ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Reaper M1.0 Project Cost Breakdown - Does not reflect expected in-kind contributions
3
4
Work Breakdown Structure ThemeWBS ContentFinancial Plan
5
Propulsion System (inc spares) & Test Program
Engines, test-stand, testing $ 40,000
6
Airframe & StructuresPrimary structures, including wings, fuselage, control surfaces, molds and tooling $ 7,500
7
Fuel & Propulsion integrationFuel System, tanks, pumps, plumbing, engine mounting, inlet & nozzle integration $ 6,000
8
Avionics, Control & TelemetryFlight Controller, RC system, servos/actuators, telemetry, sensors, antennas, electrical system $ 5,000
9
Ground & Flight Test ProgramAircraft ground testing, subscale prototyping, taxi/launch tests, subsonic envelope expansion, flight-test consumables & support, shipping, travel & shelter $ 6,500
10
Supersonic Test CampaignFinal test-site activity, logistics, instrumentation and Mach 1 attempt(s) $ 5,000
11
Contingency / Replacement hardware$20k for damage, component redesign and replacement components and unexpected components $ 20,000
12
Total $ 90,000
13
14
For key propietary purchased parts such as engines, due to commercial sensitivity/NDAs, exact price not shared
15
$20k already secured and additional in-kind contributions are expected to support affordability
16
Seeking an initial $50k raise through Gofundme
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100