Previous Page Table of Contents


7. LITERATURES CITED

Broom M.J. 1985. The biology and culture of marine bivalve of Genus Anadara. ICLARM Studies and Review 12:37pp.

Cole, H.A. 1972. The cockle and its fisheries. Fisheries Laboratory, Burnham on Crouch, Essex. Laboratory leaflet (new series), 34 pp.

Directorate General of Fisheries. 1983. Fisheries statistics of Indonesia, 1981. Department of Agriculture, Ministry of Agriculture, Indonesia, No.11,p.38.

Directorate General of Fisheries. 1984 Fisheries statistics of Indonesia, 1982. Department of Agriculture, Ministry of Agriculture, Indonesia, No.12,p.38.

Directorate General of Fisheries. 1985 Fisheries statistics of Indonesia, 1983. Department of Agriculture, Ministry of Agriculture, Indonesia, No.13,p.36.

Directorate General of Fisheries. 1986 Fisheries statistics of Indonesia, 1984. Department of Agriculture, Ministry of Agriculture, Indonesia, No.14,p.37.

Directorate General of Fisheries. 1987a Fisheries statistics of Indonesia, 1985. Department of Agriculture, Ministry of Agriculture, Indonesia, No.15,p.37.

Directorate General of Fisheries. 1987b International trade statistics of fisheries commodities. Department of Agriculture, Ministry of Agriculture, Indonesia, No.8, p.7.

Huschenbeth, E. and U. Harms. 1975 On the accumulation of organochlorine pesticides, PCB and certain heavy metals in fish and shellfish from Thai coastal and inland waters. Arch. Fischereiwiss, 25:109–122.

Pathansali, D. 1966. Notes on the biology of the cockle Anadara granosa Proc. Indo-Pac. Fish. Counc. 11:84–98.

Pathansali, D. and M.K. Soong. 1958. Some aspects of cockle (Anadara granosa L) culture in Malaysia. Proc. Indo-Pac. Fish. Counc. 8:26–31.

Phillips, D.J.H., and K. Muttarasin. 1985 Trace metals in bivalve molluscs from Thailand. Mar. Environ. Res. 15(3): 215–234.

Tiensongrusmee, B., and S. Pontjoprawiro. 1987 Seafarming resource map. INS/81/008/Manual7.

Toyo, T., I. Tesuji, N. Inoue. 1978. The mass culture of ark shell, Anadara and their problems in Yamaguchi Prefecture. Cult. Res. 7:51–66.

Tookwinas, S. 1985 Cockle farming in Thailand. National Institute of Coastal Aquaculture, Division of Brackishwater, Department of Fisheries, Ministry of Agriculture and cooperative, Bangkok, Thailand, 146pp.

Table 1. Volume and value of cockle production from 1979–1985

YearVolume (mt)Value (Rp'million)
197932 1831 140
198032 3831 245
198137 4102 896
198229 3353 059
198343 2504 110
198448 9266 147
198530 9592 990

Table 2. Cockle production by location 1981–1985 (mt).

Province19811982198319841985
Sumatra     
D.I Aceh
35671210
N.Sumatra
32 14324 09235 11936 27319 050
Riau
2 1883 1255 3429 5358 371
S.Sumatra
140211261269466
Bengkulu
4682141
Jambi
268382421330392
Java     
DKI Jakarta
0359223282270
W.Java
1 1791791891037
C.Java
0122 14414
E.Java
751470419492714
Bali-Nusatenggara-Timor    
W.Nusatenggara
00010
E.Nusatenggara
30467113283
Kalimantan     
W.Kalimantan
00514742800
C.Kalimantan
165285000
S.Kalimantan
480122126126
E.Kalimantan
1434656243308
Sulawesi     
S.Sulawesi
22323641
Maluku-Irian Jaya     
Maluku
2717375101
Irian Jaya
247196285122175
Total37 41029 31343 20648 92630 959

Source : Directorate General of Fisheries, 1983, 1984, 1985, 1986, and 1987.

Table 3. Estimated capital investment of a 5-ha cockle farm.

InvestmentInitial cost
(Rp million)
Life expectancy
yr
Depreciated annual cost
(Rp million)
I.Fixed assets   
1.Site acquisition1.0  
2.Boat10.052.0
3.Contingency
     (1–2)×10%
1.1  
Total12.1 2.0
II.Working capital3.0  
III.Total capital investment
(I)+(II)
15.1  

Table 4. Estimated annual cost of production of a 5-ha cockle farm.

Cost of productionRp'000Percentage
I.Fixed costs  
1. Depreciation2 00021
2.Cost of capital
20% interest
3 00031
 Total fixed cost5 00052
II.Variable costs  
1. Seed 1250 tin @Rp30003 75038
2. Fuel and petrol1201
3. Labor 12 man-month@ 600007208
4. Maintenance501
 Total variable cost4 64048
III.Total annual cost of production (I)+(II)9 640100


Table 5. Cost-benefit analysis of a 5-ha cockle farm.

