Here's an updated budget, assuming I spend $1,300 on solar panels and controllers, steer a little more, balance the boat better and yack on the VHF for an hour every day.
It now requires running the Yanmar for an hour every other day (if there's sun) so it looks pretty good. I made a cardboard pattern of the big solar panels to toss around on deck tomorrow.