Cacao Plantation in Indonesia - Financial Model
| Economic
Calculation - Application of Sonic Bloom |
|
|
| Indonesian
Cacao Plantation |
|
33950
plants |
| For
One Time Fruition (second harvest) |
|
|
|
|
|
|
|
| Description |
Sonic
Bloom |
Control |
Percent
Increased Production |
|
|
|
|
| #
of Plants |
20,288 |
13,662 |
|
|
|
|
|
| Production/Tree
(gram) |
418 |
178 |
135% |
|
|
|
|
| Production/Ha
(kg) |
484 |
208 |
133% |
|
|
|
|
| Selling
Price/Kg (Rp) |
16,450 |
16,450 |
|
| Selling
Price/Kg (US$) |
$1.94 |
$1.94 |
|
|
|
|
|
| Income/Tree
(Rp) |
6,876 |
2,928 |
135% |
| Income/Tree
(US$) |
$0.81 |
$0.34 |
135% |
|
|
|
|
| Income/Ha
(Rp) |
7,961,800 |
3,388,700 |
135% |
| Income/Ha
(US$) |
$937.02 |
$398.81 |
135% |
|
|
|
|
| Cost
of Production/Tree (Rp) |
1,878 |
1,031 |
82% |
| Cost
of Production/Tree (US$) |
$0.22 |
$0.12 |
82% |
|
|
|
|
| Total
Cost of Production/Ha (Rp) |
2,174,866 |
1,194,387 |
82% |
| Total
Cost of Production/Ha (US$) |
$255.96 |
$140.57 |
82% |
|
|
|
|
| Cost
Only of Sonic Bloom Sound & Nutrient/Ha (Rp) |
678,558 |
0 |
|
| Cost
Only of Sonic Bloom Sound & Nutrient/Ha (US$) |
$79.86 |
$0.00 |
|
|
|
|
|
| Profit
per Tree (Rp) |
4,998 |
1,897 |
164% |
| Profit
per Tree (US$) |
$0.59 |
$0.22 |
164% |
|
|
|
|
| Profit
per Ha (Rp) |
5,786,934 |
2,194,313 |
164% |
| Profit
per Ha (US$) |
$681.06 |
$258.25 |
164% |
|
