|
UNITED STATES CHESS FEDERATION
QUARTERLY MANAGEMENT REPORT
FEBRUARY 9, 2002
Financial Operations
Due to the departure of the Chief Financial officer in late October, the USCF
Financial Statements for October, November and December 2001 were not prepared
on a timely basis. The accounting
records were, however, maintained on a current basis by Linda Legenos and her
accounting staff with assistance from the accounting firm of Nugent and
Haeussler. In
particular, the Cash Receipts, Cash Disbursements and Payroll records have been
kept accurately and up-to-date. The
appropriate general journal entries and general ledger postings were made in
November. This enabled the November
financial statements to be prepared retroactively without adjustment to any of the
general ledger accounts. In order to
facilitate comparability of the monthly reports, some reclassification of
expenses between the months of October and November were necessary. These
reclassification did not affect the reported operating performance on a
year-to-date basis through November 30, 2001.
In order
to finalize the December financial statements, a closing adjustment to Cost of
Sales was proposed using a formula which approximated the one utilized by the
former CFO in preparation of previous monthly financial statements. While I have problems with his methodology,
I wanted to present the current financial statements on a consistent
basis. No other adjustments were made
to the existing accounting records pertaining to the seven months ended
December 31, 2001.
The Following is a summary of the operating results reflected in the USCF financial
statements through 12/31/01:
| |
Monthly Gain (Loss) |
Year-to-date Gain (Loss) |
| Four months ended September 30, 2001: |
|
|
| (as previously reported) |
($10,937) |
($161,856) |
| (unexplained difference) |
($2,270) |
($2,270) |
| (as represented in the General Ledger) |
($13,207) |
($164,126) |
| |
|
|
| Five Months ended October 30, 2001 |
($27,830) |
($191,956) |
| Six Months ended November 30, 2001 |
($43,789) |
($235,745) |
| Seven Months ended December 31, 2001 |
$47,001 |
($188,744) |
Problems & Concerns
There are a number of problems that have been identified regarding the numbers reported
during the first seven months of the fiscal year. Additionally, there are a few concerns
going forward that should be brought to the attention of the users of these
financial statements.
The problems referred to above can be classified into four categories: a)
unrecorded liabilities; b) accounts receivable; c) pension; and d)inventory
accounting.
a)
Unrecorded liabilities - Based on a review of invoices processed subsequent to
May 31, 2001, it appears that there were a substantial amount of unentered
accounts payable at May 31, 2001. In
addition, the accounts payable subsidiary ledger was not reconciled to the
general ledger at the end of the fiscal year and remained out of balance until
November 30, 2001. Finally, there were
items in the general ledger on May 31, 2001 that were not included in the
subsidiary ledger balance (thus increasing the discrepancy and further
understating the year end accounts payable balance reported in the audited
financial statements). Given the timing
of the auditors field work, which was completed July 12, 2001, coupled with the
condition of the workpapers presented to them by management, it is
understandable how valid liabilities could have been overlooked. While I can't comment further on the reasons
or the motives, I am confident that we now have a handle on the magnitude of
the problem. The amount of invoices
relating to the prior year is $61,620.
Another $17,632 of questionable invoices and adjustments to accounts
payable in fiscal 2002 have been identified, bringing the total in this
category to $79,252. In other words, this is the impact of
expenses related to fiscal 2001 that have been recorded in the current year.
b)
Accounts Receivable - There was a difference in the total of Accounts
Receivable listed in the subsidiary ledger when compared to the general ledger
balance reported as of May 31, 2001. As
a result, a write down of Accounts Receivable totaling $27,525 was recorded in November 2001.
The impact was to overstate expenses in fiscal 2002 and
understate expenses in 2001 by this amount.
c)
Pension - There are weaknesses in the procedures for processing pension
payments for prior employees. The
result has been long delays and some minor errors in withholdings and payment
amounts. While the amounts are not
material, the procedures need to be streamlined. As a consequence, I have asked our auditors to perform an ERISA
compliance audit of our Pension, Profit Sharing & 401K Plans, and to make
specific recommendations for improvement.
Such audits are not required for organizations with less than 100
participants in the retirement plans.
Nevertheless, I feel that it is prudent to periodically perform a
compliance audit in order to show due diligence in case any questions ever
arise with the IRS or an aggrieved employee.
