CKA ACCOUNTS | |||||
Description | Date of Issue | Ref | BANK IN Money banked | BANK OUT Payments | Bank Balance £ |
(78) As @ Bank Statement: 28th Feb 07 to 30th Mar 07 | 1,168.41 | ||||
Accounts Audited up to here for 2007 AGM | 1,168.41 | ||||
Cheque for EKA Affiliation Fees. Presented at the AGM | 11/06/2007 | 242 | (16.00) | 1,152.41 | |
(79) As @ Bank Statement: 30th Mar 07 to 29th Jun 07 | 1,152.41 | ||||
Ref Fine: 15/04/2007 (City 2 v Tigers 1) PHOENIX Ref (match went ahead) | 10/07/2007 | CEB:2007/01 | 10.00 | 1,162.41 | |
Money received from BKA for NYD | 10/07/2007 | 90.00 | 1,252.41 | ||
Revenue from NYD 2007 | 06/07/2007 | 374.50 | 1,626.91 | ||
(80) As @ Bank Statement: 29th Jun 07 to 30th Jul 07 | 1,626.91 | ||||
Cheqye to Jess for NYD food | 04/07/2007 | 243 | (191.75) | 1,435.16 | |
Cheque for Longstanton grounds for NYD | 26/07/2007 | 244 | (60.00) | 1,375.16 | |
(81) As @ Bank Statement: 30th Jul 07 to 30th Aug 07 | 1,375.16 | ||||
Cheque to A Rutter for CKA shirts | 30/08/2007 | 245 | (249.00) | 1,126.16 | |
(82) As @ Bank Statement: 30th Aug 07 to 28th Sep 07 | 1,126.16 | ||||
Payment to Stephen Barker for Junior balls | 01/10/2007 | 246 | (346.44) | 779.72 | |
Payment for BKA Insurance | 07/10/2007 | 247 | (100.00) | 679.72 | |
(83) As @ Bank Statement: 28th Sep to 30th Oct 07 | 679.72 | ||||
Payment to Nick Armitage for 1/2 season scorecards | 10/10/2007 | 248 | (34.99) | 644.73 | |
Payment to Andy Rutter for 8xK4 Korfballs (Junior Equipment - Liv) | 12/11/2007 | 249 | (200.00) | 444.73 | |
CKA League Fees: 2007/2008 TIGERS | 19/11/2007 | CEB:2007/05 | 85.00 | 529.73 | |
(84) As @ Bank Statement: 30th Oct to 30th Nov 07 | 529.73 | ||||
CKA League Fees: 2007/2008 CITY (less Hall Fees for unplayed game for no show for Ref) | 16/11/2007 | CEB:2007/02 | 60.00 | 589.73 | |
CKA League Fees: 2007/2008 LITTLEPORT | 17/11/2007 | CEB:2007/03 | 70.00 | 659.73 | |
CKA League Fees: 2007/2008 PHOENIX | 18/11/2007 | CEB:2007/04 | 70.00 | 729.73 | |
CKA League Fees: 2007/2008 UNIVERSITY (+ Ref fine for no show and unplayed game) | 20/11/2007 | CEB:2007/06 | 85.00 | 814.73 | |
CKA League Fees: 2007/2008 VIKINGS | 21/11/2007 | CEB:2007/07 | 70.00 | 884.73 | |
CKA Ref Fine £10 for Phoenix, C3 v V3 (Match went ahead) | 18/11/2007 | CEB:2007/08 | 10.00 | 894.73 | |
(85) As @ Bank Statement: 30th Nov to 28th Dec 07 | 894.73 | ||||
CKA Ref Fine £10 for City, T1 vP2 (Match went ahead) | 25/01/2008 | CEB:2008/01 | 10.00 | 904.73 | |
(86) As @ Bank Statement: 28th Dec to 29th Feb 08 | 904.73 | ||||
Payment to Nick Armitage for 2nd half of season scorecards | 20/01/2008 | 250 | (42.48) | 862.25 | |
(87) As @ Bank Statement: 29th Feb to 28th Mar 08 | 862.25 | ||||
CKA Ref fine £10 for Phoenix, V2 v T4 (Match went ahead) | 28/0482008 | CEB:2008/02 | 10.00 | 872.25 | |
CKA Ref fine £10 for Tigers, C4 v V2 (Match went ahead) | 28/04/2008 | CEB:2008/03 | 10.00 | 882.25 | |
(88) As @ Bank Statement: 28th Mar to 30th May 08 | 882.25 | ||||
EKA Affiliation Fees | 14/06/2008 | 251 | (17.00) | 865.25 | |
Liv Armitage NYD 2007 Paint and Photocoping costs (Prior Yr Cost, in PY balance) | 02/07/2008 | 252 | (21.48) | 843.77 | |
Contribution towards Counties Coaching (P.Teague) | 30/07/2008 | 254 | (75.00) | 768.77 | |
Contribution towards Avon Tyrell course | 30/07/2008 | 255 | (100.00) | 668.77 | |
Accounts Audited up to here for 2008 AGM | 668.77 | ||||
Liv Armitage NYD 2008 - Payment for Coach, to be re-inbursed by participants | 02/07/2008 | 253 | (525.00) | 143.77 |
