Terry Rigby

WESTWOOD WIZARDS

                                                       Sponsored by Eagle Insurance

                                                                           Coach    Phil Ferguson

SQUAD RIDERS AGE      AVE 1      AVE 2     AVE 3   ASSET   NATIONALITY
 Frankie Young(JJ)  16      4.76       3.48     4.55    Yes    English
 Christian Eyres  28                8.75    Yes    English
 Tyler Tannock  18            3.30     3.00    Loan    Scottish
 Glen Harmison  22      6.63       7.00     7.21    Yes    English
 Micky Spence(JJ)  16      3.92       4.64     4.08    Yes    Irish
 Jason Hoskins  18      7.13       7.41     7.85    Loan    Welsh
 Jamie Morton  30      9.47       8.67     8.33    Yes    English
                 
                 
RIDER AVERAGE TOTAL       42.50       43.95    43.77        
TEAM BUILDING LIMIT   42.50       45.00    45.00        
                 
OTHER ASSETS                
Carlos Goody 21  5.85  F/L          English
Ronnie Flanagan 24  6.54  On loan  Newmarket        Irish
James Rymel 29  7.29  F/L          English
JUVENILE JAUNT RIDER                
Craig Coates 14   3.00            
HOME TACTICS AND LINE UP
 
No. Name Average Tapes 2 Mins
1  Christian Eyres  8.75  15m Top
2  Frankie Young  4.55  Top Top
3  Jason Hoskins  7.85  15m Top
4  Glen Harmison  7.21  Top Top
5  Jamie Morton  8.33  15m Top
6  Tyler Tannock  3.00   7
 		  7
7  Micky Spence  4.08   6   6
  TOTAL 43.77    
  MAXIMUM TEAM BUILDING LIMIT 45.00    

 

Heat 15
                     Top 2 scorers
   
Tactical Subs
                     Top scoring rider available 1,5,4,3,2 top reserve if higher scorer than rider 2
 
   
Reserve Replacement
                     Top reserve 12 & 14
 
   
Injuries
                     T/s or Top reserve whichever is available
   
Use Tactical Subs for Injuries
 Yes
   

 

 

 

 

AWAY TACTICS AND LINE UP
 
No. Name Average Tapes 2 Mins
1  Christian Eyres  8.75  15m  Top
2  Frankie Young  4.55  Top  Top
3  Jason Hoskins  7.85  15m  Top
4  Glen Harmison  7.21  Top  Top
5  Jamie Morton  8.33  15m  Top
6  Tyler Tannock  3.00   7   7
7  Micky Spence  4.08   6   6
  TOTAL 43.77    
  MAXIMUM TEAM BUILDING LIMIT 45.00    

 

Heat 15                           

 

 Top 2 scorers

Tactical Subs           
 		 Top scoring rider available 1,5,4,3,2 top reserve if higher scorer than rider 2
   
   
Reserve Replacement  Top reserve 12 & 14
   
Injuries  T/s or Top reserve whichever is available
   
Use Tactical Subs for Injuries
Yes
STADIUM -SUPPORTERS    
     
Stadium Name   Thanet Arena
Stadium Location   Broadstairs,Kent
Total Capacity   1,250
Seating Capacity   750
Standing Capacity   500
Car Parking   250
Presentation/Centre Green   Excellent
Toilets   Excellent
Food outlets   Excellent
Bar   Excellent
Track Shop   Excellent
Sponsors Lounge   None
     
STADIUM - RIDERS    
     
Track size   335 Metres
Track Surface   Grippy
Track Safety Fence   Air Fence
Track Condition   Excellent
Track Lighting   Average
Changing Rooms   Average
Pits   Average
Medical Room   Average
Ambulance 1   Average
Ambulance 2   None

Finances

        WESTWOOD WIZARDS Opening Balance: £45,535    
                 
  Week   Item IN   OUT    
  Pre-Season   Rider Transfer Fees £12,000   £21,500    
      Rider Signing on Fees     £26,000    
      Ground Improvements          
      Medical Supplies     £1,500    
  Total Balance   Other Costs          
  £8,535   Total Balance £12,000   £49,000    
                 
  Week 0   Gate & Facilities £8,479        
      Rider Pay Leg 1     £3,245    
      Rider Pay Leg 2     £2,755    
      Insurance,Medical Cover, Stadium Upkeep     £1,100    
      Riders Travel Costs     £550    
  Total Balance   Other Costs          
  £9,364   Total Balance £8,479   £7,650    
                 
  Week 1   Gate & Facilities          
      Rider Pay     £3,095    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £550    
  Total Balance   Other Costs          
  £5,719   Total Balance £0   £3,645    
                 
