Steve Hayes

CANVEY ISLAND CASTAWAYS

Sponsored by Rocky Shaws Surf Shop

                                                                         Coach  Owen Starkey

SQUAD RIDERS AGE      AVE 1     AVE 2     AVE 3   ASSET   NATIONALITY
 Charlie Noone  19      5.06      5.19     5.52    Yes    English
 Steven McDonald  27      6.29      5.24     5.41    Loan    Scottish
 Rhodri Szczygiel  20      4.77      8.63     6.88    Yes    Welsh/Polish
 Mateo Reyes  17      4.73      4.73     5.24    Yes    American
 Johannes Flood  22      8.80      8.77     8.52    Yes    Swedish
 David Charlton  33      8.23      6.67     7.55    Yes    English
 Zolton Benko  22      6.71      6.71     6.97    Loan    Hungarian
                 
                 
RIDER AVERAGE TOTAL    44.59     45.94    46.09        
TEAM BUILDING LIMIT   45.00     45.94    46.09        
                 
OTHER ASSETS                
 Rafal Narozny  24  7.71UL  On loan  Tunstall        Polish
 Dale Hawkins  21  4.73PL  Sell          English
                 
JUVENILE JAUNT RIDER                
Taylor Crowe  16  4.88            
HOME TACTICS AND LINE UP
 
No. Name Average Tapes 2 Mins
1  Johannes Flood  8.52  15m Top
2  Charlie Noone  5.52  Top Top
3  Zoltan Benko  6.97  15m Top
4  Rhodri Szczygiel  6.88  15m Top
5  David Charlton  7.55  15m Top
6  Steven McDonald  5.41   7
 		  7
7  Mateo Rayes  5.24   6   6
  TOTAL 46.09    
  MAXIMUM TEAM BUILDING LIMIT 46.09    

 

Heat 15
                     Top 2 scorers 1-5
   
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  Johannes Flood  8.52  15m  Top
2  Charlie Noone  5.52  Top  Top
3  Zoltan Benko  6.97  15m  Top
4  Rhodri Szczygiel  6.88  15m  Top
5  David Charlton  7.55  15m  Top
6  Steven McDonald  5.41   7   7
7  Mateo Rayes  5.24   6   6
  TOTAL 46.09    
  MAXIMUM TEAM BUILDING LIMIT 46.09    

 

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   Wilkinson Field
Stadium Location   Canvey Island,Essex
Total Capacity   2,000
Seating Capacity   1,250
Standing Capacity   750
Car Parking   300
Presentation/Centre Green   Excellent
Toilets   Excellent
Food outlets   Excellent
Bar   Excellent
Track Shop   Excellent
Sponsors Lounge   None
     
STADIUM - RIDERS    
     
Track size   300 Metres
Track Surface   Slick
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

        CANVEY ISLAND CASTAWAYS Opening Balance: £86,543    
                 
  Week   Item IN   OUT    
  Pre-Season   Rider Transfer Fees £5,000   £26,500    
      Rider Signing on Fees     £42,500    
      Ground Improvements          
      Medical Supplies     £2,500    
  Total Balance   Stadia Upgrades TS / PG to exc     £9,000    
  £11,043   Total Balance £5,000   £80,500    
                 
  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          
  £11,043   Total Balance £0   £0    
                 
  Week 1   Gate & Facilities          
      Rider Pay     £4,890    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £1,400    
  Total Balance   Other Costs          
  £4,753   Total Balance £0   £6,290    
                 
  Week 2   Gate & Facilities £17,790        
      Rider Pay     £6,490    
      Insurance,Medical Cover, Stadium Upkeep     £2,800    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £13,253   Total Balance £17,790   £9,290    
                 
  Week 3   Gate & Facilities £17,629        
      Rider Pay     £5,400    
      Insurance,Medical Cover, Stadium Upkeep     £2,800    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £22,682   Total Balance £17,629   £8,200    
                 
  Week 4   Gate & Facilities £37,758        
      Rider Pay Leg 1     £5,505    
      Rider Pay Leg 2     £5,865    
      Insurance,Medical Cover, Stadium Upkeep     £5,600    
      Riders Travel Costs     £1,400    
  Total Balance   Other Costs          
  £42,070   Total Balance £37,758   £18,370    
                 
  Week 5   Gate & Facilities          
      Rider Pay     £5,825    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £1,400    
  Total Balance   Other Costs          
  £34,845   Total Balance £0   £7,225    
                 
