Liam Elder

TILBURY DOCKERS

                                                      Sponsored by Tilbury Motors

                                                                         Coach  Oliver Ortiz

SQUAD RIDERS AGE      AVE 1      AVE 2     AVE 3   ASSET   NATIONALITY
Bart Williamson  20      6.33      6.17     6.33    Yes   NZ
Vladislav Akumbaev  22      6.05      7.71     7.10    Yes   Russian
Dalibor Buri  26           5.76     5.76   Loan   Slovakian
Dominik Witoszek  21      4.42      5.92     5.53    Yes   Polish
Liam Reay  26      9.91      9.10     9.87    Yes   English
Lennart Levin  24      8.15      6.08     5.55   Loan   Swedish
Leigh Billington  29      4.49      4.49     6.58   Loan   NZ
                 
                 
RIDER AVERAGE TOTAL    44.92     45.23    46.72        
TEAM BUILDING LIMIT   45.00     45.23    46.72        
                 
OTHER ASSETS                
Jon Nysted  22  5.76  Sell          Eng/Swedish
Russell Genz  19  4.09E L  On loan  Workington        English
Chris Ford  16  4.98AL  On loan  Estuary        English
JUVENILE JAUNT RIDER                
Danny Davenport 15  3.00            
HOME TACTICS AND LINE UP
 
No. Name Average Tapes 2 Mins
1  Liam Reay  9.87  15m Top
2  Dalibor Buri  5.76  Top Top
3  Bart Williamson  6.33  Top Top
4  Leigh Billiington  6.58  Top Top
5  Vladislav Akumbaev  7.10  15m Top
6  Lennart Levin  5.55   7
 		  7
7  Dominik Witosek  5.53   6   6
  TOTAL 46.72    
  MAXIMUM TEAM BUILDING LIMIT 46.72    

 

Heat 15
                     Top 2 scorers(no reserves)
   
Tactical Subs
                     Highest for lowest
 
   
Reserve Replacement
                     Top reserve 12 & 14
 
   
Injuries
                     T/s or top reserve
   
Use Tactical Subs for Injuries
 Yes
   

 

 

 

 

AWAY TACTICS AND LINE UP
 
No. Name Average Tapes 2 Mins
1  Liam Reay  9.87  15m  Top
2  Dalibor Buri  5.76  Top  Top
3  Bart Williamson  6.33  Top  Top
4  Leigh Billiington  6.58  Top  Top
5  Vladislav Akumbaev  7.10  15m  Top
6  Lennart Levin  5.55   7   7
7  Dominik Witosek  5.53   6   6
  TOTAL 46.72    
  MAXIMUM TEAM BUILDING LIMIT 46.72    

 

Heat 15

 

 Top 2 scorers(no reserves)

Tactical Subs  Highest for lowest
   
   
Reserve Replacement  Top reserve 12 & 14
   
Injuries  T/s or top reserve
   
Use Tactical Subs for Injuries
Yes
STADIUM -SUPPORTERS    
     
Stadium Name   Dunlop Road Raceway
Stadium Location   Thurrock,Essex
Total Capacity   2,250
Seating Capacity   1000
Standing Capacity   1250
Car Parking   250
Presentation/Centre Green   Excellent
Toilets   Excellent
Food outlets   Excellent
Bar   Excellent
Track Shop   Excellent
Sponsors Lounge   None
     
STADIUM - RIDERS    
     
Track size   400 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   Average
Ambulance 2   None

Finances

      TILBURY DOCKERS Opening Balance: £132,054    
                 
  Week   Item IN   OUT    
  Pre-Season   Rider Transfer Fees £2,000   £55,000    
      Rider Signing on Fees     £57,500    
      Ground Improvements          
      Medical Supplies     £3,000    
  Total Balance   Other Costs          
  £18,554   Total Balance £2,000   £115,500    
                 
  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          
  £18,554   Total Balance £0   £0    
                 
  Week 1   Gate & Facilities £34,934        
      Rider Pay     £10,530    
      Insurance,Medical Cover, Stadium Upkeep     £5,600    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £37,358   Total Balance £34,934   £16,130    
                 
  Week 2   Gate & Facilities          
      Rider Pay     £9,505    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £2,800    
  Total Balance   Other Costs          
  £25,053   Total Balance £0   £12,305    
                 
  Week 3   Gate & Facilities          
      Rider Pay     £9,220    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £2,800    
  Total Balance   Other Costs          
  £13,033   Total Balance £0   £12,020    
                 
  Week 4   Gate & Facilities £32,430        
      Rider Pay Leg 1     £11,520    
      Rider Pay Leg 2     £8,230    
      Insurance,Medical Cover, Stadium Upkeep     £5,600    
      Riders Travel Costs     £2,800    
  Total Balance   Other Costs          
  £17,314   Total Balance £32,430   £28,150    
                 
  Week 5   Gate & Facilities £35,214        
      Rider Pay     £10,185    
      Insurance,Medical Cover, Stadium Upkeep     £5,600    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £36,743   Total Balance £35,214   £15,785    
                 
