| 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€ | ||||