Friday, 23 March 2018

ML Budget Sheet

Tamure P3555 Itemised Koura P3564
$50,000.00 Purchase Price $50,000.00
$2,500.00 Survey (hulltimbers/deck/Machinery mounts. $2,500.00
$5,000.00 Slipping (Gulf Harbour Marine Slip 52 tonne each) $5,000.00
$5,000.00 Sandblast hull/ decks/ER $5,000.00
$10,000.00 Replacement Timbers/Check RubbingStrake/ER $10,000.00
$2,000.00 Upperdeck Fittings(Guardrails/Fairleads/Nameplates) $2,000.00
$2,500.00 Windows and Fittings/PVC Covers Three top Windows with wipers) $2,500.00
$8,500.00 Hull/Transom GRP/Vinyl Wrap $8,500.00
$2,000.00 Upperdeck Painting Tamure Charcoal Gray – White/Black Koura $2,000.00
$850.00 Hull Paint AntiFoul $850.00
$1,000.00 Prep ERm with Steam clean for Paint/Rewiring/Plumbing $1,000.00
$4,000.00 Paint Engineroom then New Wiring and Plumbing- fit battery banks Solar Panels $4,000.00
$26,000.00 Fit new Engines/Gearbox/Generator and shafts/Props. $26,000.00
$2,500.00 FWD Mess – sand/stain woodwork/new chem toilet – paint/new aft shower/loo $2,500.00
$2,000.00 Refurbish galley/Refit Charley Noble $2,000.00
$4,000.00 After Cabins – prep, paint/stain Coxn Cbn with fridge/FreezerWash/Dryer $4,000.00
$500.00 Top Cabin space/Bridge – prep and stain/paint/Fit Electrics whole vessel $500.00
$5,000.00 Fit electronics (Satnav, sounder/Radar/TV/Aerial/Marine Radio) $5,000.00
$1,000.00 Pennant Numbers Fwd /Name across Transom with Q number/Crests $1,000.00
$4,000.00 Acid Treat Anchors and Cables/Liferaft/Brass Name plates $4,000.00
$2,750.00 Dinghy & lifting strop/davit/Vege Lockers/Seagull 10HP/12L Fuel Tank $2,575.00
$3,000.00 New Lattice Mast GRP coated – white. (3D printer components) $3,000.00
$2,000.00 Crane hire end. $2,000.00
$146,100.00
$145,925.00
Q1193 Original Pennant No Q1350




Item Timeframe in Weeks
Get both ML's to Gulf Harbour 2
Slip Both (Covered) 1
Sandblast Hull, Deck and Engineroom 4
Steam Clean Both ( ER/Galley/Messes2 2
Timbers replacement if required 4
GRP Hull and Transom 4
Completing Deck/Hull Painting 3
Engine Room paint 2
Fit all Machinery and Wiring/Plumbing 3
Complete all upperdeck Painting 2
Weeks 30
Months 7.5
To Moorings – Finish internal painting 1
Complete all minor fitting out(Aft/Fwd/Top) 3
Fit Masts.Liferaft Upperdeck, other 4
Final Weeks 38
Final Months 9.5




