| CKA ACCOUNTS | |||||||||||||||||||||
| Description | Date of Issue | Ref | BANK IN Money banked | BANK OUT Payments | Bank Balance £ | U14 NL fees | Academies/ Tournaments income | Academies / Tournaments CRC | U14 NL CRC | Junior IA income | U19 IA income | CKA fees | Senior IA income | Senior IA CRC | Masters CRC | Masters CRC | Check | ||||
| Balance 26th June 2017 | 4,252.43 | 140.00 | |||||||||||||||||||
| Junior tournament 13/5 - Vikings | 14-Jul | 15 | 4,267.43 | ||||||||||||||||||
| U14 medals - reimbursement | 14-Jul | 51.75 | 4,215.68 | ||||||||||||||||||
| CRC Hall Hire | 17-Jul | 208 | 4,007.68 | ||||||||||||||||||
| CRC Hall Hire | 17-Jul | 286 | 3,721.68 | ||||||||||||||||||
| CRC Hall Hire | 17-Jul | 208 | 3,513.68 | ||||||||||||||||||
| transfer in error | 17-Jul | 9 | 3,522.68 | ||||||||||||||||||
| Correction of error | 20-Jul | 9 | 3,513.68 | ||||||||||||||||||
| Harrow Vultrix U14NL 17/18 | 11-Aug | 140 | 3,653.68 | 140.00 | 0.00 | ||||||||||||||||
| Junior tournament 11/3 - Milton Road | 25-Aug | 24 | 3,677.68 | ||||||||||||||||||
| Junior tournament 11/3 - Vikings | 29-Aug | 9 | 3,686.68 | ||||||||||||||||||
| 3,686.68 | |||||||||||||||||||||
| CKA Shield Engraving | 29-Aug | 15 | 3,671.68 | ||||||||||||||||||
| Junior tournament 11/3 - Tigers | 05-Sep | 18 | 3,689.68 | ||||||||||||||||||
| Referee theory test CRC Hall hire | 06-Sep | 24 | 3,665.68 | ||||||||||||||||||
| Junior tournament 11/3 – Phoenix | 06-Sep | 24 | 3,689.68 | ||||||||||||||||||
| CRC Hall hire | 20-Sep | 78 | 3,611.68 | ||||||||||||||||||
| CRC Hall hire | 22-Sep | 208 | 3,403.68 | ||||||||||||||||||
| SERL Refund to Norwich ICE | 27-Sep | 12.29 | 3,391.39 | ||||||||||||||||||
| Starting Balance 30th September 2017 | 3,391.39 | ||||||||||||||||||||
| U14 NL - Milton Keynes | 04-Oct | 126 | 3,517.39 | 126.00 | 0.00 | ||||||||||||||||
| U14 NL - Tigers | 06-Oct | 181 | 3,698.39 | 181.00 | 0.00 | ||||||||||||||||
| U14 NL - Norwich Dragons | 09-Oct | 126 | 3,824.39 | 126.00 | 0.00 | ||||||||||||||||
| CRC Hall Hire | 16-Oct | 81.9 | 3,742.49 | 81.90 | 0.00 | ||||||||||||||||
| Junior Tournament 14 Oct - Phoenix | 23-Oct | 13.65 | 3,756.14 | 13.65 | 0.00 | ||||||||||||||||
| Junior Tournament 14 Oct - Tigers | 31-Oct | 13.65 | 3,769.79 | 13.65 | 0.00 | ||||||||||||||||
| 3,769.79 | |||||||||||||||||||||
| EKA Affiliation fee | 07-Nov | 120 | 3,649.79 | ||||||||||||||||||
| U19 Inter Area Entry Fee | 13-Nov | 95 | 3,554.79 | ||||||||||||||||||
| Bursary to Phoenix for Coaching CPD day | 20-Nov | 30 | 3,524.79 | ||||||||||||||||||
| Transfer from old CKA account | 30-Nov | 22.8 | 3,547.59 | ||||||||||||||||||
| 3,547.59 | |||||||||||||||||||||
| Junior Tournament 14 Oct 17 - Vikings | 01-Dec | 13.65 | 3,561.24 | 13.65 | 0.00 | ||||||||||||||||
| Payment for Safeguarding course for M Wilson | 04-Dec | 40 | 3,521.24 | ||||||||||||||||||
| CRC Hall hire | 04-Dec | 218.4 | 3,302.84 | 54.60 | 163.80 | 0.00 | |||||||||||||||
| Payment from Liv for U19 Inter Area | 04-Dec | 40 | 3,342.84 | 40.00 | 0.00 | ||||||||||||||||
| Junior Tournament 9 Dec 17 - Cottenham (overpaid by £2.80) | 11-Dec | 21 | 3,363.84 | 21.00 | 0.00 | ||||||||||||||||
