Falmouth Falcons Opening Balance: £59,924
             
  Week   Item IN   OUT
  Pre-Season   Rider Transfer Fees £0   £12,000
      Rider Signing on Fees     £22,000
      Ground Improvements      
      Medical Supplies     £1,750
  Total Balance   Other Costs      
  £24,174   Total Balance £0   £35,750
             
  Week 0   Gate & Facilities £14,169    
      Rider Pay Leg 1     £3,775
      Rider Pay Leg 2     £4,005
      Insurance,Medical Cover, Stadium Upkeep     £2,100
      Riders Travel Costs     £1,050
  Total Balance   Other Costs      
  £27,413   Total Balance £14,169   £10,930
             
  Week 1   Gate & Facilities      
      Rider Pay     £3,405
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,050
  Total Balance   Other Costs      
  £22,958   Total Balance £0   £4,455
             
  Week 2   Gate & Facilities      
      Rider Pay     £3,435
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,050
  Total Balance   Ground Improvements     £11,000
  £7,473   Total Balance £0   £15,485
             
  Week 3   Gate & Facilities £12,715    
      Rider Pay     £4,190
      Insurance,Medical Cover, Stadium Upkeep     £2,100
      Riders Travel Costs      
  Total Balance   Other Costs      
  £13,898   Total Balance £12,715   £6,290
             
  Week 4   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   Competition     £1,000
  £12,898   Total Balance £0   £1,000
             
  Week 5   Gate & Facilities      
      Rider Pay     £3,610
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,050
  Total Balance   JJ Receipts and Costs Coaching Major/Craven £2,460   £3,600
  £7,097   Total Balance £2,460   £8,260
             
  Week 6   Gate & Facilities £12,715    
      Rider Pay     £4,080
      Insurance,Medical Cover, Stadium Upkeep     £2,100
      Riders Travel Costs      
  Total Balance   Other Costs      
  £13,632   Total Balance £12,715   £6,180
             
  Week 7   Gate & Facilities £12,871    
      Rider Pay     £4,255
      Insurance,Medical Cover, Stadium Upkeep     £2,100
      Riders Travel Costs      
  Total Balance   Stadium Upgrade Food Bar excellent     £6,000
  £14,148   Total Balance £12,871   £12,355
             
  Week 8   Gate & Facilities      
      Rider Pay     £3,295
      Insurance,Medical Cover      
      Riders Travel Costs     £1,050
  Total Balance   Other Costs      
  £9,803   Total Balance £0   £4,345
             
  Week 9   Gate & Facilities £0    
      Rider Pay     £750
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £750
  Total Balance   4TT Qualifier £1,000    
  £9,303   Total Balance £1,000   £1,500
             
  Week 10   Gate & Facilities £13,428    
      Rider Pay     £3,730
      Insurance,Medical Cover, Stadium Upkeep     £2,100
      Riders Travel Costs      
  Total Balance   Other Costs      
  £16,901   Total Balance £13,428   £5,830
             
  Week 11   Gate & Facilities      
      Rider Pay     £3,300
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,050
  Total Balance   Other Costs      
  £12,551   Total Balance £0   £4,350
             
  Week 12   Gate & Facilities £13,224    
      Rider Pay     £3,675
      Insurance,Medical Cover, Stadium Upkeep     £2,100
      Riders Travel Costs      
  Total Balance   Other Costs      
  £20,000   Total Balance £13,224   £5,775
             
  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 VENUE / WINNERS £7,000    
  £27,000   Total Balance £7,000   £0
             
  Week 14   Gate & Facilities £13,346    
      Rider Pay     £4,325
      Insurance,Medical Cover, Stadium Upkeep     £2,100
      Riders Travel Costs      
  Total Balance   Other Costs      
  £33,921   Total Balance £13,346   £6,425
             
  Week 15   Gate & Facilities      
      Rider Pay     £3,395
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,050
  Total Balance   BONUS £1,500    
  £30,976   Total Balance £1,500   £4,445
             
  Week 16   Gate & Facilities £13,559    
      Rider Pay     £4,135
      Insurance,Medical Cover, Stadium Upkeep     £2,100
      Riders Travel Costs      
  Total Balance   Stadia Upgrades Lighting to EXC 500 seats     £17,000
  £21,301   Total Balance £13,559   £23,235
             
  Week 17   Gate & Facilities      
      Rider Pay     £3,725
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,050
  Total Balance   Track Safety Fence Inspections and Maintenance     £2,750
  £13,776   Other Costs      
      Total Balance £0   £7,525
             
  Week 18   Gate & Facilities £0    
      Rider Pay     £750
      Insurance,Medical Cover, Stadium Upkeep     £0
      Riders Travel Costs     £525
  Total Balance   3rd Place Pairs / AL Pairs Hosts £7,000    
  £19,501   Total Balance £7,000   £1,275
             
  Week 19   Gate & Facilities      
      Rider Pay     £3,660
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,050
  Total Balance   Other Costs      
  £14,791   Total Balance £0   £4,710
             
  Week 20   Gate & Facilities £13,646    
      Rider Pay     £3,815
      Insurance,Medical Cover, Stadium Upkeep     £2,100
      Riders Travel Costs      
  Total Balance   Other Costs      
  £22,522   Total Balance £13,646   £5,915
             
  Week 21   Gate & Facilities      
      Rider Pay     £3,385
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,050
  Total Balance   Other Costs      
  £18,087   Total Balance £0   £4,435
             
  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      
  £18,087   Total Balance £0   £0
             
  Week 23   Gate & Facilities £13,423    
      Rider Pay     £3,930
      Insurance,Medical Cover, Stadium Upkeep     £2,100
      Riders Travel Costs      
  Total Balance   Other Costs      
  £25,480   Total Balance £13,423   £6,030
             
             
      PROFIT / LOSS FROM STARTING BALANCE -£34,444