Southside Oglala Opening Balance: £194,239
             
  Week   Item IN   OUT
  Pre-Season   Rider Transfer Fees £0   £23,000
      Rider Signing on Fees     £20,000
      Ground Improvements (air fences gifted to other clubs)     £60,000
      Medical Supplies     £1,725
  Total Balance   LOAN      
  £89,514   Total Balance £0   £104,725
             
  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      
  £89,514   Total Balance £0   £0
             
  Week 1   Gate & Facilities £12,673    
      Rider Pay     £3,755
      Insurance,Medical Cover, Stadium Upkeep     £2,100
      Riders Travel Costs      
  Total Balance   Other Costs      
  £96,332   Total Balance £12,673   £5,855
             
  Week 2   Gate & Facilities      
      Rider Pay     £2,895
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,050
  Total Balance   Other Costs      
  £92,387   Total Balance £0   £3,945
             
  Week 3   Gate & Facilities £12,901    
      Rider Pay     £3,900
      Insurance,Medical Cover, Stadium Upkeep     £2,100
      Riders Travel Costs      
  Total Balance   Bonus / Loan Repayment      
  £99,288   Total Balance £12,901   £6,000
             
  Week 4   Gate & Facilities £13,014    
      Rider Pay Leg 1     £3,940
      Rider Pay Leg 2     £3,715
      Insurance,Medical Cover, Stadium Upkeep     £2,100
      Riders Travel Costs     £1,050
  Total Balance   Competition     £1,000
  £100,498   Total Balance £13,014   £11,805
             
  Week 5   Gate & Facilities £12,901    
      Rider Pay     £3,960
      Insurance,Medical Cover, Stadium Upkeep     £2,100
      Riders Travel Costs      
  Total Balance   Coaching McKinlay and Taylor     £3,000
  £104,338   Total Balance £12,901   £9,060
             
  Week 6   Gate & Facilities      
      Rider Pay     £3,105
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,050
  Total Balance   Other Costs      
  £100,183   Total Balance £0   £4,155
             
  Week 7   Gate & Facilities      
      Rider Pay     £3,285
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,050
  Total Balance   Other Costs      
  £95,848   Total Balance £0   £4,335
             
  Week 8   Gate & Facilities £13,128    
      Rider Pay     £3,650
      Insurance,Medical Cover     £2,100
      Riders Travel Costs      
  Total Balance   Other Costs      
  £103,226   Total Balance £13,128   £5,750
             
  Week 9   Gate & Facilities £0    
      Rider Pay     £750
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £750
  Total Balance   Other Costs      
  £101,726   Total Balance £0   £1,500
             
  Week 10   Gate & Facilities £12,787    
      Rider Pay     £4,200
      Insurance,Medical Cover, Stadium Upkeep     £2,100
      Riders Travel Costs      
  Total Balance   Other Costs      
  £108,213   Total Balance £12,787   £6,300
             
  Week 11   Gate & Facilities      
      Rider Pay     £3,665
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,050
  Total Balance   Other Costs      
  £103,498   Total Balance £0   £4,715
             
  Week 12   Gate & Facilities      
      Rider Pay     £3,675
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,050
  Total Balance   Other Costs      
  £98,773   Total Balance £0   £4,725
             
  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 COMPETITORS £1,000    
  £99,773   Total Balance £1,000   £0
             
  Week 14   Gate & Facilities £12,610    
      Rider Pay     £3,850
      Insurance,Medical Cover, Stadium Upkeep     £2,100
      Riders Travel Costs      
  Total Balance   JJ Receipts and Costs £2,406   £600
  £108,240   Total Balance £15,016   £6,550
             
  Week 15   Gate & Facilities      
      Rider Pay     £2,790
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,050
  Total Balance   BONUS £1,500    
  £105,900   Total Balance £1,500   £3,840
             
  Week 16   Gate & Facilities      
      Rider Pay     £3,550
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,050
  Total Balance   Other Costs      
  £101,300   Total Balance £0   £4,600
             
  Week 17   Gate & Facilities £11,796    
      Rider Pay     £3,705
      Insurance,Medical Cover, Stadium Upkeep     £2,100
      Riders Travel Costs      
  Total Balance   Track Safety Fence Inspections and Maintenance     £2,750
  £104,540   Other Costs      
      Total Balance £11,796   £8,555
             
  Week 18   Gate & Facilities £0    
      Rider Pay     £0
      Insurance,Medical Cover, Stadium Upkeep     £0
      Riders Travel Costs     £0
  Total Balance   Other Costs      
  £104,540   Total Balance £0   £0
             
  Week 19   Gate & Facilities £9,378    
      Rider Pay     £3,380
      Insurance,Medical Cover, Stadium Upkeep     £2,100
      Riders Travel Costs      
  Total Balance   Other Costs      
  £108,438   Total Balance £9,378   £5,480
             
  Week 20   Gate & Facilities      
      Rider Pay     £3,125
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,050
  Total Balance   Other Costs      
  £104,263   Total Balance £0   £4,175
             
  Week 21   Gate & Facilities      
      Rider Pay     £3,185
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,050
  Total Balance   Other Costs      
  £100,028   Total Balance £0   £4,235
             
  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      
  £100,028   Total Balance £0   £0
             
  Week 23   Gate & Facilities £9,497    
      Rider Pay     £3,635
      Insurance,Medical Cover, Stadium Upkeep     £2,100
      Riders Travel Costs      
  Total Balance   Other Costs      
  £103,790   Total Balance £9,497   £5,735
             
             
      PROFIT / LOSS FROM STARTING BALANCE -£90,449