| Tigers U19 - 2nd Dec | 13-Dec | 50 | 3,413.84 | 50.00 | 0.00 | ||||||||||||||||
| CKA fees - Tigers | 13-Dec | 70 | 3,483.84 | 70.00 | 0.00 | ||||||||||||||||
| CKA fees - Phoenix | 15-Dec | 55 | 3,538.84 | 55.00 | 0.00 | ||||||||||||||||
| CKA fees - Uni | 18-Dec | 40 | 3,578.84 | 40.00 | 0.00 | ||||||||||||||||
| CKA fees - Vikings | 20-Dec | 55 | 3,633.84 | 55.00 | 0.00 | ||||||||||||||||
| Academy and U19 | 27-Dec | 194.5 | 3,828.34 | 194.50 | 0.00 | ||||||||||||||||
| Academy and U19 | 27-Dec | 18 | 3,846.34 | 18.00 | 0.00 | ||||||||||||||||
| 3,846.34 | |||||||||||||||||||||
| EKA Junior Inter Area entry fee | 10-Jan | 785 | 3,061.34 | ||||||||||||||||||
| Junior Tournament 9 Dec 17 - Phoenix | 29-Jan | 11.7 | 3,073.04 | 11.70 | 0.00 | ||||||||||||||||
| 3,073.04 | |||||||||||||||||||||
| Vikings Ref Fine | 05-Feb | 10 | 3,083.04 | ||||||||||||||||||
| Junior Tournament 9 Dec 17 - Milton Rd - £13.65 | 05-Feb | 3,083.04 | 13.65 | ||||||||||||||||||
| Junior Inter-Area 21 Jan - Milton Rd - £65 | 05-Feb | 78.65 | 3,161.69 | 65.00 | 0.00 | ||||||||||||||||
| Junior Inter-Area 21 Jan - Tigers | 05-Feb | 312 | 3,473.69 | 312.00 | 0.00 | ||||||||||||||||
| Senior Development - 3 Feb | 05-Feb | 33 | 3,506.69 | 33.00 | 0.00 | ||||||||||||||||
| Junior Tournament 13 Jan 18 - Cottenham | 06-Feb | 13.58 | 3,520.27 | 13.58 | 0.00 | ||||||||||||||||
| Junior Tournament 13 Jan 18 - Phoenix | 06-Feb | 13.65 | 3,533.92 | 13.65 | 0.00 | ||||||||||||||||
| Junior Tournament 13 Jan 18 - Tigers | 06-Feb | 34.58 | 3,568.50 | 34.58 | 0.00 | ||||||||||||||||
| Junior Inter-Area 21 Jan - Phoenix | 06-Feb | 91 | 3,659.50 | 91.00 | 0.00 | ||||||||||||||||
| CRC hall hire | 07-Feb | 218.4 | 3,441.10 | 81.90 | 136.50 | 0.00 | |||||||||||||||
| Junior Tournament 9 Dec 17 - Tigers | 07-Feb | 30.45 | 3,471.55 | 30.45 | 0.00 | ||||||||||||||||
| Junior Tournament 9 Dec 17 - Vikings - £13.65 | 13-Feb | 3,471.55 | 13.65 | ||||||||||||||||||
| Junior Inter-Area 21 Jan - Vikings- £65 | 13-Feb | 78.65 | 3,550.20 | 65.00 | 0.00 | ||||||||||||||||
| Ref Fine - Tigers | 14-Feb | 10 | 3,560.20 | ||||||||||||||||||
| Refund to Harrow Vultrix re U14NL overpayment | 15-Feb | 154 | 3,406.20 | ||||||||||||||||||
| Junior Tournament 11 Mar 17 - Tigers | 23-Feb | 42 | 3,448.20 | ||||||||||||||||||
| Junior Tournament 9 Dec 17 - City - £25.45 | 27-Feb | 3,448.20 | 25.45 | ||||||||||||||||||
| Junior Tournament 13 Jan 18 - City £30.94 | 27-Feb | 3,448.20 | 30.94 | ||||||||||||||||||
| Junior Tournament 11 Mar 17 - City - £42 | 27-Feb | 3,448.20 | |||||||||||||||||||
| Junior Inter-Area 21 Jan - City - £312 | 27-Feb | 3,448.20 | 312.00 | ||||||||||||||||||
| U14 NL - City - £181 | 27-Feb | 3,448.20 | 181.00 | ||||||||||||||||||
| CKA fees - City - £85 | 27-Feb | 676.39 | 4,124.59 | 85.00 | 0.00 | ||||||||||||||||
| 4,124.59 | |||||||||||||||||||||
| CRC hall hire | 19-Mar | 354.9 | 3,769.69 | 191.10 | 163.80 | 0.00 | |||||||||||||||
| Senior Development - 17 Mar | 19-Mar | 42 | 3,811.69 | 42.00 | 0.00 | ||||||||||||||||
| CRC hall hire | 26-Mar | 191 | 3,620.69 | 191.00 | 0.00 | ||||||||||||||||
| CRC hall hire | 26-Mar | 273 | 3,347.69 | 81.90 | 163.80 | 27.30 | 0.00 | ||||||||||||||
