|
Purse seiner |
|||||
Length (m) |
25 |
38 |
||||
kW |
697 |
868 |
||||
GRT |
419 |
663 |
||||
Age (years) |
35 |
5 |
||||
Fishing days/year |
140 |
140 |
||||
Hours/trip |
21 |
17 |
||||
Crew |
15 |
20 |
||||
Quantity (t) |
27 295 |
33 558 |
||||
US$ |
|
|
|
|
|
|
Total earnings |
1 591 300 |
|
|
1 845 700 |
|
|
Running costs |
432 300 |
38% |
29% |
481 900 |
33% |
26% |
Vessel costs |
309 000 |
27% |
21% |
469 000 |
32% |
26% |
Labour costs |
401 100 |
35% |
27% |
493 700 |
34% |
27% |
Operating costs |
1 142 400 |
100% |
78% |
1 444 700 |
100% |
79% |
Gross cash flow |
448 900 |
|
|
401 000 |
|
|
Capital costs |
328 300 |
|
22% |
381 000 |
|
21% |
Total costs |
1 470 700 |
|
100% |
1 825 600 |
|
100% |
Net cash flow (NCF) |
120 600 |
|
|
362 300 |
|
|
Return on |
6% |
|
|
16% |
|
|
Investment costs |
1 885 000 |
|
|
2 248 000 |
|
|
|
Purse seiner |
Trawler |
||||
Length (m) |
26 |
17 |
||||
kW |
660 |
635 |
||||
GRT |
343 |
167 |
||||
Age (years) |
38 |
40 |
||||
Fishing days/year |
140 |
95 |
||||
Hours/trip |
17 |
16 |
||||
Crew |
15 |
10 |
||||
Quantity (t) |
24 426 |
5 714 |
||||
US$ |
|
|
|
|
|
|
Total earnings |
1 343 400 |
|
|
724 400 |
|
|
Running costs |
354 600 |
37% |
29% |
279 200 |
62% |
46% |
Vessel costs |
252 600 |
26% |
21% |
136 400 |
30% |
22% |
Labour costs |
360 100 |
37% |
30% |
37 900 |
8% |
6% |
Operating costs |
967 200 |
100% |
80% |
453 400 |
100% |
74% |
Gross cash flow |
376 200 |
|
|
270 900 |
|
|
Capital costs |
243 900 |
|
20% |
156 900 |
|
26% |
Total costs |
1 211 200 |
|
100% |
610 300 |
|
100% |
Net cash flow (NCF) |
95 800 |
|
|
8 700 |
|
|
Return on |
7% |
|
|
1% |
|
|
Investment costs |
1 437 000 |
|
|
908 000 |
|
|
|
Kattumaram |
Dolnetter |
Stern trawler |
|||||||||
|
Without motor |
With motor |
||||||||||
|
|
|
|
|
||||||||
Length (m) |
5.5 |
8.5 |
9 - 12 |
17 |
||||||||
kW |
|
5 |
45 |
90 |
||||||||
GRT |
|
|
|
|
||||||||
Age (years) |
|
|
|
|
||||||||
Fishing days/year |
180 |
210 |
160 |
245 |
||||||||
Days/trip |
1 |
1 |
|
|
||||||||
Crew |
3-5 |
3-5 |
6-7 |
8 |
||||||||
Quantity (t) |
2.4 |
9 |
36 |
110 |
||||||||
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
Total earnings |
1 650 |
|
|
2 790 |
|
|
11 300 |
|
|
38 400 |
|
|
Running costs |
|
|
|
710 |
45% |
38% |
2 800 |
43% |
36% |
21 200 |
77% |
63% |
Vessel costs |
160 |
31% |
25% |
170 |
11% |
9% |
800 |
12% |
10% |
3 000 |
11% |
9% |
Labour costs |
370 |
69% |
56% |
684 |
44% |
36% |
2 800 |
45% |
37% |
3 300 |
12% |
10% |
Operating costs |
530 |
100% |
81% |
1 564 |
100% |
83% |
6 300 |
100% |
83% |
27 500 |
100% |
82% |
Gross cash flow |
|
|
|
|
|
|
|
|
|
|
|
|
Capital costs |
120 |
|
19% |
310 |
|
17% |
1 300 |
|
17% |
6 000 |
|
18% |
Total costs |
660 |
|
100% |
1 874 |
|
100% |
7 600 |
|
100% |
33 500 |
|
100% |
Net cash flow (NCF) |
1 000 |
|
|
916 |
