Overview

Bank Transactions
CKA Bank Account
Accounts
Previous Yr


Sheet 1: Bank Transactions

Number Date Amount Subcategory Memo
1 03/10/2022 -£28.78 Bill Payment H LAFFLING WEB DOMAIN RENEWAL BB
2 07/10/2022 £23.00 Funds Transfer CAM TIGERS KO TIGERSJR21MAY FT
3 07/10/2022 £38.88 Funds Transfer CAM TIGERS KO TIGERSJR15JUNE FT
4 28/10/2022 £70.00 Funds Transfer CAM TIGERS KO TIGERSAFFILIATE FT
5 28/10/2022 £70.00 Bill Payment COMMUNITY VIKINGS CKA FEE22 BBP
6 31/10/2022 £50.00 Counter Credit CAMBRIDGE UNI KORF CKAAFFILIATION UNI BG
7 03/11/2022 £150.00 Counter Credit MK YOUTH KORFBALL U14NL MK BGC
8 04/11/2022 £22.00 Counter Credit HANNAH GRACE FRANC academy cash float BG
9 11/11/2022 -£90.00 Bill Payment CRC2 S1204701 BBP
10 15/11/2022 £50.00 Credit Payment 13NEWMARKET AND EL LIONS FEE
11 21/11/2022 -£123.00 Bill Payment EKA INV 2146 CKA FEE BBP
12 28/11/2022 £90.00 Counter Credit MCGREGOR S A City Fees 2022-23 BGC
13 28/11/2022 £133.00 Counter Credit MCGREGOR S A City U14NL 2022-23 BG
14 29/11/2022 £150.00 Counter Credit N Clare U14NL-DRAGONS BGC
15 07/12/2022 £133.00 Funds Transfer CAM TIGERS KO TIGERSU14NL FT
16 16/12/2022 -£150.00 Bill Payment CRC2 S1206002 BBP
17 05/01/2023 -£405.00 Bill Payment EKA CKA JUN INTAREA 23 BB
18 12/01/2023 -£306.00 Bill Payment CRC2 S1206173 BBP
19 18/01/2023 £134.00 Bill Payment COMMUNITYV VIK U14NL 22-23 BBP
20 18/01/2023 £70.00 Bill Payment COMMUNITYV VIK JUN INT A 2023 BB
21 19/01/2023 £10.00 Funds Transfer CAMB PHOEN KO JUNIOR AREA TRAINI FT
22 19/01/2023 -£20.00 Bill Payment MARTIN BROWN TROPHY ENGRAVING BBP
23 20/01/2023 £110.00 Funds Transfer CAM TIGERS KO TIGERSINTERAREA FT
24 09/02/2023 -£39.20 Bill Payment O J HARCOURT U14NL MEDALS 2023 BBP
25 27/02/2023 -£210.00 Bill Payment CRC2 S1206725 BBP
26 16/03/2023 -£210.00 Bill Payment CRC2 S1207028 BBP
27 31/03/2023 £70.00 Funds Transfer CAMB PHOEN KO PHOENIX FEES FT
28 12/04/2023 £25.00 Counter Credit ENGLIKORFASS EK Refund BGC
29 28/04/2023 £10.00 Bill Payment COMMUNITYV VIK REF FINE APR23 BB
30 19/05/2023 -£160.00 Bill Payment EKA CKA SEN INT AREA BBP
31 07/08/2023 £96.00 Funds Transfer CAM TIGERS KO U11TIGERS FT
32 07/08/2023 £185.50 Funds Transfer CAM TIGERS KO TIGERSACADEMY FT
33 09/08/2023 £25.00 Bill Payment COMMUNITYV VIKINGS U11 TOURN BBP
34 09/08/2023 £126.50 Bill Payment COMMUNITYV VIKINGS ACADEMY BBP
35 10/08/2023 £53.00 Funds Transfer CAMB PHOEN KO ACADEMY TRAINING FT