Koura
$500.00 Black Hull White trim and Superstructure Light Gray Deck
$1,000.00 Hull Anti Foul
$250.00 P3564 painted /port/stbd/fwd in White.
$1,000.00 “Koura” and Q1350 on transom (both in White border/Gold
$2,740.00 GRP Peanut c/w Oars and 10hp Seagull 3 Lifejackets at $80
$5,000.00 Lattice Mast from 3D Printer Nylon Need a template – Kuparu or Paea
$80,000.00 Fit 2 x Engines/Gearbox and 1xGenerator
$5,000.00 Fit Marine Radio Aerial & Radar to Mast.
$800.00 Mount two spoked helm wheels & Throttle controls x 2. (Bridge/Top Cbn)
$250.00 Charley Noble make and mount
$1,000.00 Davit, Cradle, Lifting strop and Block and Tackle Fwd U/D Port.
$6,000.00 15 Man Liferaft Mounted aft (above Tiller Flat) + 15 Lifeackets
$200.00 Check Emergency Steering – Tiller Flat
$250.00 Check Tanks – Fuel, Water, and day tanks(Fuel and Water.)
$850.00 Strip and replace all Wiring throughout
$1,000.00 Full check on Guardrails and Stanchions replace as required
$2,500.00 Tiddly Wooden Boats Ladder and Stowage area.
$2,500.00 Survey Anchor, cable and winch – fitting elecric winch
$1,500.00 Get three new Windows with Spinner Glass and fit.
$1,500.00 Get 3 Ceremonial Life Rings fit Superstructure 1 port/stbd and mast Crest fwd.
$2,000.00 Fit 3 TV sockets (fwd/aft/top) from Mast Aerial and All Boat Stereo system
$3,000.00 Boathooks x3 and Berthing lines x 6.
$300.00 Extension Ladder
$2,000.00 Fire Hose – Port Outer Bridge and Stbd Outer Bridge
$1,000.00 4 x Fire Extinguishers (2 x CO2 [Bridge and E/R] and 2 x AFFF [Fwd and Aft Messes])
$1,500.00 Nav Lights (Port/stbd on Cabin sides Nav masthead and Stern light
$1,000.00 New addition – Bridge Upperdeck Lighting including a Bridge Aldis Lamp on long lead
$800.00 2 x Deployable Liferings on After Guardrails
$1,000.00 Upperdeck stowages
$500.00 Aerial for SSB Boats Marine Radio Foremast to Main Lattice Mast.
$2,000.00 Large Crest mounted on Lattice Mast under Radar (facing Fwd)
$1,000.00 2 x Eperb - 1 on Bridge and 1 Aft Cabin
$5,500.00 SIMRAD DR76 Gyro Compass and Magnetic Compass with Gimbals
$750.00 Brass Bell and Navigation Lights – Brass
$400.00 Navionics Platinum + 8P160XL-MSD New Zealand Electronic Marine Chart
$3,400.00 Garmin Radar -GMR Fantom 18
$500.00 12L Fuel Tank for Peanut and Gas Bottle (120) and Upperdeck stowage
$2,500.00 Spark Security System $50 Month Monitoring (four Hatches) FWD,AFT,TOP, E/R
$2,000.00 Cabin Upholstory and detachable wooden Table.
$5,000.00 Raritan Electro Scan EST12 Type 1 Marine Sanitation Device 12v
$1,500.00 Built in Queen Bed/Desk/Dresser Aft Cabin
$1,000.00 Wifi Wireless
$4,000.00 Port After Cabin – Kitchen (Oven/Microwave -Power – Hob/FridgeFreezer Gas)
$1,500.00 Fit out Stbd Aft Cabin for crew.
$2,000.00 BatteryBank(Nav Tools and emergency)
$1,800.00 Domestic RM 2356 3-Way Fridge 95L For Top Cabin Beer Fridge
$2,500.00 Fwd Mess Liquor Cabinet Beer Fridge and Winerack
$2,000.00 Lighting and sockets throughout
$5,000.00 Check/repair/replace Machinery Mounts
$1,000.00 Carpet Fwd, Top, Aft and Engineers
$2,000.00 Washer/Dryer (Fwd Toilet – Toilet moved FWD Mess Aft 2 Beds Gone)
$450.00 5 Tie Downs
$1,400.00 Two Bostrum Marine Seats on Bridge






