| Budget | |||||||||||||
| Budget | Actual | ||||||||||||
| Total (CDN$) | $47,661.76 | $48,003.69 | |||||||||||
| Bike cost (bike, rebuild, gear) | $16,537.91 | $17,138.70 | |||||||||||
| Spare parts/Tools | $2,801.03 | $1,292.53 | |||||||||||
| Transport/Living/Other | $28,322.82 | $29,572.46 | |||||||||||
| # of days | 365 | ||||||||||||
| Bike cost (bike, rebuild, gear) | $16,537.91 | $17,138.70 | Spare parts/Tools | $2,801.03 | $1,292.53 | Transport/Living/Other | $28,322.82 | $29,572.46 | |||||
| Tax (14%) | $2,030.97 | $1,917.91 | Tax (14%) | $343.99 | $158.73 | ||||||||
| Total | $14,506.94 | $15,220.79 | Total | $2,457.04 | $1,133.80 | Total | $28,322.82 | $29,572.46 | |||||
| Budget | Actual | Budget | Actual | Budget | Actual | ||||||||
| Bike - BMW R80G/S* | $4,100.00 | $5,760.00 | Spare parts | Fuel | |||||||||
| *assume a beater, small tank, no accessories. | Anti-seize | $0.00 | $0.00 | 90000 Km (730 days, 10 cent/km) | |||||||||
| GB Pounds (Sep 21, 2001) | $2.30 | BMW #10 grease | $0.00 | $0.00 | 45000 (365 days, 10 cent/km) - 26,000 km actual (11.08 cents/km) | $4,500.00 | $2,203.36 | ||||||
| New pieces | Duct tape | $0.00 | $0.00 | ||||||||||
| Electronic voltage regulator | $20.05 | $10.49 | JB Weld | $8.00 | $8.00 | Living expenses (budget $37/day) - actual measured for travel days is $49/day - includes everything except fuel. | $13,505.00 | $17,725.00 | |||||
| Breather | $11.50 | $11.50 | Fork seals | $16.10 | $14.11 | ||||||||
| Big end replacement | $41.40 | $32.26 | Inner tube patch kit | $10.00 | $2.00 | Carnet de passage | |||||||
| Small end replacement | $16.10 | $14.11 | Inner tubes | $25.00 | $25.00 | - Security bond (redeemable LC) | $5,000.00 | (suspense acc.) | |||||
| Machine shop time (big and small ends) | $50.00 | $46.20 | Oil filters + O rings (3 sets) | $32.10 | $41.43 | - Fee | $400.00 | $400.00 | |||||
| Piston rings | $71.30 | $62.50 | Paper oil filler cones | $0.00 | $0.00 | - Admin costs | $150.00 | $300.00 | |||||
| Piston circlips | $5.52 | $3.23 | Fuel filters | $5.00 | $6.00 | - 1 year extension | |||||||
| 8 needle bearings | $64.40 | $56.45 | Clutch cable | $18.27 | $24.19 | ||||||||
| Camshaft bearings | $2.30 | $0.00 | Clutch plate | $67.85 | $67.85 | Bike insurance ($3.77 / day) | $1,376.05 | $211.63 | |||||
| Timing chain set | $49.45 | $43.34 | Throttle cables | $44.51 | $43.68 | Medical insurance ($1.40 / day) | $0.00 | $511.00 | |||||
| Life-time cover gaskets | $26.44 | $0.00 | Ignition module | $85.80 | $40.00 | International drivers license | $20.00 | $25.26 | |||||
| Life-time float bowl gaskets | $11.70 | $11.70 | 4 spark plugs | $7.80 | $7.80 | Visa's | (included in living expenses) | ||||||
| Rear main seal | $29.33 | $25.70 | Rotor | $140.40 | $0.00 | -Passport pictures | $19.50 | ||||||
| Pushrod seals | $9.20 | $8.06 | Diode board | $117.00 | $0.00 | ||||||||
| Base O rings | $8.05 | $7.06 | Spare fuses | $10.00 | $3.98 | People (me) transport | |||||||
