Abertillery Dragons Opening Balance: £45,000
             
  Week   Item IN   OUT
  Pre-Season   Rider Transfer Fees £0   £6,500
      Rider Signing on Fees     £18,500
      Ground Improvements      
      Medical Supplies     £1,000
  Total Balance   Other Costs      
  £19,000   Total Balance £0   £26,000
             
  Week 0   Gate & Facilities £7,610    
      Rider Pay Leg 1     £2,795
      Rider Pay Leg 2     £2,175
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs     £525
  Total Balance   Other Costs      
  £20,115   Total Balance £7,610   £6,495
             
  Week 1   Gate & Facilities £7,405    
      Rider Pay     £2,805
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Other Costs      
  £24,191   Total Balance £7,405   £3,330
             
  Week 2   Gate & Facilities £7,475    
      Rider Pay     £2,425
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   Other Costs      
  £28,240   Total Balance £7,475   £3,425
             
  Week 3   Gate & Facilities      
      Rider Pay     £2,640
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Bonus      
  £25,075   Total Balance £0   £3,165
             
  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     £1,000
  £24,075   Total Balance £0   £1,000
             
  Week 5   Gate & Facilities      
      Rider Pay     £2,340
             
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Other Costs      
  £21,210   Total Balance £0   £2,865
             
  Week 6   Gate & Facilities £8,340    
      Rider Pay     £2,505
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   Bonus £1,000    
  £27,045   Total Balance £9,340   £3,505
             
  Week 7   Gate & Facilities      
      Rider Pay     £2,180
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Other Costs      
  £24,340   Total Balance £0   £2,705
  Week 8   Gate & Facilities      
      Rider Pay     £2,190
      Insurance,Medical Cover      
      Riders Travel Costs     £525
  Total Balance   Other Costs      
  £21,625   Total Balance £0   £2,715
             
  Week 9   Gate & Facilities £0    
      Rider Pay     £1,000
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £600
  Total Balance   Other Costs      
  £20,025   Total Balance £0   £1,600
             
  Week 10   Gate & Facilities £8,375    
      Rider Pay     £2,480
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   Other Costs      
  £24,920   Total Balance £8,375   £3,480
             
  Week 11   Gate & Facilities £7,890    
      Rider Pay     £2,740
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   Stadia upgrades Food Bar ex, Pits good, MR good     £19,000
  £10,070   Total Balance £7,890   £22,740
             
  Week 12   Gate & Facilities      
      Rider Pay     £2,190
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   JJ Receipts and Costs £2,211   £400
  £9,166   Total Balance £2,211   £3,115
             
  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    
  £12,166   Total Balance £3,000   £0
             
  Week 14   Gate & Facilities      
      Rider Pay     £2,270
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Other Costs      
  £9,371   Total Balance £0   £2,795
             
  Week 15   Gate & Facilities £9,089    
      Rider Pay     £2,495
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   BONUS £1,500    
  £16,465   Total Balance £10,589   £3,495
             
  Week 16   Gate & Facilities £8,434    
      Rider Pay     £2,305
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   Other Costs      
  £21,594   Total Balance £8,434   £3,305
             
  Week 17   Gate & Facilities      
      Rider Pay     £2,705
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Track Safety Fence Inspections and Maintenance     £1,500
  £14,864   Coaching for Jones and Roberts     £2,000
      Total Balance £0   £6,730
             
  Week 18   Gate & Facilities £0    
      Rider Pay     £750
      Insurance,Medical Cover, Stadium Upkeep     £0
      Riders Travel Costs     £360
  Total Balance   5-8th Place Pairs £1,000    
  £14,754   Total Balance £1,000   £1,110
             
  Week 19   Gate & Facilities £7,222    
      Rider Pay     £2,715
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   Other Costs      
  £18,261   Total Balance £7,222   £3,715
             
  Week 20   Gate & Facilities £7,366    
      Rider Pay     £2,775
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   Other Costs      
  £21,851   Total Balance £7,366   £3,775
             
  Week 21   Gate & Facilities      
      Rider Pay     £2,550
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Other Costs      
  £18,776   Total Balance £0   £3,075
             
  Week 22   Gate & Facilities £0    
      Rider Pay Leg 1     £0
      Rider Pay Leg 2     £2,280
      Insurance,Medical Cover, Stadium Upkeep     £0
      Riders Travel Costs     £0
  Total Balance   Other Costs      
  £16,496   Total Balance £0   £2,280
             
  Week 23   Gate & Facilities      
      Rider Pay     £2,280
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Other Costs      
  £13,691   Total Balance £0   £2,805
             
             
      PROFIT / LOSS FROM STARTING BALANCE -£31,309