Stone Cross Stars Opening Balance: £45,000
             
  Week   Item IN   OUT
  Pre-Season   Rider Transfer Fees £0   £11,000
      Rider Signing on Fees     £23,100
      Ground Improvements     £14,000
      Medical Supplies     £1,000
  Total Balance   Other Costs £10,000    
  £5,900   Total Balance £10,000   £49,100
             
  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      
  £5,900   Total Balance £0   £0
             
  Week 1   Gate & Facilities      
      Rider Pay     £2,190
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Other Costs      
  £3,185   Total Balance £0   £2,715
             
  Week 2   Gate & Facilities      
      Rider Pay     £2,070
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Other Costs      
  £590   Total Balance £0   £2,595
             
  Week 3   Gate & Facilities £8,166    
      Rider Pay     £2,375
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   Loan Repayment     £2,000
  £3,381   Total Balance £8,166   £5,375
             
  Week 4   Gate & Facilities £8,432    
      Rider Pay Leg 1     £1,975
      Rider Pay Leg 2     £2,525
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs     £525
  Total Balance   Competition /  Coaching Kilby and Miller     £3,000
  £2,788   Total Balance £8,432   £9,025
             
  Week 5   Gate & Facilities      
      Rider Pay     £2,250
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Other Costs      
  £13   Total Balance £0   £2,775
             
  Week 6   Gate & Facilities £8,313    
      Rider Pay     £2,475
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   Bonus / LOAN £1,000   £2,000
  £3,851   Total Balance £9,313   £5,475
             
  Week 7   Gate & Facilities £8,467    
      Rider Pay     £2,520
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   JJ Receipts and Costs/ LOAN £2,236   £2,400
  £8,634   Total Balance £10,703   £5,920
             
  Week 8   Gate & Facilities      
      Rider Pay     £1,910
      Insurance,Medical Cover      
      Riders Travel Costs     £525
  Total Balance   Other Costs      
  £6,199   Total Balance £0   £2,435
             
  Week 9   Gate & Facilities £0    
      Rider Pay     £1,000
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £600
  Total Balance   4TT RUNNERS UP £6,000    
  £10,599   Total Balance £6,000   £1,600
             
  Week 10   Gate & Facilities £10,526    
      Rider Pay     £2,705
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   LOAN     £2,000
  £15,420   Total Balance £10,526   £5,705
             
  Week 11   Gate & Facilities      
      Rider Pay     £2,020
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Other Costs     £6,000
  £6,875   Total Balance £0   £8,545
             
  Week 12   Gate & Facilities £9,540    
      Rider Pay     £2,310
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   LOAN     £2,000
  £11,105   Total Balance £9,540   £5,310
             
  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 COMPETITOR £1,000    
  £12,105   Total Balance £1,000   £0
             
  Week 14   Gate & Facilities £8,597    
      Rider Pay     £2,685
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   Loan / Stadia Upgrade Track Condition to EXCELL     £13,000
  £4,017   Total Balance £8,597   £16,685
             
  Week 15   Gate & Facilities      
      Rider Pay     £2,055
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   BONUS £1,500    
  £2,937   Total Balance £1,500   £2,580
             
  Week 16   Gate & Facilities £9,253    
      Rider Pay     £2,355
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   Other Costs      
  £8,835   Total Balance £9,253   £3,355
             
  Week 17   Gate & Facilities      
      Rider Pay     £2,235
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Track Safety Fence Inspections and Maintenance     £1,500
  £4,575   Other Costs      
      Total Balance £0   £4,260
             
  Week 18   Gate & Facilities £0    
      Rider Pay     £750
      Insurance,Medical Cover, Stadium Upkeep     £0
      Riders Travel Costs     £360
  Total Balance   5-8th Place Pairs / El Pairs Hosts £4,500    
  £7,965   Total Balance £4,500   £1,110
             
  Week 19   Gate & Facilities      
      Rider Pay     £2,250
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Other Costs      
  £5,190   Total Balance £0   £2,775
             
  Week 20   Gate & Facilities £7,975    
      Rider Pay     £2,150
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   Other Costs      
  £10,015   Total Balance £7,975   £3,150
             
  Week 21   Gate & Facilities      
      Rider Pay     £2,295
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Other Costs      
  £7,195   Total Balance £0   £2,820
             
  Week 22   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      
  £7,195   Total Balance £0   £0
             
  Week 23   Gate & Facilities £9,870    
      Rider Pay     £2,295
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   Prediction League £7,000    
  £20,770   Total Balance £16,870   £3,295
             
             
      PROFIT / LOSS FROM STARTING BALANCE -£24,230