Burslem Braves

Steve Donaldson

BURSLEM BRAVES

Sponsored by Marks Mousetraps

Coach Kevin Burton

SQUAD RIDERS	AGE	AVE 1	AVE 2	AVE 3	ASSET	NATIONALITY
Shaun Carter(JJ)	16	3.80	3.16	4.27	Yes	English
Billy Lees	21			5.44	Loan	English
Simon Edwards	18	9.28	9.28	8.94	Yes	Welsh
Richie Sampson	17	6.11	7.60	7.66	Yes	English
D'Mitrij O'Shea	18	6.47	5.83	5.30	Yes	Irish
Noah Nicholson(JJ)	16	4.29	8.12	7.67	Loan	English
Brian Broadbank	17	6.41	7.11	7.22	Loan	English


RIDER AVERAGE TOTAL		41.77	46.51	46.50
TEAM BUILDING LIMIT		42.50	46.51	46.51

OTHER ASSETS
Kai Mungall	23	7.14AL				English


JUVENILE JAUNT RIDER
Jordan Osgood	15	3.40

HOME TACTICS AND LINE UP

No.	Name	Average	Tapes	2 Mins
1	Simon Edwards	8.94	15m	Top
2	Billy Lees	5.44	15m	Top
3	Noah Nicholson	7.67	15m	Top
4	Brian Broadbank	7.22	15m	Top
5	Richie Sampson	7.66	15m	Top
6	Shaun Carter	4.27	7	7
7	D'Mitrij O'Shea	5.30	6	6
	TOTAL	46.50
	MAXIMUM TEAM BUILDING LIMIT	46.51

Heat 15

Top scorers(inc BP),if 2 riders are tied prioritise in this order 1,5,4,3,2,6,7

Tactical Subs

Top scorer for lowest when available

Reserve Replacement

Any rider scoring less then 3 form 3 rides to be replaced by top reserve unless both reserves have scored under 3.Top reserve 12 & 14 unless T/s required

Injuries

T/s or top reserve

Use Tactical Subs for Injuries

Yes

AWAY TACTICS AND LINE UP

No.	Name	Average	Tapes	2 Mins
1	Simon Edwards	8.94	15m	Top
2	Billy Lees	5.44	15m	Top
3	Noah Nicholson	7.67	15m	Top
4	Brian Broadbank	7.22	15m	Top
5	Richie Sampson	7.66	15m	Top
6	Shaun Carter	4.27	7	7
7	D'Mitrij O'Shea	5.30	6	6
	TOTAL	46.50
	MAXIMUM TEAM BUILDING LIMIT	46.51

Heat 15	Top scorers(inc BP),if 2 riders are tied prioritise in this order 1,5,4,3,2,6,7
Tactical Subs	Top scorer for lowest when available


Reserve Replacement	Any rider scoring less then 3 form 3 rides to be replaced by top reserve unless both reserves have scored under 3. Top reserve 12 & 14 unless T/s required

Injuries	T/s or top reserve

Use Tactical Subs for Injuries	Yes

STADIUM -SUPPORTERS

Stadium Name		Burslem Park
Stadium Location		Burslem,Stoke,Staffs
Total Capacity		1,000
Seating Capacity		500
Standing Capacity		500
Car Parking		200
Presentation/Centre Green		Below Average
Toilets		Excellent
Food outlets		Excellent
Bar		Excellent
Track Shop		Excellent
Sponsors Lounge		Excellent

STADIUM - RIDERS

Track size		350 Metres
Track Surface		Grippy
Track Safety Fence		Air Fence
Track Condition		Excellent
Track Lighting		Excellent
Changing Rooms		Excellent
Pits		Excellent
Medical Room		Excellent
Ambulance 1		Average
Ambulance 2		None

-----------------------------------------------------------------------------------------------------------------

Finances

	BURSLEM BRAVES	Opening Balance:	£40,384

Week	Item	IN	OUT
Pre-Season	Rider Transfer Fees	£8,000	£23,000
	Rider Signing on Fees		£18,500
	Ground Improvements
	Medical Supplies		£1,500
Total Balance	Other Costs
£5,384	Total Balance	£8,000	£43,000

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
£5,384	Total Balance	£0	£0

Week 1	Gate & Facilities
	Rider Pay		£2,180
	Insurance,Medical Cover, Stadium Upkeep
	Riders Travel Costs		£550
Total Balance	Coaching for Nicholson and Carter		£2,000
£654	Total Balance	£0	£4,730

Week 2	Gate & Facilities	£7,418
	Rider Pay		£3,050
	Insurance,Medical Cover, Stadium Upkeep		£1,100
	Riders Travel Costs
Total Balance	Other Costs
£3,922	Total Balance	£7,418	£4,150

Week 3	Gate & Facilities	£7,695
	Rider Pay		£2,980
	Insurance,Medical Cover, Stadium Upkeep		£1,100
	Riders Travel Costs
Total Balance	Other Costs
£7,537	Total Balance	£7,695	£4,080

Week 4	Gate & Facilities	£8,633
	Rider Pay Leg 1		£0
	Rider Pay Leg 2		£0
	Insurance,Medical Cover, Stadium Upkeep		£1,100
	Riders Travel Costs		£550
Total Balance	Other Costs
£14,520	Total Balance	£8,633	£1,650