Sheet 2: CKA Bank Account

CKA ACCOUNTS
£0.00 Copy and paste reference tokens



£0.00

figures entered








Number Date Subcategory Memo BANK IN Money banked BANK OUT Payments Bank Balance £
U14 NL fees U14 NL CRC U14 NL Medals/Trophies Academies/ Tournaments income Academies / Tournaments CRC Junior IA fees Junior IA income Senior IA fees Senior IA income CKA fees EKA Affiliation Fees including insurance Coaching and Referee courses and development
CKA Play-off income CKA Play-off hall CRC Ref Fines CKA trophy engraving Equipment for Schools
Web Domain renewal Check
Starting Balance 01/10/2022



£3,826.02



















1 03/10/2022 Bill Payment H LAFFLING WEB DOMAIN RENEWAL BB
-£28.78 £3,797.24

















-£28.78 £0.00
2 07/10/2022 Funds Transfer CAM TIGERS KO TIGERSJR21MAY FT £23.00
£3,820.24



£23.00













£0.00
3 07/10/2022 Funds Transfer CAM TIGERS KO TIGERSJR15JUNE FT £38.88
£3,859.12



£38.88













£0.00
4 28/10/2022 Funds Transfer CAM TIGERS KO TIGERSAFFILIATE FT £70.00
£3,929.12









£70.00







£0.00
5 28/10/2022 Bill Payment COMMUNITY VIKINGS CKA FEE22 BBP £70.00
£3,999.12









£70.00







£0.00
6 31/10/2022 Counter Credit CAMBRIDGE UNI KORF CKAAFFILIATION UNI BG £50.00
£4,049.12









£50.00







£0.00
Statement Balance 31/10/2022



£4,049.12



















7 03/11/2022 Counter Credit MK YOUTH KORFBALL U14NL MK BGC £150.00
£4,199.12
£150.00
















£0.00
8 04/11/2022 Counter Credit HANNAH GRACE FRANC academy cash float BG £22.00
£4,221.12



£22.00













£0.00
9 11/11/2022 Bill Payment CRC2 S1204701 BBP
-£90.00 £4,131.12




-£90.00












£0.00
10 15/11/2022 Credit Payment 13NEWMARKET AND EL LIONS FEE £50.00
£4,181.12









£50.00







£0.00
11 21/11/2022 Bill Payment EKA INV 2146 CKA FEE BBP
-£123.00 £4,058.12










-£123.00






£0.00
12 28/11/2022 Counter Credit MCGREGOR S A City Fees 2022-23 BGC £90.00
£4,148.12









£90.00







£0.00
13 28/11/2022 Counter Credit MCGREGOR S A City U14NL 2022-23 BG £133.00
£4,281.12
£133.00
















£0.00
14 29/11/2022 Counter Credit N Clare U14NL-DRAGONS BGC £150.00
£4,431.12
£150.00
















£0.00
Statement Balance 30/11/2022



£4,431.12



















15 07/12/2022 Funds Transfer CAM TIGERS KO TIGERSU14NL FT £133.00
£4,564.12
£133.00
















£0.00
16 16/12/2022 Bill Payment CRC2 S1206002 BBP
-£150.00 £4,414.12

-£90.00

-£60.00












£0.00
Statement Balance 31/12/2022



£4,414.12



















17 05/01/2023 Bill Payment EKA CKA JUN INTAREA 23 BB
-£405.00 £4,009.12





-£405.00











£0.00
18 12/01/2023 Bill Payment CRC2 S1206173 BBP
-£306.00 £3,703.12

-£180.00

-£126.00












£0.00
19 18/01/2023 Bill Payment COMMUNITYV VIK U14NL 22-23 BBP £134.00
£3,837.12
£134.00
















£0.00
20 18/01/2023 Bill Payment COMMUNITYV VIK JUN INT A 2023 BB £70.00
£3,907.12






£70.00










£0.00
21 19/01/2023 Funds Transfer CAMB PHOEN KO JUNIOR AREA TRAINI FT £10.00
£3,917.12



£10.00













£0.00
22 19/01/2023 Bill Payment MARTIN BROWN TROPHY ENGRAVING BBP
-£20.00 £3,897.12















-£20.00

£0.00
23 20/01/2023 Funds Transfer CAM TIGERS KO TIGERSINTERAREA FT £110.00
£4,007.12