  Week 6   Gate & Facilities £19,747        
      Rider Pay     £6,350    
      Insurance,Medical Cover, Stadium Upkeep     £2,800    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £45,442   Total Balance £19,747   £9,150    
                 
  Week 7   Gate & Facilities          
      Rider Pay     £4,780    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £1,400    
  Total Balance   Other Costs          
  £39,262   Total Balance £0   £6,180    
                 
  Week 8   Gate & Facilities £17,343        
      Rider Pay     £5,765    
      Insurance,Medical Cover     £2,800    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £48,040   Total Balance £17,343   £8,565    
                 
  Week 9   Gate & Facilities £14,136        
      Rider Pay     £6,000    
      Insurance,Medical Cover, Stadium Upkeep     £2,800    
      Riders Travel Costs     £4,200    
  Total Balance   JJ Receipts / 4TT appearance money £2,898        
  £52,074   Total Balance £17,034   £13,000    
                 
  Week 10   Gate & Facilities          
      Rider Pay     £4,870    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £1,400    
  Total Balance   Other Costs          
  £45,804   Total Balance £0   £6,270    
                 
  Week 11   Gate & Facilities £17,786        
      Rider Pay     £6,570    
      Insurance,Medical Cover, Stadium Upkeep     £2,800    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £54,219   Total Balance £17,786   £9,370    
                 
  Week 12   Gate & Facilities £18,457        
      Rider Pay     £5,975    
      Insurance,Medical Cover, Stadium Upkeep     £2,800    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £63,901   Total Balance £18,457   £8,775    
                 
  Week 13   Gate & Facilities £0        
      Rider Pay  Leg 1     £1,125    
      Rider Pay Leg 2     £0    
      Insurance,Medical Cover, Stadium Upkeep     £0    
      Riders Travel Costs     £900    
  Total Balance   3TT Fee £1,000        
  £62,876   Total Balance £1,000   £2,025    
                 
  Week 14   Gate & Facilities          
      Rider Pay     £5,495    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £1,400    
  Total Balance   Other Costs          
  £55,981   Total Balance £0   £6,895    
                 
  Week 15   Gate & Facilities          
      Rider Pay     £5,335    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £1,400    
  Total Balance   Other Costs          
  £49,246   Total Balance £0   £6,735    
                 
  Week 16   Gate & Facilities £17,270        
      Rider Pay     £5,810    
      Insurance,Medical Cover, Stadium Upkeep     £2,800    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £57,906   Total Balance £17,270   £8,610    
                 
  Week 17   Gate & Facilities          
      Rider Pay     £5,695    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £1,400    
  Total Balance   Track Safety Fence Inspections and Maintenance     £3,500    
  £47,311   Other Costs          
      Total Balance £0   £10,595    
                 
  Week 18   Gate & Facilities £0        
      Rider Pay     £1,350    
      Insurance,Medical Cover, Stadium Upkeep     £0    
      Riders Travel Costs     £900    
  Total Balance   Pairs 3rd Place £4,000        
  £49,061   Total Balance £4,000   £2,250    
                 
  Week 19   Gate & Facilities £20,710        
      Rider Pay     £6,280    
      Insurance,Medical Cover, Stadium Upkeep     £2,800    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £60,691   Total Balance £20,710   ssssssss    
                 
  Week 20   Gate & Facilities          
      Rider Pay     £5,250    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £1,400    
  Total Balance   Other Costs          
  £54,041   Total Balance £0   £6,650    
                 
  Week 21   Gate & Facilities £17,854        
      Rider Pay     £5,285    
      Insurance,Medical Cover, Stadium Upkeep     £2,800    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £63,810   Total Balance £17,854   £8,085    
                 
  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          
  £63,810   Total Balance £0   £0    
                 
  Week 23   Gate & Facilities          
      Rider Pay     £5,285    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £1,400    
  Total Balance   Other Costs          
  £57,125   Total Balance £0   £6,685    
                 
  End              
      END OF SEASON FINANCES     £57,124.81    
      NSSPA BUYOUTS £6,500.00        
                 
  Total Balance              
  £50,900              
                 
        £6,500.00   £63,624.81    
                 
                 
      BREXIT TAX 20% £63,624.81        
            £12,724.96    
        STARTING FINANCES   TOTAL £50,899.85