Overview

Bank Transactions
CKA Bank Account
Accounts
Previous Yr


Sheet 1: Bank Transactions

Date Amount Subcategory Memo
23/09/2019 117 DIRECTDEP FRANCIS NJ&HG ACADEMY AND U19 BGC








07/10/2019 -157.85 PAYMENT CRC2 S1178211 BBP
07/10/2019 226 BBP ELY VIKI KORF U14 NL VIKINGS BBP
08/10/2019 51.92 FT CAM TIGERS KO TIGERS JR 21SEPT FT
09/10/2019 226 FT CAM TIGERS KO TIGERS U14NL FT
10/10/2019 156 DIRECTDEP NORWICH CITY KORFB U14 NL NOR CITY BGC
14/10/2019 141.5 DIRECTDEP FRANCIS NJ&HG ACADEMY AND U19 BGC
14/10/2019 165 DIRECTDEP N Clare U14NL-DRAGONS BGC
21/10/2019 156 BBP K/FISHER KORFBAL U14 NAT LEAGUE BBP
22/10/2019 245.23 OTH CITY U14 21 SEPT 100023




11/11/2019 -8.8 PAYMENT PHOENIX CLASSROOM REFUND BBP
13/11/2019 156 DIRECTDEP Tornadoes Korfball U14 NL TORNADOES BGC
14/11/2019 -123 PAYMENT EKA CKA AFFILIATION BBP
18/11/2019 90 DIRECTDEP FRANCIS NJ&HG ACADEMY AND U19 BGC
25/11/2019 -86.1 PAYMENT CRC2 S1178899 BBP

Sheet 2: CKA Bank Account

CKA ACCOUNTS
0.00 Copy and paste reference tokens


0.00 figures entered




Description Date of Issue

Ref BANK IN Money banked BANK OUT Payments Bank Balance £
U14 NL fees U14 NL CRC Academies/ Tournaments income Academies / Tournaments CRC Junior IA fees Junior IA income CKA fees CKA Play-off income CKA Play-off hall CRC Ref Fines Equipment for Schools
Check

23-Sep DIRECTDEP FRANCIS NJ&HG ACADEMY AND U19 BGC
£117.00


117.00









0.00





£117.00


















Starting Balance 30th September 2019

£3,648.91













07-Oct PAYMENT CRC2 S1178211 BBP

-£157.85 £3,491.06



-157.85






0.00

07-Oct BBP ELY VIKI KORF U14 NL VIKINGS BBP
£226.00
£3,717.06
226.00









0.00

08-Oct FT CAM TIGERS KO TIGERS JR 21SEPT FT
£51.92
£3,768.98


51.92







0.00

09-Oct FT CAM TIGERS KO TIGERS U14NL FT
£226.00
£3,994.98
226.00









0.00

10-Oct DIRECTDEP NORWICH CITY KORFB U14 NL NOR CITY BGC
£156.00
£4,150.98
156.00









0.00

14-Oct DIRECTDEP FRANCIS NJ&HG ACADEMY AND U19 BGC
£141.50
£4,292.48


141.50







0.00

14-Oct DIRECTDEP N Clare U14NL-DRAGONS BGC
£165.00
£4,457.48
165.00









0.00

21-Oct BBP K/FISHER KORFBAL U14 NAT LEAGUE BBP
£156.00
£4,613.48
156.00









0.00

22-Oct OTH CITY U14 21 SEPT 100023
£245.23
£4,858.71
245.23









0.00




Starting Balance 31st October 2019

£4,858.71













11-Nov PAYMENT PHOENIX CLASSROOM REFUND BBP

-£8.80 £4,849.91













13-Nov DIRECTDEP Tornadoes Korfball U14 NL TORNADOES BGC
£156.00
£5,005.91
156.00









0.00

14-Nov PAYMENT EKA CKA AFFILIATION BBP

-£123.00 £4,882.91













18-Nov DIRECTDEP FRANCIS NJ&HG ACADEMY AND U19 BGC
£90.00
£4,972.91


90.00







0.00

25-Nov PAYMENT CRC2 S1178899 BBP

-£86.10 £4,886.81



-86.10






0.00







£4,886.81











0.00






























1447.23 0.00 283.42 -243.95 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00









U14 NL fees U14 NL CRC Academies/ Tournaments income Academies / Tournaments CRC Junior IA fees Junior IA income CKA fees CKA Play-off income CKA Play-off hall CRC Ref Fines Equipment for Schools
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

Sheet 3: Accounts


CAMBRIGESHIRE KORFBALL ASSOCIATION

Teams Fees City Lions Phoenix Tigers Uni Vikings

Actual

Budget


First Team £30 1 1 1 1 1 1

2019/20 1st Oct - 30th Sep
2019/20 1st Oct - 30th Sep

Others £20 4 1 2 3 1 2









19 £110 £0 £0 £0 £0 £0

CKA LEAGUE

Total £110 5 2 3 4 2 3

£0.00 League fees: 6 Clubs – 19 Teams
£440.00 League fees: 6 Clubs – 19 Teams












City 5, Lions 2, Phoenix 3, Tigers 4, Uni 2, Vikings 3

City 5, Lions 2, Phoenix 3, Tigers 4, Uni 2, Vikings 3












1st Team £30, rest £20

1st Team £30, rest £20




























£0.00 Ref fines: 3@ £10 for played game, @ £45 unplayed
£0.00 Ref fines: £10 for played game, £45 unplayed













