|
|
3 700 |
|
|
4 900 |
|
|
Return on |
163% |
|
|
61% |
|
|
61% |
|
|
17% |
|
|
Investment costs |
610 |
|
|
1 510 |
|
|
6 100 |
|
|
29 100 |
|
|
|
Outrigger trawler |
Purse seiner |
Tuna longliner |
||||||
Length (m) |
13 |
15 |
36 |
||||||
kW |
|
|
|
||||||
GRT |
|
|
|
||||||
Age (years) |
|
|
|
||||||
Fishing days/year |
200 |
200 |
240 |
||||||
Days/trip |
13 |
|
30 |
||||||
Crew |
8 |
25 |
17 |
||||||
Quantity (t) |
26 |
185 |
260 |
||||||
US$ |
|
|
|
|
|
|
|
|
|
Total earnings |
36 700 |
|
|
51 200 |
|
|
2 380 000 |
|
|
Running costs |
26 000 |
78% |
67% |
19 000 |
51% |
38% |
312 400 |
67% |
23% |
Vessel costs |
2 800 |
8% |
7% |
3 100 |
8% |
6% |
127 000 |
27% |
9% |
Labour costs |
4 600 |
14% |
12% |
15 400 |
41% |
31% |
27 000 |
6% |
2% |
Operating costs |
33 400 |
100% |
86% |
37 400 |
100% |
76% |
466 400 |
100% |
34% |
Gross cash flow |
|
|
|
|
|
|
|
|
|
Capital costs |
5 400 |
|
14% |
11 900 |
|
24% |
906 100 |
|
66% |
Total costs |
38 800 |
|
100% |
49 300 |
|
100% |
1 372 500 |
|
100% |
Net cash flow (NCF) |
-2 100 |
|
|
1 900 |
|
|
1 007 400 |
|
|
Return on |
Negative |
|
|
3% |
|
|
27% |
|
|
Investment costs |
26 500 |
|
|
62 900 |
|
|
3 734 700 |
|
|
US$1 = RS49
|
Offshore stow netter |
Offshore jigging |
Eastern Sea trawler |
Large purse seiner |
||||||||
Length (m) |
|
|
|
|
||||||||
kW |
370 |
370 |
475 |
972 |
||||||||
GRT |
76 |
74 |
62 |
140 |
||||||||
Age (years) |
|
|
|
|
||||||||
Fishing days/ |
156 |
145 |
219 |
277 |
||||||||
Days/trip |
|
|
|
|
||||||||
Crew |
8 |
11 |
8 |
67 |
||||||||
Quantity (t) |
180 |
148 |
82 |
7 542 |
||||||||
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
Total earnings |
229 200 |
|
|
249 800 |
|
|
339 800 |
|
|
5 745 900 |
|
|
Running costs |
39 500 |
24% |
23% |
66 500 |
30% |
28% |
41 400 |
22% |
21% |
960 600 |
28% |
25% |
Vessel costs |
42 100 |
26% |
24% |
46 700 |
21% |
20% |
54 500 |
29% |
27% |
906 900 |
26% |
24% |
Labour costs |
81 000 |
50% |
46% |
106 200 |
48% |
44% |
92 500 |
49% |
46% |
1 610 500 |
46% |
42% |
Operating costs |
162 600 |
100% |
93% |
219 400 |
100% |
92% |
188 400 |
100% |
94% |
3 478 000 |
100% |
90% |
Gross cash flow |
66 600 |
|
|
30 400 |
|
|
151 400 |
|
|
2 267 900 |
|
|
Capital costs |
12 600 |
|
7% |
19 300 |
|
8% |
12 300 |
|
6% |
372 300 |
|
10% |
Total costs |
175 200 |
|
100% |
238 700 |
|
100% |
200 700 |
|
100% |
3 850 300 |
100% |
|
Net cash flow |
54 000 |
|
|
11 100 |
|
|
139 100 |
|
|
1 895 600 |
|
|
Return on |
18% |
|
|
3% |
|
|
60% |
|
|
37% |
|
|
Investment |
293 200 |
|
|
328 700 |
|
|
232 400 |
|
|
5 184 600 |
|
|
|
Anchovy dragnet |
Large otter trawler |
Large pair trawler |
||||||
Length (m) |
|
|
|
||||||
kW |
314 |
1,300 |
534 |
||||||
GRT |
38 |
139 |
109 |
||||||
Age (years) |
|
|
|
||||||
Fishing days/year |
207 |
273 |
268 |
||||||
Days/trip |
