| Part Name | Quantity | Price Each | Price |
| Linen 'n Things Video Rocker | 1 | 64.99 | $64.99 |
| MA Audio HK35 Speaker | 1 | 36.75 | $36.75 |
| Boss Audio CD - 3020 | 1 | 67.75 | $67.75 |
| Mossler | 1 | 33.07 | $33.07 |
| 8020 Order | 1 | 260.58 | $260.58 |
| Modern Plastic | 1 | 9.16 | $9.16 |
| 8020 Order #2 | 1 | 98.78 | $98.78 |
| Digikey | 1 | 17.69 | $17.69 |
| SDP-SI | 2 | 9.84 | $19.69 |
| TRC Electronics | 1 | 84.31 | $84.31 |
| Shrink Wrap | 1 | 13.2 | $13.20 |
| Radio Shack | 1 | 6.35 | $6.35 |
| TOTAL | $712.32 | ||
| Budget | $750.00 | ||
| Difference | $37.68 |