| 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 | |