Overview:
  Games Cost-Reg Cost-PO1 Cost-PO2 2011 Down Total Cost Paid Balance
Alan  7 833 167 200 275 1475 1583 -108
Nick 6 714 167 200 275 1356 1463 -107
Sell 8 952 0 0 0 952 1305 -353
                 
  Totals: 2499 334 400 550 3783 4351 -568
Payments Notes
  Alan Nick Sell * Playoffs Rd 1 & Rd 2 cost taken out of profits
Down: 400 400 0 * Since we pocketed Game 7, that money doesn’t apply on this sheet.
June 106 106 0
July 106 106 0
August 106 0 0
September 106 212 875
October 106 106 350
November 106 0 0
December 106 212 80
January 106 106 0
2011 DownPay 335 215 0
Playoff Rd 1 0 0 0
Playoff Rd 2 0 0 0
       
Totals: 1583 1463 1305