| Literature DB >> 31481821 |
Khondoker A Mottaleb1, Velu Govindan2, Pawan K Singh3, Kai Sonder4, Xinyao He4, Ravi P Singh5, Arun K Joshi6, Naresh C D Barma7, Gideon Kruseman8, Olaf Erenstein9.
Abstract
The first occurrence of wheat blast in 2016 threatened Bangladesh's already precarious food security situation. The Bangladesh Agricultural Research Institute (BARI), together with the International Maize and Wheat Improvement Center (CIMMYT) developed and released the wheat variety BARI Gom 33 that is resistant to wheat blast and other common diseases. The new variety provides a 5-8% yield gain over the available popular varieties, as well as being zinc enriched. This study examines the potential economic benefits of BARI Gom 33 in Bangladesh. First, applying a climate analogue model, this study identified that more than 55% of the total wheat-growing area in Bangladesh (across 45 districts) is vulnerable to wheat blast. Second, applying an ex-ante impact assessment framework, this study shows that with an assumed cumulative adoption starting from 2019-20 and increasing to 30% by 2027-28, the potential economic benefits of the newly developed wheat variety far exceeds its dissemination cost by 2029-30. Even if dissemination of the new wheat variety is limited to only the ten currently blast-affected districts, the yearly average net benefits could amount to USD 0.23-1.6 million. Based on the findings, international funder agencies are urged to support the national system in scaling out the new wheat variety and wheat research in general to ensure overall food security in Bangladesh and South Asia.Entities:
Keywords: Adoption; Biofortified; Climate analogue; Ex-ante; Food security; Net benefit; Nutrition; Vulnerable; Wheat blast; Zinc enriched
Year: 2019 PMID: 31481821 PMCID: PMC6686726 DOI: 10.1016/j.cropro.2019.05.013
Source DB: PubMed Journal: Crop Prot ISSN: 0261-2194 Impact factor: 2.571
Wheat area (‘000 ha), yield (metric ton/ha), and production (‘000 metric ton) and selected indicators in Bangladesh and selected districts, 2008–18.
| Year | National | Districts not yet affected by blast | 10 wheat blast affected districts | 45 wheat blast vulnerable districts | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Area | Yield | Production | Price (USD/ton) | Import (million metric ton) | Area | Yield | Production | Area | Yield | Production | Area | Yield | Production | |
| 2008-09 | 395 | 2.15 | 849 | 176 | 2.88 | 256 | 2.13 | 544 | 139 | 2.20 | 305 | 266 | 2.0 | 588 |
| 2009-10 | 373 | 2.60 | 969 | 212 | 3.35 | 242 | 2.66 | 644 | 131 | 2.48 | 325 | 246 | 2.04 | 590 |
| 2010-11 | 374 | 2.60 | 972 | 251 | 3.95 | 244 | 2.52 | 617 | 129 | 2.75 | 355 | 239 | 2.19 | 632 |
| 2011-12 | 358 | 2.78 | 995 | 241 | 2.04 | 227 | 2.71 | 614 | 131 | 2.91 | 382 | 234 | 2.26 | 643 |
| 2012-13 | 417 | 3.01 | 1255 | 269 | 2.73 | 268 | 2.95 | 790 | 149 | 3.12 | 465 | 273 | 2.45 | 825 |
| 2013-14 | 430 | 3.03 | 1303 | 274 | 3.35 | 274 | 2.99 | 820 | 156 | 3.11 | 483 | 281 | 2.48 | 851 |
| 2014-15 | 437 | 3.09 | 1348 | 256 | 3.93 | 279 | 3.04 | 848 | 158 | 3.17 | 500 | 281 | 2.54 | 868 |
| 2015-16 | 445 | 3.03 | 1348 | 249 | 4.72 | 288 | 3.04 | 876 | 156 | 3.02 | 472 | 277 | 2.55 | 827 |
| 2016-17 | 415 | 3.16 | 1311 | 243 | 5.56 | 305 | 3.14 | 958 | 110 | 3.21 | 354 | 226 | 2.67 | 703 |
| 2017-18 | 351 | 3.13 | 1099 | 268 | 6.15 | 305 | 2.26 | 947 | 96 | 3.13 | 312 | 195 | 2.74 | 613 |
Notes: Sources reported per year across all indicators, unless otherwise indicated.