1. Total cost of production9 640 Rp'000
2. Annual yield105Mt
3. Cost of cockle/kg (1)/(2)92Rp
4. Sale price/kg150Rp
5. Annual return (2)×(4)15 750Rp'000
6. Return per Rp100 investment (4)/(3)163Rp
7. Taxable income (5)-(1)6 110Rp'000
8. Depreciation2 000Rp'000
9. Total annual cost less depreciation (1)-(8)7 640Rp'000
10. Gross return (5)-(9)8 110Rp'000
11. Taxes (7)×40%2 444Rp'000
12. Total capital investment15 100Rp'000
13. Net return (10)-(11)5 666Rp'000
14. Payout period (12)/(13)2.67Yr
15. Capital recovery factor (13)/(12)0.38 
16. NPV at 5th yr2 316Rp'000
17. IRR @ 5 yrs28Per cent

Table 6. Cash flow of a 5-ha cockle farm.

Rp'000
 Year
12345
Cash at the beginning of the year0-8 990-2 8801 9388 854
Investment-15 1000000
Production cost-9 640-9 640-9 640-6 390-6 390
Annual return15 75015 75015 75015 75015 750
Cash in hand-8 990-2 8803 23011 29818 214
Taxes (40%)00-1 292-2 444-2 444
Cash at the end of the year-8 990-28801 9388 85415 770


Table 7. Estimated capital investment of a 50-ha cockle farm.

InvestmentInitial cost (Rp million)Life expectancy yrDepreciated annual cost (Rp million)
I.Fixed assets   
 1.Site acquisition2  
 2.Boat20102
 3.Land Transportation(35)77
  car (1)20  
  pick-up car (1)15  
 4.Contingency   
  (1–3)×10%5  
 Total62 9
II.Working capital50  
 III.Total capital investment (I)+(II)112  


Table 8. Estimated annual cost of production of a 50-ha cockle farm.

Cost of productionRp'000Percentage
I.Fixed costs  
1.Depreciation9 0008
2.Cost of capital  
 20% interest22 40020
3.Staff salaries(22 800)20
farm manager (1)9 600 
clerk (1)3 600 
Labors (10)7 200 
boat operator (1)1 200 
driver (1)1 200 
4.Contingency10 0009
 Total fixed cost64 20057
II.Variable costs  
1.Seed 12500 tin @Rp300037 50033
2.Fuel and petrol5 0005
3.Maintenance5 0005
 Total variable cost47 50043
 III Total annual cost of production (I)+(II) 111 700100


Table 9. Cost-benefit analysis of a 50-ha cockle farm

1.Total cost of production111 700 Rp'000
2.Annual yield1 050mt
3.Cost of cockle/kg (1)/(2)106Rp
4.Sale price/kg150Rp
5.Annual return (2)×(4)157 500Rp'000
6.Return per Rp100 investment (4)/(3)142Rp
7.Taxable income (5)-(1)45 800Rp'000
8.Depreciation9 000Rp'000
 9.Total annual cost less depreciation (1)-(8)102 700Rp'000
10.Gross return (5)-(9)54 800Rp'000
11.Taxes (7)×40%18 320Rp'000
12.Total capital investment112 000Rp'000
13.Net return (10)-(11)36 480Rp'000
14.Payout period (12)/(13)3.1yr
15.Capital recovery factor (13)/(12)0.33 
16.NPV at 5th yr81 993Rp'000
17.IRR @ 5 yrs57Per cent

Table 10. Cash flow of a 50-ha cockle farm. Rp million

 Year
12345
Cash at the beginning of the year0-66.212.262.1118.8
Investment-112.00000
Production cost-111.7-111.7-89.3-89.3-89.3
Annual return157.5157.5157.5157.3157.5
Cash in hand-66.2-20.480.4130.1180.0
Taxes (40%)0-8.2-18.3-18.3-18.3
Cash at the end of the year-66.212.262.1111.8161.7

Table 11. Percentage of net profit changes when the sale price of the cockle and the price of seed increase or decrease 10 per cent.

SystemPercentage of net profit changes
Sale price of cockle 
small-scale
17
big-scale
26
Price of seed 
small-scale
4
big-scale
6

Table 12. Financial analysis.

SizeInvestment millionNet return per yrNPV millionIRR
Small-scale
5 ha15.110.162.3228
Commercial scale
50 ha112.292.081.9957


Fig.1

Fig.1. Cockle (Anadara granosa L.)

Fig.2

Fig.2. Diagrammatic representation of the wire collecting basket to collect spat of Anadara granosa.

(Source: Broom 1985)

Fig.3

Fig.3. Diagram of the wooden “mud sled”

(Source: Broom, 1985)

Fig.4

Fig.4. The gear used for harvesting cockle

Fig.5

Fig.5. Hydraulic dredge for harvesting cockle (Source: Cole, 1972)

Fig.6

Fig.6. Hydraulic dredge - showing the delivery of the cockle to the collecting screen

(Source: Cole, 1972)

Fig.7

Fig.7. Growth in mean wet weight of different subpopulations within a natural population of A. granosa at Kuala Selangor, Malaysia. CD = chart datum.

Max density<500/m2, 320 cm above CD, 1978 year class
Max density<500/m2, 320 cm above CD, 1977 year class
OMax density<500/m2, 270 cm above CD, 1978 year class
Max density<500/m2, 200 cm above CD, 1978 year class
Max density 500–1,000/m2, including Pelecyora trigona, 260 cm above CD, 1978 year class
Max density>1,000/m2, 220–250 cm above CD, 1978 year class.

(Source: Broom, 1985)

Fig.8

Fig.8. Predators of cockle

(Source: Tookwinas, 1985)

Back Cover

Previous Page Top of Page