Wolston Warriors Opening Balance: £117,527
             
  Week   Item IN   OUT
  Pre-Season   Rider Transfer Fees £16,000   £45,500
      Rider Signing on Fees     £69,000
      Ground Improvements      
      Medical Supplies     £3,000
  Total Balance   Other Costs      
  £16,027   Total Balance £16,000   £117,500
             
  Week 0   Gate & Facilities £37,581    
      Rider Pay Leg 1     £8,780
      Rider Pay Leg 2     £8,990
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs     £0
  Total Balance   Other Costs      
  £30,338   Total Balance £37,581   £23,270
             
  Week 1   Gate & Facilities      
      Rider Pay     £8,890
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   Other Costs      
  £18,648   Total Balance £0   £11,690
             
  Week 2   Gate & Facilities      
      Rider Pay     £8,125
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   Other Costs      
  £7,723   Total Balance £0   £10,925
             
  Week 3   Gate & Facilities £34,908    
      Rider Pay     £9,600
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   Other Costs      
  £30,231   Total Balance £34,908   £12,400
             
  Week 4   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   Competition £2,923   £2,100
  £31,054   Total Balance £2,923   £2,100
             
  Week 5   Gate & Facilities      
      Rider Pay     £8,145
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   Other Costs      
  £20,109   Total Balance £0   £10,945
             
  Week 6   Gate & Facilities £37,480    
      Rider Pay     £10,200
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs      
  Total Balance   BONUS £1,500    
  £43,389   Total Balance £38,980   £15,700
             
  Week 7   Gate & Facilities £30,712    
      Rider Pay     £10,080
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs      
  Total Balance   Other Costs      
  £58,521   Total Balance £30,712   £15,580
             
  Week 8   Gate & Facilities      
      Rider Pay     £7,555
      Insurance,Medical Cover      
      Riders Travel Costs     £2,800
  Total Balance   Other Costs      
  £48,166   Total Balance £0   £10,355
             
  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    
  £45,566   Total Balance £1,000   £3,600
             
  Week 10   Gate & Facilities £31,418    
      Rider Pay     £8,880
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs      
  Total Balance   Other Costs      
  £62,604   Total Balance £31,418   £14,380
             
  Week 11   Gate & Facilities      
      Rider Pay     £8,485
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   Other Costs      
  £51,319   Total Balance £0   £11,285
             
  Week 12   Gate & Facilities £30,712    
      Rider Pay     £9,315
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs      
  Total Balance   Other Costs      
  £67,216   Total Balance £30,712   £14,815
             
  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    
  £68,216   Total Balance £1,000   £0
             
  Week 14   Gate & Facilities £30,997    
      Rider Pay     £10,580
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs      
  Total Balance   Other Costs      
  £83,133   Total Balance £30,997   £16,080
             
  Week 15   Gate & Facilities      
      Rider Pay     £8,575
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   Other Costs      
  £71,758   Total Balance £0   £11,375
             
  Week 16   Gate & Facilities £30,712    
      Rider Pay     £9,815
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs      
  Total Balance   COACHING Rastagna and Johula /Loan Transfer of Snow £3,500   £7,000
  £83,655   Total Balance £34,212   £22,315
             
  Week 17   Gate & Facilities      
      Rider Pay     £8,675
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   Track Safety Fence Inspections and Maintenance     £4,500
  £67,680   Other Costs      
      Total Balance £0   £15,975
             
  Week 18   Gate & Facilities £0    
      Rider Pay     £1,800
      Insurance,Medical Cover, Stadium Upkeep     £0
      Riders Travel Costs     £1,200
  Total Balance   5-8th Place Pairs £1,000    
  £65,680   Total Balance £1,000   £3,000
             
  Week 19   Gate & Facilities      
      Rider Pay     £7,830
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   Other Costs      
  £55,050   Total Balance £0   £10,630
             
  Week 20   Gate & Facilities £30,972    
      Rider Pay     £9,425
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs      
  Total Balance   Other Costs      
  £71,097   Total Balance £30,972   £14,925
             
  Week 21   Gate & Facilities      
      Rider Pay     £9,080
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   Other Costs      
  £59,217   Total Balance £0   £11,880
             
  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      
  £59,217   Total Balance £0   £0
             
  Week 23   Gate & Facilities £37,900    
      Rider Pay     £10,385
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs      
  Total Balance   Other Costs      
  £82,232   Total Balance £37,900   £15,885
             
             
      PROFIT / LOSS FROM STARTING BALANCE -£35,295