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