| Junior Tournament 9 Dec 17 - Vikings | 27-Mar | 11.7 | 3,359.39 | 11.70 | 0.00 | ||||||||||||||||
| 3,359.39 | |||||||||||||||||||||
| Liv Harcourt - printing Certificates for Schools Comp | 03-Apr | 47.34 | 3,312.05 | ||||||||||||||||||
| U14 NL - Vikings - 181 | 10-Apr | 3,312.05 | 181.00 | ||||||||||||||||||
| Vikings Ref fine - 45 | 10-Apr | 226 | 3,538.05 | ||||||||||||||||||
| P Morton reimburse for U14 NL trophy engraving | 11-Apr | 78.2 | 3,459.85 | ||||||||||||||||||
| Senior Development inc Masters Tournament | 16-Apr | 102 | 3,561.85 | 12.00 | 90.00 | 0.00 | |||||||||||||||
| Junior Tournament 10 Mar 2018 - Cottenham (paid in by Tigers) | 17-Apr | 13.65 | 3,575.50 | 13.65 | |||||||||||||||||
| Junior Tournament 10 Mar 2018 - Tigers | 17-Apr | 22.23 | 3,597.73 | 22.23 | |||||||||||||||||
| Junior Tournament 10 Mar 2018 - Phoenix U9 pd by Tigers | 17-Apr | 1.95 | 3,599.68 | 1.95 | |||||||||||||||||
| CRC Hall hire | 18-Apr | 382.2 | 3,217.48 | 191.10 | 163.80 | 27.30 | 0.00 | ||||||||||||||
| EKA Senior Inter-area entry fee | 25-Apr | 150 | 3,067.48 | ||||||||||||||||||
| Academy income | 27-Apr | 327.5 | 3,394.98 | 327.50 | 0.00 | ||||||||||||||||
| Junior Tournament 10 Mar 2018 - Phoenix U11 (U9 pd by Tigers) | 30-Apr | 16.38 | 3,411.36 | 16.38 | 0.00 | ||||||||||||||||
| 3,411.36 | |||||||||||||||||||||
| CRC hall hire | 15-May | 218.4 | 3,192.96 | 81.90 | 81.90 | 54.60 | 0.00 | ||||||||||||||
| Senior Development | 15-May | 18 | 3,210.96 | 18.00 | 0.00 | ||||||||||||||||
| Junior Tournament 10 Mar 2018 - Vikings | 15-May | 16.38 | 3,227.34 | 16.38 | 0.00 | ||||||||||||||||
| CRC 25 yr Tournament - Phoenix | 21-May | 35 | 3,262.34 | 35.00 | 0.00 | ||||||||||||||||
| Lions hall hire refund due to ref no-show | 25-May | 32 | 3,230.34 | ||||||||||||||||||
| CKA Fees - Lions | 25-May | 40 | 3,270.34 | 40.00 | 0.00 | ||||||||||||||||
| 3,270.34 | |||||||||||||||||||||
| CRC 25 yr Tournament - Tigers | 01-Jun | 35 | 3,305.34 | 35.00 | 0.00 | ||||||||||||||||
| SERL Refund Norwich Knights | 06-Jun | 12.29 | 3,293.05 | 12.29 | 0.00 | ||||||||||||||||
| CRC 25 yr Refund - Phoenix | 06-Jun | 35 | 3,258.05 | 35.00 | 0.00 | ||||||||||||||||
| SERL Refund KV korfball | 08-Jun | 12.29 | 3,245.76 | 12.29 | 0.00 | ||||||||||||||||
| SERL Refund Tigers | 11-Jun | 12.29 | 3,233.47 | 12.29 | 0.00 | ||||||||||||||||
| CKA 25 yr Refund - Tigers | 11-Jun | 35 | 3,198.47 | 35.00 | 0.00 | ||||||||||||||||
| Junior Tournament 19 May 2018 - Tigers | 13-Jun | 31.2 | 3,229.67 | 31.20 | 0.00 | ||||||||||||||||
| Junior Tournament 19 May 2018 - Tigers | 13-Jun | 13.8 | 3,243.47 | 13.80 | 0.00 | ||||||||||||||||
| Payment in Error | 15-Jun | 1.16 | 3,244.63 | ||||||||||||||||||
| Refund of payment in error | 18-Jun | 1.16 | 3,243.47 | ||||||||||||||||||
| Junior Tournament 19 May 2018 - Vikings | 19-Jun | 31.2 | 3,274.67 | 31.20 | 0.00 | ||||||||||||||||
| 3,274.67 | |||||||||||||||||||||
| CRC Hall Hire - playoffs | 05-Jul | 59.1 | 3,215.57 | ||||||||||||||||||
| Play Off hall hire - Tigers | 18-Jul | 29.55 | 3,245.12 | ||||||||||||||||||
| Junior Tournament 19 May 2018 – Phoenix | 20-Jul | 17.9 | 3,263.02 | 17.90 | |||||||||||||||||
