1 of 3

Financial Summary

Selected Line Items

2024 Actual

2025

Forecast*

2025

Budget

2026 Budget

Dues

$2,825

$2,722

$3,000

$3,300

Sail tags

$1,080

$1,800

$800

$1,500

Regatta Expenses

$1,350

$6,589

$0

$4,300

Other Expenses

$420

$1,444

$1,155

$1,500

Net Income

$2,150

($3,495)

$2,660

$0

Cash on hand

$36,469

$34,203

$39,129

$34,203

*2025 actual results thru 9/30/25 + projection for 4th qtr

2 of 3

3 of 3

Treasurer’s Report 2026

  • Increase 2026 dues from $50 to $60
  • Increase 2026 sail tag fee from $40 to $50
  • Improve Sail Tag service
  • Invest $25,000 at Bristol County Wealth Management to generate interest income