  Week 6   Gate & Facilities          
      Rider Pay     £7,175    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £2,800    
  Total Balance   Coaching for Witoszek     £3,500    
  £23,268   Total Balance £0   £13,475    
                 
  Week 7   Gate & Facilities £30,449        
      Rider Pay     £10,890    
      Insurance,Medical Cover, Stadium Upkeep     £5,600    
      Riders Travel Costs          
  Total Balance   Coaching for Nysted     £3,500    
  £33,727   Total Balance £30,449   £19,990    
                 
  Week 8   Gate & Facilities          
      Rider Pay     £7,750    
      Insurance,Medical Cover          
      Riders Travel Costs     £2,800    
  Total Balance   Other Costs          
  £23,177   Total Balance £0   £10,550    
                 
  Week 9   Gate & Facilities £23,799        
      Rider Pay     £8,000    
      Insurance,Medical Cover, Stadium Upkeep     £5,600    
      Riders Travel Costs     £8,400    
  Total Balance   4TT Appearance Money £1,000        
  £25,976   Total Balance £24,799   £22,000    
                 
  Week 10   Gate & Facilities          
      Rider Pay     £8,160    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £2,800    
  Total Balance   Other Costs          
  £15,016   Total Balance £0   £10,960    
                 
  Week 11   Gate & Facilities £32,717        
      Rider Pay     £9,605    
      Insurance,Medical Cover, Stadium Upkeep     £5,600    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £32,529   Total Balance £32,717   £15,205    
                     
  Week 12   Gate & Facilities          
      Rider Pay     £8,670    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £2,800    
  Total Balance   Other Costs          
  £21,059   Total Balance £0   £11,470    
                 
  Week 13   Gate & Facilities £35,269        
      Rider Pay  Leg 1     £10,435    
      Rider Pay Leg 2     £9,165    
      Insurance,Medical Cover, Stadium Upkeep     £5,600    
      Riders Travel Costs     £2,800    
  Total Balance   Hosting 3TT £5,000        
  £33,328   Total Balance £40,269   £28,000    
                 
  Week 14   Gate & Facilities £35,262        
      Rider Pay     £10,350    
      Insurance,Medical Cover, Stadium Upkeep     £5,600    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £52,640   Total Balance £35,262   £15,950    
                 
  Week 15   Gate & Facilities £30,414        
      Rider Pay     £10,135    
      Insurance,Medical Cover, Stadium Upkeep     £5,600    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £67,318   Total Balance £30,414   £15,735    
                 
  Week 16   Gate & Facilities          
      Rider Pay     £8,730    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £2,800    
  Total Balance   Other Costs          
  £66,788   Total Balance £0   £11,530    
                 
  Week 17   Gate & Facilities £31,077        
      Rider Pay     £9,655    
      Insurance,Medical Cover, Stadium Upkeep     £5,600    
      Riders Travel Costs          
  Total Balance   Track Safety Fence Inspections and Maintenance     £4,500    
  £66,455   Other Costs          
      Total Balance £31,077   £19,755    
                 
  Week 18   Gate & Facilities £0        
      Rider Pay     £1,800    
      Insurance,Medical Cover, Stadium Upkeep     £0    
      Riders Travel Costs     £1,200    
  Total Balance   Other Costs          
  £63,455   Total Balance £0   FALSE    
                 
  Week 19   Gate & Facilities          
      Rider Pay     £8,560    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £2,800    
  Total Balance   Other Costs          
  £52,095   Total Balance £0   £11,360    
                 
  Week 20   Gate & Facilities £33,210        
      Rider Pay     £10,465    
      Insurance,Medical Cover, Stadium Upkeep     £5,600    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £69,241   Total Balance £33,210   £16,065    
                 
  Week 21   Gate & Facilities £30,823        
      Rider Pay     £9,530    
      Insurance,Medical Cover, Stadium Upkeep     £5,600    
      Riders Travel Costs          
  Total Balance   Other Costs          
  £84,934   Total Balance £30,823   £15,130    
                 
  Week 22   Gate & Facilities £32,911        
      Rider Pay Leg 1     £9,215    
      Rider Pay Leg 2     £10,150    
      Insurance,Medical Cover, Stadium Upkeep     £5,600    
      Riders Travel Costs     £2,800    
  Total Balance   KO Cup WINNERS £18,000        
  £108,080   Total Balance £50,911   £27,765    
                 
  Week 23   Gate & Facilities          
      Rider Pay     £8,790    
      Insurance,Medical Cover, Stadium Upkeep          
      Riders Travel Costs     £2,800    
  Total Balance   UL 4th PLACE £4,000        
  £100,490   Total Balance £4,000   £11,590    
                 
  End              
      END OF SEASON FINANCES     £100,490.25    
      NSSPA BUYOUTS £4,000.00        
                 
  Total Balance              
  £83,592              
                 
        £4,000.00   £104,490.25    
                 
                 
      BREXIT TAX 20% £104,490.25        
            £20,898.05    
        STARTING FINANCES   TOTAL £83,592.20