Richard Austin

ESTUARY WHALES

Sponsored by kioz Media

                                                                                            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
                     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
   

 

 

 

 

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