Glastonbury Gunners Opening Balance: £89,960
             
  Week   Item IN   OUT
  Pre-Season   Rider Transfer Fees £11,000   £21,000
      Rider Signing on Fees     £35,000
      Ground Improvements      
      Medical Supplies     £2,500
  Total Balance   Other Costs      
  £42,460   Total Balance £11,000   £58,500
             
  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      
  £42,460   Total Balance £0   £0
             
  Week 1   Gate & Facilities      
      Rider Pay     £5,475
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   Other Costs      
  £35,585   Total Balance £0   £6,875
             
  Week 2   Gate & Facilities £15,936    
      Rider Pay     £6,245
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   Other Costs      
  £43,876   Total Balance £15,936   £7,645
             
  Week 3   Gate & Facilities      
      Rider Pay     £5,710
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   Other Costs      
  £36,766   Total Balance £0   £7,110
             
  Week 4   Gate & Facilities £17,676    
      Rider Pay Leg 1     £5,720
      Rider Pay Leg 2     £6,780
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs     £1,400
  Total Balance   Competition Entry Fee     £1,000
  £36,742   Total Balance £17,676   £17,700
             
  Week 5   Gate & Facilities £17,842    
      Rider Pay     £5,515
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   JJ Receipts and Costs £2,601   £800
  £48,070   Total Balance £20,443   £9,115
             
  Week 6   Gate & Facilities £17,376    
      Rider Pay     £6,145
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   Other Costs      
  £56,500   Total Balance £17,376   £8,945
             
  Week 7   Gate & Facilities      
      Rider Pay     £5,325
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   Other Costs      
  £49,775   Total Balance £0   £6,725
             
  Week 8   Gate & Facilities £14,572    
      Rider Pay     £6,565
      Insurance,Medical Cover     £2,800
      Riders Travel Costs      
  Total Balance   Other Costs      
  £54,982   Total Balance £14,572   £9,365
             
  Week 9   Gate & Facilities £0    
      Rider Pay     £1,000
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,000
  Total Balance   4TT Qualifiers £1,000    
  £53,982   Total Balance £1,000   £2,000
             
  Week 10   Gate & Facilities      
      Rider Pay     £4,575
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   Other Costs      
  £48,007   Total Balance £0   £5,975
             
  Week 11   Gate & Facilities      
      Rider Pay     £5,935
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   Other Costs      
  £40,672   Total Balance £0   £7,335
             
  Week 12   Gate & Facilities £14,989    
      Rider Pay     £7,960
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   Other Costs      
  £44,901   Total Balance £14,989   £10,760
             
  Week 13   Gate & Facilities £18,330    
      Rider Pay  Leg 1     £5,205
      Rider Pay Leg 2     £5,800
      Insurance,Medical Cover, Stadium Upkeep     £5,600
      Riders Travel Costs     £2,800
  Total Balance   KO CUP SEMI-FINALISTS £5,000    
  £48,825   Total Balance £23,330   £19,405
             
  Week 14   Gate & Facilities      
      Rider Pay     £5,675
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   Other Costs      
  £41,750   Total Balance £0   £7,075
             
  Week 15   Gate & Facilities £20,253    
      Rider Pay     £6,130
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   Other Costs      
  £53,073   Total Balance £20,253   £8,930
             
  Week 16   Gate & Facilities      
      Rider Pay     £4,755
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   Other Costs      
  £46,918   Total Balance £0   £6,155
             
  Week 17   Gate & Facilities      
      Rider Pay     £5,435
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   Track Safety Fence Inspections and Maintenance     £3,000
  £37,083   Other Costs      
      Total Balance £0   £9,835
             
  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    
  £36,583   Total Balance £1,000   £1,500
             
  Week 19   Gate & Facilities £16,781    
      Rider Pay     £6,315
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   Other Costs      
  £44,249   Total Balance £16,781   £9,115
             
  Week 20   Gate & Facilities      
      Rider Pay     £4,910
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   Other Costs      
  £37,939   Total Balance £0   £6,310
             
  Week 21   Gate & Facilities £11,752    
      Rider Pay     £6,620
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   Other Costs      
  £40,271   Total Balance £11,752   £9,420
             
  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      
  £40,271   Total Balance £0   £0
             
  Week 23   Gate & Facilities £13,050    
      Rider Pay     £6,410
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   Other Costs      
  £44,111   Total Balance £13,050   £9,210
             
             
      PROFIT / LOSS FROM STARTING BALANCE -£45,849