FINANCIAL STATEMENT Date issued: March 19, 2019

Prepared by:
Jeron Morales
RIZAL TECHNOLOGICAL UNIVERSITY +699752314409
COLLEGE OF ENGINEERING AND INDUSTRIAL TECHNOLOGY jeronmorales@rocketmail.com
CONTROLLABLE HOVERBOARD Mandaluyong City
This is the summary budget of the feasibility study of controllable hoverboard conducted at Rizal Technological University. The tables below are the
specified materials and the price itself.

SUMMARY Fabrication Materials

Total Income PHP 7,000.00 PHP 3,000.00
Total Expenses PHP 21,000.00 PHP 5.00
Balance PHP (14,000.00) PHP 2,995.00

BUDGET
MEMBERS Payment Balance
Layog, Jomar PHP 7,500.00 -
Lego, John Michael Christian PHP 7,500.00 -
Lopez, Jienny Rose PHP 7,500.00 -
Lorida, Ryan Victor PHP 7,500.00 -
Magtibay, Rodel PHP 7,500.00 -
Mateo, Alvin Laurence PHP 5,500.00 -
Mendoza, Mariel PHP 6,500.00 PHP 2,000.00
Mendoza, Richard PHP 7,500.00 (Discounted PHP 1000.00)
Morales, Jeron PHP 7,500.00 -
Moreno, Paul Danielle PHP 6,500.00 PHP 1,000.00
TOTAL $ 71,000.00 PHP 3,000.00

EXPENSES PRICE Quantity Total Price

E-Gizmo
gizDuino + with ATmega324 PHP 536.00 1 PHP 536.00
Gizduino Atmega324 USB mini PHP 496.00 2 PHP 992.00
Servo HS-311 PHP 450.00 3 PHP 1,350.00
ACCELEROMETER - GYRO: MPU-6050 Tri-Axis Accelerometer PHP 179.00 1 PHP 179.00
GYRO: 6 DOF accelerometer and a gyroscope PHP 650.00 1 PHP 650.00
EGRF ( Transmitter ) PHP 150.00 1 PHP 150.00
EGRF ( Receiver ) PHP 490.00 1 PHP 490.00
Single Analog Joy stick PHP 75.00 2 PHP 150.00
Female to Female Connecting Wire 40cm PHP 80.00 2 PHP 160.00
Female to Female Connecting Wire 20cm PHP 40.00 1 PHP 40.00
Female to male Connecting Wire 40cm PHP 80.00 2 PHP 160.00
Female to male Connecting Wire 20cm PHP 40.00 1 PHP 40.00
Male to Male Connecting Wire 40cm PHP 80.00 2 PHP 160.00
Male to Male Connecting Wire 20cm PHP 40.00 1 PHP 40.00
$ 5,097.00
FABRICATION
JET ENGINE
Fan Head
Intake Frame
Intake Ring
Axial Compressor
Bearing
As a whole 4
Shaft Cooling
Shaft
Casing
High Pressure Turbine
Turbine fan
Nozzle Frame
Nozzle Head
PHP 7,000.00 4 PHP 28,000.00
JET ENGINE ACCESSORIES
Turbo PHP 1,200.00 1 PHP 1,200.00
Turbo fan PHP 1,500.00 4 PHP 6,000.00
Cappiliary tube PHP 150.00 1 PHP 150.00
Copper tube 1/4" PHP 20.00/ft 8 Ft PHP 160.00
Copper tube 1/8" PHP 18.00/ft 6 Ft PHP 108.00
Copper tube 1/16" PHP 17.00/ft 6 Ft PHP 102.00
Spark Plug PHP 100.00 3 PHP 300.00
$ 2,950.00 $ 8,020.00
Electronics accessories
VOM PHP 500.00 1 PHP 500.00
Screwdrivers PHP 70.00 1 PHP 70.00
Soldering Iron PHP 120.00 1 PHP 120.00
Soldering Led PHP 100.00 1 PHP 100.00
Soldering Paste PHP 30.00 1 PHP 30.00
1N4001 Diode PHP 15.00 2 PHP 30.00
Resistor (Different Rating) PHP 20.00 1 PHP 20.00
Breadboard PHP 150.00 2 PHP 300.00
Potentiometer PHP 30.00 2 PHP 60.00
Battery PHP 90.00 2 PHP 180.00
Led Light PHP 100.00 1 PHP 100.00
Usb Extender PHP 150.00 1 PHP 150.00
USB Hub PHP 150.00 1 PHP 150.00
$ 1,510.00
Board Accessories
Skate board PHP 1,500.00 1 PHP 1,500.00
Angle Bar PHP 300.00 1 PHP 300.00
Flat Bar PHP 200.00 1 PHP 200.00
Spray Paint PHP 108.00 2 PHP 216.00
Screws And Bolts PHP 10.00 8 PHP 80.00
Case PHP 70.00 1 PHP 70.00
Grinder Blade PHP 50.00 1 PHP 50.00
Electrical Tape PHP 30.00 1 PHP 30.00
Double Sided Tape PHP 20.00 3 PHP 60.00
Glue Stick PHP 10.00 3 PHP 30.00
Tube PHP 120.00 1 PHP 120.00
$ 2,656.00
Motor PHP 550.00 4 PHP 2,200.00
Battery PHP 1,800.00 1 PHP 1,800.00

Print PHP 1,125.00 1 PHP 1,125.00

Bond Paper PHP 200.00 1 PHP 200.00
Clip PHP 100.00 1 PHP 100.00
Food and Fair Expenses (Overall) PHP 9,000.00 PHP 9,000.00
PHP -
PHP -

TOTAL $ 59,708.00

I hereby certify that the above information given are true and correct as to the best of my knowledge.
This is only a partial statement. Therefore any changes may apply upon revision.

______________________________________________
Jeron Morales
Thesis Leader

If you have any questions about this invoice, please contact

Jeron Morales
San Pedro Laguna, 4023 +639752314409
jeronmorales@rocketmail.com
Any articles, templates, or information provided by Smartsheet on the website are for reference
only. While we strive to keep the information up to date and correct, we make no representations
or warranties of any kind, express or implied, about the completeness, accuracy, reliability,
suitability, or availability with respect to the website or the information, articles, templates, or
related graphics contained on the website. Any reliance you place on such information is therefore
strictly at your own risk.