Canvey Island Castaways Opening Balance: £80,000
             
  Week   Item IN   OUT
  Pre-Season   Rider Transfer Fees £0   £27,000
      Rider Signing on Fees     £35,500
      Ground Improvements     £12,000
      Medical Supplies     £2,500
  Total Balance   Other Costs      
  £3,000   Total Balance £0   £77,000
             
  Week 0   Gate & Facilities £18,408    
      Rider Pay Leg 1     £5,980
      Rider Pay Leg 2     £4,830
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs     £1,400
  Total Balance   Other Costs      
  £6,398   Total Balance £18,408   £15,010
             
  Week 1   Gate & Facilities £15,731    
      Rider Pay     £5,735
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   LOAN      
  £13,594   Total Balance £15,731   £8,535
             
  Week 2   Gate & Facilities      
      Rider Pay     £4,820
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   Other Costs      
  £7,374   Total Balance £0   £6,220
             
  Week 3   Gate & Facilities      
      Rider Pay     £5,280
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   Other Costs      
  £694   Total Balance £0   £6,680
             
  Week 4   Gate & Facilities £15,996    
      Rider Pay Leg 1     £5,210
      Rider Pay Leg 2     £5,650
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs     £1,400
  Total Balance   Competition      £1,000
  £630   Total Balance £15,996   £16,060
             
  Week 5   Gate & Facilities £14,343    
      Rider Pay     £5,645
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   Other Costs      
  £6,528   Total Balance £14,343   £8,445
             
  Week 6   Gate & Facilities      
      Rider Pay     £5,060
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   Other Costs      
  £68   Total Balance £0   £6,460
             
  Week 7   Gate & Facilities £18,402    
      Rider Pay     £5,505
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   Other Costs      
  £10,165   Total Balance £18,402   £8,305
             
  Week 8   Gate & Facilities      
      Rider Pay     £4,585
      Insurance,Medical Cover      
      Riders Travel Costs     £1,440
  Total Balance   LOAN / Stadium Upgrades 250 seats / 50 cars £7,000   £7,000
  £4,140   Total Balance £7,000   £13,025
             
  Week 9   Gate & Facilities £0    
      Rider Pay     £1,000
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,000
  Total Balance   4TT RUNNERS UP / JJ Receipts and Costs £10,604   £800
  £11,944   Total Balance £10,604   £2,800
             
  Week 10   Gate & Facilities £16,555    
      Rider Pay     £5,415
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   LOAN     £1,400
  £18,885   Total Balance £16,555   £9,615
             
  Week 11   Gate & Facilities      
      Rider Pay     £5,160
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,440
  Total Balance   Other Costs      
  £12,285   Total Balance £0   £6,600
             
  Week 12   Gate & Facilities      
      Rider Pay     £4,930
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   LIVE MEETING MANAGER £7,500    
  £13,455   Total Balance £7,500   £6,330
             
  Week 13   Gate & Facilities £18,923    
      Rider Pay  Leg 1     £5,650
      Rider Pay Leg 2     £4,705
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs     £1,400
  Total Balance   KO CUP SEMI-FINALISTS £5,000    
  £22,822   Total Balance £23,923   £14,555
             
  Week 14   Gate & Facilities £18,277    
      Rider Pay     £5,980
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   LOAN     £1,400
  £30,919   Total Balance £18,277   £10,180
             
  Week 15   Gate & Facilities £14,099    
      Rider Pay     £5,420
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   LOAN     £1,400
  £35,399   Total Balance £14,099   £9,620
             
  Week 16   Gate & Facilities      
      Rider Pay     £5,060
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   Other Costs     £3,000
  £25,939   Total Balance £0   £9,460
             
  Week 17   Gate & Facilities £14,418    
      Rider Pay     £5,985
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   Track Safety Fence Inspections and Maintenance     £3,000
  £27,172   LOAN     £1,400
      Total Balance £14,418   £13,185
             
  Week 18   Gate & Facilities £0    
      Rider Pay     £900
      Insurance,Medical Cover, Stadium Upkeep     £0
      Riders Travel Costs     £600
  Total Balance   5-8th Place Pairs £1,000    
  £26,672   Total Balance £1,000   £1,500
             
  Week 19   Gate & Facilities      
      Rider Pay     £5,650
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   LOAN      
  £19,622   Total Balance £0   £7,050
             
  Week 20   Gate & Facilities £18,120    
      Rider Pay     £6,090
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   LOAN     £1,400
  £27,452   Total Balance £18,120   £10,290
             
  Week 21   Gate & Facilities      
      Rider Pay     £6,010
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   Other Costs      
  £20,042   Total Balance £0   £7,410
             
  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 £1,000    
  £21,042   Total Balance £1,000   £0
             
  Week 23   Gate & Facilities £21,369    
      Rider Pay     £5,940
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   PL RUNNERS UP Prediction League £22,750   £1,400
  £55,021   Total Balance £44,119   £10,140
             
             
      PROFIT / LOSS FROM STARTING BALANCE -£24,979