Wednesfield Wanderers Opening Balance: £78,000
             
  Week   Item IN   OUT
  Pre-Season   Rider Transfer Fees £0   £19,000
      Rider Signing on Fees     £32,900
      Ground Improvements      
      Medical Supplies     £2,500
  Total Balance   Other Costs      
  £23,600   Total Balance £0   £54,400
             
  Week 0   Gate & Facilities £19,979    
      Rider Pay Leg 1     £7,230
      Rider Pay Leg 2     £6,935
      Insurance,Medical Cover, Stadium Upkeep     £0
      Riders Travel Costs     £1,400
  Total Balance   Other Costs      
  £28,014   Total Balance £19,979   £15,565
             
  Week 1   Gate & Facilities      
      Rider Pay     £6,700
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   Other Costs      
  £19,914   Total Balance £0   £8,100
             
  Week 2   Gate & Facilities      
      Rider Pay     £6,660
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   Other Costs      
  £11,854   Total Balance £0   £8,060
             
  Week 3   Gate & Facilities £16,620    
      Rider Pay     £7,555
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   Other Costs      
  £18,118   Total Balance £16,620   £10,355
             
  Week 4   Gate & Facilities £15,277    
      Rider Pay Leg 1     £7,295
      Rider Pay Leg 2     £6,915
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs     £1,400
  Total Balance   Competition     £1,000
  £13,986   Total Balance £15,277   £19,410
             
  Week 5   Gate & Facilities      
      Rider Pay     £7,575
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   Other Costs      
  £5,011   Total Balance £0   £8,975
             
  Week 6   Gate & Facilities £15,864    
      Rider Pay     £7,860
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   JJ Receipts and Costs £2,621   £800
  £12,035   Total Balance £18,484   £11,460
             
  Week 7   Gate & Facilities £18,231    
      Rider Pay     £7,795
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   Loan fee for Sorensen / Stadium Upgrade 500 seats £2,000   £8,000
  £13,671   Total Balance £20,231   £18,595
             
  Week 8   Gate & Facilities      
      Rider Pay     £7,040
      Insurance,Medical Cover      
      Riders Travel Costs     £1,400
  Total Balance   Other Costs      
  £5,231   Total Balance £0   £8,440
             
  Week 9   Gate & Facilities £0    
      Rider Pay     £1,000
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,000
  Total Balance   4TT Qualifiers £1,000    
  £4,231   Total Balance £1,000   £2,000
             
  Week 10   Gate & Facilities £16,644    
      Rider Pay     £7,825
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   Other Costs      
  £10,250   Total Balance £16,644   £10,625
             
  Week 11   Gate & Facilities      
      Rider Pay     £6,370
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   Other Costs      
  £2,480   Total Balance £0   £7,770
             
  Week 12   Gate & Facilities £16,415    
      Rider Pay     £7,560
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   LIVE MEETING MANAGER £7,500    
  £16,035   Total Balance £23,915   £10,360
             
  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 VENUE / COMPETITORS £3,000    
  £19,035   Total Balance £3,000   £0
             
  Week 14   Gate & Facilities £16,701    
      Rider Pay     £7,445
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   Other Costs      
  £25,491   Total Balance £16,701   £10,245
             
  Week 15   Gate & Facilities      
      Rider Pay     £5,965
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   Other Costs      
  £18,126   Total Balance £0   £7,365
             
  Week 16   Gate & Facilities £15,864    
      Rider Pay     £7,450
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   Stadia Upgrades Track Shop exc 50 C/Park 500 Standing     £10,500
  £13,239   Total Balance £15,864   £20,750
             
  Week 17   Gate & Facilities      
      Rider Pay     £0
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   Track Safety Fence Inspections and Maintenance     £3,000
  £12,339   ALRC Hosts £3,500    
      Total Balance £3,500   £4,400
             
  Week 18   Gate & Facilities £0    
      Rider Pay     £900
      Insurance,Medical Cover, Stadium Upkeep     £0
      Riders Travel Costs     £600
  Total Balance   3rd Place Pairs £4,000    
  £14,839   Total Balance £4,000   £1,500
             
  Week 19   Gate & Facilities      
      Rider Pay     £7,780
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   Other Costs      
  £5,659   Total Balance £0   £9,180
             
  Week 20   Gate & Facilities £12,734    
      Rider Pay     £7,045
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   Stadia Upgrade 500 standing     £7,000
  £1,549   Total Balance £12,734   £16,845
             
  Week 21   Gate & Facilities      
      Rider Pay     £6,565
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,400
  Total Balance   Other Costs      
  -£6,416   Total Balance £0   £7,965
             
  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   Supporting Live Meeting £1,000    
  -£5,416   Total Balance £1,000   £0
             
  Week 23   Gate & Facilities £19,393    
      Rider Pay     £8,320
      Insurance,Medical Cover, Stadium Upkeep     £2,800
      Riders Travel Costs      
  Total Balance   PL 3rd PLACE Upgrade Med Room to EXC £10,000   £9,000
  £3,856   Total Balance £29,393   £20,120
             
             
      PROFIT / LOSS FROM STARTING BALANCE -£74,144