Whitby Vampires Opening Balance: £92,995
             
  Week   Item IN   OUT
  Pre-Season   Rider Transfer Fees £3,000   £40,000
      Rider Signing on Fees     £32,000
      Ground Improvements      
      Medical Supplies     £3,000
  Total Balance   Other Costs      
  £20,995   Total Balance £3,000   £75,000
             
  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      
  £20,995   Total Balance £0   £0
             
  Week 1   Gate & Facilities £34,585    
      Rider Pay     £11,540
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs      
  Total Balance   Other Costs      
  £38,540   Total Balance £34,585   £17,040
             
  Week 2   Gate & Facilities      
      Rider Pay     £10,780
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   Other Costs      
  £24,960   Total Balance £0   £13,580
             
  Week 3   Gate & Facilities £32,832    
      Rider Pay     £11,800
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs      
  Total Balance   Other Costs      
  £40,492   Total Balance £32,832   £17,300
             
  Week 4   Gate & Facilities £31,384    
      Rider Pay Leg 1     £10,500
      Rider Pay Leg 2     £10,560
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs     £2,800
  Total Balance   Other Costs      
  £42,516   Total Balance £31,384   £29,360
             
  Week 5   Gate & Facilities      
      Rider Pay     £10,530
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   Other Costs      
  £29,186   Total Balance £0   £13,330
             
  Week 6   Gate & Facilities £38,424    
      Rider Pay     £11,990
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs      
  Total Balance   BONUS £1,500    
  £51,620   Total Balance £39,924   £17,490
             
  Week 7   Gate & Facilities      
      Rider Pay     £10,070
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   Other Costs      
  £38,750   Total Balance £0   £12,870
             
  Week 8   Gate & Facilities £32,081    
      Rider Pay     £13,290
      Insurance,Medical Cover     £5,500
      Riders Travel Costs      
  Total Balance   Other Costs      
  £52,041   Total Balance £32,081   £18,790
             
  Week 9   Gate & Facilities £0    
      Rider Pay     £2,000
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £1,600
  Total Balance   4TT 3rd PLACE £5,000    
  £53,441   Total Balance £5,000   £3,600
             
  Week 10   Gate & Facilities      
      Rider Pay     £9,860
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   JJ Receipts and Costs £2,903   £1,100
  £42,584   Total Balance £2,903   £13,760
             
  Week 11   Gate & Facilities £30,830    
      Rider Pay     £12,600
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs      
  Total Balance   Other Costs      
  £55,314   Total Balance £30,830   £18,100
             
  Week 12   Gate & Facilities      
      Rider Pay     £10,170
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   Other Costs      
  £42,344   Total Balance £0   £12,970
             
  Week 13   Gate & Facilities £37,685    
      Rider Pay  Leg 1     £10,450
      Rider Pay Leg 2     £10,740
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs     £2,800
  Total Balance   3TT Venue £2,000    
  £52,539   Total Balance £39,685   £29,490
             
  Week 14   Gate & Facilities £30,830    
      Rider Pay     £10,890
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs      
  Total Balance   Other Costs      
  £66,979   Total Balance £30,830   £16,390
             
  Week 15   Gate & Facilities      
      Rider Pay     £9,410
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   Other Costs      
  £54,769   Total Balance £0   £12,210
             
  Week 16   Gate & Facilities £30,830    
      Rider Pay     £11,770
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs      
  Total Balance   Other Costs      
  £68,328   Total Balance £30,830   £17,270
             
  Week 17   Gate & Facilities      
      Rider Pay     £10,740
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   Track Safety Fence Inspections and Maintenance     £4,500
  £50,288   Other Costs      
      Total Balance £0   £18,040
             
  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    
  £48,288   Total Balance £1,000   £3,000
             
  Week 19   Gate & Facilities £29,719    
      Rider Pay     £10,460
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs      
  Total Balance   Other Costs      
  £62,047   Total Balance £29,719   £15,960
             
  Week 20   Gate & Facilities      
      Rider Pay     £11,000
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,100
  Total Balance   Other Costs      
  £48,947   Total Balance £0   £13,100
             
  Week 21   Gate & Facilities £26,376    
      Rider Pay     £10,640
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs      
  Total Balance   Other Costs      
  £59,184   Total Balance £26,376   £16,140
             
  Week 22   Gate & Facilities £32,536    
      Rider Pay Leg 1     £10,260
      Rider Pay Leg 2     £11,050
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs     £2,800
  Total Balance   Other Costs £12,000    
  £74,109   Total Balance £44,536   £29,610
             
  Week 23   Gate & Facilities      
      Rider Pay     £9,890
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   Other Costs      
  £61,419   Total Balance £0   £12,690
             
             
      PROFIT / LOSS FROM STARTING BALANCE -£31,576