  Week 2   Gate & Facilities £7,863        
      Rider Pay     £3,100    
      Insurance,Medical Cover, Stadium Upkeep     £1,100    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £9,382   Total Balance £7,863   £4,200    
                 
  Week 3   Gate & Facilities          
      Rider Pay     £3,025    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £550    
  Total Balance   JJ Receipts £1,894        
  £7,701   Total Balance £1,894   £3,575    
                 
  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   Other Costs          
  £7,701   Total Balance £0   £0    
                 
  Week 5   Gate & Facilities £8,429        
      Rider Pay     £3,265    
      Insurance,Medical Cover, Stadium Upkeep     £1,100    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £11,765   Total Balance £8,429   £4,365    
                 
  Week 6   Gate & Facilities £9,034        
      Rider Pay     £3,385    
      Insurance,Medical Cover, Stadium Upkeep     £1,100    
      Riders Travel Costs          
  Total Balance   Other Costs     £2,000    
  £14,314   Total Balance £9,034   £6,485    
                 
  Week 7   Gate & Facilities          
      Rider Pay     £2,700    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £550    
  Total Balance   Other Costs          
  £11,064   Total Balance £0   £3,250    
                 
  Week 8   Gate & Facilities £7,272        
      Rider Pay     £3,015    
      Insurance,Medical Cover     £1,100    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £14,221   Total Balance £7,272   £4,115    
                 
  Week 9   Gate & Facilities £8,697        
      Rider Pay     £2,000    
      Insurance,Medical Cover, Stadium Upkeep     £1,100    
      Riders Travel Costs     £1,650    
  Total Balance   4TT Appearance Money £1,000        
  £19,168   Total Balance £9,697   £4,750    
                 
  Week 10   Gate & Facilities          
      Rider Pay     £2,810    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £550    
  Total Balance   Other Costs          
  £15,808   Total Balance £0   £3,360    
                 
  Week 11   Gate & Facilities          
      Rider Pay     £2,455    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £550    
  Total Balance   Other Costs          
  £12,803   Total Balance £0   £3,005    
                 
  Week 12   Gate & Facilities £7,930        
      Rider Pay     £3,195    
      Insurance,Medical Cover, Stadium Upkeep     £1,100    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £16,438   Total Balance £7,930   w    
                 
  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        
  £16,213   Total Balance £1,000   £1,225    
                 
  Week 14   Gate & Facilities          
      Rider Pay     £2,830    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £550    
  Total Balance   Other Costs          
  £12,833   Total Balance £0   £3,380    
                 
  Week 15   Gate & Facilities £8,422        
      Rider Pay     £3,755    
      Insurance,Medical Cover, Stadium Upkeep     £1,100    
      Riders Travel Costs          
  Total Balance   JJ Receipts / loan fee for Flanagan £3,893        
  £20,293   Total Balance £12,315   £4,855    
                 
  Week 16   Gate & Facilities          
      Rider Pay     £3,100    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £550    
  Total Balance   Other Costs          
  £16,643   Total Balance £0   £3,650    
                 
  Week 17   Gate & Facilities          
      Rider Pay     £3,200    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £550    
  Total Balance   Track Safety Fence Inspections and Maintenance     £200    
  £15,693   LRC Hosts £3,000        
      Total Balance £3,000   £3,950    
                 
  Week 18   Gate & Facilities £0        
      Rider Pay     £600    
      Insurance,Medical Cover, Stadium Upkeep     £0    
      Riders Travel Costs     £400    
  Total Balance   Other Costs          
  £14,693   Total Balance £0   £1,000    
                 
  Week 19   Gate & Facilities £7,932        
      Rider Pay     £2,960    
      Insurance,Medical Cover, Stadium Upkeep     £1,100    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £18,564   Total Balance £7,932   £4,060    
                 
  Week 20   Gate & Facilities          
      Rider Pay     £3,320    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £550    
  Total Balance   Other Costs          
  £14,694   Total Balance £0   £3,870    
                 
  Week 21   Gate & Facilities £7,274        
      Rider Pay     £2,900    
      Insurance,Medical Cover, Stadium Upkeep     £1,100    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £17,968   Total Balance £7,274   £4,000    
                 
  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          
  £17,968   Total Balance £0   £0    
                 
  Week 23   Gate & Facilities £7,145        
      Rider Pay     £3,010    
      Insurance,Medical Cover, Stadium Upkeep     £1,100    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £21,003   Total Balance £7,145   £4,110    
                 
  End              
      END OF SEASON FINANCES     £21,002.94    
      NSSPA BUYOUTS £12,500.00        
                 
  Total Balance              
  £26,802              
                 
        £12,500.00   £33,502.94    
                 
                 
      BREXIT TAX 20% £33,502.94        
            £6,700.59    
        STARTING FINANCES   TOTAL £26,802.36