BBS, (2018b).
BBS, (2018a).
BBS (2019).
(BBS, 2014).
(BBS, 2018a).
Department of Agricultural Marketing (2018).
USDA (2018).
Currency converted into USD applying exchange rate USD1 = BDT82.
Fig. 1Wheat in Bangladesh: Suitability zones, production statistics by division (2017–18) and wheat blast first incidence (2015–16 or 2016–17). Sources: BARC (2019); BBS (2019); CIMMYT (2017); Islam et al. (2016).
Fig. 2Yield performance of BARI Gom 33 compared to the check variety Prodip over three years 2014–17 in Bangladesh. Notes.
Timely sown: 20–30 November.
Late sown: 20–25 December.
On farm trial was conducted in 7 districts of Bangladesh in the 2016–17 wheat season, with seeds sown November 20 - December 10, 2016.
Development pathway of wheat variety BARI Gom 33, Bangladesh.
| Year | Generation | Place, country | Selection/check | Comments |
|---|---|---|---|---|
| 2010 | F1 | El Batan, Mexico | Agronomic performance | |
| 2010–11 | F2 | Obregon, Mx | Leaf rust & good agronomic type | Selected bulk |
| 2011 | F3 | Toluca, Mx | Yellow rust, Septoria & good agronomic type | Individual spikes |
| 2011–12 | F4 | Obregon, Mx | Leaf rust & good agronomic type | Head-rows in Zn area |
| 2012–13 | F5 | Toluca, Mx | Yellow rust, Septoria tritici blotch resistant, plump and large grain | Bulk |
| 2013–14 | F6 | Obregon, Mx | Grain yield, large and plump grain, Zn and Fe concentration | Standard yield trial plots, Zn and Fe measurement with bench top XRF machine |
| 2014 | F7 | El Batan, Mx | Pre-Mexicali seed multiplication | Bulk |
| 2014–15 | Gazipur, Bangladesh; Varanasi, India; Obregon, Mx | Yield & yield stability, Zn and Fe content | Superior performance for grain yield (5–8% over the check) and 6–8 ppm Zn increment over local checks. Large grain size (50 g per thousand kernels). | |
| 2013–16 | El Batan, Mx | End-use grain quality check | Strong and balanced gluten and other essential end-use quality traits to make flatbread in South Asia (chapatti) and yeast bread. | |
| 2016–17 | Bangladesh, Bolivia & USA | Field and greenhouse screening for blast resistance | Under field condition in Bangladesh and Bolivia, under greenhouse condition in the USA. Almost no infection found. In USDA-ARS, Fort Detrick, USA, WB evaluation performed in the Bio-safety Level-3 Containment greenhouses, with spray inoculation and evaluation based on average percentage of infected spikelets. Had values of 11.1 and 5.4%; whereas the susceptible check, Glenn was completely bleached (severity value 100%), where severity values less than 20% were taken as resistant. | |
| October 11, 2017, | 93rd Board meeting, National Seed Board, Bangladesh, approved the variety as | |||
Source: Authors and (BARI, 2017).
Fig. 3Wheat blast vulnerability in Bangladesh.
Estimating yield loss applying Ordinary Least Square estimation procedure separately in the least blast-affected and the most severely affected districts of Bangladesh in the 2015–16 wheat season.
