Stephen Gardner

FALMOUTH FALCONS

                                                  Sponsored by Easy Rider Yacht Cruises

                                                                                                 Coach  Mike Butler

SQUAD RIDERS AGE      AVE 1     AVE 2     AVE 3   ASSET   NATIONALITY
 Janis Viyups  18               5.63    E/loan    Latvian
 Olle Runeberg  22               7.50    Yes    Swedish
 Olle Nyman  21      7.41      7.68     7.63    Yes    Swedish
 Theo Craven  20      5.30      7.20     6.81    Yes    English
 Dion Debbage  20      3.25      3.16     3.00    Yes    English
 Sven Svensson  23      9.16      9.33     9.10    Yes    Swedish
 Hasse Blomqvist  20      8.83      8.83     7.76    E/loan    Swedish
                 
                 
RIDER AVERAGE TOTAL    44.93     47.70    47.43        
TEAM BUILDING LIMIT   45.00     47.70    47.70        OTHER ASSETS
Kris Major  20  5.67PL            English
Jules Roux  24  5.51PL  sell           French
Donnie Reeves  19  5.15EL  F/L          English
Leigh Billington  29  6.58UL  On loan  Tilbury        NZ
Peter Doyle  26  8.48PL  sell          English
JUVENILE JAUNT RIDER                
James Knight   16  5.84            
HOME TACTICS AND LINE UP

 

 
No. Name Average Tapes 2 Mins
1  Sven Svensson  9.10  15m Top
2  Theo Craven  6.81  Top Top
3  Olle Nyman  7.63  15m Top
4  Olle Runeberg  7.50  15m Top
5  Hasse Blomqvist  7.76  15m Top
6  Dion Debbage  3.00   7
 		  7
7  Janis Viyups  5.63   6   6
  TOTAL 47.43    
  MAXIMUM TEAM BUILDING LIMIT 47.70    

 

 Heat 15
 
     Sven Svensson (unless  outscored by 4 point by two riders and next top scoring rider in the  1-5           
   
Tactical Subs
                     Sven Svensson & either Hasse Blomqvist/Olle Nyman unless another rider has scored 2+more
 
   
Reserve Replacement
                     Top reserve 12 & 14, to replace if scoring 3+ more than any rider after 3 rides
 
   
Injuries
                     T/s or top reserve whatever is available
   
Use Tactical Subs for Injuries
 Yes
 
 

 

 

 
 
 
    Reserve Replacement
                     Top reserve 12 & 14, to replace if scoring 3+ more than any rider after 3 rides
 
    Injuries
                     T/s or top reserve whatever is available
   
AWAY TACTICS AND LINE UP
 
 
No. Name Average Tapes 2 Mins
1  Sven Svensson  9.10  15m Top
2  Theo Craven  6.81  Top Top
3  Olle Nyman  7.63  15m Top
4  Olle Runeberg  7.50  15m Top
5  Hasse Blomqvist  7.76  15m Top
6  Dion Debbage  3.00   7
 		  7
7  Janis Viyups  5.63   6   6
  TOTAL 47.43    
  MAXIMUM TEAM BUILDING LIMIT 47.70    

 

Heat 15
               Sven Svensson (unless  outscored by 4 point by two riders and next top scoring rider in the 1-5    
   
Tactical Subs
                     Sven Svensson & either Hasse Blomqvist/Olle Nyman unless another rider has scored 2+more
 
   
Reserve Replacement
                     Top reserve 12 & 14, to replace if scoring 3+ more than any rider after 3 rides
 
   
Injuries
                     T/s or top reserve whatever is available
   
Use Tactical Subs for Injuries
 Yes

 

STADIUM -SUPPORTERS    
     
Stadium Name   Tremough Muga
Stadium Location   Falmouth,Cornwall
Total Capacity   1,500
Seating Capacity   1,000
Standing Capacity   500
Car Parking   250
Presentation/Centre Green   Excellent
Toilets   Excellent
Food outlets   Excellent
Bar   Excellent
Track Shop   Excellent
Sponsors Lounge   Excellent
     
STADIUM - RIDERS    
     
Track size   310 Metres
Track Surface   Grippy
Track Safety Fence   Air Fence
Track Condition   Excellent
Track Lighting   Excellent
Changing Rooms   Average
Pits   Excellent
Medical Room   Excellent
Ambulance 1   Average
Ambulance 2   None

Finances

        FALMOUTH FALCONS Opening Balance: £75,860    
                 
  Week   Item IN   OUT    
  Pre-Season   Rider Transfer Fees £0   £47,000    
      Rider Signing on Fees     £30,000    
      Ground Improvements          
      Medical Supplies     £2,500    
  Total Balance   Other Costs          
  -£3,640   Total Balance £0   £79,500    
                 
  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          
  -£3,640   Total Balance £0   £0    
                 
  Week 1   Gate & Facilities          
      Rider Pay     £5,500    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £1,400    
  Total Balance   Other Costs          
  -£10,540   Total Balance £0   £6,900    
                 
  Week 2   Gate & Facilities          
      Rider Pay     £4,875    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £1,400    
  Total Balance   Other Costs          
  -£16,815   Total Balance £0   £6,275    
                 
  Week 3   Gate & Facilities £18,533        
      Rider Pay     £5,010    
      Insurance,Medical Cover, Stadium Upkeep     £2,800    
      Riders Travel Costs          
  Total Balance   Other Costs          
  -£6,092   Total Balance £18,533   £7,810    
                 
