Milton Keynes Cats Opening Balance: £77,540
             
  Week   Item IN   OUT
  Pre-Season   Rider Transfer Fees £7,000   £24,000
      Rider Signing on Fees     £20,000
      Ground Improvements     £33,000
      Medical Supplies     £2,500
  Total Balance   Other Costs      
  £5,040   Total Balance £7,000   £79,500
             
  Week 0   Gate & Facilities £18,399    
      Rider Pay Leg 1     £5,615
      Rider Pay Leg 2     £5,165
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs     £1,400
  Total Balance   Other Costs      
  £8,459   Total Balance £18,399   £14,980
             
  Week 1   Gate & Facilities      
      Rider Pay     £5,150
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   Other Costs      
  £1,909   Total Balance £0   £6,550
             
  Week 2   Gate & Facilities £18,639    
      Rider Pay     £6,155
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   Other Costs      
  £11,592   Total Balance £18,639   £8,955
             
  Week 3   Gate & Facilities      
      Rider Pay     £5,305
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   Other Costs      
  £4,887   Total Balance £0   £6,705
             
  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
  -£1,748   Total Balance £0   £1,000
             
  Week 5   Gate & Facilities £14,483    
      Rider Pay     £5,740
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   Other Costs      
  £4,195   Total Balance £14,483   £8,540
             
  Week 6   Gate & Facilities      
      Rider Pay     £5,635
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   Other Costs      
  -£2,840   Total Balance £0   £7,035
             
  Week 7   Gate & Facilities £20,266    
      Rider Pay     £5,905
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   Other Costs      
  £8,721   Total Balance £20,266   £8,705
             
  Week 8   Gate & Facilities £19,412    
      Rider Pay     £6,495
      Insurance,Medical Cover     £2,800
      Riders Travel Costs      
  Total Balance   Other Costs      
  £18,839   Total Balance £19,412   £9,295
             
  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    
  £17,839   Total Balance £1,000   £2,000
             
  Week 10   Gate & Facilities      
      Rider Pay     £5,600
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   Other Costs      
  £10,839   Total Balance £0   £7,000
             
  Week 11   Gate & Facilities      
      Rider Pay     £5,915
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   Other Costs      
  £3,524   Total Balance £0   £7,315
             
  Week 12   Gate & Facilities £19,228    
      Rider Pay     £5,925
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   Live Meeting contributor £2,500    
  £16,526   Total Balance £21,728   £8,725
             
  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 / COMPETITORS £3,000    
  £19,526   Total Balance £3,000   £0
             
  Week 14   Gate & Facilities      
      Rider Pay     £4,800
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   JJ Receipts and Costs £2,635   £800
  £15,161   Total Balance £2,635   £7,000
             
  Week 15   Gate & Facilities £19,689    
      Rider Pay     £6,765
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   Other Costs      
  £25,285   Total Balance £19,689   £9,565
             
  Week 16   Gate & Facilities      
      Rider Pay     £4,535
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   Other Costs      
  £19,350   Total Balance £0   £5,935
             
  Week 17   Gate & Facilities £18,490    
      Rider Pay     £6,315
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   Track Safety Fence Inspections and Maintenance     £3,000
  £25,725   Other Costs      
      Total Balance £18,490   £12,115
             
  Week 18   Gate & Facilities £0    
      Rider Pay     £900
      Insurance,Medical Cover, Stadium Upkeep     £0
      Riders Travel Costs     £600
  Total Balance   4th Place Pairs /ULPairs Hosts £5,500    
  £29,725   Total Balance £5,500   £1,500
             
  Week 19   Gate & Facilities      
      Rider Pay     £4,690
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   Other Costs      
  £23,635   Total Balance £0   £6,090
             
  Week 20   Gate & Facilities      
      Rider Pay     £4,915
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   Other Costs      
  £17,320   Total Balance £0   £6,315
             
  Week 21   Gate & Facilities £13,759    
      Rider Pay     £5,990
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   Other Costs      
  £22,289   Total Balance £13,759   £8,790
             
  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    
  £23,289   Total Balance £1,000   £0
             
  Week 23   Gate & Facilities £12,720    
      Rider Pay     £6,235
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   PL WINNERS £30,000    
  £56,974   Total Balance £42,720   £9,035
             
             
      PROFIT / LOSS FROM STARTING BALANCE -£20,566