|
|
UK
£ including UK VAT @ 20% |
|
Yacht
Purchase |
|
|
|
|
|
Bente 24 Edition |
64,950.00 |
|
|
|
|
Delivery to UK |
6,000.00 |
Estimated |
|
|
|
|
|
|
|
|
|
|
70,950.00 |
|
|
|
|
|
|
|
|
|
Inventory |
|
|
|
|
|
Honda 6hp outboard |
1,500.00 |
|
|
|
|
Tiller pilot |
1,000.00 |
|
|
|
|
Depth transducer and display |
150.00 |
|
|
|
|
Shore power cable |
60.00 |
|
|
|
|
Winter boat cover |
1,500.00 |
Estimated |
|
|
|
Handheld VHF |
200.00 |
Standard Horizon HX890E |
|
Tool kit & rig cutters |
100.00 |
|
|
|
|
Fenders |
108.00 |
6 |
at
18.00 |
|
|
Mooring warps |
100.00 |
|
|
|
|
Mooring snubbers |
35.00 |
|
|
|
|
Anchor 6kg |
120.00 |
|
|
|
|
Anchor chain and warp 10 + 30m |
250.00 |
|
|
|
|
Tube heater for winter |
35.00 |
|
|
|
|
Miscellaneous |
500.00 |
Estimated |
|
|
|
|
|
|
|
|
|
|
5,658.00 |
|
|
|
|
|
|
|
|
|
Safety
gear |
|
|
|
|
|
Lifejackets |
600.00 |
4 |
at
150.00 |
|
|
Safety lines double hook |
120.00 |
4 |
at
30.00 |
|
|
Coastal first aid kit |
40.00 |
|
|
|
|
Lifebuoy |
55.00 |
|
|
|
|
Floating lifebuoy line |
20.00 |
|
|
|
|
Coastal danbuoy |
80.00 |
|
|
|
|
Rescue throw bag |
35.00 |
|
|
|
|
Flashlight |
40.00 |
|
|
|
|
|
|
|
|
|
|
|
990.00 |
|
|
|
|
|
|
|
|
|
|
|
UK £ |
1/3
share |
1/4
share |
1/6 share |
|
Total up front costs |
77,598.00 |
25,866.00 |
19,399.50 |
12,933.00 |
|
|
|
|
Annual
Berthing |
|
|
|
|
|
MDL Ocean Village |
5,090.33 |
|
|
|
|
MDL Port Hamble - Otium |
5,379.95 |
|
|
|
1 |
MDL Port Hamble - Simply
Berthing |
4,600.00 |
|
|
|
|
MDL Mercury Hamble |
5,406.69 |
|
|
|
|
MDL Hamble Point |
5,414.11 |
|
|
|
|
Premier Universal Hamble |
5,738.00 |
|
|
|
|
Premier Swanwick |
6,232.00 |
|
|
|
|
|
|
|
|
|
|
Selected: MDL
Port Hamble - Simply Berthing |
4,600.00 |
|
|
|
|
|
|
|
|
|
Annual
running costs |
|
|
|
|
|
Insurance |
320.00 |
|
|
|
|
Lift outs x 2 |
1,000.00 |
|
|
|
|
Antifoul |
300.00 |
|
|
|
|
Fuel |
150.00 |
|
|
|
|
Outboard service |
200.00 |
|
|
|
|
Cleaning materials |
100.00 |
|
|
|
|
Batteries |
15.00 |
|
|
|
|
Misc |
500.00 |
|
|
|
|
|
|
|
|
|
|
|
2,585.00 |
|
|
|
|
|
|
|
|
|
Annual
sinking fund contributions |
years |
total |
|
|
Sails |
1,000.00 |
6 |
6,000.00 |
|
|
Outboard |
150.00 |
10 |
1,500.00 |
|
|
Misc |
200.00 |
5 |
1,000.00 |
Estimated |
|
|
|
|
|
|
|
|
1,350.00 |
|
|
|
|
|
|
|
|
|
UK £ |
1/3
share |
1/4
share |
1/6 share |
|
Total annual costs |
8,535.00 |
2,845.00 |
2,133.75 |
1,422.50 |
|
|
|
|
|
|