John McKenna wrote:How could even a Labour gov. allow a business plan like that to pass? No wonder the Condems took it right away.
The Business plans in more recent years didn't itemise how the DCMS grant was to be spent. Even the ECF CEO and President weren't really sure whether part of it was expected to be ring-fenced for support of international teams and activity.
There's material about the grant in the archives of both this forum and the atticus one. The usual impression given is that closure of the ECF Office would have meant giving up the DCMS grant.
These are the net expenditures in the Budget that wasn't discussed in detail at the Finance meeting
Code: Select all
NET 2010/11 2011/12
Forecast Budget
£ £
General funding 9,792 -200
Direct members / MO's 54,125 100,450
Game Fee 57,397 25,000
National Grading -9,450 -9,300
Management Services -88,775 -83,800
Home Chess 505 150
Congress Chess 0 0
Congress - British Championships 616 -4,000
Women's Chess -762 -200
Marketing & Publicity -522 -500
International -20,422 -24,000
Junior Chess -4,601 350
National Coaching -300 0
Corporation tax 400 0
Contingency 0 -5,000
-1,996 -1,050
This is what they were expecting by way of Income from memberships
Code: Select all
2011/12 2012/13
Forecast Budget
£ £
GROSS INCOME
Subscriptions receivable - NMS / MO's 14,000 0
Subscriptions receivable - Direct Members 41,500 0
Newsletter/diary advertising 0 0
Newsletter subs and sundry income 250 1,000
Gold Members 0 21,600
Silver Members 0 43,200
Bronze Members 0 26,400
Junior Members 0 18,800
55,750 111,000
Code: Select all
and this was Game Fee
2011/12 2012/13
Forecast Budget
£ £
GROSS INCOME
Leagues 40,440 0
Congresses standardplay 11,364 0
Rapidplay 3,195 0
Clubs 135 0
Junior 1,772 0
Prior year 12 500
Non-territorial affiliates and misc income 478 500
Non-members adult 0 18,000
Non-members junior 0 6,000
57,397 25,000
There's a footnote which says
Game fee income will reduce significantly due to the increased number of members. We have assumed that
non-members will pay an average of £9 per/annum in game fee based on current rates of chess activity.
Whilst that might imply an average of 4 and a half games per non-member, the note is misleading because the numbers in the spreadsheet are net of VAT. So the real number is £ 10.8 per person, in other words over five games. If leagues or clubs ban non-members from playing more than three games, the most the ECF will see is £ 6 per person gross.
http://www.ecforum.org.uk/posting.php?m ... 25&p=88417#
I've corrected the formula errors in the original.
Looking at the results, it's odd to my eyes that they expect the income from Gold not to be about the same as the current Direct. There must be a hidden assumption about downgrading. Silver also seems a high value compared to Bronze, again there's an assumption that the £ 6 upgrade doesn't put people off playing Congresses. If however the "average" club player plays half a Congress, or perhaps half the average club players play one Congress, the membership cost to the average club player can be £18/£19 not £ 12/£13.