$176,140.00



Tamure
$500.00 Dark Charcoal Hull and Superstructure Light Gray Deck
$1,000.00 Hull Anti Foul
$250.00 Q1193 in White @ Fwd Port/Stbd Whitewith Black border/
$1,000.00 “Tamurea” and P3555 on Transom (White and Gold Trim)
$2,740.00 GRP Peanut c/w Oars and 10hp Seagull 3 Lifejackets at $80
$5,000.00 Lattice Mast from 3D Printer Nylon Need a template (Paea)
$80,000.00 Fit 2 x Engines/Gearbox and 1xGenerator
$5,000.00 Fit Marine Radio Aerial & Radar to Mast.
$800.00 Mount two spoked helm wheels & Throttle controls x 2. (Bridge/Top Cbn)
$250.00 Charley Noble make and mount
$1,000.00 Davit, Cradle, Lifting strop and Block and Tackle Fwd U/D Port.
$6,000.00 15 Man Liferaft Mounted aft (above Tiller Flat) + 15 Lifeackets
$200.00 Check Emergency Steering – Tiller Flat
$250.00 Check Tanks – Fuel, Water, and day tanks(Fuel and Water.)
$850.00 Strip and replace all Wiring throughout
$1,000.00 Full check on Guardrails and Stanchions replace as required
$2,500.00 Tiddly Wooden Boats Ladder and Stowage area.
$2,500.00 Survey Anchor, cable and winch – fitting elecric winch
$1,500.00 Get three new Windows with Spinner Glass and fit.
$1,500.00 Get 3 Ceremonial Life Rings fit Superstructure 1 port/stbd and mast Crest fwd.
$2,000.00 Fit 3 TV sockets (fwd/aft/top) from Mast Aerial and All Boat Stereo system
$3,000.00 Boathooks x3 and Berthing lines x 6.
$1,600.00 8 x 12Gallon containers resemble Depth Charges Dark Grey (on deck by Aft Mess)
$5,000.00 3 Pounder Foc's'le Mounted Replica or 3D printer
$2,500.00 Two Machineguns one each side on bridge ((3D Printer/Replica)
$2,000.00 Small Life Raft 3 man WWII Rubber Inflatable Custom Fake
$300.00 Extension Ladder
$2,000.00 Fire Hose – Port Outer Bridge and Stbd Outer Bridge
$1,000.00 4 x Fire Extinguishers (2 x CO2 [Bridge and E/R] and 2 x AFFF [Fwd and Aft Messes])
$1,500.00 Nav Lights (Port/stbd on Cabin sides Nav masthead and Stern light
$1,000.00 New addition – Bridge Upperdeck Lighting including a Bridge Aldis Lamp on long lead
$800.00 2 x Deployable Liferings on After Guardrails
$1,000.00 Upperdeck stowages
$500.00 Aerial for SSB Boats Marine Radio Foremast toMain Lattice Mast.
$2,000.00 Large Crest mounted on Lattice Mast under Radar
$1,000.00 2 x Eperb - 1 on Bridge and 1 Aft Cabin
$5,500.00 SIMRAD DR76 Gyro Compass and Magnetic Compass with Gimbals
$750.00 Brass Bell and Navigation Lights – Brass
$155.00 Garmin Electronic Charts NI only
$3,400.00 Garmin Radar -GMR Fantom 18
$500.00 12L Fuel Tank for Peanut and Gas Bottle (120) and Upperdeck stowage
$2,500.00 Spark Security System $50 Month Monitoring (four Hatches) FWD,AFT,TOP, E/R
$2,000.00 Cabin Upholstory and detachable wooden Table.
$5,000.00 Raritan Electro Scan EST12 Type 1 Marine Sanitation Device 12v
$1,000.00 Wifi Wireless
$4,000.00 Port After Cabin – Kitchen (Oven/Microwave -Power – Hob/FridgeFreezer Gas)
$1,500.00 Fit out Stbd Aft Cabn for crew.
$2,000.00 BatteryBank(Nav Tools and emergency)
$1,800.00 Domestic RM 2356 3-Way Fridge 95L For Top Cabin Beer Fridge
$2,500.00 Fwd Mess Liquor Cabinet Beer Fridge and Winerack
$2,000.00 Lighting and sockets throughout
$5,000.00 Check/repair/replace Machinery Mounts
$1,000.00 Carpet Fwd, Top, Aft and Engineers
$2,000.00 Washer/Dryer (Fwd Toilet – Toilet moved FWD Mess Aft 2 Beds Gone)
$450.00 5 Tie Downs
$1,400.00 Two Bostrum Marine Seats on Bridge
$185,495.00

No comments:

Post a Comment