Westwood Wizards Opening Balance: £45,000
             
  Week   Item IN   OUT
  Pre-Season   Rider Transfer Fees £0   £7,500
      Rider Signing on Fees     £21,500
      Ground Improvements     £11,000
      Medical Supplies     £1,000
  Total Balance   Loan  £10,000   £0
  £14,000   Total Balance £10,000   £41,000
             
  Week 0   Gate & Facilities £7,859    
      Rider Pay Leg 1     £2,280
      Rider Pay Leg 2     £2,820
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs     £420
  Total Balance   Ground Improvements     £6,000
  £9,234   Total Balance £7,859   £12,625
             
  Week 1   Gate & Facilities      
      Rider Pay     £2,315
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Other Costs      
  £6,394   Total Balance £0   £2,840
             
  Week 2   Gate & Facilities £7,784    
      Rider Pay     £2,370
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   LOAN     £2,000
  £8,807   Total Balance £7,784   £5,370
             
  Week 3   Gate & Facilities £8,033    
      Rider Pay     £2,865
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   JJ Ground Receipts and Costs / loan repayment £2,216   £2,400
  £12,792   Total Balance £10,249   £6,265
             
  Week 4   Gate & Facilities £8,075    
      Rider Pay Leg 1     £2,290
      Rider Pay Leg 2     £2,290
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs     £525
  Total Balance   Competition      £1,000
  £13,761   Total Balance £8,075   £7,105
             
  Week 5   Gate & Facilities      
      Rider Pay     £2,565
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Coaching - Goody     £1,000
  £9,671   Total Balance £0   £4,090
             
  Week 6   Gate & Facilities £8,137    
      Rider Pay     £2,920
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   Bonus / LOAN £1,000   £2,000
  £12,889   Total Balance £9,137   £5,920
             
  Week 7   Gate & Facilities      
      Rider Pay     £2,235
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Meeting Sponsor £1,500    
  £11,629   Total Balance £1,500   £2,760
             
  Week 8   Gate & Facilities £8,072    
      Rider Pay     £2,565
      Insurance,Medical Cover     £1,000
      Riders Travel Costs      
  Total Balance   LOAN     £2,000
  £14,136   Total Balance £8,072   £5,565
             
  Week 9   Gate & Facilities £0    
      Rider Pay     £1,000
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £600
  Total Balance   4TT WINNERS £8,000    
  £20,536   Total Balance £8,000   £1,600
             
  Week 10   Gate & Facilities      
      Rider Pay     £2,295
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Other Costs      
  £17,716   Total Balance £0   £2,820
             
  Week 11   Gate & Facilities £9,695    
      Rider Pay     £2,825
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   LOAN / Stadia Upgrades Bar / Track Shop Exc     £14,000
  £9,586   Total Balance £9,695   £17,825
             
  Week 12   Gate & Facilities £9,025    
      Rider Pay     £2,645
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   LOAN and Coaching for Goody     £3,000
  £11,965   Total Balance £9,025   £6,645
             
  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 COMPETITOR £1,000    
  £12,965   Total Balance £1,000   £0
             
  Week 14   Gate & Facilities      
      Rider Pay     £2,400
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Other Costs      
  £10,040   Total Balance £0   £2,925
             
  Week 15   Gate & Facilities      
      Rider Pay     £2,290
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   BONUS £1,500    
  £8,725   Total Balance £1,500   £2,815
             
  Week 16   Gate & Facilities £9,770    
      Rider Pay     £2,665
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   Other Costs      
  £14,830   Total Balance £9,770   £3,665
             
  Week 17   Gate & Facilities      
      Rider Pay     £2,425
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Track Safety Fence Inspections and Maintenance     £1,500
  £10,380   Other Costs      
      Total Balance £0   £4,450
             
  Week 18   Gate & Facilities £0    
      Rider Pay     £750
      Insurance,Medical Cover, Stadium Upkeep     £0
      Riders Travel Costs     £360
  Total Balance   4th Place Pairs £1,500    
  £10,770   Total Balance £1,500   £1,110
             
  Week 19   Gate & Facilities £10,573    
      Rider Pay     £2,965
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   Other Costs      
  £17,378   Total Balance £10,573   £3,965
             
  Week 20   Gate & Facilities      
      Rider Pay     £2,450
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Other Costs      
  £14,403   Total Balance £0   £2,975
             
  Week 21   Gate & Facilities £11,037    
      Rider Pay     £2,695
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   Upgrade Stadia Toilets to EX Presentation Green to EX     £6,000
  £15,745   Total Balance £11,037   £9,695
             
  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      
  £15,745   Total Balance £0   £0
             
  Week 23   Gate & Facilities      
      Rider Pay     £2,435
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   AL WINNERS £15,000    
  £27,785   Total Balance £15,000   £2,960
             
             
      PROFIT / LOSS FROM STARTING BALANCE -£17,215