| Junior Tournament 14 Oct - City | 20-Jul | 13.65 | 3,276.67 | 13.65 | 0.00 | ||||||||||||||||
| 3,276.67 | |||||||||||||||||||||
| 3,276.67 | |||||||||||||||||||||
| 3,276.67 | 1075.00 | 979.64 | 955.40 | 791.70 | 845.00 | 90.00 | 345.00 | 105.00 | 136.50 | 90.00 | 54.60 | 70.00 | 70.00 | 36.87 | 0.00 | ||||||
| U14 NL fees | Academies/ Tournaments income | Academies / Tournaments CRC | U14 NL CRC | Junior IA income | U19 IA income | CKA fees | Senior IA income | Senior IA CRC | Masters income | Masters CRC | CKA Tournament Entry Fees | CKA Torunament Refunds | SERL Refunds | Check | |||||||
| 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||
| CAMBRIGESHIRE KORFBALL ASSOCIATION | Teams | Fees | City | Lions | Phoenix | Tigers | Uni | Vikings | |||||||||||
| Actual | Budget | Budget | First Team | £35 | 1 | 1 | 1 | 1 | 1 | 1 | |||||||||
| 2017/18 | 1st Oct - 30th Sep | 2017/18 | 1st Oct - 30th Sep | 2018/19 | 1st Oct - 30th Sep | Others | £20 | 4 | 1 | 2 | 3 | 1 | 2 | ||||||
| 19 | £115 | £55 | £75 | £95 | £55 | £75 | |||||||||||||
| CKA LEAGUE | Total | £470 | 5 | 2 | 3 | 4 | 2 | 3 | |||||||||||
| £345.00 | League fees: 6 Clubs – 19 Teams | £415.00 | League fees: 7 Clubs - 23 Teams | £470.00 | League fees: 6 Clubs – 19 Teams | ||||||||||||||
| City 5, Lions 2, Phoenix 3, Tigers 4, Uni 2, Vikings 3 | City 5, Lions 2, MK Lakers 1, Phoenix 4, Tigers 5, Uni 2, Vikings 4 | City 5, Lions 2, Phoenix 3, Tigers 4, Uni 2, Vikings 3 | |||||||||||||||||
| 1st Team £25, rest £15 | 1st Team £25, rest £15 | 1st Team £30, rest £20 | |||||||||||||||||
| £65.00 | Ref fines: 2 @ £10 for played game, 1 @ £45 unplayed | £0.00 | Ref fines: £10 for played game, £45 unplayed | £0.00 | Ref fines: £10 for played game, £45 unplayed | ||||||||||||||
| (£32.00) | Hall hire reimbursement to Lions | ||||||||||||||||||
| £0.00 | CKA trophy engraving | (£15.00) | CKA trophy engraving | (£15.00) | CKA trophy engraving | ||||||||||||||
| (£54.60) | MK CRC CKL hall hire | ||||||||||||||||||
| £54.60 | MK CRC CKL hall hire reimbursement | ||||||||||||||||||
| (£120.00) | EKA Affiliation Fees including insurance | (£120.00) | EKA Affiliation Fees including insurance | (£120.00) | EKA Affiliation Fees including insurance | ||||||||||||||
| CKL PLAY-OFFS | |||||||||||||||||||
| (£59.10) | CKL play-offs hall hire, 1.5 hours @ £39.40 | ||||||||||||||||||
| £29.55 | CKL play-offs receipts | ||||||||||||||||||
| (£29.55) | Net Profit / (Loss) | ||||||||||||||||||
| £228.45 | Net Profit / (Loss) | £280.00 | Net Profit / (Loss) | £335.00 | Net Profit / (Loss) | ||||||||||||||
| AREA DEVELOPMENT | |||||||||||||||||||
| (£30.00) | Bursary for Coaching CPD – Phoenix | (£1,000.00) | Coaching and Referee courses and development | (£1,000.00) | Coaching and Referee courses and development | ||||||||||||||
| SENIOR INTER-AREA | SENIOR INTER-AREA | SENIOR INTER-AREA | |||||||||||||||||
| (£136.50) | senior inter area hall hire, 5 hours @ £27.30 | (£375.00) | senior inter area hall hire, 10 hours @ £37.50 | (£197.00) | senior inter area hall hire, 5 hours @ £39.40 | ||||||||||||||
| (£150.00) | senior inter area entry fee | (£150.00) | senior inter area entry fee | (£150.00) | senior inter area entry fee | ||||||||||||||
