74 1.297.87 6.575.00 18 00 23.361.70 12.725.00 16.515.421.20 648.94 4.295 00 35.00 22.712.76 10.795.00 7.005.264.12 648.94 4.295.00 3500 22.712.76 8.055.00- 5.227.17948 811.17 4.295.00 45.00 36.502.65 10.795.00 8.756.580,15 811.17 4.295.00 40.00 32.446.80 8.055.00 6.533.974.35 Yoar->5 4.055.85 4,600.00 50.00 202,792.50 14,700.00 59.620.995.00 2,703 90 4.065 00 40.00 108,156.00 11,735 00 ~~ 31.730,266 50~ 1.622.34 6.575 00 20.00 32,446.80 _ 12,72500 20.644.276.50 811.17 4.295 00 45.00 36.502 65 10.795.00 8.756.580 15 811 17 4.295 00 40.00 32.446.80 £.055.00 6.533.974.35 WATERWORKS DESIGN AND SUPERVISION ENTERPRISE IN ASSOCIATION WITH INTERCONTINENTAL CONSULTANTS AND TECHNOCRATS PVT. LTD 243 ; ’—tFINAL FEASIBILITY REPORT Wolkayile Irrigation feasibility & Detail Design Project Agronomy & Agriculture Planning i Projoctyoars Crops Particulars Year-1 Yoar-2 Yoar-3 Year-4 Year-5 Year->5 Aiea (ha) 243.35 486.70 973.40 1.946.81 2.433.51 2.433.51 1 otal cost (in Bur) 7,131.00 7,131 00 7,131.00 7.131.00 7,131.00 7,131.00 Yield (q/Ha) 1500 20 00 30 00 40.00 50 00 50.00 Rice Total production (qt) 3,650.27 9 734 04 29.202.12 77.872.32 121,675 50 121.675.50 Net retum/ha (in Bin) 14.419 00 14.419 00 14.419 00 □ 4,419 00 14,419.00 14.419.00 Total Net return (in Birr) 3,508.878.07 7.017.756 14 14.035.512.28 28,071.024.55 35.088,780.69 35.088.780.69 Area (ha) 405.59 811.17 1.622 34 3.244 68 4.055.85 4,055 85 Total cost (in Bur) 4.500 00 4.500 00 4.50000 4,500 00 4,500.00 4,500.00 Yield (q/ha) 30.00 45 00 60 00 65.00 75.00 7500 Maize Total production (qt) 12.167 55 36,502.65 97.340.40 210.904 20 304.188 75 304,188.75 Nc1 retum/ha (in Bur) 19.350.00 19.350.00 19,350 00 19.350.00 19.350.00 19 350.00 Total Nel return (in Birr) 7 848.069 75 15.696.139 50 31.392.279.00 62.784.558 00 78,480.697.50 78.480 697.50 Area (ha) 973 40 1.946 81 3,893.62 7,787.23 9.734.04 9,734.04 Total cost (in Birr) 3.71000 3.710 00 3,710.00 3,71000 3,710.00 3,710 00 Yield (q/ha) 8 00 8 00 1000 10 00 15.00 15.00 Sesame Total production (qt) 7.787 23 15.574 46 38,936.16 77.872.32 146.010.60 146,010.60 Nel relum/ha (in Birr) 14,100 00 14.100.00 14,100.00 14,100 00 14.100.00 14.100.00 Total Net return (in Birr) 13.724.996 40 27.449.992.80 54.899.985 60 109.799 971 20 137.249.964 00 137.249.964.00 Area (ha) 270.39 540.78 1,081.56 2.163.12 2,703.90 2,703.90 1 Total cost (in Bin) 3.710.00 3.710 00 3,710.00 3.710.00 3,710.00 3,710.00 Yield (q/ha) 8.00 8 00 10.00 10 00 15 00 15.00 Noug/Nigei Total production (qt) H 2,163.12 4.326.24 10,815 60 21.631.20 40.558 50 ---------------- -------—----------------- Nel return/ha (m Birr) 40.558.50 10.2C0.00 10,290 00 10.290.00 10.290.00 10,290.00 10.290.00 Total Nel return (in Birr) 2,782.313 10 5.564,626 20 11.129.252.40 22.258,504.80 27,823,131.00 27.823.131.00 Area (ha) 21631 432.62 86525 1.730 50 2.163.12 2.163.12 1 1 Soybean Total cost (in Birr) 4.975 00 4.975.00 4,975.00 4,97500 4.975.00 4,975.00 Yield (q/ha) 1000 15 00 20 00 25.00 30.00 30.00 Total production (qt) 2,163.12 6.489.36 17,304.96 43 262.40 64 893 60 64,893 60 Nel retum/ha (in Birr) 13,825 00 13.825 00 13.825 00 13.825 00 13,825.00 13,825 00 Total Nel return (in Birr) 2.990.513.40 5,981.026 80 11,962,053.00 23.924,107.20 29,905.134.00 29.905.134.00 1 Area (ha) 135 20 270.39 540.78 1,081.56 1,351 95 1,351.95 Total cost (in Birr) 4,105 00 4.105.00 4,105.00 4.105 00 4.105.00 4.105.00 Fababean Yield (q/ha) 13.00 13 00 15.00 1500 15.00 15.00 WATER WORKS DESIGN AND SUPERVISION ENTERPRISE IN ASSOCIATION WITH INTERCONTINENTAL CONSULTANTS AND TECHNOCRATS PVT LTDFINAL FEASIBILITY REPORT Wolkayite Irrigation feasibility & Detail Design Project Agronomy & Agriculture Planning Projoct years Year 1 Particulars Total production (qt) Yoar-2 Year-3 8.11170 Yoar-4 Year-5 20.279.25 Year->5 1.757 54 3.515.07 16.223 40 Nel return/ha (in Birr) 20.279 25 5695 00 5.695.00- 5,695.00 5,69500 Total Net return (in Birr) 5,695 00 5.695 00 769.935.53 1.539.871.05 3.079,742 10 6.159.484 20 Area (ha) 7.699,355.25 1,351.95 7,699.355 25 135 20 270 39 540 78 Total cost (in Birr) 1.081 56 4.290 00 4.290.00 4.290 00 Yield (q/ha) 4.290.00 4 290 00 1.351.95 4.290.00 Chickpea 15 00 18 00 Total production (qt) 25 00 3G.00 2.027 93 2200 11.8971(5 30.00________ Nel return/ha (in Birr) 27,039 00 10.010 00 40.558.50 40.558.50 ~ 10,010.00 2.706.603.90 10.010.00 Total Net relum (in Birr) 10.010 00 1.353.301 95 10.010.00 10.010 00 Area (ha) 5.413.207 80 10.826.415 60 81 12 13.533,019 50 13.533,019.50 - 162 23 Total cost (in Birr) 324 47 648 94 4.105 00 811.17 811,17 4,105.00 Yield (q/ha) 4.105.00 4 105 00 12.00 4.105.00 12 oo- 4 J 05 00 Lenhl I otaf production (qt) 1500 973 40 18 00 20.00 16.223.40 20,00 1,946.81 Net return/ha (in Bin) 6.695 00 Total Net return (in Birr) 11,680.85 6,695.00 16.223 40 543.078 32 6,695.00 6,695 00 Area (ha) 6.695.00 1.086.156.63 216.31 4.867.02 2695.00 2,172.313.26 108 16 4,344,626 52 5.430.783.15 5.430.783 15 Total cost (>n Birr) 432 62 865.25 5.585.00 Yield (q/ha) 5.58560 5.585.00 5.585 00 12.00 2.595.74 1.081.56 5.585.00 1.081.56 5.585.00 Cowpea Total production (qt) 15 00 1.297 87 1800 20.00 20 00 Nel relum/ha (in Birr) 6.489.36 2.925.00 316.356.30 15.574 46 2.925.00 21,631.20 21.631.20 Total Net return (in Birr) 2,925.00 2.925.00~ 632.712.60 2.925.00 2,925.00 Area (ha) 1.265.425.20 135.20 2.530.850.40 270,39 3,163.563.00 540.78 3.163.563 00 Tolal cost (in Birr) 1.081.56 8.675.00 1.351.95 8,675.00 1.351.95 Yield (q/ha) Colton 8.675 00 Total production (qt) 18 00 2.163 12 4.867.02 16.32500 8,67500 2060 10.815.60 30.00 40.558.50 30.00 Net retum/ha (in Birr) 16.325.00 16.325.00 27.039.00 16,325.00 40.558 50 Totaled return (in Birr) 2,207.058.38 459.66 4 414 116 75 16.325.00 8.828.233 50 16.325 00 Area (ha) 17.656.467.00 Total cost (in Birr) 919.33 9.035.00 3.677.30 v ield (q/ha) 9,035.00 ~ 1.838.65 9.035.00 22.070,583.75 4.596.63 22.070.583.75 4.596.63 125.00 9,035 00 17560 9.035.00 Total production (qt) 250.00 57.457 88 260 882.05 350.00 1.287.056.40 400 00 9.035.00 400.00 Net return/ha (in Birr) 38.965 00 28.965.00 35.821.53769 459,663.00 38,965.00 71643.075.18 1.838,652 00 1.838.652.00 Tolal Net return (in Birr) 17.910.768 80 38.965.00 38.965.00 38.965.00 143.286.150.36 V9.107.687 95 179,107.687.95 WATER WORKS DESIGN AND SUPERVISION ENTERPRISE INTERCONT.NENTAL CONSULS 245 Pvr LWFINAL FEASIBILITY REPORT Wolkayite Irrigation feasibility ^Detail Design Project Agronomy & Agriculture Planning Project years --------------- ---------------------------- ----------------------------------------- i Crops Particulars Area (ha) T olal cos! (in Birr) Yoar-1 Yoar 2 Yoar-3 Year-4 Yoar-5 216.31 432 62 Year->5 865 25 1.730.50 2.163.12 9.235 00 9.235 00 2 163 12 9.235.00 9.235 00 Yield 🔊 Read Aloud ⏹ Stop Summery < × Summery Wolkayite Irrigation Feasibility Report: Agronomy & Agriculture Planning Summary Project Overview The Wolkayite Irrigation Project (WIP) in Ethiopia aims to enhance agricultural productivity, food security, and rural livelihoods through sustainable irrigation development. The command area spans 27,039 hectares across five kebeles, focusing on vertisol soils and semi-arid climatic conditions. Key Objectives Increase food production and quality. Improve socio-economic conditions