ESTUARY WHALES
Sponsored by kioz Media
Coach Wayne Templeton
Richard Austin
Coach Wayne Templeton
SQUAD RIDERS | AGE | AVE 1 | AVE 2 | AVE 3 | ASSET | NATIONALITY | |||||||||||
Jordan Trott(JJ) | 17 | 4.84 | 6.88 | 6.79 | Yes | English | |||||||||||
Michael Smith | 22 | 6.08 | 6.26 | Yes | English | ||||||||||||
Alex Van Maurik | 21 | 9.00 | 10.00 | 9.47 | Yes | Eng/Dutch | |||||||||||
Charlie Dane | 24 | 6.50 | 6.50 | 6.50 | Yes | English | |||||||||||
Lewis Miller | 21 | 5.76 | 7.47 | 7.00 | Yes | English | |||||||||||
Chris Ford(JJ) | 17 | 4.20 | 4.59 | 4.98 | Loan | English | |||||||||||
Danny Dixey | 19 | 3.43 | 4.88 | Yes | English | ||||||||||||
RIDER AVERAGE TOTAL | 41.81 | 44.95 | 45.88 | ||||||||||||||
TEAM BUILDING LIMIT | 42.50 | 45.00 | 45.88 | ||||||||||||||
OTHER ASSETS | |||||||||||||||||
Justin Ross | 33 | 6.96AL | B/N Aussie | ||||||||||||||
Daniel Gold | 23 | 3.00AL | F/L | Eng/Aussie | |||||||||||||
|
|||||||||||||||||
JUVENILE JAUNT RIDER | |||||||||||||||||
Charlie Humphreys | 14 | 3.00 |
HOME TACTICS AND LINE UP
|
No. | Name | Average | Tapes | 2 Mins |
1 | Alex Van Maurik | 9.47 | 15m | Top |
2 | Michael Smith | 6.26 | Top | Top |
3 | Lewis Miller | 7.00 | 15m | Top |
4 | Charlie Dane | 6.50 | 15m | Top |
5 | Jordan Trott | 6.79 | 15m | Top |
6 | Chris Ford | 4.98 |
7 |
7 |
7 | Danny Dixey | 4.88 | 6 | 6 |
TOTAL | 45.88 | |||
MAXIMUM TEAM BUILDING LIMIT | 45.88 |
Heat 15 |
|
||||||||||||||||||||||
Tactical Subs |
|
||||||||||||||||||||||
Reserve Replacement |
|
||||||||||||||||||||||
Injuries |
|
||||||||||||||||||||||
Use Tactical Subs for Injuries |
Yes
|
||||||||||||||||||||||
AWAY TACTICS AND LINE UP
|
No. | Name | Average | Tapes | 2 Mins |
1 | Alex Van Maurik | 9.47 | 15m | Top |
2 | Michael Smith | 6.26 | Top | Top |
3 | Lewis Miller | 7.00 | 15m | Top |
4 | Charlie Dane | 6.50 | 15m | Top |
5 | Jordan Trott | 6.79 | 15m | Top |
6 | Chris Ford | 4.98 | 7 | 7 |
7 | Danny Dixey | 4.88 | 6 | 6 |
TOTAL | 45.88 | |||
MAXIMUM TEAM BUILDING LIMIT | 45.88 |
Heat 15
|
Highest scorers 1-5 |
Tactical Subs | Top averaged rider to replace lowest average rider |
Reserve Replacement | Top reserve 12 & 14,or last ride of any rider scoring 2 in first 3 rides |
Injuries | T/s or top reserve |
Use Tactical Subs for Injuries |
Yes
|
STADIUM -SUPPORTERS | ||
Stadium Name | The Megano | |
Stadium Location | Grays,Essex | |
Total Capacity | 3,750 | |
Seating Capacity | 1,750 | |
Standing Capacity | 2,000 | |
Car Parking | 700 | |
Presentation/Centre Green | Excellent | |
Toilets | Excellent | |
Food outlets | Excellent | |
Bar | Excellent | |
Track Shop | Excellent | |
Sponsors Lounge | Excellent | |
STADIUM - RIDERS | ||
Track size | 295 Metres | |
Track Surface | Slick | |
Track Safety Fence | Air Fence | |
Track Condition | Excellent | |
Track Lighting | Excellent | |
Changing Rooms | Excellent | |
Pits | Excellent | |
Medical Room | Excellent | |
Ambulance 1 | Excellent | |
Ambulance 2 | None |
Finances
ESTUARY WHALES | Opening Balance: | £55,086 | ||||||
Week | Item | IN | OUT | |||||
Pre-Season | Rider Transfer Fees | £15,000 | £12,750 | |||||