£0.00 CKA trophy engraving
(£15.00) CKA trophy engraving















































































(£123.00) EKA Affiliation Fees including insurance
(£120.00) EKA Affiliation Fees including insurance





























CKL PLAY-OFF

CKL PLAY-OFF











£0.00 CKL play-off hall hire, 1.5[1.5] hours @ £39.40
(£62.10) CKL play-off hall hire, 1.5[1.5] hours @ £41.40











£0.00 CKL play-off income
£62.10 CKL play-off income











£0.00 Net Profit / (Loss)
£0.00 Net Profit / (Loss)




























(£123.00) Net Profit / (Loss)
£305.00 Net Profit / (Loss)




























AREA DEVELOPMENT














(£870.00) Coaching and Referee courses and development
































SENIOR INTER-AREA














(£207.00) senior inter area hall hire, 5 hours @ £41.40














(£150.00) senior inter area entry fee














£207.00 senior inter area income














(£150.00) Net Profit / (Loss)
















































(£500.00) Potential for a New Club














(£400.00) Support for Existing Clubs




























£0.00 Net Profit / (Loss)
(£1,920.00) Net Profit / (Loss)




























JUNIORS











£117.00 2019/20 Junior income paid in 2018/19































£0.00 Equipment for Schools
£0.00 Equipment for Schools































£0.00 Safeguarding and Protecting Children course


















































































































JUNIOR INDOOR INTER-AREA

JUNIOR INDOOR INTER-AREA











£0.00 Junior indoor inter-area entry fee
(£430.00) Junior indoor inter-area entry fee











£0.00 Junior indoor inter-area income
£430.00 Junior indoor inter-area income











£0.00 Net Profit / (Loss)
£0.00 Net Profit / (Loss)





























CKA JUNIOR ACADEMIES/TOURNAMENTS

CKA JUNIOR ACADEMIES/TOURNAMENTS











£0.00 Coaching Fees
(£200.00) Coaching Fees











(£243.95) CKA Junior Academies/Tournaments Hall Hire, 43.125[49] hours @ £27.30
(£1,406.30) CKA Junior Academies/Tournaments Hall Hire, 49 hours @ £28.70











£283.42 CKA Junior Academies/Tournaments Income
£1,406.30 CKA Junior Academies/Tournaments Income











£39.47 Net Profit / (Loss)
(£200.00) Net Profit / (Loss)





























U14 NL

U14 NL











£1,447.23 U14 NL Fees, 3 CKA teams £226, 4 others £156
£1,302.00 U14 NL Fees, 3 CKA teams £226, 4 others £156











£0.00 U14 NL Hall Hire, 49[56] hours @ £27.30
(£1,607.20) U14 NL Hall Hire, 56 hours @ £28.70











£0.00 U14 NL Medals/Trophies
(£78.20) U14 NL Medals/Trophies











£1,447.23 Net Profit / (Loss)
(£383.40) Net Profit / (Loss)
















































(£1,028.77) 2018/19 Junior Development funds














(£65.46) Net (Profit)/ Loss from 2018/19














(£150.00) New Junior Development funds allocated














(£1,244.23) 2019/20 Junior Development funds




























£1,486.70 Net Profit / (Loss)
(£1,827.63) Net Profit / (Loss)




























MISCELLANEOUS EXPENSES











£0.00 Web Domain renewal
(£10.00) web domain renewal, every 2 years














(£50.40) AGM and Committee meeting room hire, 6 @ £8.80




























£0.00 Net Profit / (Loss)
(£60.40) Net Profit / (Loss)






























































£1,363.70 TOTAL PROFIT / (LOSS)
(£3,503.03) TOTAL PROFIT / (LOSS)




























£3,648.91 Cash in bank b/fd Barclays. Less £117 Junior income for 2019/20 paid in 2018/19. Excludes £8.80 meeting room hire for 2018/19 paid in 2019/20.
£4,769.81 Cash in bank b/fd Barclays. Less £117 Junior income for 2019/20 paid in 2018/19. Excludes £8.80 meeting room hire for 2018/19 paid in 2019/20.