| £105.00 | senior inter area receipts | £375.00 | senior inter area receipts | £197.00 | senior inter area receipts | ||||||||||||||
| (£181.50) | Net Profit / (Loss) | (£150.00) | Net Profit / (Loss) | (£150.00) | Net Profit / (Loss) | ||||||||||||||
| MASTERS | |||||||||||||||||||
| (£54.60) | Masters hall hire, 2 hours @ £27.30 | ||||||||||||||||||
| £90.00 | Masters receipts | ||||||||||||||||||
| £35.40 | Net Profit / (Loss) | ||||||||||||||||||
| CKA TOURNAMENT | |||||||||||||||||||
| £70.00 | Entry fees | ||||||||||||||||||
| (£70.00) | Refunds | ||||||||||||||||||
| £0.00 | Net Profit / (Loss) | ||||||||||||||||||
| (£500.00) | Potential for a New Club | (£500.00) | Potential for a New Club | ||||||||||||||||
| (£400.00) | Support for Existing Clubs | (£400.00) | Support for Existing Clubs | ||||||||||||||||
| (£176.10) | Net Profit / (Loss) | (£2,050.00) | Net Profit / (Loss) | (£2,050.00) | Net Profit / (Loss) | ||||||||||||||
| JUNIORS | |||||||||||||||||||
| £84.00 | 2016/17 Junior income paid in 2017/18 | ||||||||||||||||||
| £280.00 | 2017/18 Junior income paid in 2016/17 | ||||||||||||||||||
| £0.00 | 2018/19 Junior income paid in 2017/18 | ||||||||||||||||||
| £0.00 | Equipment for Schools | £0.00 | Equipment for Schools | ||||||||||||||||
| (£40.00) | Safeguarding course for M Wilson | (£50.00) | Safeguarding and Protecting Children course | £0.00 | Safeguarding and Protecting Children course | ||||||||||||||
| U19 INDOOR INTER-AREA | U19 INDOOR INTER-AREA | U19 INDOOR INTER-AREA | |||||||||||||||||
| (£95.00) | U19 entry fee | (£95.00) | U19 entry fee | (£95.00) | U19 entry fee | ||||||||||||||
| £90.00 | U19 receipts | £95.00 | U19 receipts | £95.00 | U19 receipts | ||||||||||||||
| (£5.00) | Net Profit / (Loss) | £0.00 | Net Profit / (Loss) | £0.00 | Net Profit / (Loss) | ||||||||||||||
| JUNIOR INDOOR INTER-AREA | JUNIOR INDOOR INTER-AREA | JUNIOR INDOOR INTER-AREA | |||||||||||||||||
| (£785.00) | Junior indoor inter-area entry | (£690.00) | Junior indoor inter-area entry | (£785.00) | Junior indoor inter-area entry | ||||||||||||||
| £845.00 | Junior indoor inter-area income | £690.00 | Junior indoor inter-area income | £785.00 | Junior indoor inter-area income | ||||||||||||||
| £60.00 | Net Profit / (Loss) | £0.00 | Net Profit / (Loss) | £0.00 | Net Profit / (Loss) | ||||||||||||||
| CKA JUNIOR ACADEMIES/TOURNAMENTS | CKA JUNIOR ACADEMIES/TOURNAMENTS | CKA JUNIOR ACADEMIES/TOURNAMENTS | |||||||||||||||||
| £0.00 | Coaching Fees | (£200.00) | Coaching Fees | (£200.00) | Coaching Fees | ||||||||||||||
| (£955.40) | CKA Junior Academies/Tournaments Hall Hire, 35[46] hours @ £27.30 | (£1,556.10) | CKA Junior Academies/Tournaments Hall Hire, 57 hours @ £27.30 | (£1,255.80) | CKA Junior Academies/Tournaments Hall Hire, 57 hours @ £27.30 | ||||||||||||||
| £979.64 | CKA Junior Academies/Tournaments Income | £1,556.10 | CKA Junior Academies/Tournaments Income | £1,255.80 | CKA Junior Academies/Tournaments Income | ||||||||||||||
| £24.24 | Net Profit / (Loss) | (£200.00) | Net Profit / (Loss) | (£200.00) | Net Profit / (Loss) | ||||||||||||||
