Robert Elliot

SOUTHSIDE OGLALA

                                                                                            Sponsored by Hunkpatila

                                                                                               Coach   Brett Tolhurst

SQUAD RIDERS AGE      AVE 1      AVE 2     AVE 3   ASSET   NATIONALITY
 Christian Roche(JJ)  16       3.78        3.00      3.00    Yes    Irish
 Ross Carter  23       5.90        5.90      6.24    Yes    Scottish
 Robbie Cormack  16       6.08        7.54      8.00    Yes    Scottish
 Marcus Shupp  22       8.45        8.30      8.08    Yes    Eng/German
 John Honey(JJ)  17       5.12        6.50      6.32    Loan    English
 Craig Caffrey  20       8.68      10.32    10.30    Yes    Scottish
 Lloyd Byford  18       4.29        4.29      5.93    Yes    English
                 
                 
RIDER AVERAGE TOTAL    42.30      45.85     47.87        
TEAM BUILDING LIMIT   42.50      45.85     47.87        
OTHER ASSETS                
 Maxie North  19  6.00AL    Sell        English
 Steven McDonald  27  5.41PL  on loan  Canvey        Scottish
 Phil Nurse  20  3.00EL  on loan  Ipswich        Welsh
 John Monk  22  7.02EL  on loan  Blunsdon        English
JUVENILE JAUNT RIDER                
Warren Kentwell 15   6.00            
HOME TACTICS AND LINE UP
 
No. Name Average Tapes 2 Mins
1  Craig Caffrey 10.30  15m Top
2  John Honey  6.32  15m Top
3  Ross Carter  6.24  15m Top
4  Robbie Cormack  8.00  15m Top
5  Marcus Schupp  8.08  15m Top
6  Lloyd Byford  5.93   7
 		  7
7  Christian Roche  3.00   6   6
  TOTAL 47.87    
  MAXIMUM TEAM BUILDING LIMIT 47.87    

 

Heat 15
                     Top 2 scorers(no reserves)
   
Tactical Subs
                     Highest scorer for lowest
 
   
Reserve Replacement
                      Top reserve replace any rider with 3 0's/top reserve 12 & 14
 
   
Injuries
                     T/s or Top reserve whichever applicable
   
Use Tactical Subs for Injuries
 Yes
   

 

 

 

 

AWAY TACTICS AND LINE UP
 
No. Name Average Tapes 2 Mins
1  Craig Caffrey 10.30  15m  Top
2  John Honey  6.32  Top  Top
3  Ross Carter  6.24  Top  Top
4  Robbie Cormack  8.00  Top  Top
5  Marcus Schupp  8.08  15m  Top
6  Lloyd Byford  5.93   7   7
7  Christian Roche  3.00   6   6
  TOTAL 47.87    
  MAXIMUM TEAM BUILDING LIMIT 47.87    

 

Heat 15

 

 Top 2 scorers(no reserves)

Tactical Subs  Highest scorer for lowest
   
   
Reserve Replacement  Top reserve replace any rider with 3 0's/top reserve 12 & 14
   
Injuries  T/s or Top reserve whichever applicable
   
Use Tactical Subs for Injuries
Yes
STADIUM -SUPPORTERS    
     
Stadium Name   Pine Ridge
Stadium Location   Edinburgh
Total Capacity   3,500
Seating Capacity   2,000
Standing Capacity   1,500
Car Parking   1,000
Presentation/Centre Green   Excellent
Toilets   Excellent
Food outlets   Excellent
Bar   Excellent
Track Shop   Excellent
Sponsors Lounge   Excellent
     
STADIUM - RIDERS    
     
Track size   320 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   Excellent
Ambulance 2   Excellent

Finances

        SOUTHSIDE OGLALA Opening Balance: £79,158    
                 
  Week   Item IN   OUT    
  Pre-Season   Transfer Fees  £5,000   £10,500    
      Rider Signing on Fees     £20,500    
      Ground Improvements          
      Medical Supplies     £1,500    
  Total Balance   Part payment for Penrith Air Fence     £5,000    
  £46,658   Total Balance £5,000   £37,500    
                 
  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          
  £46,658   Total Balance £0   £0    
                 
  Week 1   Gate & Facilities £7,638        
      Rider Pay     £3,605    
      Insurance,Medical Cover, Stadium Upkeep     £1,100    
      Riders Travel Costs          
  Total Balance   Coaching for Robbie Cormack and Lloyd Byford     £2,000    
  £47,591   Total Balance £7,638   £6,705    
                 
  Week 2   Gate & Facilities          
      Rider Pay     £3,140    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £550    
  Total Balance   Other Costs          
  £43,901   Total Balance £0   £3,690    
                 
  Week 3   Gate & Facilities          
      Rider Pay     £3,215    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £550    
  Total Balance   Other Costs          
  £40,136   Total Balance £0   £3,765    
                 