|
|
|
||||||
Crew |
53 |
17 |
25 |
||||||
Quantity (t) |
1 368 |
1 754 |
1 122 |
||||||
US$ |
|
|
|
|
|
|
|
|
|
Total earnings |
1 281 100 |
|
|
1 733 700 |
|
|
1 586 200 |
|
|
Running costs |
209 100 |
23% |
21% |
360 500 |
34% |
31% |
447 200 |
41% |
39% |
Vessel costs |
173 000 |
19% |
18% |
329 800 |
31% |
28% |
281 400 |
26% |
25% |
Labour costs |
536 900 |
58% |
55% |
356 800 |
34% |
31% |
357 300 |
33% |
31% |
Operating costs |
918 900 |
100% |
93% |
1 047 100 |
100% |
90% |
1 085 900 |
100% |
95% |
Gross cash flow |
362 100 |
|
|
686 600 |
|
|
500 300 |
|
|
Capital costs |
65 600 |
|
7% |
113 900 |
|
10% |
52 900 |
|
5% |
Total costs |
984 500 |
|
100% |
1 161 000 |
|
100% |
1 138 800 |
|
100% |
Net cash flow (NCF) |
296 600 |
|
|
572 700 |
|
|
447 400 |
|
|
Return on |
26% |
|
|
32% |
|
|
59% |
|
|
Investment costs |
1 135 800 |
|
|
1 768 500 |
|
|
757 200 |
|
|
|
Large Danish seiner |
West southern Danish seiner |
Eastern Danish seiner |
||||||
Length (m) |
|
|
|
||||||
kW |
285 |
|
|
||||||
GRT |
96 |
|
|
||||||
Age (years) |
|
|
|
||||||
Fishing days/year |
218 |
183 |
134 |
||||||
Days/trip |
|
|
|
||||||
Crew |
8 |
9 |
10 |
||||||
Quantity (t) |
146 |
102 |
75 |
||||||
US$ |
|
|
|
|
|
|
|
|
|
Total earnings |
391 500 |
|
|
312 600 |
|
|
169 000 |
|
|
Running costs |
93 500 |
36% |
34% |
56 300 |
30% |
27% |
18 000 |
19% |
17% |
Vessel costs |
60 200 |
23% |
22% |
63 600 |
34% |
31% |
30 000 |
32% |
28% |
Labour costs |
106 400 |
41% |
39% |
67 800 |
36% |
33% |
46 500 |
49% |
43% |
Operating costs |
260 100 |
100% |
95% |
187 600 |
100% |
91% |
94 600 |
100% |
88% |
Gross cash flow |
131 400 |
|
|
124 900 |
|
|
74 500 |
|
|
Capital costs |
12 700 |
|
5% |
17 600 |
|
9% |
12 300 |
|
12% |
Total costs |
272 800 |
|
100% |
205 200 |
|
100% |
106 900 |
|
100% |
Net cash flow (NCF) |
118 700 |
|
|
107 400 |
|
|
62 100 |
|
|
Return on Investment (ROI) |
61% |
|
|
34% |
|
|
29% |
|
|
Investment costs |
195 300 |
|
|
313 600 |
|
|
213 900 |
|
|
|
Otterboard trawl |
Pair trawl |
||||||||||
|
<14 m |
14-18 m |
18-25 m |
14-18 m |
||||||||
Length (m) |
12 |
16 |
20 |
17 |
||||||||
kW |
|
|
|
|
||||||||
GRT |
9 |
25 |
53 |
35 |
||||||||
Age (years) |
|
|
|
|
||||||||
Fishing days/ |
196 |
270 |
289 |
260 |
||||||||
Days/trip |
3 |
15 |
20 |
9 |
||||||||
Crew |
4 |
7 |
14 |
14 |
||||||||
Quantity (t) |
|
|
|
|
||||||||
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
Total earnings |
29 000 |
|
|
64 900 |
|
|
114 800 |
|
|
90 400 |
|
|
Running costs |
17 100 |
65% |
62% |
37 000 |
64% |
62% |
49 500 |
50% |
48% |
52 200 |
63% |
59% |
Vessel costs |
4 200 |
16% |
15% |
9 000 |
16% |
15% |
21 000 |
21% |
21% |
9 900 |
12% |
11% |
Labour costs |
5 200 |
20% |
19% |
11 800 |
20% |
20% |
28 700 |
29% |
28% |
21 100 |
25% |
24% |
Operating costs |
26 500 |
100% |
