Kings Lynn Lightning Opening Balance £107,319         Kings Lynn Lightning Opening Balance: £107,319
                         
Week   Item     Out   Week   Item IN   OUT
Pre-Season   Rider Transfer Fees £25,000   £56,000   Pre-Season   Rider Transfer Fees £25,000   £56,000
    Rider Signing on Fees     £59,000       Rider Signing on Fees     £59,000
    Ground Improvements             Ground Improvements      
Total Balance   Medical Supplies     £3,000       Medical Supplies     £3,000
£14,319   Other Costs         Total Balance   Other Costs      
    Total Balance £25,000   £118,000   £14,319   Total Balance £25,000   £118,000
                         
Week 0   Gate & Facilities £31,154       Week 0   Gate & Facilities £31,154    
    Rider Pay Leg 1     £8,850       Rider Pay Leg 1     £8,850
    Rider Pay Leg 2     £9,765       Rider Pay Leg 2     £9,765
    Insurance,Medical Cover, Stadium Upkeep     £5,500       Insurance,Medical Cover, Stadium Upkeep     £5,500
Total Balance   Riders Travel Costs     £2,800       Riders Travel Costs     £2,800
£18,558   Other Costs         Total Balance   Other Costs      
    Total Balance £31,154   £26,915   £18,558   Total Balance £31,154   £26,915
                         
Week 1   Gate & Facilities         Week 1   Gate & Facilities      
    Rider Pay     £9,390       Rider Pay     £9,390
    Insurance,Medical Cover, Stadium Upkeep             Insurance,Medical Cover, Stadium Upkeep      
Total Balance   Riders Travel Costs     £2,800       Riders Travel Costs     £2,800
£6,368   Other Costs         Total Balance   Other Costs      
    Total Balance £0   £12,190   £6,368   Total Balance £0   £12,190
               
Week 2   Gate & Facilities £31,654       Week 2   Gate & Facilities £31,654    
    Rider Pay     £10,010       Rider Pay     £10,010
    Insurance,Medical Cover, Stadium Upkeep     £5,500       Insurance,Medical Cover, Stadium Upkeep     £5,500
Total Balance   Riders Travel Costs             Riders Travel Costs      
£22,511   Other Costs         Total Balance   Other Costs      
    Total Balance £31,654   £15,510   £22,511   Total Balance £31,654   £15,510
                         
Week 3   Gate & Facilities         Week 3   Gate & Facilities      
    Rider Pay     £9,320       Rider Pay     £9,320
    Insurance,Medical Cover, Stadium Upkeep             Insurance,Medical Cover, Stadium Upkeep      
Total Balance   Riders Travel Costs     £2,800       Riders Travel Costs     £2,800
£10,391   Bonus         Total Balance   Other Costs      
    Total Balance £0   £12,120   £10,391   Total Balance £0   £12,120
                         
Week 4   Gate & Facilities £0       Week 4   Gate & Facilities £0    
    Rider Pay Leg 1     £0       Rider Pay Leg 1     £0
    Rider Pay Leg 2     £0       Rider Pay Leg 2     £0
    Insurance,Medical Cover, Stadium Upkeep     £0       Insurance,Medical Cover, Stadium Upkeep     £0
Total Balance   Riders Travel Costs     £0       Riders Travel Costs     £0
£9,391   Other Costs     £1,000   Total Balance   Competition     £1,000
    Total Balance £0   £1,000   £9,391   Total Balance £0   £1,000
                         
Week 5   Gate & Facilities £30,875       Week 5   Gate & Facilities £30,875    
    Rider Pay     £9,715       Rider Pay     £9,715
    Insurance,Medical Cover, Stadium Upkeep     £5,500       Insurance,Medical Cover, Stadium Upkeep     £5,500
Total Balance   Riders Travel Costs             Riders Travel Costs      
£25,051   Other Costs         Total Balance   Other Costs      
    Total Balance £30,875   £15,215   £25,051   Total Balance £30,875   £15,215
                         
Week 6   Gate & Facilities         Week 6   Gate & Facilities      
    Rider Pay     £8,665       Rider Pay     £8,665
    Insurance,Medical Cover, Stadium Upkeep             Insurance,Medical Cover, Stadium Upkeep      
Total Balance   Riders Travel Costs     £2,800       Riders Travel Costs     £2,800
£15,086   Other Costs £1,500       Total Balance   BONUS £1,500    
    Total Balance £1,500   £11,465   £15,086   Total Balance £1,500   £11,465
                         
