In: Finance
a) The Decision tree can be represented as
15 tons (70%) | GH¢ 4000/ton (40%) | |||||||||
GH¢ 8000 | GH¢ 5000/ton (60%) | |||||||||
Standard | 10 tons (30%) | GH¢ 5500/ton (40%) | ||||||||
Fertiliser | GH¢ 6000/ton (60%) | |||||||||
Platinum | 30 tons (70%) | GH¢ 2000/ton (60%) | ||||||||
GH¢ 10000 | GH¢ 2400/ton (40%) | |||||||||
20 tons (30%) | GH¢ 3000/ton (60%) | |||||||||
GH¢ 3500/ton (40%) | ||||||||||
Organic | GH¢ 8500 | 8 tons | GH¢ 9000/ton (70%) | |||||||
6 tons | GH¢ 11000/ton (30%) | |||||||||
t=0 | t=1 | t=2 |
b)
Fertiliser Standard
Expected monetary value after one year
= 15 tons *70%* ( GH¢ 4000/ton * 40%+GH¢ 5000/ton * 60%) + 10 tons *30%* ( GH¢ 5500/ton * 40%+GH¢ 6000/ton * 60%)
= GH¢ 48300 + GH¢ 17400
=GH¢ 65700
NPV = -8000 +65700/1.1 = GH¢ 51727.27
Fertiliser Platinum
Expected monetary value after one year
= 30 tons *70%* ( GH¢ 2000/ton * 60%+GH¢ 2400/ton * 40%) + 20 tons *30%* ( GH¢ 3000/ton * 60%+GH¢ 3500/ton * 40%)
= GH¢ 45360 + GH¢ 19200
=GH¢ 64560
NPV = -10000 +64560/1.1 = GH¢ 48690.91
Organic (assuming high yield 70% of the time)
Expected monetary value = 8 tons *70%* GH¢ 9000/ton +6 tons *30%* GH¢ 11000/ton
= GH¢ 50400 + GH¢ 19800
=GH¢ 70200
NPV = (-8500 +70200)/1.1^2 = GH¢ 50991.74
So, the CEO of Asempa farms should go wth Standard Fertiliser
c) if the total cost of manure at the end of year 2 is GH¢6000
NPV of organic= (-6000 +70200)/1.1^2 = GH¢ 53057.85
So, it is now better to go with Organic manure
d) Asempa farms payoff if there happens to be a moderate yield, and price of yam is GH¢6000 per ton
= 10 tons * GH¢ 6000/ton = GH¢ 60000 after one year
and NPV = - GH¢ 8000+ GH¢ 60000/1.1 = GH¢ 46545.45
e) If CEO is risk averse , he should go with Platinum fertiliser as the minimum payoff after one year (not two years as in case of organic) is GH¢ 60000