The cost of the audit will be less than $5,000 and is scheduled to take
place in March.
d)
Inventory - The methodology used by prior management for calculating Cost of
Sales on an interim basis seems incomplete.
It is important to note that the annual computation reflected in the
audited financial statements appears reasonable. Nevertheless, the monthly reports may be distorted.
The reason for the distortion is related to
changes in inventory levels on a monthly basis. For example, the net inventory balance reflected in the September
30, 2001 internal financial statements prepared by management is almost
identical to the amount at the May 31, 2001.
This seems unlikely given the reduction in books & equipment
activity between May and September.
Monthly calculations of Cost of Sales apparently do not reflect the changes
in inventory levels. The methodology
was not changed in preparing the October, November and December financial
statements. However, a complete
physical inventory was taken at January 31, 2002 to validate the existing
perpetual inventory system and to provide a basis for monthly inventory
adjustments in the future. Based on a
quick review of the gross margin data presented below, I anticipate that the
impact of reflecting inventory changes on a year-to-date basis will be between
$40,000 and $100,000 (increase in Cost of Sales)through January. The preliminary count of the January 31,
2002 inventory shows a reduction of approximately $74,000 since May 31,
2001. The final impact will not be
known until the January financial statements are fully prepared.
| GROSS MARGIN ANALYSIS |
| |
| |
SALES |
COST OF SALES |
GROSS MARGIN |
GROSS MARGIN % |
| |
| Jun-99 |
247,242 |
157,359 |
89,883 |
36.35% |
| Jul-99 |
211,411 |
121,101 |
90,311 |
42.72% |
| Aug-99 |
228,869 |
149,202 |
79,667 |
34.81% |
| Sep-99 |
208,888 |
118,301 |
90,588 |
43.37% |
| Oct-99 |
265,582 |
162,753 |
102,828 |
38.72% |
| Nov-99 |
370,100 |
206,489 |
163,611 |
44.21% |
| Dec-99 |
323,491 |
244,385 |
79,106 |
24.45% |
| Jan-00 |
182,359 |
21,015 |
161,344 |
88.48% |
| Feb-00 |
290,961 |
177,683 |
113,279 |
38.93% |
| Mar-00 |
282,641 |
197,597 |
85,043 |
30.09% |
| Apr-00 |
177,769 |
123,355 |
54,414 |
30.61% |
| May-00 |
211,484 |
171,193 |
40,291 |
19.05% |
| Jun-00 |
171,753 |
104,354 |
67,399 |
39.24% |
| Jul-00 |
144,598 |
90,170 |
54,428 |
37.64% |
| Aug-00 |
200,567 |
71,449 |
129,118 |
64.38% |
| Sep-00 |
161,853 |
79,330 |
82,523 |
50.99% |
| Oct-00 |
226,471 |
118,938 |
107,533 |
47.48% |
| Nov-00 |
264,651 |
138,125 |
126,526 |
47.81% |
| Dec-00 |
337,441 |
173,427 |
164,014 |
48.61% |
| Jan-01 |
179,638 |
111,484 |
68,155 |
37.94% |
| Feb-01 |
175,940 |
110,088 |
65,851 |
37.43% |
| Mar-01 |
252,202 |
171,521 |
80,682 |
31.99% |
| Apr-01 |
269,281 |
163,963 |
105,318 |
39.11% |
| May-01 |
149,939 |
118,361 |
31,578 |
21.06% |
| Jun-01 |
155,799 |
69,640 |
86,159 |
55.30% |
| Jul-01 |
124,560 |
59,789 |
64,771 |
52.00% |
| Aug-01 |
160,226 |
78,371 |
81,854 |
51.09% |
| Sep-01 |
106,349 |
43,267 |
63,081 |
59.32% |
| Oct-01 |
136,261 |
58,160 |
78,101 |
57.32% |
| Nov-01 |
134,102 |
57,133 |
76,969 |
57.40% |
| Dec-01 |
150,409 |
66,133 |
84,276 |
56.03% |
| |
| YTD This Yr. |
968,780 |
433,244 |
535,536 |
55.27% |
| % Change |
<35.7%> |
<44.2%> |
<26.8%> |
|
| YTD Last Yr. |
1,507,334 |
775,793 |
731,541 |
48.53% |
| YTD Prior Yr |
1,855,583 |
1,159,590 |
695,993 |
37.51% |
Among the
financial statement concerns going forward are a) Transactions in the Due
to/from LMA & Chess Trust accounts; b) Building Repairs; and c) Budget
Information.