Week 7   Gate & Facilities £31,441       Week 7   Gate & Facilities £31,441    
    Rider Pay     £9,850       Rider Pay     £9,850
    Insurance,Medical Cover, Stadium Upkeep     £5,500       Insurance,Medical Cover, Stadium Upkeep     £5,500
Total Balance   Riders Travel Costs             Riders Travel Costs      
£31,178   Other Costs         Total Balance   Other Costs      
    Total Balance £31,441   £15,350   £31,178   Total Balance £31,441   £15,350
                         
Week 8   Gate & Facilities £32,805       Week 8   Gate & Facilities £32,805    
    Rider Pay     £11,105       Rider Pay     £11,105
    Insurance,Medical Cover     £5,500       Insurance,Medical Cover     £5,500
Total Balance   Riders Travel Costs             Riders Travel Costs      
£47,378   Other Costs         Total Balance   Other Costs      
    Total Balance £32,805   £16,605   £47,378   Total Balance £32,805   £16,605
                         
Week 9   Gate & Facilities £0       Week 9   Gate & Facilities £0    
    Rider Pay     £2,000       Rider Pay     £2,000
    Insurance,Medical Cover, Stadium Upkeep             Insurance,Medical Cover, Stadium Upkeep      
Total Balance   Riders Travel Costs     £1,600       Riders Travel Costs     £1,600
£43,778   Other Costs         Total Balance   Other Costs      
    Total Balance £0   £3,600   £43,778   Total Balance £0   £3,600
                         
Week 10   Gate & Facilities         Week 10   Gate & Facilities      
    Rider Pay     £8,330       Rider Pay     £8,330
    Insurance,Medical Cover, Stadium Upkeep             Insurance,Medical Cover, Stadium Upkeep      
Total Balance   Riders Travel Costs     £2,800       Riders Travel Costs     £2,800
£32,648   Other Costs         Total Balance   Other Costs      
    Total Balance £0   £11,130   £32,648   Total Balance £0   £11,130
                         
Week 11   Gate & Facilities         Week 11   Gate & Facilities      
    Rider Pay     £8,095       Rider Pay     £8,095
    Insurance,Medical Cover, Stadium Upkeep             Insurance,Medical Cover, Stadium Upkeep      
Total Balance   Riders Travel Costs     £2,800       Riders Travel Costs     £2,800
£25,253   Other Costs £3,500       Total Balance   Coaching for Kenneth Krogh £3,500    
    Total Balance £3,500   £10,895   £25,253   Total Balance £3,500   £10,895
                         
Week 12   Gate & Facilities £35,749       Week 12   Gate & Facilities £35,749    
    Rider Pay     £8,780       Rider Pay     £8,780
    Insurance,Medical Cover, Stadium Upkeep     £5,500       Insurance,Medical Cover, Stadium Upkeep     £5,500
Total Balance   Riders Travel Costs             Riders Travel Costs      
£46,722   Other Costs         Total Balance   Other Costs      
    Total Balance £35,749   £14,280   £46,722   Total Balance £35,749   £14,280
                         
Week 13   Gate & Facilities £0       Week 13   Gate & Facilities £0    
    Rider Pay  Leg 1     £0       Rider Pay  Leg 1     £0
    Rider Pay Leg 2     £0       Rider Pay Leg 2     £0
    Insurance,Medical Cover, Stadium Upkeep     £0       Insurance,Medical Cover, Stadium Upkeep     £0
Total Balance   Riders Travel Costs     £0       Riders Travel Costs     £0
£51,722   Other Costs £5,000       Total Balance   3TT Runners Up £5,000    
    Total Balance £5,000   £0   £51,722   Total Balance £5,000   £0
                         
Week 14   Gate & Facilities         Week 14   Gate & Facilities      
    Rider Pay     £9,830       Rider Pay     £9,830
    Insurance,Medical Cover, Stadium Upkeep             Insurance,Medical Cover, Stadium Upkeep      
Total Balance   Riders Travel Costs     £2,800       Riders Travel Costs     £2,800
£39,092   Other Costs         Total Balance   Other Costs      
    Total Balance £0   £12,630   £39,092   Total Balance £0   £12,630
                         
Week 15   Gate & Facilities £32,877       Week 15   Gate & Facilities £32,877    
    Rider Pay     £10,525       Rider Pay     £10,525
    Insurance,Medical Cover, Stadium Upkeep     £5,500       Insurance,Medical Cover, Stadium Upkeep     £5,500
Total Balance   Riders Travel Costs             Riders Travel Costs      
£57,753   Other Costs £2,910   £1,100   Total Balance   JJ Receipts and Costs £2,910   £1,100
    Total Balance £35,786   £17,125   £57,753   Total Balance £35,786   £17,125
                         
