Steve Hayes

EAST LONDON RENEGADES

                                                                      Duck & Dive Building Suppliers & Caterers

                                                            Coach   Maik Frandheim

SQUAD RIDERS AGE      AVE 1     AVE 2     AVE 3   ASSET   NATIONALITY
 Dominic Rivers(JJ)  16      3.55      4.00     3.90    Yes    English
 Niall Lowriston  19      5.83      4.87     5.57    Yes    Irish
 Des Dixon  22      7.53      8.77     8.07    Yes    English
 Gavan O'Sullivan  29           4.69     6.76    Yes    Irish
 Lee McAuliffe(JJ)  17      4.33      7.03     5.86    loan    Irish
 Ryan Watt  18      7.83      7.08     7.87    Yes    Scottish
 Richie Rawlins  21      8.09      8.00     7.41    Yes    English
                 
                 
RIDER AVERAGE TOTAL       41.59      44.44   45.44        
TEAM BUILDING LIMIT   42.50      45.00   45.44        
                 
OTHER ASSETS                
Ross How  19  3.65AL            English
                 
                 
JUVENILE JAUNT RIDER                
Liam Gilbertson   16  4.40            
HOME TACTICS AND LINE UP
 
No. Name Average Tapes 2 Mins
1  Des Dixon  8.07  15m Top
2  Lee McAuliffe  5.86  Top Top
3  Richie Rawlins  7.41  15m Top
4  Gavan O'Sullivan  6.76  Top Top
5  Ryan Watt  7.87  15m Top
6  Niall Lowriston  5.57   7
 		  7
7  Dominic Rivers  3.90   6   6
  TOTAL 45.44    
  MAXIMUM TEAM BUILDING LIMIT 45.44    

 

Heat 15
                     Top scorers 1-5 only
   
Tactical Subs
                     When 8 points down replace lowest scoring rider with highest from programmed rides 1-5
 
   
Reserve Replacement
                     Top reserve 12 &14
 
   
Injuries
                     T/s or highest reserve
   
Use Tactical Subs for Injuries
 Yes
   

 

 

 

 

AWAY TACTICS AND LINE UP
 
No. Name Average Tapes 2 Mins
1  Des Dixon  8.07  15m  Top
2  Lee McAuliffe  5.86  Top  Top
3  Richie Rawlins  7.41  15m  Top
4  Gavan O'Sullivan  6.76  Top  Top
5  Ryan Watt  7.87  15m  Top
6  Niall Lowriston  5.57   7   7
7  Dominic Rivers  3.90   6   6
  TOTAL 45.44    
  MAXIMUM TEAM BUILDING LIMIT 45.44    

 

Heat 15

 

Top scorers 1-5 only

Tactical Subs When 8 points down replace lowest scoring rider with highest from  programmed rides 1-5
   
   
Reserve Replacement  Top reserve 12 &14
   
Injuries  T/s or highest reserve
   
Use Tactical Subs for Injuries
Yes
STADIUM -SUPPORTERS    
     
Stadium Name   Baythorne Street
Stadium Location   Bow East London
Total Capacity   1,500
Seating Capacity   1000
Standing Capacity   500
Car Parking   300
Presentation/Centre Green   Excellent
Toilets   Excellent
Food outlets   Excellent
Bar   Excellent
Track Shop   Excellent
Sponsors Lounge   None
     
STADIUM - RIDERS    
     
Track size   260 Metres
Track Surface   Grippy
Track Safety Fence   Air Fence
Track Condition   Average
Track Lighting   Average
Changing Rooms   Average
Pits   Average
Medical Room   Average
Ambulance 1   Average
Ambulance 2   None

Finances

        EAST LONDON RENEGADES Opening Balance: £46,619    
                 
  Week   Item IN   OUT    
  Pre-Season   Rider Transfer Fees £3,000   £11,500    
      Rider Signing on Fees     £13,750    
      Ground Improvements          
      Medical Supplies     £1,500    
  Total Balance   Stadia Upgrades 500 seats, 50 cars, PG / TS to exc     £16,000    
  £6,869   Total Balance £3,000   £42,750    
                 
  Week 0   Gate & Facilities £8,134        
      Rider Pay Leg 1     £2,720    
      Rider Pay Leg 2     £3,045    
      Insurance,Medical Cover, Stadium Upkeep     £1,100    
      Riders Travel Costs     £550    
  Total Balance   Other Costs          
  £7,588   Total Balance £8,134   £7,415    
                 
  Week 1   Gate & Facilities          
      Rider Pay     £3,070    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £550    
  Total Balance   Other Costs          
  £3,968   Total Balance £0   £3,620    
                 
  Week 2   Gate & Facilities £7,087        
      Rider Pay     £3,055    
      Insurance,Medical Cover, Stadium Upkeep     £1,100    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £6,900   Total Balance £7,087   £4,155    
                 
