SMILES AT SEA / DONOR DILIGENCE

One asset.
Two jobs.

Vessel 01 is designed to serve families at no cost—and earn enough in the commercial charter market to fund its operation, its people, its mission weeks, and a modest annual surplus.

$2.78M3-year modeled commercial revenue
34week-long family missions
$530K3-year modeled operating surplus
1multimillion-dollar mission asset still owned by Smiles
Management projections, not guaranteed results. Every material assumption is classified and sourced below.
WHEN A SMILES FAMILY IS ABOARD

She serves.

Seven days. No vessel charge. No Smiles program charge. The mission pays the family's fuel, food, logistics and professional support.

VESSEL
01
WHEN COMMERCIAL GUESTS ARE ABOARD

She earns.

Premium South Florida and Bahamas charters generate earned revenue to carry the vessel and finance the mission.

THE THREE-YEAR CASE

Designed to move from proof
to positive cash flow.

Gross commercial revenue Operating surplus
Year 1Year 2Year 3
HOW A $55K CHARTER WORKS

The guest's vacation expenses
do not consume the base charter fee.

BASE CHARTER$55,000

Modeled as Smiles commercial revenue.

+
35% APA$19,250

Guest-funded fuel, provisioning, itinerary dockage and related charter expenses.

=
CLIENT CASH BEFORE TAX / GRATUITY$74,250

APA is not counted as Smiles revenue or expense.

APA is reconciled against actual charter expenses. The model deliberately excludes it from both earned revenue and operating expense.

WHEN THE FAMILY BOARDS

The economics reverse.
Smiles pays the week.

$8,500modeled mission week
Fuel$4,000
Family provisioning$1,500
Dockage + logistics$1,000
SLP professional support$1,000
Activities + incidentals$1,000
34 family weeks × $8,500= approximately $289,000 of direct mission-week expense across the current three-year model.
WHY OUR BURN SHOULD BE DIFFERENT

Premium operation.
Not absentee-owner economics.

The model does not assume a wealthy absentee owner, a full conventional yacht-management layer, or multiple permanent professional crew. It does assume responsible maintenance, a paid commercially qualified captain, and paid nonprofit leadership.

CAPTAIN — ALL IN$125KYear 1
FOUNDER / EXECUTIVE — ALL IN$100KYear 1
MAINTENANCE / REFIT RESERVE$100KYear 1
INSURANCE$55KYear 1 assumption
DOCKAGE + UTILITIES$60KUpdated working assumption
POSITIONING / NON-APA FUEL$25KYear 1
COMPLIANCE / ACCOUNTING / COMMS$25KYear 1
OPERATING CONTINGENCY$20KYear 1
THE PRINCIPLEWatch every dollar without starving the asset.

Smiles intends to maintain a premium charter platform exceptionally well while removing cost layers that do not improve safety, mission delivery or commercial performance.

THE $2 MILLION QUESTION

Why not buy a cheaper yacht?

Because acquisition price is paid once. Lost earning power repeats every year.

CHEAPER ASSET

Save on Day 1.

$2M

Potentially lower charter appeal, lower weekly rate, lower day-charter demand, less mission space or greater age/refit risk.

The apparent saving can become a recurring revenue penalty.
VESSEL 01 TARGET

Optimize lifetime economics.

$4–5M

The least expensive vessel that can deliver the mission and compete credibly for premium South Florida/Bahamas charter demand.

MISSION CAPABILITY × CHARTER APPEAL × OPERATING EFFICIENCY

The final acquisition decision will be based on vessel-specific survey, charter-rate evidence, fuel burn, maintenance history, insurance, layout, refit requirement and resale value—not prestige.

THE RESULT WE ARE ENGINEERING

Philanthropy launches Vessel 01.
Earned income carries her forward.

$2.78M3-year modeled commercial revenue
34free family missions
$530Kmodeled cumulative surplus*
1mission asset still owned

*Current surplus figure is a working projection and will be automatically revised as the expense schedule is finalized. The updated $60K dockage assumption is intentionally flagged in the evidence room because it changes the previously modeled Year 1 expense base.

ASSUMPTIONS & EVIDENCE

Optimistic enough to build.
Documented enough to interrogate.

Open any item. We separate market evidence from management assumptions and projected results.

DONOR DILIGENCE

Don't take the pitch on faith.

Review the assumptions, challenge the utilization, inspect the vessel criteria and follow every material number back to its source.