Budget Summary

Vendi Pack Jithuka Mindiya Walpita Full Total Actual

Project Budget The Full Budget Total RS 215 000/= #VAL

Materials
Tasks Units $/Unit Total Actual

A Section #VAL
NEMA 17x13 2 RS 13 000/= RS 26 000/= #VAL
Adafruit motor hat 1 RS 30 000/= RS 30 000/= #VAL

3d printer filememt 1 RS 4 000/= RS 4 000/= #VAL

Compass and erasers 1 RS 5 000/= RS 5 0000/= #VAL
Total RS 52 000/= RS 65 000/= #VAL
B Section #VAL
Servo motor x6 6 RS 1 533/= RS 6 000/= #VAL
Vending m. motor x 4 4 RS 3 000/= RS 12 0000/= #VAL
PCA9685 Servo Controler 1 RS 1 000/= RS 1 000/= #VAL
Pen v.m. x6 6 RS 3 000/= RS 18 000/= #VAL
Total RS 8 533/= RS 37 000/= #VAL
M. lift #VAL
LEAD screw and nuts12mm 10 RS 800/= RS 8 000/= #VAL
NEMA 23 stepper motor 1 RS 5 000/= RS 5 000/= #VAL
Belt 1 RS 2 000/= RS 2 000/= #VAL
Couplings 2 RS 2 500/= RS 5 000/= #VAL
For Lift 1 RS 3 000/= RS 3 000/= #VAL
Total RS 15 300/= RS 23 000/= #VAL
Security #
6x3x3x ft box x2 2 RS 10 000/= RS 20 000/= #VAL
4 GB Rasberry Computer 1 RS 10 000/= RS 10 000/= #VAL
GB Storage 1 RS 5 000/= RS 5 000/= #VAL
https://www.vertex42.com/ExcelTemplates/project-budget.html Page 1 of 2 Project Budget Template © 2019 by Vertex42.com
 Materials
Tasks Units $/Unit Total Actual
Touch Screen 1 RS 35 000/= RS 35 000/= #VAL
ADX 335 Accelometer 1 RS 4 000/= RS 4 000/= #VAL
CCTV Camara 1 RS 16 000/= RS 16 000/= #VAL
Total RS 80 000/= RS 90 000/=

https://www.vertex42.com/ExcelTemplates/project-budget.html Page 2 of 2 Project Budget Template © 2019 by Vertex42.com