96% |
57 800 |
100% |
96% |
99 100 |
100% |
97% |
83 200 |
100% |
95% |
Gross cash flow |
2 500 |
|
|
7 200 |
|
|
15 700 |
|
|
7 200 |
|
|
Capital costs |
1 100 |
|
4% |
2 100 |
|
4% |
3 100 |
|
3% |
4 500 |
|
5% |
Total costs |
27 600 |
|
100% |
59 900 |
|
100% |
102 200 |
|
100% |
87 800 |
|
100% |
Net cash flow |
1 400 |
|
|
5 100 |
|
|
12 600 |
|
|
2 700 |
|
|
Return on |
17% |
|
|
18% |
|
|
19% |
|
|
7% |
|
|
Investment |
8 200 |
|
|
27 600 |
|
|
65 200 |
|
|
37 900 |
|
|
|
Pair trawl |
Push net |
||||||||||
|
18-25 m |
<14 m |
14-18 m |
8-25 m |
||||||||
Length (m) |
21 |
11 |
15 |
21 |
||||||||
kW |
|
|
|
|
||||||||
GRT |
53 |
3 |
22 |
52 |
||||||||
Age (years) |
|
|
|
|
||||||||
Fishing days/ |
270 |
150 |
192 |
210 |
||||||||
Days/trip |
10 |
1 |
2 |
7 |
||||||||
Crew |
21 |
2 |
3 |
4 |
||||||||
Quantity (t) |
|
|
|
|
||||||||
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
Total earnings |
187 400 |
|
|
12 500 |
|
|
40 300 |
|
|
103 900 |
|
|
Running costs |
87 400 |
60% |
57% |
5 800 |
49% |
47% |
24 800 |
64% |
62% |
72 100 |
78% |
75% |
Vessel costs |
19 100 |
13% |
12% |
1 900 |
16% |
15% |
6 800 |
18% |
17% |
8 800 |
9% |
9% |
Labour costs |
38 600 |
27% |
25% |
4 200 |
36% |
34% |
7 000 |
18% |
17% |
12 000 |
13% |
13% |
Operating costs |
145 100 |
100% |
95% |
11 800 |
100% |
95% |
38 500 |
100% |
96% |
92 800 |
100% |
97% |
Gross cash flow |
42 300 |
|
|
600 |
|
|
1 800 |
|
|
1 100 |
|
|
Capital costs |
7 900 |
|
5% |
500 |
|
4% |
1 600 |
|
4% |
3 200 |
|
3% |
Total costs |
153 100 |
|
100% |
12 400 |
|
100% |
40 100 |
|
100% |
96 000 |
|
100% |
Net cash flow |
34 300 |
|
|
100 |
|
|
200 |
|
|
6 100 |
|
|
Return on |
33% |
|
|
2% |
|
|
1% |
|
|
7% |
|
|
Investment |
103 100 |
|
|
5 200 |
|
|
19 100 |
|
|
89 500 |
|
|
|
Purse seine |
Anchovy |
|||||||
|
14-18 m |
18-25 m |
<14 m |
||||||
Length (m) |
18 |
22 |
9 |
||||||
kW |
|
|
|
||||||
GRT |
30 |
48 |
5 |
||||||
Age (years) |
|
|
|
||||||
Fishing days/year |
250 |
212 |
113 |
||||||
Days/trip |
3 |
6 |
1 |
||||||
Crew |
30 |
39 |
4 |
||||||
Quantity (t) |
|
|
|
||||||
US$ |
|
|
|
|
|
|
|
|
|
Total earnings |
105 000 |
|
|
186 100 |
|
|
17 300 |
|
|
Running costs |
37 800 |
41% |
39% |
53 700 |
39% |
36% |
3 900 |
43% |
39% |
Vessel costs |
13 300 |
14% |
14% |
18 600 |
13% |
13% |
2 400 |
26% |
24% |
Labour costs |
42 100 |
45% |
43% |
66 000 |
48% |
45% |
2 900 |
32% |
29% |
Operating costs |
93 300 |
100% |
95% |
138 300 |
100% |
93% |
9 100 |
100% |
91% |
Gross cash flow |
11 700 |
|
|
47 800 |
|
|
8 200 |
|
|
Capital costs |
4 800 |
|
5% |
10 000 |
|
7% |
900 |
|
9% |
Total costs |
98 000 |
|
100% |
148 300 |
|
100% |
10 000 |
|
100% |
Net cash flow (NCF) |
6 900 |
|
|
37 800 |
|
|
7 400 |
|
|
Return on |
8% |
|
|
29% |
|
|
82% |
|
|
Investment costs |
89 100 |
|
|
132 300 |
|
|
9 000 |
|
|