Community-based Sectors for the New England Groundfish Fishery

Appendix A: Landings and revenue projections
Landings and revenue projects are based on 50 th percentile estimates of F msy TACs projected by Steve Correa. These projections were updated
from GARM II projections to be used in the analysis of the industry funded buyback program. The projections were provided to me by Chad
Demarest who had been responsible for estimating the expected landings tax and payback period for the industry funded buyback.
Table A1: Fmsy TACs Used for Economic Analyses
Southern New Georges
England Bank
Yellowtail Yellowtail
Flounder Founder
Gulf of
Maine
Winter
Flounder
New
England
Winter
Flounder
Cape Cod
Georges
Northern Southern
Gulf of
Witch
Yellowtail
American
Bank Winter Gulf of Georges Georges Bank Windowpane Windowpane
Maine
Northern
Year Flounder
Flounder
Plaice
Flounder Maine Cod Bank Cod Haddock Flounder Flounder Redfish Haddock Pollock White Hake Monkfish
2006 12,771,248 7,352,341 7,215,524 1,624,790 6,199,335 8,172,452 4,886,981 2,927,709 9,007,775 14,273,956 73,121,181 858,217 380,566 4,283,538 2,820,636 24,608,020 4,145,859 17,052,348
2007 11,710,835 13,364,285 8,344,850 2,524,267 5,119,081 9,113,816 5,913,266 3,366,424 16,364,305 18,523,860 149,872,125 858,217 365,151 4,567,931 2,764,888 35,838,402 3,456,321 11,000,000
2008 9,980,224 18,324,635 10,027,090 3,192,261 4,475,338 11,358,099 7,003,573 3,805,140 17,015,544 22,221,663 175,847,935 858,217 350,360 4,772,959 2,710,242 38,800,960 2,881,468 11,000,000
2009 8,143,792 14,365,174 9,731,281 2,885,821 4,104,965 7,506,663 9,461,614 4,228,423 17,274,805 21,251,356 134,185,184 956,760 216,882 4,865,552 2,615,970 38,800,960 2,402,223 11,000,000
2010 6,604,982 16,757,165 11,508,898 3,163,601 3,899,937 8,187,884 11,102,895 4,625,251 18,322,651 24,539,403 118,225,974 1,268,720 658,697 4,947,122 4,772,842 38,800,960 4,116,497 11,000,000
2011 5,458,590 18,562,732 13,178,698 3,370,833 3,688,296 8,595,735 12,588,971 4,986,805 19,855,069 28,776,644 102,163,589 1,580,680 1,100,511 5,057,352 6,929,715 38,800,960 5,830,772 11,000,000
2012 4,618,637 19,885,492 14,317,700 2,735,909 3,639,795 8,888,947 13,915,964 5,306,472 21,131,311 33,393,076 89,882,865 1,892,640 1,542,326 5,086,012 9,086,587 38,800,960 7,545,046 11,000,000
2013 4,049,850 20,892,994 15,080,721 2,903,458 3,602,316 9,104,998 15,134,314 5,582,047 22,106,627 38,009,509 78,656,821 2,204,600 1,984,140 5,119,081 11,243,460 38,800,960 9,259,320 11,000,000
2014 3,670,659 24,515,152 15,592,166 3,029,120 2,777,796 8,099,700 16,839,617 5,813,530 18,833,457 42,612,713 71,536,294 2,204,600 1,984,140 5,167,582 11,243,460 38,800,960 9,259,320 11,000,000
2015 3,408,312 24,638,610 19,530,293 2,200,191 2,971,801 8,313,547 17,654,437 6,007,535 20,000,131 47,297,488 71,973,356 2,204,600 1,984,140 5,196,242 11,243,460 38,800,960 9,259,320 11,000,000
2016 3,229,739 24,506,334 19,081,051 2,319,239 3,115,100 8,492,119 18,323,753 6,164,062 20,983,162 51,975,650 67,856,375 2,204,600 1,984,140 5,174,196 11,243,460 38,800,960 9,259,320 11,000,000
2017 3,108,486 24,431,377 18,700,923 2,409,628 3,216,511 8,631,009 18,894,127 6,291,928 21,781,007 56,479,647 61,843,549 2,204,600 1,984,140 5,194,038 11,243,460 38,800,960 9,259,320 11,000,000
2018 3,026,916 24,369,648 18,420,319 2,482,380 3,284,854 8,734,625 19,381,080 6,393,340 22,412,184 60,712,479 62,472,632 2,204,600 1,984,140 5,271,199 11,243,460 38,800,960 9,259,320 11,000,000
2019 2,969,596 24,279,260 18,239,240 2,535,290 3,333,355 8,811,786 19,761,329 6,472,706 22,873,607 64,753,511 62,913,993 2,204,600 1,984,140 5,275,608 11,243,460 38,800,960 9,259,320 11,000,000