  Week 4   Gate & Facilities £8,814        
      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          
  £47,300   Total Balance £8,814   £1,650    
                 
  Week 5   Gate & Facilities £8,448        
      Rider Pay     £3,770    
      Insurance,Medical Cover, Stadium Upkeep     £1,100    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £50,878   Total Balance £8,448   £4,870    
                 
  Week 6   Gate & Facilities          
      Rider Pay     £3,590    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £550    
  Total Balance   Other Costs          
  £46,738   Total Balance £0   £4,140    
                 
  Week 7   Gate & Facilities £8,036        
      Rider Pay     £3,450    
      Insurance,Medical Cover, Stadium Upkeep     £1,100    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £50,224   Total Balance £8,036   £4,550    
                 
  Week 8   Gate & Facilities          
      Rider Pay     £3,585    
      Insurance,Medical Cover          
      Riders Travel Costs     £550    
  Total Balance   Other Costs          
  £46,089   Total Balance £0   £4,135    
                 
  Week 9   Gate & Facilities £8,425        
      Rider Pay     £4,000    
      Insurance,Medical Cover, Stadium Upkeep     £1,100    
      Riders Travel Costs     £1,650    
  Total Balance   4TT 2nd Place £4,000        
  £51,764   Total Balance £12,425   £6,750    
                 
  Week 10   Gate & Facilities £7,774        
      Rider Pay     £3,475    
      Insurance,Medical Cover, Stadium Upkeep     £1,100    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £54,963   Total Balance £7,774   £4,575    
                 
  Week 11   Gate & Facilities          
      Rider Pay     £3,550    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £550    
  Total Balance   Other Costs          
  £50,863   Total Balance £0   £4,100    
                 
  Week 12   Gate & Facilities          
      Rider Pay     £2,970    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £550    
  Total Balance   Other Costs          
  £47,343   Total Balance £0   £3,520    
                 
  Week 13   Gate & Facilities £8,325        
      Rider Pay  Leg 1     £3,515    
      Rider Pay Leg 2     £3,150    
      Insurance,Medical Cover, Stadium Upkeep     £1,100    
      Riders Travel Costs     £550    
  Total Balance   Other Costs          
  £47,353   Total Balance £8,325   £8,315    
                 
  Week 14   Gate & Facilities £7,694        
      Rider Pay     £3,320    
      Insurance,Medical Cover, Stadium Upkeep     £1,100    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £50,626   Total Balance £7,694   £4,420    
                 
  Week 15   Gate & Facilities £7,867        
      Rider Pay     £3,920    
      Insurance,Medical Cover, Stadium Upkeep     £1,100    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £53,473   Total Balance £7,867   £5,020    
                 
  Week 16   Gate & Facilities          
      Rider Pay     £2,945    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £550    
  Total Balance   Other Costs          
  £49,978   Total Balance £0   £3,495    
                 
  Week 17   Gate & Facilities £8,392        
      Rider Pay     £3,805    
      Insurance,Medical Cover, Stadium Upkeep     £1,100    
      Riders Travel Costs          
  Total Balance   Track Safety Fence Inspections and Maintenance     £300    
  £53,165   Other Costs          
      Total Balance £8,392   £5,205    
                 
  Week 18   Gate & Facilities £0        
      Rider Pay     £600    
      Insurance,Medical Cover, Stadium Upkeep     £0    
      Riders Travel Costs     £400    
  Total Balance   Pairs 4th Place £1,500        
  £53,665   Total Balance £1,500   £1,000    
                 
  Week 19   Gate & Facilities          
      Rider Pay     £3,090    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £550    
  Total Balance   Other Costs          
  £50,025   Total Balance £0   £3,640    
                 
  Week 20   Gate & Facilities £7,775        
      Rider Pay     £3,260    
      Insurance,Medical Cover, Stadium Upkeep     £1,100    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £53,441   Total Balance £7,775   £4,360    
                 
  Week 21   Gate & Facilities          
      Rider Pay     £3,310    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £550    
  Total Balance   Other Costs          
  £49,581   Total Balance £0   £3,860    
                 
  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          
  £49,581   Total Balance £0   £0    
                 
  Week 23   Gate & Facilities £7,305        
      Rider Pay     £3,310    
      Insurance,Medical Cover, Stadium Upkeep     £1,100    
      Riders Travel Costs          
  Total Balance   AL 3rd PLACE £4,000        
  £56,476   Total Balance £11,305   £4,410    
                 
  End              
      END OF SEASON FINANCES     £56,476.17    
      NSSPA BUYOUTS £6,500.00        
                 
  Total Balance              
  £50,381              
                 
        £6,500.00   £62,976.17    
                 
                 
      BREXIT TAX 20% £62,976.17        
            £12,595.23    
        STARTING FINANCES   TOTAL £50,380.94