| Estimated yield loss in the least blast-affected district, Pabna | Estimated yield loss in the most severely blast-affected districts, Meherpur and Chuadanga | |||
|---|---|---|---|---|
| Model | a1 | a2 | b1 | b2 |
| Dependent variable | Yield (ton/ha) | |||
| Independent variables | ||||
| Monthly average maximum temperature (0C) in January ( | −0.12* | −0.11* | ||
| Monthly average maximum temperature (0C) in February ( | −0.05 | −0.06 | ||
| Monthly total rainfall (mm) in January ( | 0.01*** | 0.01*** | ||
| Monthly total rainfall (mm) in February ( | 0.002 | 0.001 | ||
| Year 2015–16 dummy (yes = 1) when blast emerged ( | 0.09*** | 0.11 | 0.10*** | 0.14* |
| Meherpur and Chuadanga district dummy (yes = 1) ( | 0.96*** | 0.91*** | ||
| Meherpur and Chuadanga district dummy X Year 2015–16 dummy ( | −0.55*** | −0.51*** | ||
| Pabna district dummy (yes = 1) ( | 0.75*** | 0.63*** | ||
| Pabna district dummy X Year 2015–16 dummy ( | −0.03 | −0.08 | ||
| Observations | 447 | 447 | 447 | 447 |
Note: Values in parentheses are robust standard errors. *Significant at the 10% level, ** Significant at the 5% level and ***Significant at the 1% level.
A1 and b1: Intercept and dummy only models.
A2 and b2: Full model with all possible explanatory variables.
Blast-induced yield loss in 2015–16 = {80 (model a2) + 510 (model b2)}/2 = 295 kg/ha.
Yield gain from the blast-resistant trait (assuming 90% mitigation) = 295 × 0.90 = 266 kg/ha.
Source: Authors’ estimation based on data described in Annex A.
Calculation of yield scenarios considering 5.2% yield gain and 266 kg/ha yield gain from the blast-resistant traits of BARI Gom 33.
| Base yield and estimated gains | Simulated yield scenarios | ||||
|---|---|---|---|---|---|
| Base yield (ton/ha) | 5.2% yield gain from | 0.266 ton/ha yield gain from the blast-resistant trait | Scenario 1 | Scenario 2 | |
| Actual yield + 5.2% yield gain | Actual yield + 5.2% yield gain+ 0.266 ton/ha gain from the blast-resistant trait | ||||
| a | a+b | c | a+b | a + b+ c | |
| 10 currently blast-affected districts | 3.12 | 0.162 | 0.266 | 3.28 | 3.55 |
| 45 blast-vulnerable districts | 2.65 | 0.138 | 0.266 | 2.79 | 3.05 |
| National | 3.11 | 0.162 | 3.27 | ||
Triennium average ending 2016–18. Sources: Authors' calculations based on BBS (2014; 2016; 2017a).
Net present value (NPV) of the future stream of benefits of dissemination of BARI Gom 33 in Bangladesh, 2016–17 to 2029–2030.
| Target area | Scenario 1: Current actual yield + 5.2% yield gain | Scenario 2: Current actual yield + 5.2% yield gain +0.266 ton/ha gain from blast resistance traits | ||||||
|---|---|---|---|---|---|---|---|---|
| Production gain (000, ton) | Discounted market value of the gain (million USD) | Discounted seed cost (million USD) | NPV (million USD | Production gain (000, ton) | Discounted market value of the gain (million USD) | Seed cost (million USD) | NPV (million USD | |
| In 10 currently blast-affected districts | 46.5 | 7.2 | 3.9 | 3.20 | 123.0 | 18.9 | 3.9 | 14.9 |
| 45 wheat blast-vulnerable districts | 68.8 | 10.4 | 4.3 | 4.81 | 196.4 | 29.6 | 4.3 | 21.7 |
| All wheat areas in Bangladesh | 135.6 | 20.4 | 11.7 | 8.7 | ||||
Source: Authors' calculations.