2020 2,929,913 24,338,784 18,113,452 2,577,177 3,364,220 8,864,697 20,054,276 6,536,639 23,217,745 68,324,963 63,285,137 2,204,600 1,984,140 5,277,812 11,243,460 38,800,960 9,259,320 11,000,000
2021 2,903,458 24,398,308 18,033,280 2,608,042 3,386,266 8,902,175 20,289,022 6,536,639 23,486,265 71,669,341 63,584,632 2,204,600 1,984,140 5,268,994 11,243,460 38,800,960 9,259,320 11,000,000
2022 2,888,026 24,354,216 17,987,664 2,630,088 3,401,698 8,935,244 20,481,087 6,536,639 23,702,316 74,608,073 63,740,828 2,204,600 1,984,140 5,251,357 11,243,460 38,800,960 9,259,320 11,000,000
2023 2,872,594 24,312,329 17,940,667 2,647,725 3,414,925 8,961,699 20,613,010 6,536,639 23,835,033 77,293,276 63,864,065 2,204,600 1,984,140 5,255,766 11,243,460 38,800,960 9,259,320 11,000,000
2024 2,863,775 24,299,101 17,910,256 3,772,071 3,421,539 8,974,927 20,739,113 6,536,639 23,963,120 79,707,313 63,885,560 2,204,600 1,984,140 5,280,017 11,243,460 38,800,960 9,259,320 11,000,000
2025 2,857,162 24,169,030 17,897,816 3,661,841 3,430,358 8,990,359 20,845,816 6,536,639 24,055,713 81,801,683 63,925,684 2,204,600 1,984,140 5,286,631 11,243,460 38,800,960 9,259,320 11,000,000
2026 2,852,752 24,228,554 17,883,993 3,578,066 3,434,767 8,994,768 20,917,598 6,536,639 24,123,615 83,576,386 63,908,488 2,204,600 1,984,140 5,280,017 11,243,460 38,800,960 9,259,320 11,000,000
2027 2,848,343 24,173,439 17,890,904 3,518,542 3,436,971 9,001,382 20,964,159 6,536,639 24,191,517 65,167,976 63,944,313 2,204,600 1,984,140 5,271,199 11,243,460 38,800,960 9,259,320 11,000,000
2028 2,848,343 24,255,009 17,906,110 3,474,450 3,439,176 9,003,586 21,024,300 6,536,639 24,219,295 68,812,180 63,970,107 2,204,600 1,984,140 5,262,380 11,243,460 38,800,960 9,259,320 11,000,000
2029 2,848,343 24,363,035 17,897,816 3,443,585 3,441,381 9,010,200 21,047,581 6,536,639 24,268,678 72,057,351 63,988,735 2,204,600 1,984,140 5,255,766 11,243,460 38,800,960 9,259,320 11,000,000
2030 2,848,343 24,363,035 17,868,788 3,421,539 3,439,176 9,012,405 21,082,502 6,536,639 24,267,135 74,808,692 64,057,519 2,204,600 1,984,140 5,253,562 11,243,460 38,800,960 9,259,320 11,000,000
2031 2,846,139 24,398,308 17,871,552 3,401,698 3,443,585 9,016,814 21,107,722 6,536,639 24,294,912 77,172,023 64,070,416 2,204,600 1,984,140 5,251,357 11,243,460 38,800,960 9,259,320 11,000,000
2032 2,846,139 24,329,966 17,890,904 3,388,470 3,445,790 9,023,428 21,111,602 6,536,639 24,290,283 79,277,416 64,081,880 2,204,600 1,984,140 5,246,948 11,243,460 38,800,960 9,259,320 11,000,000
2033 2,846,139 24,356,421 17,885,375 3,381,856 3,443,585 9,025,632 21,119,363 6,536,639 24,285,653 81,186,600 64,091,911 2,204,600 1,984,140 5,244,743 11,243,460 38,800,960 9,259,320 11,000,000
2034 2,848,343 24,277,055 17,896,434 3,370,833 3,443,585 9,021,223 21,146,523 6,536,639 24,318,061 82,806,981 64,051,787 2,204,600 1,984,140 5,242,539 11,243,460 38,800,960 9,259,320 11,000,000
2035 2,846,139 24,182,257 17,883,993 3,366,424 3,443,585 9,019,019 21,158,163 6,536,639 24,322,690 84,187,060 63,983,004 2,204,600 1,984,140 5,242,539 11,243,460 38,800,960 9,259,320 11,000,000
2036 2,846,139 24,186,667 17,863,259 3,362,015 3,447,994 9,021,223 21,152,343 6,536,639 24,333,493 85,273,928 63,914,220 2,204,600 1,984,140 5,242,539 11,243,460 38,800,960 9,259,320 11,000,000
2037 2,843,934 24,067,618 17,863,259 3,359,810 3,443,585 9,012,405 21,154,283 6,536,639 24,345,839 86,235,134 63,875,529 2,204,600 1,984,140 5,238,130 11,243,460 38,800,960 9,259,320 11,000,000
55