£1.00 Cash in bank b/fd Nat West
£1.00 Cash in bank b/fd Nat West




























£4,886.81 Total Funds c/fd Barclays. Includes £117 2019/20 Junior income paid in 2018/19.
£1,266.78 Total Funds c/fd Barclays











£1.00 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
































Sheet 4: Previous Yr


CAMBRIGESHIRE KORFBALL ASSOCIATION

Actual

Budget


2018/19 1st Oct - 30th Sep
2018/19 1st Oct - 30th Sep








CKA LEAGUE

£440.00 League fees: 6 Clubs – 19 Teams
£440.00 League fees: 6 Clubs – 19 Teams


City 5, Lions 2, Phoenix 3, Tigers 4, Uni 2, Vikings 3

City 5, Lions 2, Phoenix 3, Tigers 4, Uni 2, Vikings 3


1st Team £30, rest £20

1st Team £30, rest £20








£30.00 Ref fines: 3@ £10 for played game, @ £45 unplayed
£0.00 Ref fines: £10 for played game, £45 unplayed















£0.00 CKA trophy engraving
(£15.00) CKA trophy engraving





























(£120.00) EKA Affiliation Fees including insurance
(£120.00) EKA Affiliation Fees including insurance









CKL PLAY-OFF




(£59.10) CKL play-off hall hire, 1.5[1.5] hours @ £39.40




£59.10 CKL play-off income




£0.00 Net Profit / (Loss)











£350.00 Net Profit / (Loss)
£305.00 Net Profit / (Loss)








AREA DEVELOPMENT

(£130.00) Bursary for Coaching CPD
(£1,000.00) Coaching and Referee courses and development












SENIOR INTER-AREA




(£197.00) senior inter area hall hire, 5 hours @ £39.40




(£150.00) senior inter area entry fee




£197.00 senior inter area income




(£150.00) Net Profit / (Loss)


















(£500.00) Potential for a New Club




(£400.00) Support for Existing Clubs








(£130.00) Net Profit / (Loss)
(£2,050.00) Net Profit / (Loss)








JUNIORS

£232.05 2018/19 Junior income paid in 2017/18




£117.00 2019/20 Junior income paid in 2018/19











(£211.29) Equipment for Schools
£0.00 Equipment for Schools











£0.00 Safeguarding and Protecting Children course












U19 INDOOR INTER-AREA




(£95.00) U19 entry fee




£95.00 U19 income




£0.00 Net Profit / (Loss)









JUNIOR INDOOR INTER-AREA

JUNIOR INDOOR INTER-AREA

(£430.00) Junior indoor inter-area entry fee
(£785.00) Junior indoor inter-area entry fee

£460.00 Junior indoor inter-area income
£785.00 Junior indoor inter-area income

£30.00 Net Profit / (Loss)
£0.00 Net Profit / (Loss)









CKA JUNIOR ACADEMIES/TOURNAMENTS

CKA JUNIOR ACADEMIES/TOURNAMENTS

£0.00 Coaching Fees
(£200.00) Coaching Fees

(£1,177.30) CKA Junior Academies/Tournaments Hall Hire, 43.125[49] hours @ £27.30
(£1,255.80) CKA Junior Academies/Tournaments Hall Hire, 57 hours @ £27.30

£1,199.95 CKA Junior Academies/Tournaments Income
£1,255.80 CKA Junior Academies/Tournaments Income

£22.65 Net Profit / (Loss)
(£200.00) Net Profit / (Loss)









U14 NL

U14 NL

£1,640.00 U14 NL Fees, 4 CKA teams £240, 4 others £170
£1,075.00 U14 NL Fees, 3 CKA teams £181, 4 others £126

(£1,337.70) U14 NL Hall Hire, 49[56] hours @ £27.30
(£819.00) U14 NL Hall Hire, 30 hours @ £27.30

(£78.20) U14 NL Medals/Trophies
(£78.20) U14 NL Medals/Trophies

£224.10 Net Profit / (Loss)
£177.80 Net Profit / (Loss)


















(£848.96) 2017/18 Junior Development funds




(£7.21) Net (Profit)/ Loss from 2017/18




(£150.00) New Junior Development funds allocated




(£1,006.17) 2018/19 Junior Development funds








£65.46 Net Profit / (Loss)
(£1,028.37) Net Profit / (Loss)








MISCELLANEOUS EXPENSES

(£23.98) Web Domain renewal
(£10.00) web domain renewal, every 2 years

(£8.80) AGM and Committee meeting room hire, 1[6] @ £8.80
(£50.40) AGM and Committee meeting room hire, 6 @ £8.40








(£32.78) Net Profit / (Loss)
(£60.40) Net Profit / (Loss)






















£252.68 TOTAL PROFIT / (LOSS)
(£2,833.77) TOTAL PROFIT / (LOSS)








£3,502.48 Cash in bank b/fd Barclays. Includes £232.05 Junior income for 2018/19 paid in 2017/18.
£3,270.43 Cash in bank b/fd Barclays. Less £232.05 Junior income for 2018/19 paid in 2017/18.

£1.00 Cash in bank b/fd Nat West
£1.00 Cash in bank b/fd Nat West








£3,648.91 Total Funds c/fd Barclays. Includes £117 2019/20 Junior income paid in 2018/19. Excludes £8.80 meeting room hire for 2018/19 paid in 2019/20.
£436.66 Total Funds c/fd Barclays

£1.00 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