| Top stud O rings | $2.35 | $3.23 | Fuel line | $0.00 | $0.00 | - Canada to Europe | $900.00 | $211.28 | |||||
| Head gaskets | $23.00 | $20.16 | Starter relay | $5.69 | $5.69 | - Nepal to Thailand | $455.00 | $306.00 | |||||
| Oil pump O ring | $2.88 | $2.88 | Voltage regulator | $20.05 | $0.00 | - Bangkok to Canada (1 year trip) | $1,000.00 | $741.00 | |||||
| Oil pan seal | $0.00 | $0.00 | Spare lamp set | $18.00 | $9.49 | - Indonesia to Australia | |||||||
| Hi lead wires + caps | $43.70 | $40.00 | Brake pads | $20.70 | $29.76 | - Australia to New Zealand | |||||||
| Spark plugs | $4.00 | $4.00 | Alternator brushes | $8.05 | $0.00 | - New Zealand to Argentina/Chile | |||||||
| Coil | $124.80 | $120.00 | Tires (budget 6 sets) / actual 1.5 set | $1,700.00 | $352.00 | - Columbia to Panama | |||||||
| Motorrad rotor | $140.40 | $144.90 | Oils | $27.49 | |||||||||
| Thunderchild (Omega) diode board | $117.00 | $184.00 | Bike transport | ||||||||||
| Solid mounts | $10.00 | $0.00 | Tool set (+extras) | - Canada to Europe | $1,552.90 | $1,650.00 | |||||||
| Alternator brushes | $8.05 | $10.00 | - socket driver 1/4" | $0.00 | $0.00 | - Nepal to Thailand | $780.00 | $957.00 | |||||
| Gas lines | $12.00 | $5.00 | - socket for swingarm + 1/2" adapter | $0.00 | $0.00 | - Bangkok to Canada (1 year trip) | $1,000.00 | $920.00 | |||||
| Neutral switch | $18.40 | $17.83 | - exhaust nut wrench (Ed Korn) | $40.56 | $46.43 | - Indonesia to Australia | |||||||
| Fuel filters | $8.00 | $6.00 | - tire irons | $56.16 | $40.56 | - Australia to New Zealand | |||||||
| Oil filter + O ring | $10.70 | $10.70 | - volt meter | $0.00 | $29.99 | - New Zealand to Argentina/Chile | |||||||
| Clutch plate | $67.85 | $59.47 | - rim protectors | $25.00 | - Columbia to Panama | ||||||||
| Diaphragm spring | $34.50 | $34.50 | - 4mm inner tubes | $50.88 | |||||||||
| Drive line bolts | $5.06 | $5.06 | Canada | ||||||||||
| Clutch bolts | $6.90 | $6.90 | Other | Storage (furniture etc.) $3.56 / day | $1,299.40 | $1,087.00 | |||||||
| Throw out bearing | $23.00 | $23.00 | Various bolt and nuts | $46.03 | BC Medical - $1.78 / day | $657.00 | $657.00 | ||||||
| Drive shaft boot and clamps | $21.39 | $20.16 | Wiring and fuses (Enduralast install) | $33.51 | PO Box | $248.20 | $153.00 | ||||||
| Fork triple clamp | $195.00 | $190.42 | Small parts, electrical wiring | $108.87 | |||||||||
| Steering head bearings | $48.30 | $45.36 | Tax on spare Enduralast rectifier | $22.66 | Camping | ||||||||
| Swing arm bearings | $68.31 | $0.00 | Loops for bike hoist | $21.40 | Outdoor Research stuff sacks | $74.20 | |||||||
| Stainless steel brake lines | $110.40 | $82.00 | Sleeping bag | $135.66 | |||||||||
| Brake rotor | $161.00 | $226.44 | Katadyn water filter | $274.35 | |||||||||
| Brake pads | $27.60 | $28.22 | Clothes line | $7.56 | |||||||||
| Front wheel bearing | $35.65 | $0.00 | |||||||||||
| Tires | $300.00 | $238.88 | Other | ||||||||||
| Clutch cable | $18.40 | $24.19 | Flip-up helmet | $400.00 | $176.44 | ||||||||
