Pages 1 | Pages 2 | Pages 3 | Pages 4 | Budget | Les plans |
designation | quantité | prix unitaire | total | previsionel | fournisseur |
contreplaqué ctbx 3.10m / 1.53m / 10 mm | 189.72 m² soit 40 plaques | 41fr/m² | 7778.52fr | chossiere | |
contreplaqué ctbx 3.10m/1.53m/12mm | 166 m² soit 35 plaques | 49.50fr/m² | 8217.25fr | chossiere | |
contreplaqué ctbx 3.10m/1.53m/15mm | 284 m² soit 60 plaques | 62 fr/m² | 17643.96fr | chossiere | |
contreplaqué ctbx 3.10m/1.53m/5mm | 47.430m² soit 10 plaques | 39.90 fr/m² | 1759.99fr | chossiere | |
bastaing pin du nord | 128.7 m | 23fr /m | 2960fr | chossiere | |
resine epoxy kit avec durcisseur | 800kg | 41.25fr | 24750fr(600kg) | 8250fr(200kg) | resoltech |
silice | 150 litres | 530 fr | 530 fr | resoltech | |
farine de bois | 100 litres | 590fr | 590fr | resoltech | |
fillite | 90 litres | 600 fr | sicomin | ||
microbalon PVC | 60 litres | 600 fr | resoltech | ||
epoxy alimentaire | 10kg | 87fr /kg | 440fr | 440fr | resoltech |
rooving 200gr | 110mtr | 2200fr | 4000fr | resoltech | |
biaxialle 400gr | 250mtr | 1400fr | resoltech | ||
quadriaxiale 1040gr | 400kg 6 rouleau 65 kg | 32fr/kg | 12480fr | arnould | |
biaxial 600gr | 65kg 1 rouleau | 32fr/kg | 2080fr | arnould | |
polystyrene expencé | 8 m3 | 3000fr | gedimat | ||
tissus arrachage | 4 rouleaux | 2600fr | 1300fr | arnould | |
gaine elctrique d25 | 100mtr | 300fr | isnard | ||
visserie 4*35 acier | 5000 vis soit 10 boites de 500 | 35fr | 350fr | brico depot | |
sous couhe epoxy | 2000fr | ||||
peinture polyurethane | 2000fr | ||||
poutre alu avans | 2000fr | ||||
inox meche safrans plus divers | 3000fr | ||||
plexiglass | 3500fr | ||||
diverce frais transport outillage... tva | 20% du total | 35000fr | |||
total construction | 94000fr | 26000fr | 15500fr |
2 moteurs volvo 30cv md 2003 occasion | 35000fr | particulier | |||
pieces pour remise en etat | 4000fr | 1500fr (equilibrage elices) | volvo penta | ||
Double boitier de commande occassion | 100fr | particulier | |||
cable puch pull | 4 | 1000fr | |||
waterlock durit echapement d45 | 2 | 1750fr | vetus | ||
divers,durit, colier, batterie,suport moteur... | 3000fr | ||||
jauge reservoir gazole | 1000fr | ||||
total motorisation | 39100fr | 8300fr | 47400fr |
panneaux de pont 45/32 | 6 | 1300fr | 7800fr | vetus | |
hublot 32/18 | 6 | 829fr | 5000fr | ||
occasion panneaux goiot 50/50 | 3 | 1400fr | particulier | ||
panneaux 60/60 | 2 | 6000fr | |||
porte fenetre entrée carré | 1 | 4500fr | |||
pompes puisard manuelle | 2 | 1000fr | |||
pompes elec | 2 | 600fr | |||
pompes vidange eau grise | 2 | 1000fr | |||
tuyaux divers + vannes | 1000fr | ||||
systeme hydrolique de direction | 10000fr | ||||
guindeau | 1 | 5000fr | |||
mouillage | 1 | 1500fr | |||
total accastillage equipement | 1400fr | 41900fr | 44700fr |
ensemble voile mat 16 metres | 1 | 80000fr | |||
winchs st 46 | 2 | 12000fr | |||
winch st 52 | 1 | 8000fr | |||
divers: poulies, bloqueurs,taquets ... | 10000fr | ||||
pilot auto electrique | 7000fr | ||||
electronique gps sondeur anemometre radar vhf | 20000fr | ||||
bib | 1 | 8000fr | |||
annex | 5000fr | ||||
total navigation | 150000fr | 150000fr |
wc marin | 2 | 750fr | 1500fr | ||
lavabo sdb | 2 | 300fr | |||
robinet sdb | 4 | 400fr | |||
groupe eau pression | 1 | 1000fr | |||
evier cuisine | 1 | 400fr | |||
gasiniere | 1 | 2000fr | |||
divers charnieres fermeture placard... | 1000fr | ||||
electricité | 3000fr | ||||
groupe froid | 1 | 3000fr | |||
chauffage | 1 | 10000fr | |||
total amenagement | 22600fr |
hanguard | 10000fr | 10000fr(loyer terrain) | |||
plans Constructions | 1 | 20000fr | |||
transport | 1 | 40000fr | |||
construction | 155000fr | ||||
moteur | 47400fr | ||||
accastiallage 1 | 44700fr | ||||
accastillage 2 | 150000fr | ||||
ammenagement | 22600fr | ||||
total | 499700fr | 499700fr | |||
soit environs | 76000€ | ||||
mais avec l'augmentation des prix depuis le debut de la construction | 90000€ | ||||