through income generation. Optimize land and water use for long-term sustainability. Soil and Climate Soil Type: Dominantly vertisols (clay-rich) with challenges like waterlogging and hardpan formation. Climate: Semi-arid with average annual rainfall of 1,114 mm (peaking in July-August). Temperatures range from 11°C to 31.6°C. Socio-Economic Context 93% rural population dependent on mixed farming (crops + livestock). Low adoption of modern inputs (fertilizers, improved seeds). Key constraints: Poor infrastructure, health issues (malaria), and limited market access. Proposed Cropping Systems Option I (With Sugarcane) Cereals: Sorghum, maize, rice, teff, wheat. Cash Crops: Cotton, sugarcane (20% area). Others: Pulses, oilseeds (sesame), vegetables, fruits. Option II (Without Sugarcane) Higher emphasis on maize, vegetables, and pulses. Total irrigation water requirement: 110.97 million m³ (vs. 154.63 million m³ for Option I). Water Requirements CropSeasonal NIR (mm)Total NIR (Million m³) Sugarcane (Option I)844.4180.92 Vegetables2,05056.4–62.07 Maize (Option II)462.379.02 Recommendations Adopt rainwater harvesting (RWH) to mitigate dry spells. Strengthen Water User Associations (WUAs) for efficient water management. Improve infrastructure (roads, storage) and access to inputs (seeds, fertilizers). Prioritize high-value crops (fruits, vegetables) for export and income diversification.
🔊 Read Aloud ⏹ Stop Summery < × Summery Wolkayite Irrigation Feasibility Report: Agronomy & Agriculture Planning Summary Project Overview The Wolkayite Irrigation Project (WIP) in Ethiopia aims to enhance agricultural productivity, food security, and rural livelihoods through sustainable irrigation development. The command area spans 27,039 hectares across five kebeles, focusing on vertisol soils and semi-arid climatic conditions. Key Objectives Increase food production and quality. Improve socio-economic conditions through income generation. Optimize land and water use for long-term sustainability. Soil and Climate Soil Type: Dominantly vertisols (clay-rich) with challenges like waterlogging and hardpan formation. Climate: Semi-arid with average annual rainfall of 1,114 mm (peaking in July-August). Temperatures range from 11°C to 31.6°C. Socio-Economic Context 93% rural population dependent on mixed farming (crops + livestock). Low adoption of modern inputs (fertilizers, improved seeds). Key constraints: Poor infrastructure, health issues (malaria), and limited market access. Proposed Cropping Systems Option I (With Sugarcane) Cereals: Sorghum, maize, rice, teff, wheat. Cash Crops: Cotton, sugarcane (20% area). Others: Pulses, oilseeds (sesame), vegetables, fruits. Option II (Without Sugarcane) Higher emphasis on maize, vegetables, and pulses. Total irrigation water requirement: 110.97 million m³ (vs. 154.63 million m³ for Option I). Water Requirements CropSeasonal NIR (mm)Total NIR (Million m³) Sugarcane (Option I)844.4180.92 Vegetables2,05056.4–62.07 Maize (Option II)462.379.02 Recommendations Adopt rainwater harvesting (RWH) to mitigate dry spells. Strengthen Water User Associations (WUAs) for efficient water management. Improve infrastructure (roads, storage) and access to inputs (seeds, fertilizers). Prioritize high-value crops (fruits, vegetables) for export and income diversification.
The Wolkayite Irrigation Project (WIP) in Ethiopia aims to enhance agricultural productivity, food security, and rural livelihoods through sustainable irrigation development. The command area spans 27,039 hectares across five kebeles, focusing on vertisol soils and semi-arid climatic conditions.