a) Due
to/from LMA (Life Member Assets) & Chess Trust - These accounts have not
been routinely reconciled, nor have the amounts for rent, recognition of life
member revenue, chess trust administrative fees, or the Schoolmates
subsidy been transferred on a regular basis. As a consequence, there may be adjustments
to these accounts, required during the balance of the fiscal year which will
affect the results of operations. Furthermore, I believe the internal reporting, particularly
related to LMA assets, should be consistent with the presentation in the annual
audited financial statements.
b)
Building Repairs - There is work needed to be done on the building (ceiling
tiles, painting, carpeting, internal moves, etc.) that has been deferred due to
cash flow problems. It is my
understanding that the LMA assets should be utilized for this purpose since the
LMA fund (committee) is technically the "landlord".
c) Budget
Information - There is no FY 2002 budget information in the Peachtree
Accounting System. USCF staff members
are apparently not aware of their current operating budgets. This needs to be addressed from both a
managerial and financial reporting point of view.
Line of Credit & Accounts Payable
A credit
facility which provides for a revolving $300,000 Line of Credit was executed at
the end of December. Due to the annual requirement to maintain a zero balance
for 30 days in each calendar year, management decided (in consultation with
Frank Camaratta, Treasurer) not to utilize the Line of Credit, until January
31, 2002. As a result, a total pay down
of the loan for 30 days will not be required until December 2003.
The first
$150,000 of the Line of Credit was drawn down on January 31, 2002. The amount was used to pay vendors who were
holding shipment of items needed to fill back orders. An additional $20,000 was taken on February 7, 2002.
The remainder of the Line of Credit will be
used as needed to eliminate Accounts Payable balances over 90 days old, pay
customer refunds, and to provide funding for an increase in books &
equipment available for resale.
Total
Accounts Payable as of February 8, 2002 have been reduced to 405,621. Accounts payable for over 90 days are
$105,953. It is anticipated that
substantially all of the remaining over-90 day accounts will be paid in
February utilizing funds provided by the Line of Credit.
Backorders
Backorders
as of February 8, 2002 are $86,457.
This amount has been reduced significantly since December 21, 2001 when
the total back orders exceeded $149,000.
More than $100.000 of the outstanding orders as of that date have
subsequently been shipped. As of
February 8, 2002, $16,899 of backorders are over 90 days.
Backorder Status Chart
The present distribution of backorders by category of sales are as follows:
| CATEGORY |
QTY |
AMOUNT |
% |
| BHB Clocks |
688 |
$32,336 |
37.4% |
| Sets & Boards |
1,121 |
15,005 |
17.4% |
| Bags |
1,276 |
11,192 |
12.9% |
| Chessmaster software |
178 |
8,366 |
9.7% |
| Books |
415 |
6,862 |
7.9% |
| Computers |
78 |
4,897 |
5.7% |
| Other Clocks |
59 |
4,646 |
5.4% |
| All Other Items |
182 |
3,153 |
3.6% |
| TOTAL |
3,997 |
$86,457 |
100.0% |
Chess Trust Donations
The response to the December 2000 mailing was approximately $11,000.
The response to the November 2001 mailing is
approximately $10,000 to date.
Donations on behalf of the Hall of Fame & Museum are $32,714. LM Spring notes yielded $8,037 to the Patron
Program. LM Fall notes resulted in
$8,776. No Patron Program mailing was
done in 2000.
Memberships
Total paid memberships at December 31, 2001 are 90,005 consisting of:
| CATEGORY |
2001 |
2000 |
CHANGE |
| Life |
10,567 |
10,525 |
+42 |
| Regular Adult |
28,852 |
27,007 |
-1,155 |
| Senior |
3,282 |
3,281 |
+1 |
| Sustaining |
469 |
557 |
-88 |
| Youth |
12,317 |
12,289 |
+28 |
| Internet |
232 |
4 |
+228 |
| Scholastic |
36,605 |
33,814 |
+2,791 |
| Family |
586 |
957 |
-371 |
| Blind |
39 |
33 |
+6 |
| Trial |
56 |
102 |
-46 |
| TOTAL |
90,005 |
88,569 |
+1,436 |
Total paid membership since last year have increased by 1,6%. Regular Adult memberships have decreased by
4,3%. Scholastic memberships increased by 8.3%.