£110.00








£0.00
Statement Balance 31/01/2023



£4,007.12



















24 09/02/2023 Bill Payment O J HARCOURT U14NL MEDALS 2023 BBP
-£39.20 £3,967.92


-£39.20














£0.00
25 27/02/2023 Bill Payment CRC2 S1206725 BBP
-£210.00 £3,757.92

-£120.00

-£90.00












£0.00
Statement Balance 28/02/2023



£3,757.92



















26 16/03/2023 Bill Payment CRC2 S1207028 BBP
-£210.00 £3,547.92

-£120.00

-£90.00












£0.00
27 31/03/2023 Funds Transfer CAMB PHOEN KO PHOENIX FEES FT £70.00
£3,617.92









£70.00







£0.00
Statement Balance 31/03/2023



£3,617.92



















28 12/04/2023 Counter Credit ENGLIKORFASS EK Refund BGC £25.00
£3,642.92





£25.00











£0.00
29 28/04/2023 Bill Payment COMMUNITYV VIK REF FINE APR23 BB £10.00
£3,652.92














£10.00


£0.00
Statement Balance 30/04/2023



£3,652.92



















30 19/05/2023 Bill Payment EKA CKA SEN INT AREA BBP
-£160.00 £3,492.92







-£160.00









£0.00
Statement Balance 31/05/2023



£3,492.92



















31 07/08/2023 Funds Transfer CAM TIGERS KO U11TIGERS FT £96.00
£3,588.92



£96.00













£0.00
32 07/08/2023 Funds Transfer CAM TIGERS KO TIGERSACADEMY FT £185.50
£3,774.42



£185.50













£0.00
33 09/08/2023 Bill Payment COMMUNITYV VIKINGS U11 TOURN BBP £25.00
£3,799.42



£25.00













£0.00
34 09/08/2023 Bill Payment COMMUNITYV VIKINGS ACADEMY BBP £126.50
£3,925.92



£126.50













£0.00
35 10/08/2023 Funds Transfer CAMB PHOEN KO ACADEMY TRAINING FT £53.00
£3,978.92



£53.00













£0.00
Statement Balance 31/08/2023



£3,978.92

























£3,978.92


















£0.00








£700.00 -£510.00 -£39.20 £579.88 -£456.00 -£380.00 £70.00 -£160.00 £110.00 £400.00 -£123.00 £0.00 £0.00 £0.00 £10.00 -£20.00 £0.00 -£28.78 £0.00








U14 NL fees U14 NL CRC U14 NL Medals/Trophies Academies/ Tournaments income Academies / Tournaments CRC Junior IA fees Junior IA income Senior IA fees Senior IA income CKA fees EKA Affiliation Fees including insurance Coaching and Referee courses and development CKA Play-off income CKA Play-off hall CRC Ref Fines CKA trophy engraving Equipment for Schools Web Domain renewal 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 £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

Budget


First Team £30 1 1 1 1 1 1

2022/23 1st Oct - 30th Sep
2022/23 1st Oct - 30th Sep
2023/24 1st Oct - 30th Sep

Others £20 3 1 2 2 1 2












17 £90 £50 £70 £70 £50 £70

CKA LEAGUE




Total £400 4 2 3 3 2 3

£400.00 League fees: 6 Clubs – 17 Teams
£400.00 League fees: 6 Clubs – 17 Teams
£400.00 League fees: 6 Clubs – 17 Teams












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

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

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












1st Team £30, rest £20

1st Team £30, rest £20

1st Team £30, rest £20































£10.00 Ref fines: 5@ £10 for played game, 0@ £45 unplayed
£0.00 Ref fines: £10 for played game, £45 unplayed
£0.00 Ref fines: £10 for played game, £45 unplayed



















































(£20.00) CKA trophy engraving
(£15.00) CKA trophy engraving
(£15.00) CKA trophy engraving



























































































(£123.00) EKA Affiliation Fees including insurance
(£140.00) EKA Affiliation Fees including insurance
(£129.00) EKA Affiliation Fees including insurance
































CKL PLAY-OFF

CKL PLAY-OFF

CKL PLAY-OFF











£0.00 CKL play-off hall hire, 0 hours @ £41.40
(£62.10) CKL play-off hall hire, 1.5[1.5] hours @ £41.40
(£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
£62.10 CKL play-off income