Week 5	Gate & Facilities
	Rider Pay		£2,505
	Insurance,Medical Cover, Stadium Upkeep
	Riders Travel Costs		£550
Total Balance	Other Costs
£11,465	Total Balance	£0	£3,055

Week 6	Gate & Facilities
	Rider Pay		£2,815
	Insurance,Medical Cover, Stadium Upkeep
	Riders Travel Costs		£550
Total Balance	Other Costs
£8,100	Total Balance	£0	£3,365

Week 7	Gate & Facilities	£7,885
	Rider Pay		£2,495
	Insurance,Medical Cover, Stadium Upkeep		£1,100
	Riders Travel Costs
Total Balance	Other Costs
£12,390	Total Balance	£7,885	£3,595

Week 8	Gate & Facilities
	Rider Pay		£2,705
	Insurance,Medical Cover
	Riders Travel Costs		£550
Total Balance	Other Costs
£9,135	Total Balance	£0	£3,255

Week 9	Gate & Facilities	£8,395
	Rider Pay		£2,000
	Insurance,Medical Cover, Stadium Upkeep		£1,100
	Riders Travel Costs		£1,650
Total Balance	JJ Receipts / 4TT 3rd Place	£4,894
£17,674	Total Balance	£13,289	£4,750

Week 10	Gate & Facilities	£7,237
	Rider Pay		£2,885
	Insurance,Medical Cover, Stadium Upkeep		£1,100
	Riders Travel Costs
Total Balance	Other Costs
£20,925	Total Balance	£7,237	£3,985

Week 11	Gate & Facilities	£7,949
	Rider Pay		£2,770
	Insurance,Medical Cover, Stadium Upkeep		£1,100
	Riders Travel Costs
Total Balance	Other Costs
£25,005	Total Balance	£7,949	£3,870

Week 12	Gate & Facilities	£7,550
	Rider Pay		£3,170
	Insurance,Medical Cover, Stadium Upkeep		£1,100
	Riders Travel Costs
Total Balance	Other Costs
£28,284	Total Balance	£7,550	£4,270

Week 13	Gate & Facilities	£0
	Rider Pay Leg 1		£1,250
	Rider Pay Leg 2		£0
	Insurance,Medical Cover, Stadium Upkeep		£0
	Riders Travel Costs		£1,200
Total Balance	3TT Runner Up	£4,000
£29,834	Total Balance	£4,000	£2,450

Week 14	Gate & Facilities
	Rider Pay		£2,680
	Insurance,Medical Cover, Stadium Upkeep
	Riders Travel Costs		£550
Total Balance	Other Costs
£26,604	Total Balance	£0	£3,230

Week 15	Gate & Facilities
	Rider Pay		£2,305
	Insurance,Medical Cover, Stadium Upkeep
	Riders Travel Costs		£550
Total Balance	Transfer Fee for Murphy	£2,000
£25,749	Total Balance	£2,000	£2,855

Week 16	Gate & Facilities	£7,880
	Rider Pay		£2,735
	Insurance,Medical Cover, Stadium Upkeep		£1,100
	Riders Travel Costs
Total Balance	Other Costs
£29,795	Total Balance	£7,880	£3,835

Week 17	Gate & Facilities	£7,949
	Rider Pay		£2,740
	Insurance,Medical Cover, Stadium Upkeep		£1,100
	Riders Travel Costs
Total Balance	Track Safety Fence Inspections and Maintenance		£2,000
£31,904	Other Costs
	Total Balance	£7,949	£5,840

Week 18	Gate & Facilities	£0
	Rider Pay		£600
	Insurance,Medical Cover, Stadium Upkeep		£0
	Riders Travel Costs		£400
Total Balance	Pairs Runners Up	£5,000
£35,904	Total Balance	£5,000	£1,000

Week 19	Gate & Facilities
	Rider Pay		£2,630
	Insurance,Medical Cover, Stadium Upkeep
	Riders Travel Costs		£550
Total Balance	Other Costs
£32,724	Total Balance	£0	£3,180

Week 20	Gate & Facilities	£7,552
	Rider Pay		£3,625
	Insurance,Medical Cover, Stadium Upkeep		£1,100
	Riders Travel Costs
Total Balance	Other Costs
£35,551	Total Balance	£7,552	£4,725

Week 21	Gate & Facilities
	Rider Pay		£3,145
	Insurance,Medical Cover, Stadium Upkeep
	Riders Travel Costs		£550
Total Balance	Other Costs
£31,856	Total Balance	£0	£3,695

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
£31,856	Total Balance	£0	£0

Week 23	Gate & Facilities
	Rider Pay		£2,940
	Insurance,Medical Cover, Stadium Upkeep
	Riders Travel Costs		£550
Total Balance	Other Costs
£28,366	Total Balance	£0	£3,490

End
	END OF SEASON FINANCES		£28,366.10
	NSSPA BUYOUTS	£5,000.00

Total Balance
£26,693

		£5,000.00	£33,366.10


	BREXIT TAX 20%	£33,366.10
			£6,673.22
		STARTING FINANCES	TOTAL	£26,692.88