Chapter 16: Financial Modeling

Financial Modeling

This chapter contains:

Set Up Financial Modeling

To provide you with a tool to increase your agency's profit, there is a feature in Trams Back Office called Financial Modeling. It summarizes your agency's statistics on one piece of paper and allows you to analyze them to establish goals for your business.

Financial Modeling can be used after Bank Reconciliation, ARC/BSP Reconciliation, EOP Core Report Balancing, and the Month End routine are complete. After the monthly Income Statement and Balance Sheet, Financial Modeling is the final step of monthly analysis of your business.

To set up the Financial Modeling feature do the following:

1. Click Utilities|Setup|Global Defaults and click on the Financial Modeling tab.

2. Enter your Agency Information:

 

Financial Modeling Entry Fields

Number of Full-Time Employees

Enter your agency’s number of full-time employees.

Number of Full-Time Sales Employees

Enter your agency’s number of full-time sales employees.

Number of Outside Sales Employees

Enter your agency’s number of outside sales employees.

Number of CRT’s

Enter the number of Customer Reservation Terminals in your agency.

Office Square Footage

Enter the square footage of the agency.

Number of Years In Business

Enter the number of years your agency has been in business. (Used for external peer comparisons.)

Percentage of Corporate Business

Enter the percentage of corporate business your agency performs. (Used for external peer comparisons.)

Annual Gross Sales (in Millions)

Enter your agency’s gross sales (in millions). (Used for external peer comparisons.)

Geographic Classification

From the drop-down menu, select Rural, Urban or Metro for the geographic classification for your agency. (Used for external peer comparisons.)

3. Click OK to save.

4. Next, click on General Ledger|Accounts (this is the area where you set up the Chart of Accounts). If you are setting up the Chart of Accounts to allow your Agency to do Financial Modeling, you need to set up Sales (4000 series); Cost of Sales (5000 series); and Expenses (6000, 7000, 8000 & 9000 series) in the following manner:

 

5. For every Sales (4000 series) and Cost of Sales (5000 series) account, choose a Category Type from the drop-down menu. Choices include: Air, Hotel, Car, Ship, Tour, Insurance, Other, International Air, Service Fees, or Unrelated Income or Rail. This is a suggested setup for your chart of Accounts for use of the Financial Modeling Module. ( Please contact your accountant for any changes that they may want you to consider for your final setup).

Sample Financial Modeling Set Up (4000’s, 5000’s)

Acct #

Acct Name

Category Name

4000

Sales - Domestic Air

Air

4005

Sales - Int’l Air

Int’l Air

4010

Sales - Hotel

Hotel

4015

Sales - Car

Car

4020

Sales - Cruise Deposit

Ship

4025

Sales - Cruise Final

Ship

4030

Sales - Tour Deposit

Tour

4035

Sales - Tour Final

Tour

4040

Sales - Rail

Other

4045

Sales - Insurance

Insurance

4050

Sales - Miscellaneous

Other

4055

Sales - Service Fees

Serv Fee

4060

Sales - User Definable

Other

4100

Interest Income

Unrelated Income

4200

Other Income

Other

Acct #

Acct Name

Category Name

5000

Cost of Sales - Domestic Air

Air

5005

Cost of Sales - Int’l Air

Int’l Air

5010

Cost of Sales - Hotel

Hotel

5015

Cost of Sales - Car

Car

5020

Cost of Sales - Cruise Deposit

Ship

5025

Cost of Sales - Cruise Final

Ship

5030

Cost of Sales - Tour Deposit

Tour

5035

Cost of Sales - Tour Final

Tour

5040

Cost of Sales - Rail

Rail

5045

Cost of Sales - Insurance

Insurance

5050

Cost of Sales - Misc.

Other

5055

Cost of Sales - Service Fees

Serv Fee

5060

Cost of Sales - User Definable

Other

5100

ARC Adjustments

Air

5500

Overrides Air

Air

5505

Overrides Car

Car

5510

Overrides Hotel

Hotel

5515

Overrides Cruise

Ship

5520

Overrides Tour

Tour

5525

Overrides Rail

Rail

6. For every Expense (6000 series) account, choose a Category type (Compensation; Operations, Marketing, Occupancy; Travel/Entertain/Travel; Communication; Other; Allocated Profit), and an Expense Type. Choices include Fixed or Variable (see below for details).