Ex-ante benefits of dissemination of new wheat in 10 blast-affected districts in Bangladesh, Scenario 1: current yield +5.2% yield gain
| Sampled years | Adoption rate | Area | Actual yield | Actual yield +5.2% yield gain | Simulated production from the area under new wheat (ton) | Production from the area under old wheat (ton) | Total production if the entire area was under old wheat (ton) | Changed production (ton) | Wheat price (USD/ton) | Market value of the increased wheat produced (USD) | Seed multiplication and dissemination costs (USD 800/ha) | Net benefit |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2016–17 | 0 | 120966.7 | 3.12 | 3.28 | 0 | 377416 | 377416 | 0 | 253 | 0 | 1000000 | −1000000 |
| 2017–18 | 0 | 120966.7 | 3.12 | 3.28 | 0 | 377416 | 377416 | 0 | 253 | 0 | 1000000 | −1000000 |
| 2018–19 | 0 | 120966.7 | 3.12 | 3.28 | 0 | 377416 | 377416 | 0 | 253 | 0 | 1000000 | −1000000 |
| 2019–20 | 0.015 | 120966.7 | 3.12 | 3.28 | 6011 | 371702 | 377416 | 297 | 253 | 75063 | 1465148 | −1390085 |
| 2020–21 | 0.058 | 120966.7 | 3.12 | 3.28 | 22954 | 355595 | 377416 | 1133 | 253 | 286652 | 286652 | |
| 2021–22 | 0.115 | 120966.7 | 3.12 | 3.28 | 45599 | 334068 | 377416 | 2251 | 253 | 569443 | 569443 | |
| 2022–23 | 0.185 | 120966.7 | 3.12 | 3.28 | 73505 | 307539 | 377416 | 3628 | 253 | 917939 | 917939 | |
| 2023–24 | 0.242 | 120966.7 | 3.12 | 3.28 | 96150 | 286012 | 377416 | 4746 | 253 | 1200730 | 1200730 | |
| 2024–25 | 0.275 | 120966.7 | 3.12 | 3.28 | 109082 | 273718 | 377416 | 5384 | 253 | 1362231 | 1362231 | |
| 2025–26 | 0.285 | 120966.7 | 3.12 | 3.28 | 113052 | 269944 | 377416 | 5580 | 253 | 1411811 | 1411811 | |
| 2026–27 | 0.3 | 120966.7 | 3.12 | 3.28 | 119104 | 264191 | 377416 | 5879 | 253 | 1487382 | 1487382 | |
| 2027–28 | 0.3 | 120966.7 | 3.12 | 3.28 | 119104 | 264191 | 377416 | 5879 | 253 | 1487382 | 1487382 | |
| 2028–29 | 0.3 | 120966.7 | 3.12 | 3.28 | 119104 | 264191 | 377416 | 5879 | 253 | 1487382 | 1487382 | |
| 2029–30 | 0.3 | 120966.7 | 3.12 | 3.28 | 119104 | 264191 | 377416 | 5879 | 253 | 1487382 | 1487382 | |
| 5283824 | 46535 | 7159071 | $3,928,629 |
At 5% discount rate: Dissemination cost: USD 3.9 million; Net present value (NPV), USD 3.23 million; yearly average return USD 0.23 million.
Ex-ante benefits of dissemination of new wheat in 10 blast-affected districts in Bangladesh, Scenario 2: current yield +5.2% yield gain +0.266 ton/ha yield gain from the blast resistant trait
| Sampled years | Adoption rate | Area | Actual yield | Actual yield +5.2% yield gain | Actual yield +5.2% yield gain+ 5.1% yield gain from blast resistant trait | Simulated production from the area under new wheat (ton) | Production from the area under old wheat (ton) | Total production if the entire area was under old wheat (ton) | Changed production (ton) | Wheat price (USD/ton) | Market value of the increased wheat produced (USD) | Multiplication and dissemination costs (USD 800/ha) | Net benefit |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2016–17 | 0 | 120966.7 | 3.12 | 3.28 | 3.55 | 0 | 377416 | 377416 | 0 | 253 | 0 | 1000000 | −1000000 |