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































£267.00 Net Profit / (Loss)
£245.00 Net Profit / (Loss)
£256.00 Net Profit / (Loss)































AREA DEVELOPMENT














£0.00 Coaching and Referee courses and development
(£1,020.00) Coaching and Referee courses and development
(£1,020.00) Coaching and Referee courses and development
































SENIOR INTER-AREA

SENIOR INTER-AREA

SENIOR INTER-AREA














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











(£160.00) senior inter area entry fee
(£150.00) senior inter area entry fee
(£160.00) senior inter area entry fee











£110.00 senior inter area income
£357.00 senior inter area income
£207.00 senior inter area income











(£50.00) Net Profit / (Loss)
£0.00 Net Profit / (Loss)
(£160.00) 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































(£50.00) Net Profit / (Loss)
(£1,920.00) Net Profit / (Loss)
(£2,080.00) Net Profit / (Loss)































JUNIORS














£0.00 Equipment for Schools
£0.00 Equipment for Schools
£0.00 Equipment for Schools


































£0.00 Safeguarding and Protecting Children course
£0.00 Safeguarding and Protecting Children course




































































































































JUNIOR INDOOR INTER-AREA

JUNIOR INDOOR INTER-AREA

JUNIOR INDOOR INTER-AREA











(£380.00) Junior indoor inter-area entry fee
(£540.00) Junior indoor inter-area entry fee
(£540.00) Junior indoor inter-area entry fee











£70.00 Junior indoor inter-area income
£540.00 Junior indoor inter-area income
£540.00 Junior indoor inter-area income











(£310.00) 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
£0.00 Coaching Fees
£0.00 Coaching Fees











(£456.00) CKA Junior Academies/Tournaments Hall Hire, ? hours @ £28.70, ? hours @ £28.75
(£1,406.30) CKA Junior Academies/Tournaments Hall Hire, 49 hours @ £28.70
(£1,406.30) CKA Junior Academies/Tournaments Hall Hire, 49 hours @ £28.70











£579.88 CKA Junior Academies/Tournaments Income
£1,406.30 CKA Junior Academies/Tournaments Income
£1,406.30 CKA Junior Academies/Tournaments Income











£123.88 Net Profit / (Loss)
£0.00 Net Profit / (Loss)
£0.00 Net Profit / (Loss)
































U14 NL

U14 NL

U14 NL











£700.00 U14 NL Fees, 0 CKA teams £0, 0 others £0
£1,685.40 U14 NL Fees, ? CKA teams £?, ? others £?
£1,685.40 U14 NL Fees, ? CKA teams £?, ? others £?











(£510.00) U14 NL Hall Hire, 0hours @ £28.70
(£1,607.20) U14 NL Hall Hire, 56 hours @ £28.70
(£1,607.20) U14 NL Hall Hire, 56 hours @ £28.70











(£39.20) U14 NL Medals/Trophies
(£78.20) U14 NL Medals/Trophies
(£78.20) U14 NL Medals/Trophies











£150.80 Net Profit / (Loss)
£0.00 Net Profit / (Loss)
£0.00 Net Profit / (Loss)






















































(£1,393.54) 2022/23 Junior Development funds
(£1,692.52) 2023/24 Junior Development funds














(£123.98) Net (Profit)/ Loss from 2021/22
£35.32 Net (Profit)/ Loss from 2022/23














(£175.00) New Junior Development funds allocated
(£175.00) New Junior Development funds allocated














(£1,692.52) 2023/24 Junior Development funds
(£1,832.20) 2024 Junior Development funds































(£35.32) Net Profit / (Loss)
(£1,692.52) Net Profit / (Loss)
(£1,832.20) Net Profit / (Loss)































MISCELLANEOUS EXPENSES














(£28.78) Web Domain renewal
(£15.00) web domain renewal, every 2 years
(£15.00) web domain renewal, every 2 years











£0.00 AGM and Committee meeting room hire, 0 @ £8.80
(£17.60) AGM and Committee meeting room hire, 2 @ £8.80
(£17.60) AGM and Committee meeting room hire, 2 @ £8.80































(£28.78) Net Profit / (Loss)
(£32.60) Net Profit / (Loss)
(£32.60) Net Profit / (Loss)







































































£152.90 TOTAL PROFIT / (LOSS)
(£3,400.12) TOTAL PROFIT / (LOSS)
(£3,688.80) TOTAL PROFIT / (LOSS)































£3,826.02 Cash in bank b/fd Barclays.
£3,826.02 Cash in bank b/fd Barclays.
£3,978.92 Cash in bank b/fd Barclays.











