Scribd Logo
Upload

Welcome to Scribd!

  • Operation Cost Crew Cost (5% Cut, 5 People) First Year Second Year Third Year Forth Year Fifth Year

    Uploaded by

    allysonschloesser
    11 views4 pages
    This document outlines the costs and income over 5 years for a fishing operation. It includes annual costs for crew, loans for a boat and fishing permit, and monthly loan payments. The total annual expenditures are subtracted from the gross income to calculate the cash left over each year. Over the 5 years, the cash left over increases significantly as initial loan amounts decrease.

    Original Description:

    Uploaded from Google Docs

    Original Title

    Fish Spreadsheet

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document outlines the costs and income over 5 years for a fishing operation. It includes annual costs for crew, loans for a boat and fishing permit, and monthly loan payments. The total annual expenditures are subtracted from the gross income to calculate the cash left over each year. Over the 5 years, the cash left over increases significantly as initial loan amounts decrease.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    11 views4 pages

    Operation Cost Crew Cost (5% Cut, 5 People) First Year Second Year Third Year Forth Year Fifth Year

    Uploaded by

    allysonschloesser
    This document outlines the costs and income over 5 years for a fishing operation. It includes annual costs for crew, loans for a boat and fishing permit, and monthly loan payments. The total annual expenditures are subtracted from the gross income to calculate the cash left over each year. Over the 5 years, the cash left over increases significantly as initial loan amounts decrease.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 4

    First Year

    Second Year
    Third Year
    Forth Year
    Fifth Year

    Operation Cost
    Crew Cost (5% cut,5 People)
    24050
    35752.4
    24050
    35752.4
    24050
    35752.4
    24050
    35752.4
    24050
    35752.4

    Loan for Boat Annually


    Boat Monthly
    Loan for Permit Annually
    Permit Monthly
    18681.88
    723.49
    17766.48
    688.04
    8681.88
    723.49
    8256.48
    688.04
    8681.88
    723.49
    8256.48
    688.04
    8681.88
    723.49
    8256.48
    688.04
    8681.88
    723.49
    8256.48
    688.04

    Expenditures
    Cash on Hand
    Cash Left Over
    Income
    96250.76
    100000
    3061.2
    76740.76
    146070.8
    69330.4
    76740.76
    215400.84
    138660.08
    76740.76
    281669.68
    204928.92
    76740.76
    347938.52
    271197.76

    143009.6
    143009.6
    143009.6
    143009.6
    143009.6

    Gross Income Minus Expenses


    146070.8
    215400.84
    281669.68
    347938.52
    414207.36

    You might also like