WHEAT PROJECT Production Information Size of the land (Ha) Total Harvest per session (Tan) Rebate % Price/Tan Price Subsidy Number of session per year Expenses per session Rent&TAX(RM) Total Labor cost (RM) Seed cost (RM) Fertilizer cost (RM) Pesticides cost (RM) Fuel cost (RM) harvest cost (RM) Transport cost (RM) Electrictly and water 6 25 22% RM 1,200.00 RM 250.00 2 RM 2,000.00 RM 4,000.00 RM 2,500.00 RM 1,000.00 RM 700.00 RM 600.00 RM 2,000.00 RM 900.00 RM 700.00 Initial Investment Tractor 2 wheel Grain Machine Motor Blower Power Sprayer Water PAM IOT RM 10,000.00 800.00 RM RM 1,000.00 RM 1,000.00 RM 2,000.00 RM 20,000.00 Depreciation Tractor 2 wheel (10 years) Grain Machine (5 years) Motor Blower (5 years Power Sprayer (3 years) Water PAM (10 years) IOT (10 years) Discount Rate Loan Interest Tax Time horizon (years) 1. State the objective 2. Identify the costs and benefits 3. Value the costs and benefits 4. Analyze CBA by applying NPV, IRR, PI, PBP (5 years projection) 5. Simulate sensitivity analysis in changing on price per tan and removal price subsidy 6. Provide policy recommendations on this project 10% 4% 10% 10