Budget Spreadsheet for Solar Vehicle Team
(Fiscal Years 06-08) |
| Category |
Item |
Cost |
Notes |
| Chassis |
Titanium |
$5,000.00 |
Ti-425 |
| Fasteners |
$1,000.00 |
|
| Aluminum |
$1,000.00 |
6061 and 7075 |
| Total |
$7,000.00 |
|
| Body |
Fiberglass |
$1,000.00 |
Fine mesh |
| Foam |
$2,000.00 |
|
| Misc. |
$2,000.00 |
|
| Total |
$5,000.00 |
|
| Suspension/Brakes |
shocks (6) |
$2,000.00 |
Fox ATV shocks |
| Wheels (3) |
$500.00 |
Custom made by HP |
| Bicycle disc brakes (5) |
$800.00 |
Hope and Hays brands |
| Bearings (30) |
$360.00 |
|
| Total |
$3,660.00 |
|
| Batteries |
Batteries |
$5,000.00 |
A123-On Loan from Don Blazer |
| Battery protection |
$200.00 |
Our desgn |
| Mounting Hardware |
$100.00 |
|
| Total |
$5,300.00 |
|
| Array |
Solar Cells (stock) |
$10,000.00 |
Siemens PowerMax (purchasing) |
| MPPT (10) |
$1,200.00 |
BZ Products MPPT500HV power tracker |
| Total |
$11,200.00 |
|
| Drive System |
Motor (ETEK) |
$1000.00 |
Agni |
| Power Controller |
$600.00 |
MillipaK 4Q |
| Total |
$1,600.00 |
|
| Steering |
Rack, pinion, bearings |
$300.00 |
BRT Mini Rack + pinion |
| Linkages |
$100.00 |
|
| Steering Wheel |
$100.00 |
|
| Misc. |
$100.00 |
|
| Total |
$600.00 |
|
| Miscellaneous |
Tires (5 sets) |
$1,500.00 |
Bridgestone Ecopia EP80 |
| Total |
$1,500.00 |
|
| Business |
Advertising, Management |
$500.00 |
|
| Total |
$500.00 |
|
| Travel |
Trailer |
$2,000.00 |
|
| Support Cars, Fuel |
$6,000.00 |
|
| Other |
$2,000.00 |
|
| Total |
$10,000.00 |
|
| Racing |
Entry Fee |
$5,000.00 |
|
| Total |
$5,000.00 |
|
| Machining Work |
Part time machinist, 1 yr |
$7,500.00 |
|
| Total |
$7,500.00 |
|
Total: |
$58,860 |
|