Rider Signing on Fees | £24,000 | |||||||
Ground Improvements | ||||||||
Medical Supplies | £1,500 | |||||||
Total Balance | Part Payment for Penrith Airfence | £10,000 | ||||||
£21,836 | Total Balance | £15,000 | £48,250 | |||||
Week 0 | £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 | |||||||
£21,836 | Total Balance | £0 | £0 | |||||
Week 1 | Gate & Facilities | £7,801 | ||||||
Rider Pay | £3,885 | |||||||
Insurance,Medical Cover, Stadium Upkeep | £1,100 | |||||||
Riders Travel Costs | ||||||||
Total Balance | Coaching for Chris Ford and Daniel Gold | £2,000 | ||||||
£22,652 | Total Balance | £7,801 | £6,985 | |||||
Week 2 | Gate & Facilities | |||||||
Rider Pay | £3,495 | |||||||
Insurance,Medical Cover, Stadium Upkeep | ||||||||
Riders Travel Costs | £550 | |||||||
Total Balance | Other Costs | |||||||
£18,607 | Total Balance | £0 | £4,045 | |||||
Week 3 | Gate & Facilities | |||||||
Rider Pay | £3,120 | |||||||
Insurance,Medical Cover, Stadium Upkeep | ||||||||
Riders Travel Costs | £550 | |||||||
Total Balance | Other Costs | |||||||
£14,937 | Total Balance | £0 | £3,670 | |||||
Week 4 | Gate & Facilities | £9,074 | ||||||
Rider Pay Leg 1 | £3,325 | |||||||
Rider Pay Leg 2 | £3,175 | |||||||
Insurance,Medical Cover, Stadium Upkeep | £1,100 | |||||||
Riders Travel Costs | £550 | |||||||
Total Balance | Other Costs | |||||||
£15,861 | Total Balance | £9,074 | £8,150 | |||||
Week 5 | Gate & Facilities | £7,386 | ||||||
Rider Pay | £3,380 | |||||||
Insurance,Medical Cover, Stadium Upkeep | £1,100 | |||||||
Riders Travel Costs | ||||||||
Total Balance | Other Costs | |||||||
£18,766 | Total Balance | £7,386 | £4,480 | |||||
Week 6 | Gate & Facilities | |||||||
Rider Pay | £3,070 | |||||||
Insurance,Medical Cover, Stadium Upkeep | ||||||||
Riders Travel Costs | £550 | |||||||
Total Balance | Other Costs | |||||||
£15,146 | Total Balance | £0 | £3,620 | |||||
Week 7 | Gate & Facilities | £9,218 | ||||||
Rider Pay | £3,295 | |||||||
Insurance,Medical Cover, Stadium Upkeep | £1,100 | |||||||
Riders Travel Costs | ||||||||
Total Balance | Other Costs | |||||||
£19,969 | Total Balance | £9,218 | £4,395 | |||||
Week 8 | Gate & Facilities | |||||||
Rider Pay | £3,005 | |||||||
Insurance,Medical Cover | ||||||||
Riders Travel Costs | £550 | |||||||
Total Balance | Other Costs | |||||||
£16,414 | Total Balance | £0 | ||||||
Week 9 | Gate & Facilities | £8,711 | ||||||
Rider Pay | £2,000 | |||||||
Insurance,Medical Cover, Stadium Upkeep | £1,100 | |||||||
Riders Travel Costs | £1,650 | |||||||
Total Balance | 4TT appearance Money | £1,000 | ||||||
£21,375 | Total Balance | £9,711 | £4,750 | |||||
Week 10 | Gate & Facilities | |||||||
Rider Pay | £2,665 | |||||||
Insurance,Medical Cover, Stadium Upkeep | ||||||||
Riders Travel Costs | £550 | |||||||
Total Balance | Other Costs | |||||||
£18,160 | Total Balance | £0 | £3,215 | |||||
Week 11 | Gate & Facilities | £7,531 | ||||||
Rider Pay | £3,145 | |||||||
Insurance,Medical Cover, Stadium Upkeep | £1,100 | |||||||
Riders Travel Costs | ||||||||
Total Balance | JJ Receipts | |||||||