CAMBRIDGE KORFBALL ASSOCIATION | Draft Budget for 2008/2009 | Teams | Fees | City | Tigers | Lions | Phoenix | Uni | Vikings | ||||||||||||||||
Actual | Budget for 2007/2008 | Draft Budget for 2008/2009 | First Team | £25 | 1 | 1 | 1 | 1 | 1 | 1 | |||||||||||||||
2007/2008 | 1st Oct - 30th Sep | 2007/2008 | 1st Oct - 30th Sep | 2008/2009 | 1st Oct - 30th Sep | Others | £15 | 4 | 4 | 3 | 3 | 1 | 3 | ||||||||||||
£85 | £85 | £70 | £70 | £40 | £70 | ||||||||||||||||||||
CKA LEAGUE | CKA LEAGUE | Total | £420 | 5 | 5 | 4 | 4 | 2 | 4 | 24 | |||||||||||||||
£420.00 | LEAGUE FEES: 6 Clubs - 24 Teams | £390.00 | LEAGUE FEES: 6 Clubs - 22 Teams | £420.00 | LEAGUE FEES: 6 Clubs - 24 Teams | ||||||||||||||||||||
City 5, Lions 4, Phoenix 4, Tigers 5, Uni 2, Vikings 4 | City 5, Lions 4, Phoenix 4, Tigers 5, Uni 2, Vikings 2 | City 5, Lions 4, Phoenix 4, Tigers 5, Uni 2, Vikings 4 | |||||||||||||||||||||||
1st Team £25, rest £15 | 1st Team £25, rest £15 | 1st Team £25, rest £15 | |||||||||||||||||||||||
£60.00 | REF FINES: £10 for played game, £45 unplayed | £0.00 | REF FINES: £10 for played game, £45 unplayed | £0.00 | REF FINES: £10 for played game, £45 unplayed | ||||||||||||||||||||
1 Uni, 2 Ph, 1 City, 1 Tigers | |||||||||||||||||||||||||
(£77.47) | SCORECARD PAYMENTS | (£60.00) | SCORECARDS | (£80.00) | SCORECARDDS | ||||||||||||||||||||
(£17.00) | BKA Affiliation Fees | (£20.00) | BKA Affiliation Fees | (£18.00) | BKA Affiliation Fees | ||||||||||||||||||||
(£100.00) | INSURANCE: | (£130.00) | INSURANCE | (£110.00) | INSURANCE | ||||||||||||||||||||
£285.53 | Net Profit / (Loss) | £180.00 | Net Profit / (Loss) | £212.00 | Net Profit / (Loss) | ||||||||||||||||||||
COACHING | COACHING | ||||||||||||||||||||||||
(£100.00) | To be shared among participants | (£100.00) | Avon Tyrell | (£100.00) | Avon Tyrell | ||||||||||||||||||||
(£75.00) | Contribution towards Counties Coaching (P. Teague) | (£75.00) | General Coaching | (£75.00) | General Coaching | ||||||||||||||||||||
£0.00 | Contribution towards Level 1 Coaching ? | ||||||||||||||||||||||||
(£175.00) | Net Profit / (Loss) | (£175.00) | Net Profit / (Loss) | (£175.00) | Net Profit / (Loss) | ||||||||||||||||||||
JUNIORS | JUNIORS | ||||||||||||||||||||||||
(£306.45) | 13 K3 Korfballs, Pitch tape(40m x 20m) 2x 40m + 3 x 20m | (£500.00) | Junior Equipment | £0.00 | |||||||||||||||||||||
(£200.00) | 8 x K4 Korfballs | ||||||||||||||||||||||||
(£506.45) | Net Profit / (Loss) | (£500.00) | Net Profit / (Loss) | £0.00 | Net Profit / (Loss) | ||||||||||||||||||||
MISCELLANEOUS EXPENSES | MISC. EXPENSES | ||||||||||||||||||||||||
£0.00 | CKA website | (£5.00) | CKA website | (£5.00) | CKA website | ||||||||||||||||||||
(£249.00) | 17 CKA Shirts and 1 kit bag | (£250.00) | 16-20 CKA shirts | ||||||||||||||||||||||
(£39.99) | Pitch Tape | ||||||||||||||||||||||||
(£288.99) | Net Profit / (Loss) | (£255.00) | Net Profit / (Loss) | (£5.00) | Net Profit / (Loss) | ||||||||||||||||||||
(£684.91) | TOTAL PROFIT / (LOSS) | (£750.00) | TOTAL PROFIT / (LOSS) | £32.00 | TOTAL Draft PROFIT / (LOSS) | ||||||||||||||||||||
£1,353.68 | Cash in bank b/fd | £1,353.68 | Cash in bank b/fd | £668.77 | Cash in bank b/fd @ 30/07/2008 | ||||||||||||||||||||
£668.77 | Total Funds c/fd | £603.68 | Total Funds c/fd | £700.77 | Total Funds c/fd | ||||||||||||||||||||
£0.00 | |||||||||||||||||||||||||
Fixed Asset Listing: | |||||||||||||||||||||||||
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 | |||||||||||||||||||||||||
13 Mikasa K3-FT Korfballs for Juniors | |||||||||||||||||||||||||
8 Mikasa K4 Korfballs | |||||||||||||||||||||||||
Junior equipment | |||||||||||||||||||||||||