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































£3,978.92 Total Funds c/fd Barclays.
£425.90 Total Funds c/fd Barclays
£290.12 Total Funds c/fd Barclays











£1.00 Total Funds c/fd Nat West
£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


2021/22 1st Oct - 30th Sep
2021/22 1st Oct - 30th Sep








CKA LEAGUE

£400.00 League fees: 6 Clubs – 17 Teams
£360.00 League fees: 6 Clubs – 15 Teams


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

City 4, Lions 1, Phoenix 2, Tigers 4, Uni 2, Vikings 2


1st Team £30, rest £20

1st Team £30, rest £20








£50.00 Ref fines: 5@ £10 for played game, 0@ £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
(£100.00) EKA Affiliation Fees including insurance









CKL PLAY-OFF

CKL PLAY-OFF

£0.00 CKL play-off hall hire, 0 hours @ £41.40
(£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)








£327.00 Net Profit / (Loss)
£245.00 Net Profit / (Loss)








AREA DEVELOPMENT

(£50.00) Coaching and Referee courses and 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




£357.00 senior inter area income




£0.00 Net Profit / (Loss)


















(£500.00) Potential for a New Club




(£400.00) Support for Existing Clubs








(£50.00) Net Profit / (Loss)
(£1,770.00) Net Profit / (Loss)








JUNIORS

£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

(£540.00) Junior indoor inter-area entry fee
(£430.00) Junior indoor inter-area entry fee

£512.50 Junior indoor inter-area income
£430.00 Junior indoor inter-area income

(£27.50) Net Profit / (Loss)
£0.00 Net Profit / (Loss)









CKA JUNIOR ACADEMIES/TOURNAMENTS

CKA JUNIOR ACADEMIES/TOURNAMENTS

£0.00 Coaching Fees
£0.00 Coaching Fees

(£500.20) CKA Junior Academies/Tournaments Hall Hire, ? hours @ £28.70, ? hours @ £28.75
(£1,406.30) CKA Junior Academies/Tournaments Hall Hire, 49 hours @ £28.70

£651.68 CKA Junior Academies/Tournaments Income
£1,406.30 CKA Junior Academies/Tournaments Income

£151.48 Net Profit / (Loss)
£0.00 Net Profit / (Loss)









U14 NL

U14 NL

£0.00 U14 NL Fees, 0 CKA teams £0, 0 others £0
£1,685.40 U14 NL Fees, ? CKA teams £?, ? others £?

£0.00 U14 NL Hall Hire, 0hours @ £28.70
(£1,607.20) U14 NL Hall Hire, 56 hours @ £28.70

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

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


















(£1,393.54) 2020/21 Junior Development funds




£0.00 Net (Profit)/ Loss from 2021/22




£0.00 New Junior Development funds allocated




(£1,393.54) 2022/23 Junior Development funds








£123.98 Net Profit / (Loss)
(£1,393.54) Net Profit / (Loss)








MISCELLANEOUS EXPENSES

£0.00 Web Domain renewal
(£15.00) web domain renewal, every 2 years

£0.00 AGM and Committee meeting room hire, 0 @ £8.80
(£17.60) AGM and Committee meeting room hire, 2 @ £8.80








£0.00 Net Profit / (Loss)
(£32.60) Net Profit / (Loss)






















£400.98 TOTAL PROFIT / (LOSS)
(£2,951.14) TOTAL PROFIT / (LOSS)








£3,425.04 Cash in bank b/fd Barclays.
£3,425.04 Cash in bank b/fd Barclays.

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








£3,826.02 Total Funds c/fd Barclays.
£473.90 Total Funds c/fd Barclays

£1.00 Total Funds c/fd Nat West
£1.00 Total Funds c/fd Nat West

£152.90





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