  Week 3   Gate & Facilities £8,313        
      Rider Pay     £3,375    
      Insurance,Medical Cover, Stadium Upkeep     £1,100    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £10,738   Total Balance £8,313   £4,475    
                 
  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   Coaching for How and Rivers     £2,000    
  £8,738   Total Balance £0   £2,000    
                 
  Week 5   Gate & Facilities          
      Rider Pay     £2,925    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £550    
  Total Balance   Other Costs          
  £5,263   Total Balance £0   £3,475    
                 
  Week 6   Gate & Facilities £8,038        
      Rider Pay     £2,945    
      Insurance,Medical Cover, Stadium Upkeep     £1,100    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £9,257   Total Balance £8,038   £4,045    
                 
  Week 7   Gate & Facilities          
      Rider Pay     £3,195    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £550    
  Total Balance   JJ Receipts £1,894        
  £7,406   Total Balance £1,894   £3,745    
                 
  Week 8   Gate & Facilities £7,528        
      Rider Pay     £3,495    
      Insurance,Medical Cover     £1,100    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £10,339   Total Balance £7,528   £4,595    
                 
  Week 9   Gate & Facilities £8,624        
      Rider Pay     £2,000    
      Insurance,Medical Cover, Stadium Upkeep     £1,100    
      Riders Travel Costs     £1,650    
  Total Balance   4TT Appearance Money £1,000        
  £15,213   Total Balance £9,624   £4,750    
                 
  Week 10   Gate & Facilities          
      Rider Pay     £3,050    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £550    
  Total Balance   Other Costs          
  £11,613   Total Balance £0   £3,600    
                 
  Week 11   Gate & Facilities £8,389        
      Rider Pay     £3,350    
      Insurance,Medical Cover, Stadium Upkeep     £1,100    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £15,552   Total Balance £8,389   £4,450    
                 
  Week 12   Gate & Facilities £7,369        
      Rider Pay     £3,265    
      Insurance,Medical Cover, Stadium Upkeep     £1,100    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £18,556   Total Balance £7,369   £4,365    
                 
  Week 13   Gate & Facilities £0        
      Rider Pay  Leg 1     £625    
      Rider Pay Leg 2     £0    
      Insurance,Medical Cover, Stadium Upkeep     £0    
      Riders Travel Costs     £600    
  Total Balance   3TT Fee £1,000        
  £18,331   Total Balance £1,000   £1,225    
                 
  Week 14   Gate & Facilities          
      Rider Pay     £2,810    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £550    
  Total Balance   Other Costs          
  £14,971   Total Balance £0   £3,360    
                 
  Week 15   Gate & Facilities          
      Rider Pay     £2,650    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £550    
  Total Balance   Other Costs          
  £11,771   Total Balance £0   £3,200    
                 
  Week 16   Gate & Facilities £8,034        
      Rider Pay     £2,870    
      Insurance,Medical Cover, Stadium Upkeep     £1,100    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £15,835   Total Balance £8,034   £3,970    
                 
  Week 17   Gate & Facilities          
      Rider Pay     £2,965    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £550    
  Total Balance   Track Safety Fence Inspections and Maintenance     £2,000    
  £10,320   Other Costs          
      Total Balance £0   £5,515    
                 
  Week 18   Gate & Facilities £0        
      Rider Pay     £600    
      Insurance,Medical Cover, Stadium Upkeep     £0    
      Riders Travel Costs     £400    
  Total Balance   Pairs Hosts / Pairs 3rd Place  £6,500        
  £15,820   Total Balance £6,500   £1,000    
                 
  Week 19   Gate & Facilities £8,008        
      Rider Pay     £3,515    
      Insurance,Medical Cover, Stadium Upkeep     £1,100    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £19,213   Total Balance £8,008   £4,615    
                 
  Week 20   Gate & Facilities          
      Rider Pay     £2,255    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £550    
  Total Balance   Other Costs          
  £16,408   Total Balance £0   £2,805    
                 
  Week 21   Gate & Facilities £7,218        
      Rider Pay     £3,070    
      Insurance,Medical Cover, Stadium Upkeep     £1,100    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £19,456   Total Balance £7,218   £4,170    
                 
  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          
  £19,456   Total Balance £0   £0    
                 
  Week 23   Gate & Facilities          
      Rider Pay     £3,405    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £550    
  Total Balance   Other Costs          
  £15,501   Total Balance £0   £3,955    
                 
  End              
      END OF SEASON FINANCES     £15,500.75    
      NSSPA BUYOUTS £5,000.00        
                 
  Total Balance              
  £16,401              
                 
        £5,000.00   £20,500.75    
                 
                 
      BREXIT TAX 20% £20,500.75        
            £4,100.15    
        STARTING FINANCES   TOTAL £16,400.60