| Throttle cables | $44.85 | $72.58 | Laptop with CD burner | $0.00 | $0.00 | ||||||||
| Odometer cable | $32.20 | $0.00 | 12V AA and AAA battery charger | $79.27 | $79.27 | ||||||||
| Odometer cable boot | $2.19 | $0.00 | Waterproof bags | $42.13 | |||||||||
| Headlight bulb | $4.50 | $9.49 | Various parts shipping costs | $166.35 | |||||||||
| Rear light bulbs | $10.00 | $3.78 | Travel to pick up the G/S | $418.00 | |||||||||
| Indicator light bulbs | $5.00 | $3.79 | Maps | $61.34 | |||||||||
| Acerbis hand guards & covers | $50.00 | $112.00 | Fleece material | $28.52 | |||||||||
| Sealed Odyssey battery | $80.00 | $0.00 | Pad locks | $7.83 | |||||||||
| Oil pan bash plate | $100.00 | $0.00 | Rechargeable batteries | $22.78 | |||||||||
| Muffler bash plate | $100.00 | $50.00 | |||||||||||
| Reinforce frame & rear shock mount | $250.00 | $140.00 | |||||||||||
| Crash bars | $200.00 | $0.00 | |||||||||||
| Fork brace | $100.00 | $0.00 | |||||||||||
| Fork gaiters | $58.00 | $0.00 | |||||||||||
| Air filter | $11.70 | $15.12 | |||||||||||
| Stainless steel exhaust | $300.00 | $1,143.55 | |||||||||||
| Fiam horns | $50.00 | $39.98 | |||||||||||
| Oil sender unit | $11.61 | $11.61 | |||||||||||
| Rebuild | |||||||||||||
| Head rebuild (everything) | $850.00 | $600.00 | |||||||||||
| Rebuild starter | $120.00 | $150.00 | |||||||||||
| Rebuild kits carbs | $32.20 | $28.22 | |||||||||||
| Rebuild transmission | $500.00 | $635.50 | |||||||||||
| Paint frame and other black bits | $40.00 | $200.00 | |||||||||||
| Rebuild front forks with Progressives | $150.00 | $95.63 | |||||||||||
| Rebuild final drive | $468.00 | $0.00 | |||||||||||
| Rebuild brake caliper(s) | $20.47 | $19.15 | |||||||||||
| Relace wheel/spokes, front & rear | $350.00 | $1,047.18 | |||||||||||
| Speedo/tach rebuild | $390.00 | $0.00 | |||||||||||
| Rebuild kit master cylinder | $35.75 | $31.65 | |||||||||||
| Extra gear | |||||||||||||
| Overland Solutions frame and bags | $1,500.00 | $2,028.49 | |||||||||||
| RAM mount for GPS | $78.00 | $48.00 | |||||||||||
| HPN tank (#201, white) | $811.80 | $733.93 | |||||||||||
| Seat | $468.00 | $318.65 | |||||||||||
| Small wind screen | $100.00 | $0.00 | |||||||||||
| Rear shock (Works) | $1,000.00 | $765.97 | |||||||||||
| Plastic tube for tent poles | $0.00 | $21.09 | |||||||||||
| Micro electric air pump | $15.00 | $16.00 | |||||||||||
| Other | |||||||||||||
| Heli coil - oil filter cover | $40.00 | ||||||||||||
| Motobins orders (various) | $394.71 | ||||||||||||
| Sold old exhaust system | -$387.50 | ||||||||||||
| Sold speedo | -$100.75 | ||||||||||||
| Sold side cover | -$85.25 | ||||||||||||
| Sold side cover + headlight shells | -$170.50 | ||||||||||||
| Sold headlight | -$124.00 | ||||||||||||
| Sold tank | -$100.00 | ||||||||||||
| Sold rear frame & BMW bags | -$390.00 | ||||||||||||
| Right slider repair | $80.00 | ||||||||||||
| Fork oil, battery rubber, brake fluid | $30.00 | ||||||||||||
| Handlebar brake switch | $10.00 | ||||||||||||
| Tool roll | $36.83 | ||||||||||||