  Week 4   Gate & Facilities £18,611        
      Rider Pay Leg 1     £4,810    
      Rider Pay Leg 2     £5,965    
      Insurance,Medical Cover, Stadium Upkeep     £2,800    
      Riders Travel Costs     £1,400    
  Total Balance   Other Costs          
  -£2,456   Total Balance £18,611   £14,975    
                 
  Week 5   Gate & Facilities          
      Rider Pay     £4,365    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £1,400    
  Total Balance   JJ Receipts £1,900        
  -£6,321   Total Balance £1,900   £5,765    
                 
  Week 6   Gate & Facilities £17,636        
      Rider Pay     £5,550    
      Insurance,Medical Cover, Stadium Upkeep     £2,800    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £2,965   Total Balance £17,636   £8,350    
                 
  Week 7   Gate & Facilities £19,369        
      Rider Pay     £5,790    
      Insurance,Medical Cover, Stadium Upkeep     £2,800    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £13,744   Total Balance £19,369   £8,590    
                 
  Week 8   Gate & Facilities          
      Rider Pay     £4,375    
      Insurance,Medical Cover          
      Riders Travel Costs     £1,400    
  Total Balance   Other Costs          
  £7,969   Total Balance £0   £5,775    
                 
  Week 9   Gate & Facilities £14,485        
      Rider Pay     £6,000    
      Insurance,Medical Cover, Stadium Upkeep     £2,800    
      Riders Travel Costs     £4,200    
  Total Balance   4TT appearance money £1,000        
  £10,453   Total Balance £15,485   £13,000    
                 
  Week 10   Gate & Facilities £17,355        
      Rider Pay     £5,355    
      Insurance,Medical Cover, Stadium Upkeep     £2,800    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £19,653   Total Balance £17,355   £8,155    
                 
  Week 11   Gate & Facilities          
      Rider Pay     £4,570    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £1,400    
  Total Balance   Other Costs          
  £13,683   Total Balance £0   £5,970    
                 
  Week 12   Gate & Facilities £17,329        
      Rider Pay     £5,405    
      Insurance,Medical Cover, Stadium Upkeep     £2,800    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £22,807   Total Balance £17,329   £8,205    
                 
  Week 13   Gate & Facilities £16,265        
      Rider Pay  Leg 1     £5,255    
      Rider Pay Leg 2     £5,690    
      Insurance,Medical Cover, Stadium Upkeep     £2,800    
      Riders Travel Costs     £1,400    
  Total Balance   3TT Hosting and Participation Fee £6,000        
  £29,927   Total Balance £22,265   £15,145    
                 
  Week 14   Gate & Facilities £14,820        
      Rider Pay     £5,050    
      Insurance,Medical Cover, Stadium Upkeep     £2,800    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £36,897   Total Balance £14,820   £7,850    
                 
  Week 15   Gate & Facilities          
      Rider Pay     £4,910    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £1,400    
  Total Balance   Other Costs          
  £30,587   Total Balance £0   £6,310    
                 
  Week 16   Gate & Facilities £14,685        
      Rider Pay     £5,980    
      Insurance,Medical Cover, Stadium Upkeep     £2,800    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £36,492   Total Balance £14,685   £8,780    
                 
  Week 17   Gate & Facilities          
      Rider Pay     £5,035    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £1,400    
  Total Balance   Track Safety Fence Inspections and Maintenance     £3,500    
  £26,557   Other Costs          
      Total Balance £0   £9,935    
                 
  Week 18   Gate & Facilities £0        
      Rider Pay     £1,350    
      Insurance,Medical Cover, Stadium Upkeep     £0    
      Riders Travel Costs     £900    
  Total Balance   Pairs Hosts £4,000        
  £28,307   Total Balance £4,000   £2,250    
                 
  Week 19   Gate & Facilities          
      Rider Pay     £3,885    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £1,400    
  Total Balance   Other Costs          
  £23,022   Total Balance £0   £5,285    
                 
  Week 20   Gate & Facilities £14,946        
      Rider Pay     £5,470    
      Insurance,Medical Cover, Stadium Upkeep     £2,800    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £29,698   Total Balance £14,946   £8,270    
                 
  Week 21   Gate & Facilities          
      Rider Pay     £4,800    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £1,400    
  Total Balance   Other Costs          
  £23,498   Total Balance £0   £6,200    
                 
  Week 22   Gate & Facilities £15,220        
      Rider Pay Leg 1     £5,480    
      Rider Pay Leg 2     £4,620    
      Insurance,Medical Cover, Stadium Upkeep     £2,800    
      Riders Travel Costs     £1,400    
  Total Balance   KO CUP Runners Up £10,000        
  £34,419   Total Balance £25,220   £14,300    
                 
  Week 23   Gate & Facilities £14,949        
      Rider Pay     £4,980    
      Insurance,Medical Cover, Stadium Upkeep     £2,800    
      Riders Travel Costs          
  Total Balance   PL 3rd PLACE, Upgrade seating by 1000 £10,000   £16,000    
  £35,588   Total Balance £24,949   £23,780    
                 
  End              
      END OF SEASON FINANCES     £35,587.59    
      NSSPA BUYOUTS £37,000.00        
                 
  Total Balance              
  £58,070              
                 
        £37,000.00   £72,587.59    
                 
                 
      BREXIT TAX 20% £72,587.59        
            £14,517.52    
        STARTING FINANCES   TOTAL £58,070.07