Hailsham Hornets Opening Balance: £45,000
             
  Week   Item IN   OUT
  Pre-Season   Rider Transfer Fees £0   £8,500
      Rider Signing on Fees     £15,500
      Ground Improvements      
      Medical Supplies     £1,000
  Total Balance   Other Costs      
  £20,000   Total Balance £0   £25,000
             
  Week 0   Gate & Facilities £7,463    
      Rider Pay Leg 1     £2,505
      Rider Pay Leg 2     £2,730
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs     £525
  Total Balance   Loan and Stadia Upgrades      
  £20,703   Total Balance £7,463   £6,760
             
  Week 1   Gate & Facilities £7,267    
      Rider Pay     £2,855
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   Other Costs      
  £24,115   Total Balance £7,267   £3,855
             
  Week 2   Gate & Facilities      
      Rider Pay     £2,690
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Other Costs      
  £20,900   Total Balance £0   £3,215
             
  Week 3   Gate & Facilities      
      Rider Pay     £2,330
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Other Costs      
  £18,045   Total Balance £0   £2,855
             
  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
  £17,045   Total Balance £0   £1,000
             
  Week 5   Gate & Facilities £7,583    
      Rider Pay     £2,685
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   Other Costs      
  £20,943   Total Balance £7,583   £3,685
             
  Week 6   Gate & Facilities      
      Rider Pay     £2,420
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Bonus £1,000    
  £18,998   Total Balance £1,000   £2,945
             
  Week 7   Gate & Facilities £8,801    
      Rider Pay     £2,720
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   Other Costs      
  £24,079   Total Balance £8,801   £3,720
             
  Week 8   Gate & Facilities      
      Rider Pay     £2,510
      Insurance,Medical Cover      
      Riders Travel Costs     £525
  Total Balance   Other Costs      
  £21,044   Total Balance £0   £3,035
             
  Week 9   Gate & Facilities £0    
      Rider Pay     £1,000
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £600
  Total Balance   4TT 4th PLACE £1,500    
  £20,944   Total Balance £1,500   £1,600
             
  Week 10   Gate & Facilities      
      Rider Pay     £2,355
      Insurance, Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   JJ Receipts and Costs £2,219   £400
  £19,883   Total Balance £2,219   £3,280
             
  Week 11   Gate & Facilities £8,422    
      Rider Pay     £2,640
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   Other Costs      
  £24,665   Total Balance £8,422   £3,640
             
  Week 12   Gate & Facilities      
      Rider Pay     £2,260
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Other Costs      
  £21,880   Total Balance £0   £2,785
             
  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    
  £22,880   Total Balance £1,000   £0
             
  Week 14   Gate & Facilities £7,411    
      Rider Pay     £2,820
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   Other Costs      
  £26,471   Total Balance £7,411   £3,820
             
  Week 15   Gate & Facilities £7,688    
      Rider Pay     £2,640
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   BONUS £1,500    
  £32,019   Total Balance £9,188   £3,640
             
  Week 16   Gate & Facilities      
      Rider Pay     £2,370
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Other Costs      
  £29,124   Total Balance £0   £2,895
             
  Week 17   Gate & Facilities £7,933    
      Rider Pay     £2,745
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs      
  Total Balance   Track Safety Fence Inspections and Maintenance     £1,500
  £32,812   Other Costs      
      Total Balance £7,933   £4,245
             
  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    
  £32,702   Total Balance £1,000   £1,110
             
  Week 19   Gate & Facilities      
      Rider Pay     £2,325
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Other Costs      
  £29,852   Total Balance £0   £2,850
             
  Week 20   Gate & Facilities £7,520    
      Rider Pay     £2,900
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   Other Costs      
  £33,472   Total Balance £7,520   £3,900
             
  Week 21   Gate & Facilities £10,310    
      Rider Pay     £2,725
      Insurance,Medical Cover, Stadium Upkeep     £1,000
      Riders Travel Costs      
  Total Balance   Other Costs      
  £40,057   Total Balance £10,310   £3,725
             
  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      
  £40,057   Total Balance £0   £0
             
  Week 23   Gate & Facilities      
      Rider Pay     £2,430
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £525
  Total Balance   Other Costs      
  £37,102   Total Balance £0   £2,955
             
             
      PROFIT / LOSS FROM STARTING BALANCE -£7,898