Bottesford Bullets Opening Balance £45,000
             
  Week   Item IN   OUT
  Pre-Season   Rider Transfer Fees £0   £6,500
      Rider Signing on Fees     £19,000
      Ground Improvements     £12,000
      Medical Supplies     £1,000
  Total Balance   Other Costs      
  £6,500   Total Balance £0   £38,500
             
  Week 0   Gate & Facilities £0    
      Rider Pay Leg 1     £0
      Rider Pay Leg 2     £0
      Insurance,Medical Cover, Stadium Upkeep     £0
      Riders Travel Costs     £0
  Total Balance   Other Costs      
  £6,500   Total Balance £0   £0
             
  Week 1   Gate & Facilities      
      Rider Pay     £2,530
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Other Costs      
  £3,445   Total Balance £0   £3,055
             
  Week 2   Gate & Facilities £9,888    
      Rider Pay     £2,785
        Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   Other Costs      
  £9,548   Total Balance £9,888   £3,785
             
  Week 3   Gate & Facilities      
      Rider Pay     £2,275
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Other Costs      
  £6,748   Total Balance £0   £2,800
             
  Week 4   Gate & Facilities £8,702    
      Rider Pay Leg 1     £2,825
      Rider Pay Leg 2     £2,175
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs     £525
  Total Balance   Competition Entry Fees     £1,000
  £7,925   Total Balance £8,702   £7,525
             
  Week 5   Gate & Facilities £8,129    
      Rider Pay     £2,500
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   Other Costs      
  £12,553   Total Balance £8,129   £3,500
             
  Week 6   Gate & Facilities £8,427    
      Rider Pay     £2,865
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   Bonus £1,000    
  £18,115   Total Balance £9,427   £3,865
             
  Week 7   Gate & Facilities      
      Rider Pay     £2,305
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Meeting Sponsor / Coaching Carr & Stone  £1,500   £2,000
  £14,785   Total Balance £1,500   £4,830
             
  Week 8   Gate & Facilities £8,692    
      Rider Pay     £2,835
      Insurance,Medical Cover     £1,000
      Riders Travel Costs      
  Total Balance   Other Costs      
  £19,643   Total Balance £8,692   £3,835
             
  Week 9   Gate & Facilities £0    
      Rider Pay     £1,000
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £600
  Total Balance   JJ Receipts and Costs / 4TT Qualifiers                         £3,203   £400
  £20,846   Total Balance £3,203   £2,000
             
  Week 10   Gate & Facilities      
      Rider Pay     £2,950
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Other Costs      
  £17,371   Total Balance £0   £3,475
             
  Week 11   Gate & Facilities      
      Rider Pay     £2,740
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Stadia upgrades to excellent Presentation / Toilets     £6,000
  £8,106   Total Balance £0   £9,265
             
  Week 12   Gate & Facilities £9,198    
      Rider Pay     £3,385
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   Other Costs      
  £12,919   Total Balance £9,198   £4,385
             
  Week 13   Gate & Facilities £0    
      Rider Pay  Leg 1     £0
      Rider Pay Leg 2     £0
      Insurance,Medical Cover, Stadium Upkeep     £0
      Riders Travel Costs     £0
  Total Balance   3TT WINNERS £4,000    
  £16,919   Total Balance £4,000   £0
             
  Week 14   Gate & Facilities      
      Rider Pay     £2,410
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Other Costs      
  £13,984   Total Balance £0   £2,935
             
  Week 15   Gate & Facilities £8,463    
      Rider Pay     £2,945
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   BONUS £1,500    
  £20,002   Total Balance £9,963   £3,945
             
  Week 16   Gate & Facilities      
      Rider Pay     £2,395
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Hosting Open Meeting £1,500    
  £18,582   Total Balance £1,500   £2,920
             
  Week 17   Gate & Facilities      
      Rider Pay     £2,620
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Track Safety Fence Inspections and Maintenance     £1,500
  £13,937   Other Costs      
      Total Balance £0   £4,645
             
  Week 18   Gate & Facilities £0    
      Rider Pay     £0
      Insurance,Medical Cover, Stadium Upkeep     £0
      Riders Travel Costs     £0
  Total Balance   Other Costs      
  £13,937   Total Balance £0   £0
             
  Week 19   Gate & Facilities £8,878    
      Rider Pay     £2,975
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   Other Costs      
  £18,841   Total Balance £8,878   £3,975
             
  Week 20   Gate & Facilities      
      Rider Pay     £2,515
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Other Costs      
  £15,801   Total Balance £0   £3,040
             
  Week 21   Gate & Facilities £10,142    
      Rider Pay     £3,495
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   Stadia Upgrades Track Shop to EX and Sponsors Lounge to Average     £11,000
  £10,448   Total Balance £10,142   £15,495
             
  Week 22   Gate & Facilities      
      Rider Pay Leg 1     £0
      Rider Pay Leg 2     £0
      Insurance,Medical Cover, Stadium Upkeep     £0
      Riders Travel Costs     £0
  Total Balance   Other Costs      
  £10,448   Total Balance £0   £0
             
  Week 23   Gate & Facilities £8,945    
      Rider Pay     £3,080
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   Other Costs      
  £15,313   Total Balance £8,945   £4,080
             
             
      PROFIT / LOSS FROM STARTING BALANCE -£29,687