Yacht Budget Oct-March

 
Yacht Budget Oct 20-Mar21
William Normal
  6 months  
Income 20 @ 9k $180,000 $180,000
Expense     
Fuel  $5,000 $10,000
Soft goods $25,000 $50,000
Maintenance  $10,000 $25,000
Marina/Mooring fees $9,000 $9,000
Property Tax   $3,750
Communications $600 $3,000
Groceries & Alcohol $6,000 $24,000
Capt $0 $75,000
Crew  $24,000 $72,000
Travel $600 $2,400
Clothing $300 $1,200
Contingency $20,000 $125,000
Total Expense $100,500 $400,350
Profit $78,500
Loss $220,350
100 gallons hr @25 MPH
24 gallon hr@10mph
Alameda Marina  $1,500
St Francis  $2,310 10 day limit
Stockton Marina  $950
Tinsley $2,070
Newport Beach  $3,900
Marina Del Rey  $3,578