| U14 NL | U14 NL | U14 NL | |||||||||||||||||
| £1,075.00 | U14 NL Fees, 3 CKA teams £181, 3 others £126, £154 overpayment by Harrow | £1,205.00 | U14 NL Fees, 3 CKA teams £215, 4 others £140 | £1,075.00 | U14 NL Fees, 3 CKA teams £181, 4 others £126 | ||||||||||||||
| (£154.00) | £154 refund for overpayment to Harrow | ||||||||||||||||||
| (£791.70) | U14 NL Hall Hire, 29 hours @ £27.30 | (£1,146.60) | U14 NL Hall Hire, 42 hours @ £27.30 | (£819.00) | U14 NL Hall Hire, 30 hours @ £27.30 | ||||||||||||||
| (£78.20) | U14 NL Medals/Trophies | (£55.00) | U14 NL Medals/Trophies | (£78.20) | U14 NL Medals/Trophies | ||||||||||||||
| £51.10 | Net Profit / (Loss) | £3.40 | Net Profit / (Loss) | £177.80 | Net Profit / (Loss) | ||||||||||||||
| (£837.45) | 2016/17 Junior Development funds | (£848.96) | 2017/18 Junior Development funds | ||||||||||||||||
| £488.49 | Net (Profit)/ Loss from 2016/17 | (£43.00) | Net (Profit)/ Loss from 2017/18 | ||||||||||||||||
| (£500.00) | New Junior Development funds allocated | (£150.00) | New Junior Development funds allocated | ||||||||||||||||
| (£47.34) | Printing for National Schools tournament | (£848.96) | 2017/18 Junior Development funds | (£1,041.96) | 2017/18 Junior Development funds | ||||||||||||||
| £43.00 | Net Profit / (Loss) | (£1,095.56) | Net Profit / (Loss) | (£1,064.16) | Net Profit / (Loss) | ||||||||||||||
| SERL I & II | |||||||||||||||||||
| SERL Funds £98.36 | SERL funds £110.65 | ||||||||||||||||||
| (£36.87) | SERL refunds, 3[8] teams @ £12.29 | (£110.61) | SERL refunds, 9 teams @ £12.29 | ||||||||||||||||
| Norwich Knights, KV, Tigers | |||||||||||||||||||
| (£36.87) | Net Profit / (Loss) | (£110.61) | Net Profit / (Loss) | ||||||||||||||||
| Leaves £110.65-£110.61 = £0.04 | |||||||||||||||||||
| MISCELLANEOUS EXPENSES | |||||||||||||||||||
| (£10.00) | web domain renewal, every 2 years | (£10.00) | web domain renewal, every 2 years | ||||||||||||||||
| (£50.40) | AGM and Committee meeting room hire, 6 @ £8.40 | ||||||||||||||||||
| £0.00 | Net Profit / (Loss) | (£10.00) | Net Profit / (Loss) | (£60.40) | Net Profit / (Loss) | ||||||||||||||
| £58.48 | TOTAL PROFIT / (LOSS) | (£2,986.17) | TOTAL PROFIT / (LOSS) | (£2,839.56) | TOTAL PROFIT / (LOSS) | ||||||||||||||
| £3,391.39 | Cash in bank b/fd Barclays. Includes £280 Junior income for 2017/18 paid in 2016/17. | £3,111.39 | Cash in bank b/fd Barclays less £280 2017/18 Junior income (included above) paid in 2016/17 | £3,276.67 | Cash in bank b/fd Barclays | ||||||||||||||
| £23.80 | Cash in bank b/fd Nat West | £23.80 | Cash in bank b/fd Nat West | £1.00 | Cash in bank b/fd Nat West | ||||||||||||||
| £3,276.67 | Total Funds c/fd Barclays. Includes £22.80 from Nat West. | £125.22 | Total Funds c/fd Barclays | £437.11 | Total Funds c/fd Barclays | ||||||||||||||
| £1.00 | Total Funds c/fd Nat West | £23.80 | Total Funds c/fd Nat West | £1.00 | Total Funds c/fd Nat West | ||||||||||||||
| £0.00 | |||||||||||||||||||
| Fixed Asset Listing: | |||||||||||||||||||
| 3 x engraved CKL shields | |||||||||||||||||||
| 6 x pitch tape reels | |||||||||||||||||||
| 8 x 40m pitch tape | |||||||||||||||||||
| 12 x 20m pitch tape | |||||||||||||||||||
