Treasurer's
ReportMay/June
2004
Elements of the Budget, Part III
Part I
... Part
II ...
Part
IV
By
Tong Lee
Fiscal
Year 2003 Financial Report
In fiscal year 2003, the USATT continued to make progress in strengthening its financial position and increase reserves. Revenues totaled $1,038,256 and expenses were $914,635, resulting in a surplus of $123,621. Net total assets, defined as total assets less total liabilities increased from $171,222 to $294,843 during the year. The total cash and cash equivalents more than doubled, increasing by $187,901 from $144,182 to $332,083.
The
2003 Budget projected a $20,000 surplus.
The surplus of $123,621 was a pleasant surprise, even though we could
see over $100,000 coming during the last quarter.
It represented 11.9% of total revenue, and this is a relatively high
achievement even for most for-profit businesses. We overcame a decrease of $5,500 in funding from the
USTTA Foundation – down from $51,500 the previous year (and from $56,000
from several years ago) to $46,000. That
USATT could achieve a surplus in six figures in consecutive years is
unprecedented, and demonstrates the synergistic financial and managerial
capabilities of the Board of Directors and the Executive Director together
with his staff.
The
U.S. Nationals and the U.S. Open were both profitable. The U.S. Nationals generated a profit of $35,000 while the
U.S. Open brought in $18,000. The
combined profit of $53,000 compared to a loss of $14,000 the previous year
represents a turnaround of over $67,000.
The results of the Nationals were particularly encouraging as they
were achieved even with the additional expense of outsourcing certain
tournament functions to North American Table Tennis (Note: USATT did not pay
NATT for outsourced work for the U.S. Open).
A major reason for the profitability of the Open was because we
skipped the ITTF Pro Tour. Other
reasons for profitability were that we maintained a watchful eye on expenses
and increased sponsorship revenue and entry fees.
There
was a net increase of over $18,000 in deferred membership revenue –
$14,000 from three-year and $4,000 from life memberships.
Deferred membership revenue is revenue already received, but is
recognized over three years for three-year memberships and 20 years for life
memberships. A continual
increase in deferred membership revenue means more membership stability and
an increasing revenue stream in the future as well as more members.
Rating
fees increased by over 50% even though the regular rating fee was increased
by 33% (from $3 to $4), but only after May 5, 2003.
This shows that, an increase in rating fee notwithstanding, there was
a substantial increase in tournament participation from more players and/or
players were more active in tournaments.
In any case, this is significant for our equipment sponsors – if
there are more players and more tournament participation, more equipment
must be used. Our
sponsors must be selling more and should be willing and able to re-invest
some of their profits in sponsorship money to the USATT in the future.
We
put $200,000 in an interesting-bearing savings account.
This could be done because of the improved cash flow position of the
Association, and this amount was not needed for day-to-day operations.
We also opened a brokerage account to park over $1,000 worth of
Microsoft shares that were donated by a USATT member.
The
early termination of the Oakbrook contract in early April reduced the
expenses for the Oakbrook Training Center and its mandated coach by over
$25,000. All these savings were
redirected to the Elite Athlete Committee budget and resulted in more money
for our athletes.
For
more financial details, please view USATT 2003 tax return, IRS Form 990, that
will be posted in May at www.usatt.org.
Despite two successive outstanding fiscal years, the Board of Directors
will continue with its policy to run the Association on a surplus budget and to
build up reserves. The 2004 Budget
projects a surplus of $50,000.
(See budget summary below.)
YEAR
2004 BUDGET SUMMARY
|
|
|
INCOME |
|
|
MEMBERSHIP & RATING FEES |
285,750 |
|
U.S. OPEN |
225,230 |
|
NATIONALS |
118,300 |
|
FUNDRAISING |
69,000 |
|
MAGAZINE AND WEB ADS |
84,000 |
|
USATT FEES (EQUIPMENT, ETC.) |
45,125 |
|
USOC REVENUES |
314,500 |
|
VALUE IN KIND: |
13,700 |
|
|
|
|
TOTAL
REVENUE |
1,155,605 |
|
|
|
|
EXPENSES |
|
|
ELITE PROGRAMS |
181,325 |
|
ELITE COACHING PROG |
33,025 |
|
COACHING DEVELOPMENT |
9,800 |
|
GRASSROOTS DEV PROG |
7,000 |
|
OFFICIALS |
3,500 |
|
U.S. OPEN |
199,800 |
|
U.S. NATIONALS |
100,250 |
|
U.S. PARALYMPICS |
8,000 |
|
MEMBER SERVICES |
154,280 |
|
MAGAZINE/WEBSITE |
124,800 |
|
MARKETING |
5,000 |
|
HEADQUARTERS |
244,945 |
|
BOARD OF DIRECTORS |
25,000 |
|
COMMITTEES |
8,880 |
|
|
|
|
TOTAL
EXPENSES |
1,105,605 |
|
|
|
|
BUDGET
SURPLUS |
50,000 |
| |
| USA Table Tennis - Serving the Table Tennis Community |
| |