Estuary Whales Opening Balance: £60,000
             
  Week   Item IN   OUT
  Pre-Season   Rider Transfer Fees £0   £38,000
      Rider Signing on Fees     £24,500
      Ground Improvements      
      Medical Supplies     £1,750
  Total Balance   Other Costs      
  -£4,250   Total Balance £0   £64,250
             
  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      
  -£4,250   Total Balance £0   £0
             
  Week 1   Gate & Facilities £13,401    
      Rider Pay     £3,665
      Insurance,Medical Cover, Stadium Upkeep     £2,100
      Riders Travel Costs      
  Total Balance   Other Costs      
  £3,386   Total Balance £13,401   £5,765
             
  Week 2   Gate & Facilities £14,392    
      Rider Pay     £3,925
      Insurance,Medical Cover, Stadium Upkeep     £2,100
      Riders Travel Costs      
  Total Balance   Other Costs      
  £11,753   Total Balance £14,392   £6,025
             
  Week 3   Gate & Facilities      
      Rider Pay     £2,985
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,050
  Total Balance   Bonus      
  £7,718   Total Balance £0   £4,035
             
  Week 4   Gate & Facilities £11,440    
      Rider Pay Leg 1     £3,860
      Rider Pay Leg 2     £4,095
      Insurance,Medical Cover, Stadium Upkeep     £2,100
      Riders Travel Costs     £1,050
  Total Balance   Competition      £1,000
  £7,053   Total Balance £11,440   £12,105
             
  Week 5   Gate & Facilities      
      Rider Pay     £3,570
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,050
  Total Balance   Coaching - Jessup     £1,500
  £933   Total Balance £0   £6,120
             
  Week 6   Gate & Facilities £12,549    
      Rider Pay     £3,715
      Insurance,Medical Cover, Stadium Upkeep     £2,100
      Riders Travel Costs      
  Total Balance   Other Costs      
  £7,667   Total Balance £12,549   £5,815
             
  Week 7   Gate & Facilities      
      Rider Pay     £3,180
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,050
  Total Balance   Transfer fee Charlie Adamson / meeting sponsor £2,000    
  £5,437   Total Balance £2,000   £4,230
             
  Week 8   Gate & Facilities      
      Rider Pay     £3,555
      Insurance,Medical Cover      
      Riders Travel Costs     £1,050
  Total Balance   Other Costs      
  £832   Total Balance £0   £4,605
             
  Week 9   Gate & Facilities £0    
      Rider Pay     £750
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £750
  Total Balance   Other Costs      
  -£668   Total Balance £0   £1,500
             
  Week 10   Gate & Facilities £14,285    
      Rider Pay     £3,745
      Insurance,Medical Cover, Stadium Upkeep     £2,100
      Riders Travel Costs      
  Total Balance   Other Costs      
  £7,772   Total Balance £14,285   £5,845
             
  Week 11   Gate & Facilities £11,888    
      Rider Pay     £3,510
      Insurance,Medical Cover, Stadium Upkeep     £2,100
      Riders Travel Costs      
  Total Balance   Other Costs      
  £14,051   Total Balance £11,888   £5,610
             
  Week 12   Gate & Facilities      
      Rider Pay     £3,185
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,050
  Total Balance   JJ Receipts and Costs £2,404   £600
  £11,620   Total Balance £2,404   £4,835
             
  Week 13   Gate & Facilities £14,533    
      Rider Pay  Leg 1     £3,420
      Rider Pay Leg 2     £4,050
      Insurance,Medical Cover, Stadium Upkeep     £2,100
      Riders Travel Costs     £1,050
  Total Balance   KO CUP SEMI-FINALISTS £4,000    
  £19,533   Total Balance £18,533   £10,620
             
  Week 14   Gate & Facilities      
      Rider Pay     £3,195
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,050
  Total Balance   Other Costs      
  £15,288   Total Balance £0   £4,245
             
  Week 15   Gate & Facilities £14,867    
      Rider Pay     £3,645
      Insurance,Medical Cover, Stadium Upkeep     £2,100
      Riders Travel Costs      
  Total Balance   BONUS £1,500    
  £25,910   Total Balance £16,367   £5,745
             
  Week 16   Gate & Facilities £13,974    
      Rider Pay     £3,795
      Insurance,Medical Cover, Stadium Upkeep     £2,100
      Riders Travel Costs      
  Total Balance   Other Costs      
  £33,989   Total Balance £13,974   £5,895
             
  Week 17   Gate & Facilities      
      Rider Pay     £3,140
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,050
  Total Balance   Track Safety Fence Inspections and Maintenance     £2,750
  £27,049   Other Costs      
      Total Balance £0   £6,940
             
  Week 18   Gate & Facilities £0    
      Rider Pay     £0
      Insurance,Medical Cover, Stadium Upkeep     £0
      Riders Travel Costs     £0
  Total Balance   Other Costs      
  £27,049   Total Balance £0   £0
             
  Week 19   Gate & Facilities £8,321    
      Rider Pay     £3,080
      Insurance,Medical Cover, Stadium Upkeep     £2,100
      Riders Travel Costs      
  Total Balance   Other Costs      
  £30,190   Total Balance £8,321   £5,180
             
  Week 20   Gate & Facilities £8,264    
      Rider Pay     £3,630
      Insurance,Medical Cover, Stadium Upkeep     £2,100
      Riders Travel Costs      
  Total Balance   Other Costs      
  £32,724   Total Balance £8,264   £5,730
             
  Week 21   Gate & Facilities      
      Rider Pay     £3,080
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,050
  Total Balance   Other Costs      
  £28,594   Total Balance £0   £4,130
             
  Week 22   Gate & Facilities £0    
      Rider Pay Leg 1     £0
      Rider Pay Leg 2     £3,205
      Insurance,Medical Cover, Stadium Upkeep     £0
      Riders Travel Costs     £0
  Total Balance   Other Costs      
  £25,389   Total Balance £0   £3,205
             
  Week 23   Gate & Facilities      
      Rider Pay     £3,205
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,050
  Total Balance   Prediction League £3,750    
  £24,884   Total Balance £3,750   £4,255
             
             
      PROFIT / LOSS FROM STARTING BALANCE -£35,116