Week 16   Gate & Facilities         Week 16   Gate & Facilities      
    Rider Pay     £9,180       Rider Pay     £9,180
    Insurance,Medical Cover, Stadium Upkeep             Insurance,Medical Cover, Stadium Upkeep      
Total Balance   Riders Travel Costs     £2,800       Riders Travel Costs     £2,800
£45,773   Other Costs         Total Balance   Other Costs      
    Total Balance £0   £11,980   £45,773   Total Balance £0   £11,980
                         
Week 17   Gate & Facilities £33,168       Week 17   Gate & Facilities £33,168    
    Rider Pay     £10,085       Rider Pay     £10,085
    Insurance,Medical Cover, Stadium Upkeep     £5,500       Insurance,Medical Cover, Stadium Upkeep     £5,500
    Riders Travel Costs             Riders Travel Costs      
Total Balance   Track Safety Fence Inspections and Maintenance     £4,500   Total Balance   Track Safety Fence Inspections and Maintenance     £4,500
£58,856   Other Costs         £58,856   Other Costs      
    Total Balance £33,168   £20,085       Total Balance £33,168   £20,085
                         
Week 18   Gate & Facilities £0       Week 18   Gate & Facilities £0    
    Rider Pay     £0       Rider Pay     £0
    Insurance,Medical Cover, Stadium Upkeep     £0       Insurance,Medical Cover, Stadium Upkeep     £0
Total Balance   Riders Travel Costs     £0       Riders Travel Costs     £0
£58,856   Other Costs         Total Balance   Other Costs      
    Total Balance £0   £0   £58,856   Total Balance £0   £0
                         
Week 19   Gate & Facilities         Week 19   Gate & Facilities      
    Rider Pay     £10,090       Rider Pay     £10,090
    Insurance,Medical Cover, Stadium Upkeep             Insurance,Medical Cover, Stadium Upkeep      
Total Balance   Riders Travel Costs     £2,800       Riders Travel Costs     £2,800
£45,966   Other Costs         Total Balance   Other Costs      
    Total Balance £0   £12,890   £45,966   Total Balance £0   £12,890
                         
Week 20   Gate & Facilities         Week 20   Gate & Facilities      
    Rider Pay     £8,045       Rider Pay     £8,045
    Insurance,Medical Cover, Stadium Upkeep             Insurance,Medical Cover, Stadium Upkeep      
Total Balance   Riders Travel Costs     £2,800       Riders Travel Costs     £2,800
£35,121   Other Costs         Total Balance   Other Costs      
    Total Balance £0   £10,845   £35,121   Total Balance £0   £10,845
                         
Week 21   Gate & Facilities £33,620       Week 21   Gate & Facilities £33,620    
    Rider Pay     £10,000       Rider Pay     £10,000
    Insurance,Medical Cover, Stadium Upkeep     £5,500       Insurance,Medical Cover, Stadium Upkeep     £5,500
Total Balance   Riders Travel Costs             Riders Travel Costs      
£53,241   Other Costs         Total Balance   Other Costs      
    Total Balance £33,620   £15,500   £53,241   Total Balance £33,620   £15,500
                         
Week 22   Gate & Facilities £0       Week 22   Gate & Facilities £0    
    Rider Pay Leg 1     £0       Rider Pay Leg 1     £0
    Rider Pay Leg 2     £0       Rider Pay Leg 2     £0
    Insurance,Medical Cover, Stadium Upkeep     £0       Insurance,Medical Cover, Stadium Upkeep     £0
Total Balance   Riders Travel Costs     £0       Riders Travel Costs     £0
£53,241   Other Costs         Total Balance   Other Costs      
    Total Balance £0   £0   £53,241   Total Balance £0   £0
                         
Week 23   Gate & Facilities £34,733       Week 23   Gate & Facilities £34,733    
    Rider Pay     £10,275       Rider Pay     £10,275
    Insurance,Medical Cover, Stadium Upkeep     £5,500       Insurance,Medical Cover, Stadium Upkeep     £5,500
    Riders Travel Costs             Riders Travel Costs      
Total Balance   UL Runners Up Prediction League £20,000       Total Balance   UL Runner UP Prediction League £20,000    
£92,199   Total Balance £54,733   £15,775   £92,199   Total Balance £54,733   £15,775
                         
                         
    PROFIT / LOSS FROM STARTING BALANCE -£15,120           PROFIT / LOSS FROM STARTING BALANCE -£15,120