Regular and Total Members, 1985 - Present
Total Paid Memberships, December 2000 - December 2001
Regular Adult Memberships, December 2000 - December 2001
Scholastic Memberships, December 2000 - December 2001
Total Memberships, December 2000 - December 2001
Ratings
USCF Ratings are now up-to-date. We have
added an area on our website that people can use to determine when a rating
report was received at the USCF office and when the tournament was rated.
FIDE rating reports remain backlogged to October. We have hired temporary help to decrease the backlog and
expect to be caught up in early March.
There are two unrelated Quick Chess rating issues that have come up in recent weeks.
The first relates to Quick Rated tournaments
on USChessLive. I will be meeting with
Joel Berez from Games parlor on February 12.
We have tentatively agreed to reinstate Quick Rated online tournaments
with certain conditions pertaining to the surveillance of computer cheating.
The second issue has arisen since the recent implementation of DM 00-17/ADM 00-46
(Ratings Committee)adopted in St. Paul in August 2000:
"The Ratings Committee
recommends that the scope of the quick rating system be extended to include
rating events that have time controls between G/10 and G/60. This would allow for greater use of the
quick chess rating system, and would thereby help produce more meaningful quick
chess ratings. Specifically, we
recommend the following:
1. The Quick Chess Rating System
would apply to G/10 through G/60 events.
2. The regular system would apply
to G/30 and slower events.
3. In events with mixed time
controls, either a) the slowest time control is used to classify the event for
rating type, or b) a separate rating report would be submitted for games with
time controls greater than G/60.
4. Online play would only be rated
under the quick chess system assuming a time control of G/60 or faster, unless
a tournament director was present for all games."
PASSED AS AMENDED
This
motion has subsequently been interpreted by the USCF Ratings department as
requiring the dual rating of significant amount of events under both
systems. In addition to generating much
debate on the Internet news groups, the USCF office has been literally
bombarded each day with calls from members and affiliates who don't understand
why their Quick ratings are changing on the USCF website updates, when they say
they have not played in any "Quick" tournaments. They are understandably concerned that some
of their tournaments have been mis-rated under the Quick Rating System instead
of the Regular Rating System. After we
confirm that the tournaments they believe were incorrectly rated were actually
tournaments with G/30 to G/60 time controls, we explain that these time
controls are rated under both systems.
The players are invariably surprised at this change, and many are also annoyed that
this has been happening without any advance notice to them. The volume of calls is interfering with
workload completion at this point.
There is also duplicate work involved in processing the ratings,
especially when the reports are filed on paper.
Publications
Chess Life has been expanded back to 68 pages effective with the March 2002 issue.
The April issue will include the yearbook and the correspondence rating
list. The next Books & Equipment
catalog will be inserted into the June issue of Chess Life which will be mailed in late April.
The Spring 2002 Issue of Schoolmates will be distributed in early March. A copy
of the proposed cover is included in the EB packages.
The first phase of the Jim Mitch project has been completed. The second phase is in the draft phase.
Related materials have been distributed to each Executive Board member. We anticipate working with
Peter Kurzdorfer, IM Danny Kopec and possibly one or two other authors on their upcoming books.
The latest issue of EB Notes was distributed in January. Plans are being developed to relocate the publications staff into
the 3054 building before the end of May.
Marketing & TLAs
TLA's are not recovering as might have been expected.
For example, TLA's published in the March issue of Chess Life during the
past four years were as follows:
March 1999 -- 379
March 2000 -- 316
March 2001 -- 161
March 2002 -- 197
It has been suggested that many organizers may not yet realize that the TLA fees have
been rolled back. Perhaps some special publicity would be worthwhile at this time.
Management Information Systems
I have reviewed prior reports by George John, Susan Strahan and others, and have met
several times with Laura Martz to gain a better understanding of our current
systems. I anticipate that I will have a number of recommendations regarding computer hardware and software and our
website design at the May meeting.
The Club/Affiliates section of our website has been enhances significantly.
Senior Staff Reports
Detailed
reports from each USCF Senior Staff members are attached to this report.
I apologize for not getting these materials distributed in advance of the meeting.
Respectfully
submitted,
Frank Niro
|