Workington Logheads Opening Balance: £93,000
             
  Week   Item IN   OUT
  Pre-Season   Rider Transfer Fees £2,500   £40,000
      Rider Signing on Fees     £27,000
      Ground Improvements      
      Medical Supplies     £3,000
  Total Balance   Other Costs      
  £25,500   Total Balance £2,500   £70,000
             
  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      
  £25,500   Total Balance £0   £0
             
  Week 1   Gate & Facilities      
      Rider Pay     £8,855
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   Other Costs      
  £13,845   Total Balance £0   £11,655
             
  Week 2   Gate & Facilities £30,246    
      Rider Pay     £10,485
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs      
  Total Balance   Other Costs      
  £28,106   Total Balance £30,246   £15,985
             
  Week 3   Gate & Facilities      
      Rider Pay     £7,950
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   JJ Ground Receipts and Costs £2,930   £1,100
  £19,186   Total Balance £2,930   £11,850
             
  Week 4   Gate & Facilities £37,630    
      Rider Pay Leg 1     £9,025
      Rider Pay Leg 2     £8,900
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs     £2,800
  Total Balance   Other Costs      
  £30,591   Total Balance £37,630   £26,225
             
  Week 5   Gate & Facilities £26,244    
      Rider Pay     £10,335
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs      
  Total Balance   Other Costs      
  £41,000   Total Balance £26,244   £15,835
             
  Week 6   Gate & Facilities £25,851    
      Rider Pay     £9,800
      Insurance,Medical Cover, Stadium Upkeep     £5,000
      Riders Travel Costs      
  Total Balance   BONUS £1,500    
  £53,551   Total Balance £27,351   £14,800
             
  Week 7   Gate & Facilities      
      Rider Pay     £9,075
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   Other Costs      
  £41,676   Total Balance £0   £11,875
             
  Week 8   Gate & Facilities £29,837    
      Rider Pay     £9,605
      Insurance,Medical Cover     £5,500
      Riders Travel Costs      
  Total Balance   Other Costs      
  £56,408   Total Balance £29,837   £15,105
             
  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    
  £53,808   Total Balance £1,000   £3,600
             
  Week 10   Gate & Facilities      
      Rider Pay     £9,410
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   Other Costs      
  £41,598   Total Balance £0   £12,210
             
  Week 11   Gate & Facilities      
      Rider Pay     £9,305
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,100
  Total Balance   Other Costs      
  £30,193   Total Balance £0   £11,405
             
  Week 12   Gate & Facilities £37,774    
      Rider Pay     £9,580
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs      
  Total Balance   Other Costs      
  £52,887   Total Balance £37,774   £15,080
             
  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    
  £53,887   Total Balance £1,000   £0
             
  Week 14   Gate & Facilities      
      Rider Pay     £9,620
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   Other Costs      
  £41,467   Total Balance £0   £12,420
             
  Week 15   Gate & Facilities £29,849    
      Rider Pay     £9,255
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs      
  Total Balance   Other Costs      
  £56,561   Total Balance £29,849   £14,755
             
  Week 16   Gate & Facilities      
      Rider Pay     £8,815
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   Other Costs      
  £44,946   Total Balance £0   £11,615
             
  Week 17   Gate & Facilities      
      Rider Pay     £8,920
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   Track Safety Fence Inspections and Maintenance     £4,500
  £28,726   Other Costs      
      Total Balance £0   £16,220
             
  Week 18   Gate & Facilities £0    
      Rider Pay     £1,800
      Insurance,Medical Cover, Stadium Upkeep     £0
      Riders Travel Costs     £1,200
  Total Balance   Winners Pairs / PL Pairs Hosts £18,500    
  £44,226   Total Balance £18,500   £3,000
             
  Week 19   Gate & Facilities £27,304    
      Rider Pay     £8,845
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs      
  Total Balance   Other Costs      
  £57,184   Total Balance £27,304   £14,345
             
  Week 20   Gate & Facilities      
      Rider Pay     £9,780
      Insurance,Medical Cover, Stadium Upkeep      
      Riders Travel Costs     £2,800
  Total Balance   Other Costs      
  £44,604   Total Balance £0   £12,580
             
  Week 21   Gate & Facilities £30,001    
      Rider Pay     £9,360
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs      
  Total Balance   Other Costs      
  £59,745   Total Balance £30,001   £14,860
             
  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      
  £59,745   Total Balance £0   £0
             
  Week 23   Gate & Facilities £29,425    
      Rider Pay     £9,650
      Insurance,Medical Cover, Stadium Upkeep     £5,500
      Riders Travel Costs      
  Total Balance   Other Costs      
  £74,020   Total Balance £29,425   £15,150
             
             
      PROFIT / LOSS FROM STARTING BALANCE -£18,980