| 2017–18 | 0 | 120966.7 | 3.12 | 3.28 | 3.55 | 0 | 377416 | 377416 | 0 | 253 | 0 | 1000000 | −1000000 |
| 2018–19 | 0 | 120966.7 | 3.12 | 3.28 | 3.55 | 0 | 377416 | 377416 | 0 | 253 | 0 | 1000000 | −1000000 |
| 2019–20 | 0.015 | 120966.7 | 3.12 | 3.28 | 3.55 | 6498 | 371702 | 377416 | 784 | 253 | 198315 | 1465148 | −1266833 |
| 2020–21 | 0.058 | 120966.7 | 3.12 | 3.28 | 3.55 | 24814 | 355595 | 377416 | 2993 | 253 | 757327 | 757327 | |
| 2021–22 | 0.115 | 120966.7 | 3.12 | 3.28 | 3.55 | 49294 | 334068 | 377416 | 5946 | 253 | 1504454 | 1504454 | |
| 2022–23 | 0.185 | 120966.7 | 3.12 | 3.28 | 3.55 | 79462 | 307539 | 377416 | 9586 | 253 | 2425172 | 2425172 | |
| 2023–24 | 0.242 | 120966.7 | 3.12 | 3.28 | 3.55 | 103943 | 286012 | 377416 | 12539 | 253 | 3172299 | 3172299 | |
| 2024–25 | 0.275 | 120966.7 | 3.12 | 3.28 | 3.55 | 117923 | 273718 | 377416 | 14225 | 253 | 3598982 | 3598982 | |
| 2025–26 | 0.285 | 120966.7 | 3.12 | 3.28 | 3.55 | 122215 | 269944 | 377416 | 14743 | 253 | 3729969 | 3729969 | |
| 2026–27 | 0.3 | 120966.7 | 3.12 | 3.28 | 3.55 | 128757 | 264191 | 377416 | 15532 | 253 | 3929626 | 3929626 | |
| 2027–28 | 0.3 | 120966.7 | 3.12 | 3.28 | 3.55 | 128757 | 264191 | 377416 | 15532 | 253 | 3929626 | 3929626 | |
| 2028–29 | 0.3 | 120966.7 | 3.12 | 3.28 | 3.55 | 128757 | 264191 | 377416 | 15532 | 253 | 3929626 | 3929626 | |
| 2029–30 | 0.3 | 120966.7 | 3.12 | 3.28 | 3.55 | 128757 | 264191 | 377416 | 15532 | 253 | 3929626 | 3929626 | |
| 5283824 | 122945 | 18914089 | $3,928,629 |
At 5% discount rate: Dissemination cost: USD 3.9 million; Net present value (NPV), USD 14.9 million; yearly average return USD 1.07 million.
Ex-ante benefits of dissemination of new wheat in 45 blast-affected districts in Bangladesh, Scenario 1: current yield +5.2% yield gain
| Sampled years | Adoption rate | Area | Actual yield | Actual yield +5.2% yield gain | Simulated production from the area under new wheat (ton) | Production from the area under old wheat (ton) | Total production if the entire area was under old wheat (ton) | Changed production (ton) | Wheat price (USD/ton) | Market value of the increased wheat produced (USD) | Seed multiplication and dissemination costs (USD 800/ha) | Net benefit |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2016–17 | 0 | 232667 | 2.65 | 2.79 | 0 | 616567 | 616567 | 0 | 253 | 0 | 1000000 | −1000000 |
| 2017–18 | 0 | 232667 | 2.65 | 2.79 | 0 | 616567 | 616567 | 0 | 253 | 0 | 1000000 | −1000000 |
| 2018–19 | 0.0004 | 232667 | 2.65 | 2.79 | 262 | 616318 | 616567 | 13 | 253 | 3327 | 1000000 | −996673 |
| 2019–20 | 0.01 | 232667 | 2.65 | 2.79 | 6650 | 610250 | 616567 | 334 | 253 | 84425 | 1906826 | −1822401 |
| 2020–21 | 0.03 | 232667 | 2.65 | 2.79 | 16386 | 601003 | 616567 | 822 | 253 | 208024 | 208024 | |
| 2021–22 | 0.06 | 232667 | 2.65 | 2.79 | 37531 | 580919 | 616567 | 1883 | 253 | 476471 | 476471 | |
| 2022–23 | 0.11 | 232667 | 2.65 | 2.79 | 74557 | 545751 | 616567 | 3741 | 253 | 946524 | 946524 | |
| 2023–24 | 0.19 | 232667 | 2.65 | 2.79 | 120185 | 502412 | 616567 | 6031 | 253 | 1525792 | 1525792 | |
| 2024–25 | 0.24 | 232667 | 2.65 | 2.79 | 157211 | 467245 | 616567 | 7889 | 253 | 1995845 | 1995845 | |
