Plain Bicycle Budget For Web
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Revenue
2
UnitsCost in $CADItem SubtotalTotal in EUROS
3
Regular Sign up (250+PST+GST+PayPal)90CA$289.75CA$26,077.5018,254.25
4
First 10 (ppl who signed up before we included tax/fees calc.)10CA$250.00CA$2,500.001,750.00
5
Special Requests (baby seat, cargo bike, etc.)????
6
Revenue SubtotalCA$28,577.5020,004.25
7
Expenses
8
URL1CA$15.00CA$15.0010.50
9
Bulk Bike Buy Cost (per)100CA$71.00CA$7,100.004,970.00
10
Ground Shipping (in Rotterdam and in Winnipeg)*2CA$310.00CA$620.00434.00
11
Paypal Fees (2.9% + 0.30 per transaction)CA$235.90165.13
12
Handling (Sea)*1CA$55.00CA$55.0038.50
13
Shipping (20' shipping container)*1CA$4,428.00CA$4,428.003,099.60
14
Duty (13%)**CA$923.00646.10
15
Handling (Packing the shipping container)CA$220.00CA$220.00
16
Contingency (Changes in exchange rate, customs inspection (max.charged by shipping company), unknowns*
CA$1,884.151,318.91
17
GST+PST (charged on full cost of bikes incl.duty) **CA$1,042.99CA$1,042.99730.09
18
19
Expense SubtotalCA$16,524.0411,566.83
20
BALANCECA$12,053.468,437.42
21
22
*Based on quote from Kintetsu World Express - the shipping company
23
**Based on Canada Border Services agency/ProvMB/CRA
24
Bike Cost in Euros50
25
Exhangce rate1.42
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
Loading...
 
 
 
Sheet1