| 7 x 30m pitch tape | |||||||||||||||||||
| 1 x 25m pitch tape | |||||||||||||||||||
| Air Horn & spare cannister | |||||||||||||||||||
| Megaphone + batteries | |||||||||||||||||||
| 1 bag assorted tent pegs (50 ish) | |||||||||||||||||||
| 1 mallet | |||||||||||||||||||
| 1 x 9m x 3m white gazebo & side panels | |||||||||||||||||||
| 2 balls Size 5 (1 , 4) | |||||||||||||||||||
| 17 CKA Shirts and 1 Kit Bag | |||||||||||||||||||
| 66 CKA shirts | |||||||||||||||||||
| 13 Mikasa K3-FT Korfballs for Juniors | |||||||||||||||||||
| 8 Mikasa K4 Korfballs | |||||||||||||||||||
| 4 Mikasa K5 Korfballs to be used in the School in Bury | |||||||||||||||||||
| 2 Wicker basket posts used in Bury | |||||||||||||||||||
| Junior equipment | |||||||||||||||||||
| CAMBRIGESHIRE KORFBALL ASSOCIATION | |||||
| Actual | Budget | ||||
| 2016/17 | 1st Sep - 30th Sep | 2016/17 | 1st Oct - 30th Sep | ||
| CKA LEAGUE | |||||
| £415.00 | LEAGUE FEES: 7 Clubs - 23 Teams | £415.00 | LEAGUE FEES: 7 Clubs – 23 Teams | ||
| City 5, Lions 2, MK Lakers 1, Phoenix 4, Tigers 5, Uni 2, Vikings 4 | City 5, Lions 2, MK Lakers 1, Phoenix 4, Tigers 5, Uni 2, Vikings 4 | ||||
| 1st Team £25, rest £15 | 1st Team £25, rest £15 | ||||
| £1.00 | MK Lakers Associate Membership Fee | £1.00 | MK Lakers Associate Membership Fee | ||
| £20.00 | REF FINES: £10 for played game, £45 unplayed | £0.00 | REF FINES: £10 for played game, £45 unplayed | ||
| (£15.00) | CKA trophy engraving | £0.00 | CKA trophy engraving | ||
| (£52.00) | MK CRC CKL hall hire | ||||
| £52.00 | MK CRC CKL hall hire reimbursement | ||||
| (£120.00) | EKA Affiliation Fees including insurance | (£20.00) | EKA Affiliation Fees | ||
| (£130.00) | INSURANCE | ||||
| £301.00 | Net Profit / (Loss) | £266.00 | Net Profit / (Loss) | ||
| AREA DEVELOPMENT | |||||
| (£50.00) | General Coaching/Ref | (£400.00) | General Coaching/Ref | ||
| (£24.00) | Referee theory test CRC hall hire | ||||
| SENIOR INTER-AREA | |||||
| (£150.00) | senior inter area entry fee | ||||
| £150.00 | senior inter area receipts | ||||
| £0.00 | Net Profit / (Loss) | £0.00 | Senior Competition | ||
| (£500.00) | Potential for a New Club | ||||
| (£400.00) | Support for Existing Clubs | ||||
| (£74.00) | Net Profit / (Loss) | (£1,300.00) | Net Profit / (Loss) | ||
| JUNIORS | |||||
| £599.00 | 2017/18 Junior income paid in 2016/17 | ||||
| £84.00 | 2016/17 Junior income paid in 2017/18 | ||||
| £280.00 | 2017/18 Junior income paid in 2016/17 | ||||
| £0.00 | Equipment for Schools | £0.00 | Equipment for Schools | ||
| (£1,216.24) | Junior area kit (66 shirts) | (£500.00) | Junior area kit (40 shirts) | ||
| £0.00 | Safeguarding and Protecting Children course | (£50.00) | Safeguarding and Protecting Children course | ||
| U19 INDOOR INTER-AREA | |||||
| (£95.00) | U19 entry fee | ||||
| £143.00 | U19 receipts | ||||
| £48.00 | Net Profit / (Loss) | ||||
| JUNIOR INDOOR INTER-AREA | JUNIOR INDOOR INTER-AREA | ||||
| (£760.00) | Junior indoor inter-area entry | (£690.00) | Junior indoor inter-area entry | ||
| £0.00 | Junior indoor inter-area T Shirts | (£297.20) | Junior indoor inter-area T Shirts | ||