| 2025–26 | 0.27 | 232667 | 2.65 | 2.79 | 178356 | 447160 | 616567 | 8950 | 253 | 2264292 | 2264292 | |
| 2026–27 | 0.30 | 232667 | 2.65 | 2.79 | 194742 | 431597 | 616567 | 9772 | 253 | 2472316 | 2472316 | |
| 2027–28 | 0.30 | 232667 | 2.65 | 2.79 | 194742 | 431597 | 616567 | 9772 | 253 | 2472316 | 2472316 | |
| 2028–29 | 0.30 | 232667 | 2.65 | 2.79 | 194742 | 431597 | 616567 | 9772 | 253 | 2472316 | 2472316 | |
| 2029–30 | 0.30 | 232667 | 2.65 | 2.79 | 194742 | 431597 | 616567 | 9772 | 253 | 2472316 | 2472316 | |
| 8631933 | 68751 | 10354883 | 4291998 |
At 5% discount rate: Dissemination cost: USD 4.3 million; Net present value (NPV), USD 4.81 million; yearly average return USD 0.34 million.
Ex-ante benefits of dissemination of new wheat in 45 blast-affected districts in Bangladesh, Scenario 2: current yield +5.2% yield gain +0.266 ton/ha yield gain from the blast resistant trait
| Sampled years | Adoption rate | Area | Actual yield | Actual yield +5.2% yield gain | Actual yield +5.2% yield gain+ 5.1% yield gain from blast resistant trait | Simulated production from the area under new wheat (ton) | Production from the area under old wheat (ton) | Total production if the entire area was under old wheat (ton) | Changed production (ton) | Wheat price (USD/ton) | Market value of the increased wheat produced (USD) | Multiplication and dissemination costs (USD 800/ha) | Net benefit |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2016–17 | 0 | 232667 | 2.65 | 2.79 | 3.05 | 0 | 616567 | 616567 | 0 | 253 | 0 | 1000000 | −1000000 |
| 2017–18 | 0 | 232667 | 2.65 | 2.79 | 3.05 | 0 | 616567 | 616567 | 0 | 253 | 0 | 1000000 | −1000000 |
| 2018–19 | 0.0004 | 232667 | 2.65 | 2.79 | 3.05 | 286 | 616318 | 616567 | 38 | 253 | 9504 | 1000000 | −990496 |
| 2019–20 | 0.01 | 232667 | 2.65 | 2.79 | 3.05 | 7270 | 610250 | 616567 | 953 | 253 | 241213 | 1906826 | −1665612 |
| 2020–21 | 0.03 | 232667 | 2.65 | 2.79 | 3.05 | 17913 | 601003 | 616567 | 2349 | 253 | 594356 | 594356 | |
| 2021–22 | 0.06 | 232667 | 2.65 | 2.79 | 3.05 | 41029 | 580919 | 616567 | 5381 | 253 | 1361345 | 1361345 | |
| 2022–23 | 0.11 | 232667 | 2.65 | 2.79 | 3.05 | 81505 | 545751 | 616567 | 10689 | 253 | 2704355 | 2704355 | |
| 2023–24 | 0.19 | 232667 | 2.65 | 2.79 | 3.05 | 131385 | 502412 | 616567 | 17231 | 253 | 4359405 | 4359405 | |
| 2024–25 | 0.24 | 232667 | 2.65 | 2.79 | 3.05 | 171861 | 467245 | 616567 | 22539 | 253 | 5702415 | 5702415 | |
| 2025–26 | 0.27 | 232667 | 2.65 | 2.79 | 3.05 | 194977 | 447160 | 616567 | 25571 | 253 | 6469404 | 6469404 | |
| 2026–27 | 0.30 | 232667 | 2.65 | 2.79 | 3.05 | 212890 | 431597 | 616567 | 27920 | 253 | 7063760 | 7063760 | |
| 2027–28 | 0.30 | 232667 | 2.65 | 2.79 | 3.05 | 212890 | 431597 | 616567 | 27920 | 253 | 7063760 | 7063760 | |
| 2028–29 | 0.30 | 232667 | 2.65 | 2.79 | 3.05 | 212890 | 431597 | 616567 | 27920 | 253 | 7063760 | 7063760 | |
| 2029–30 | 0.30 | 232667 | 2.65 | 2.79 | 3.05 | 212890 | 431597 | 616567 | 27920 | 253 | 7063760 | 7063760 | |
| 8631933 | 196431 | 29585381 | 4291998 |
At 5% discount rate: Dissemination cost: USD 4.3 million; Net present value (NPV), USD 21.7 million; yearly average return USD 1.55 million.