£21,446 | Total Balance | £7,531 | £4,245 | |||||
Week 12 | Gate & Facilities | |||||||
Rider Pay | £2,960 | |||||||
Insurance,Medical Cover, Stadium Upkeep | hg | d | ||||||
Riders Travel Costs | £550 | |||||||
Total Balance | JJ Receipts | £1,894 | ||||||
£19,830 | Total Balance | £1,894 | £3,510 | |||||
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 | ||||||
£19,605 | Total Balance | £1,000 | £1,225 | |||||
Week 14 | Gate & Facilities | £7,451 | ||||||
Rider Pay | £3,275 | |||||||
Insurance,Medical Cover, Stadium Upkeep | £1,100 | |||||||
Riders Travel Costs | ||||||||
Total Balance | Other Costs | |||||||
£22,680 | Total Balance | £7,451 | ||||||
Week 15 | Gate & Facilities | £8,689 | ||||||
Rider Pay | £3,590 | |||||||
Insurance,Medical Cover, Stadium Upkeep | £1,100 | |||||||
Riders Travel Costs | ||||||||
Total Balance | Other Costs | |||||||
£26,680 | Total Balance | £8,689 | £4,690 | |||||
Week 16 | Gate & Facilities | |||||||
Rider Pay | £3,125 | |||||||
Insurance,Medical Cover, Stadium Upkeep | ||||||||
Riders Travel Costs | £550 | |||||||
Total Balance | Other Costs | |||||||
£23,005 | Total Balance | £0 | £3,675 | |||||
Week 17 | Gate & Facilities | £8,611 | ||||||
Rider Pay | £3,390 | |||||||
Insurance,Medical Cover, Stadium Upkeep | £1,100 | |||||||
Riders Travel Costs | ||||||||
Total Balance | Track Safety Fence Inspections and Maintenance | £3,000 | ||||||
£24,126 | Other Costs | |||||||
Total Balance | £8,611 | £7,490 | ||||||
Week 18 | Gate & Facilities | £0 | ||||||
Rider Pay | £600 | |||||||
Insurance,Medical Cover, Stadium Upkeep | £0 | |||||||
Riders Travel Costs | £400 | |||||||
Total Balance | Other Costs | |||||||
£23,126 | Total Balance | £0 | £1,000 | |||||
Week 19 | Gate & Facilities | |||||||
Rider Pay | £3,070 | |||||||
Insurance,Medical Cover, Stadium Upkeep | ||||||||
Riders Travel Costs | £550 | |||||||
Total Balance | Other Costs | |||||||
£19,506 | Total Balance | £0 | £3,620 | |||||
Week 20 | Gate & Facilities | £8,435 | ||||||
Rider Pay | £3,190 | |||||||
Insurance,Medical Cover, Stadium Upkeep | £1,100 | |||||||
Riders Travel Costs | ||||||||
Total Balance | Other Costs | |||||||
£23,651 | Total Balance | £8,435 | £4,290 | |||||
Week 21 | Gate & Facilities | £7,937 | ||||||
Rider Pay | £3,390 | |||||||
Insurance,Medical Cover, Stadium Upkeep | £1,100 | |||||||
Riders Travel Costs | ||||||||
Total Balance | Other Costs | |||||||
£27,098 | Total Balance | £7,937 | £4,490 | |||||
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 | |||||||
£27,098 | Total Balance | £0 | £0 | |||||
Week 23 | Gate & Facilities | |||||||
Rider Pay | £3,300 | |||||||
Insurance,Medical Cover, Stadium Upkeep | ||||||||
Riders Travel Costs | £550 | |||||||
Total Balance | Other Costs | |||||||
£23,248 | Total Balance | £0 | £3,850 | |||||
End | ||||||||
END OF SEASON FINANCES | £23,247.93 | |||||||
NSSPA BUYOUTS | £6,500.00 | |||||||
Total Balance | ||||||||
£23,798 | ||||||||
£6,500.00 | £29,747.93 | |||||||
BREXIT TAX 20% | £29,747.93 | |||||||
£5,949.59 | ||||||||
STARTING FINANCES | TOTAL | £23,798.35 |