Tunstall Terriors Opening Balance: £102,000
             
  Week   Item IN   OUT
  Pre-Season   Rider Transfer Fees £33,500   £69,000
      Rider Signing on Fees     £42,000
      Ground Improvements      
      Medical Supplies     £3,000
  Total Balance   Other Costs      
  £21,500   Total Balance £33,500   £114,000
             
  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      
  £21,500   Total Balance £0   £0
             
  Week 1   Gate & Facilities      
      Rider Pay     £8,725
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   Other Costs      
  £9,975   Total Balance £0   £11,525
             
  Week 2   Gate & Facilities £30,390    
      Rider Pay     £10,270
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs      
  Total Balance   Other Costs      
  £24,595   Total Balance £30,390   £15,770
             
  Week 3   Gate & Facilities £31,981    
      Rider Pay     £10,735
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs      
  Total Balance   Other Costs      
  £40,341   Total Balance £31,981   £16,235
             
  Week 4   Gate & Facilities £32,856    
      Rider Pay Leg 1     £9,730
      Rider Pay Leg 2     £8,970
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs     £2,800
  Total Balance   Competition     £1,000
  £45,196   Total Balance £32,856   £28,000
             
  Week 5   Gate & Facilities      
      Rider Pay     £9,210
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   Coaching - Kravchuk     £3,500
  £29,686   Total Balance £0   £15,510
             
  Week 6   Gate & Facilities £34,536    
      Rider Pay     £10,910
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs      
  Total Balance   BONUS £1,500    
  £49,312   Total Balance £36,036   £16,410
             
  Week 7   Gate & Facilities      
      Rider Pay     £9,630
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   Loan Fee for Mungall £2,000    
  £38,882   Total Balance £2,000   £12,430
             
  Week 8   Gate & Facilities £30,390    
      Rider Pay     £11,665
      Insurance,Medical Cover     £5,500
      Riders Travel Costs      
  Total Balance   Other Costs      
  £52,107   Total Balance £30,390   £17,165
             
  Week 9   Gate & Facilities £0    
      Rider Pay     £2,000
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,600
  Total Balance   4TT Qualifiers £1,000    
  £49,507   Total Balance £1,000   £3,600
             
  Week 10   Gate & Facilities      
      Rider Pay     £9,805
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   Other Costs      
  £36,902   Total Balance £0   £12,605
             
  Week 11   Gate & Facilities £37,273    
      Rider Pay     £10,500
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs      
  Total Balance   Other Costs      
  £58,175   Total Balance £37,273   £16,000
             
  Week 12   Gate & Facilities £30,951    
      Rider Pay     £10,765
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs      
  Total Balance   other costs      
  £72,861   Total Balance £30,951   £16,265
             
  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 Competitors £1,000    
  £73,861   Total Balance £1,000   £0
             
  Week 14   Gate & Facilities      
      Rider Pay     £0
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   Other Costs £2,922   £1,100
  £72,883   Total Balance £2,922   £3,900
             
  Week 15   Gate & Facilities      
      Rider Pay     £9,810
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   Other Costs      
  £60,273   Total Balance £0   £12,610
             
  Week 16   Gate & Facilities £35,019    
      Rider Pay     £11,015
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs      
  Total Balance   Other Costs      
  £78,777   Total Balance £35,019   £16,515
             
  Week 17   Gate & Facilities      
      Rider Pay     £8,510
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   Track Safety Fence Inspections and Maintenance     £4,500
  £62,967   Other Costs      
      Total Balance £0   £15,810
             
  Week 18   Gate & Facilities £0    
      Rider Pay     £1,800
      Insurance,Medical Cover, Stadium Upkeep     £0
      Riders Travel Costs     £1,200
  Total Balance   3rd Place Pairs £5,000    
  £64,967   Total Balance £5,000   £3,000
             
  Week 19   Gate & Facilities £26,198    
      Rider Pay     £10,425
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs      
  Total Balance   Other Costs      
  £75,240   Total Balance £26,198   £15,925
             
  Week 20   Gate & Facilities      
      Rider Pay     £10,365
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   Other Costs      
  £62,075   Total Balance £0   £13,165
             
  Week 21   Gate & Facilities £28,995    
      Rider Pay     £10,445
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs      
  Total Balance   Other Costs      
  £75,125   Total Balance £28,995   £15,945
             
  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      
  £75,125   Total Balance £0   £0
             
  Week 23   Gate & Facilities      
      Rider Pay     £9,235
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   UL Winners Prediction League £30,500    
  £93,590   Total Balance £30,500   £12,035
             
             
      PROFIT / LOSS FROM STARTING BALANCE -£8,410