| £1,038.00 | Junior indoor inter-area income | £837.20 | Junior indoor inter-area income | ||
| £278.00 | Net Profit / (Loss) | (£150.00) | Net Profit / (Loss) | ||
| CKA JUNIOR ACADEMIES/TOURNAMENTS | CKA JUNIOR ACADEMIES/TOURNAMENTS | ||||
| £0.00 | Coaching Fees | (£200.00) | Coaching Fees | ||
| (£1,274.00) | CKA Junior Academies/Tournaments Hall Hire, 49 hours @ £26 | (£1,482.00) | CKA Junior Academies/Tournaments Hall Hire, 57 hours @ £26 | ||
| £1,643.50 | CKA Junior Academies/Tournaments Income | £1,482.00 | CKA Junior Academies/Tournaments Income | ||
| £369.50 | Net Profit / (Loss) | (£200.00) | Net Profit / (Loss) | ||
| U14 NL | U14 NL | ||||
| £1,540.00 | U14 NL Fees, 3 CKA teams £242, 4 others £162, 1 other £166 | £1,170.00 | U14 NL Fees, 3 CKA teams £210, 4 others £135 | ||
| (£1,456.00) | U14 NL Hall Hire, 56 hours @ £26 | (£1,092.00) | U14 NL Hall Hire, 42 hours @ £26 | ||
| (£51.75) | U14 NL Medals/Trophies | (£71.80) | U14 NL Medals/Trophies | ||
| £32.25 | Net Profit / (Loss) | £6.20 | Net Profit / (Loss) | ||
| Junior Development Funds actually £837.45 | (£840.00) | Junior Development funds | |||
| £716.24 Junior Development Funds used for Junior area kit | |||||
| (£488.49) | Net Profit / (Loss) Excludes £599 Junior income from 2015/16 and £280 for 2017/18. Includes £84 from 2017/18. | (£1,733.80) | Net Profit / (Loss) | ||
| SERL I & II | |||||
| £135.23 | £135.23 | ||||
| (£36.87) | SERL refunds, 3 teams @ £12.29 | ||||
| (£36.87) | Net Profit / (Loss) | £0.00 | Net Profit / (Loss) | ||
| Leaves £135.23-£36.87 = £98.36 | |||||
| MISCELLANEOUS EXPENSES | |||||
| (£16.78) | Web Domain renewal | (£15.00) | Misc | ||
| (£39.00) | Phoenix Hall Hire incorrectly charged to CKA | ||||
| £91.00 | Phoenix Hall Hire payment CKA | ||||
| (£52.00) | Phoenix Hall Hire reimbursement | ||||
| (£16.78) | Net Profit / (Loss) | (£15.00) | Net Profit / (Loss) | ||
| (£315.14) | TOTAL PROFIT / (LOSS) | (£2,782.80) | TOTAL PROFIT / (LOSS) | ||
| £2,933.53 | Cash in bank b/fd Barclays | £3,532.53 | Cash in bank b/fd Barclays plus £599 2015/16 Junior income paid in 2016/17 | ||
| £1.80 | Cash in bank b/fd Nat West | £1.80 | Cash in bank b/fd Nat West | ||
| £3,391.39 | Total Funds c/fd Barclays. Includes £280 Junior income for 2017/18 paid in 2016/17. Excludes £84 Junior income for 2016/17 paid in 2017/18. | £1,348.73 | Total Funds c/fd Barclays | ||
| £23.80 | Total Funds c/fd Nat West | £1.80 | Total Funds c/fd Barclays | ||
| £0.00 | |||||
| Fixed Asset Listing: | |||||
| 3 x engraved CKL shields | |||||
| 6 x pitch tape reels | |||||
| 8 x 40m pitch tape | |||||
| 12 x 20m pitch tape | |||||
| 7 x 30m pitch tape | |||||
| 1 x 25m pitch tape | |||||
| Air Horn & spare cannister | |||||
| Megaphone + batteries | |||||
| 1 bag assorted tent pegs (50 ish) | |||||
| 1 mallet | |||||
| 1 x 9m x 3m white gazebo & side panels | |||||
| 2 balls Size 5 (1 , 4) | |||||
| 17 CKA Shirts and 1 Kit Bag | |||||
| 66 CKA shirts | |||||
| 13 Mikasa K3-FT Korfballs for Juniors | |||||
| 8 Mikasa K4 Korfballs | |||||
| 4 Mikasa K5 Korfballs to be used in the School in Bury | |||||
| 2 Wicker basket posts used in Bury | |||||
| Junior equipment | |||||