Ex-ante benefits of dissemination of new wheat in entire Bangladesh, Scenario 1: current yield +5.2% yield gain
| Sampled years | Adoption rate | Area | Actual yield | Actual yield +5.2% yield gain | Simulated production from the area under new wheat (ton) | Production from the area under old wheat (ton) | Total production if the entire area was under old wheat (ton) | Changed production (ton) | Wheat price (USD/ton) | Market value of the increased wheat produced (USD) | Seed multiplication and dissemination costs (USD 800/ha) | Net benefit |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2016–17 | 0 | 403686 | 3.11 | 3.27 | 0 | 1255462 | 1255462 | 0 | 253 | 0 | 1500000 | −1500000 |
| 2017–18 | 0 | 403686 | 3.11 | 3.27 | 0 | 1255462 | 1255462 | 0 | 253 | 0 | 1500000 | −1500000 |
| 2018–19 | 0 | 403686 | 3.11 | 3.27 | 0 | 1255462 | 1255462 | 0 | 253 | 0 | 1500000 | −1500000 |
| 2019–20 | 0 | 403686 | 3.11 | 3.27 | 0 | 1255462 | 1255462 | 0 | 253 | 0 | 1500000 | −1500000 |
| 2020–21 | 0.025 | 403686 | 3.11 | 3.27 | 33321 | 1223771 | 1255462 | 1630 | 253 | 412492 | 8152017 | −7739525 |
| 2021–22 | 0.058 | 403686 | 3.11 | 3.27 | 76321 | 1182876 | 1255462 | 3734 | 253 | 944794 | 944794 | |
| 2022–23 | 0.115 | 403686 | 3.11 | 3.27 | 151614 | 1111267 | 1255462 | 7418 | 253 | 1876864 | 1876864 | |
| 2023–24 | 0.185 | 403686 | 3.11 | 3.27 | 244401 | 1023020 | 1255462 | 11958 | 253 | 3025495 | 3025495 | |
| 2024–25 | 0.242 | 403686 | 3.11 | 3.27 | 319695 | 951410 | 1255462 | 15643 | 253 | 3957564 | 3957564 | |
| 2025–26 | 0.275 | 403686 | 3.11 | 3.27 | 362694 | 910515 | 1255462 | 17747 | 253 | 4489867 | 4489867 | |
| 2026–27 | 0.3 | 403686 | 3.11 | 3.27 | 396016 | 878824 | 1255462 | 19377 | 253 | 4902359 | 4902359 | |
| 2027–28 | 0.3 | 403686 | 3.11 | 3.27 | 396016 | 878824 | 1255462 | 19377 | 253 | 4902359 | 4902359 | |
| 2028–29 | 0.3 | 403686 | 3.11 | 3.27 | 396016 | 878824 | 1255462 | 19377 | 253 | 4902359 | 4902359 | |
| 2029–30 | 0.3 | 403686 | 3.11 | 3.27 | 396016 | 878824 | 1255462 | 19377 | 253 | 4902359 | 4902359 | |
| 17576474 | 135638 | 20389289 | 11706244 |
At 5% discount rate: Dissemination cost: USD 11.7 million; Net present value (NPV), USD 8.7 million; yearly average return USD 0.62 million.