This is a suggested setup for your Chart of Accounts for use of the Financial Modeling Module. ( Please contact your accountant for any changes that they may want you to consider for your final setup):

Sample Financial Modeling Set Up (6000’s)

Acct #

Acct Name

Category Name

Type

6000

Salaries – Employees

Compensation

Fixed

6005

Salaries – Officers

Compensation

Fixed

6010

Agent Commissions

Compensation

Variable

6015

Incentives/Bonuses

Compensation

Variable

6020

Temp Services/Contract Labor

Compensation

Variable

6025

Health Insurance - Employees

Compensation

Fixed

6030

Health Insurance - Officers

Compensation

Fixed

6035

Other Benefits

Compensation

Fixed

6040

Employer’s FICA

Compensation

Fixed

6045

Employer’s FUTA

Compensation

Fixed

6050

Employer’s SUTA

Compensation

Fixed

6055

Other Payroll Taxes

Compensation

Fixed

6060

Workers Comp Insurance

Compensation

Fixed

6100

Dues & Subscriptions

Operations

Variable

6105

Office Supplies

Operations

Variable

6110

Furniture & Fixtures

Operations

Variable

6115

Printing Expense

Operations

Variable

6120

Computer Expense

Operations

Variable

6125

Equipment Rental

Operations

Variable

6130

Equipment Repairs

Operations

Variable

6135

Consortium/Franchise Fees

Operations

Fixed

6140

Payroll Services

Operations

Fixed

6145

Bank Fees

Other

Fixed

6146

CC Merchant Processing Fees

Other

Fixed

6150

Bad Debts

Other

Fixed

6151

Bounced Checks

Other

Fixed

6155

Depreciation

Other

Fixed

6160

Errors & Omissions Insurance

Operations

Fixed

6165

Business License & Fees

Operations

Fixed

6170

Agent Errors

Other

Variable

6175

ARC Ticket Stock

Operations

Variable

6200

Advertising

Marketing

Fixed

6201

Advertising Radio

Other

Variable

6205

Promotions

Marketing

Fixed

6215

Direct Marketing

Marketing

Fixed

6220

Newsletters

Marketing

Fixed

6225

Video Tapes

Marketing

Variable

6230

Window Displays

Marketing

Fixed

6235

Market Research

Marketing

Variable

6240

Rebates & Dissents

Marketing

Variable

6245

Client Gifts

Marketing

Variable

6250

Flight Insurance

Operations

Variable

6300

Rent

Occupancy

Fixed

6305

Utilities

Occupancy

Fixed

6310

Cleaning & Maintenance

Occupancy

Fixed

6315

Building Insurance

Occupancy

Fixed

6320

Kitchen Supplies

Occupancy

Fixed

6325

Property Taxes

Occupancy

Fixed

6330

Security Systems

Occupancy

Fixed

6400

Fam Trips

Travel/Entertain/Training

Fixed

6405

Education & Seminars

Travel/Entertain/Training

Fixed

6410

Meals & Entertainment

Travel/Entertain/Training

Fixed

6415

Parking

Travel/Entertain/Training

Fixed

6420

Gas/Mileage Reimbursements

Travel/Entertain/Training

Fixed

6425

Misc. Travel Expenses

Travel/Entertain/Training

Fixed

6430

Client Gifts

Marketing

Variable

6500

CRS Expense

Communication

Fixed

6505

Telephone Local

Communication

Fixed

6510

Telephone Long Distance

Communication

Variable

6515

Telephone 800#

Communication

Variable

6520

Fax Expense

Communication

Variable

6525

Postage

Communication

Variable

6530

Overnight Services

Communication

Variable

6535

Delivery Expense

Communication

Variable

6540

After Hour Services

Communication

Fixed

6600

Attorney Fees

Other

Fixed

6605

Accounting Fees

Other

Fixed

6610

Consulting Fees

Other

Fixed

6615

Interest Expense

Other

Fixed

6620

Penalties

Other

Fixed

6625

Contributions

Other

Fixed

6630

Other Expenses

Other

Fixed

6666

Error Account

Other

Fixed

6700

CC Wash Account

Other

Fixed

6900

Temporary Holding Account

Other

Fixed

Fixed Costs

Fixed costs are those expense items, which generally do not change, in the short run, regardless of how much you sell. They are not influenced by the hours the business operates or the level of its sales. (Leases, rent, wages to a certain extent, insurance, maintenance, utilities, automobile, and advertising are examples of Fixed Costs).

Wages have the characteristics of fixed and variable costs. Wages can be fixed or variable depending on the particular circumstances of the business. If an employee is a permanent full time employee, the cost of ordinary hours and associated costs and annual vacation, etc. could be construed as fixed. If you employ casual employees, ones paid on commission, these would be variable costs.

Variable Costs

Variable costs are costs that increase and decrease with the activity of the business. Generally, these costs increase with increased sales because they are directly involved in making the sale. Examples of variable costs include Cost of Sales, sales commissions, and billing costs. If you are not sure which list is right for a particular expense item, use this test to determine if it is fixed or variable. Ask yourself: “If I did not have any sales during the next month, would I still have to pay this expense?” If the answer is yes, that item is a fixed cost. If you aren't sure which they are consider them fixed.

Above (under Step 5. and Step 6. is a suggested setup for your chart of Accounts for use of the Financial Modeling Module. ( Please contact your accountant for any changes that they may want you to consider for your final setup)

7. Next go to Utilities|Setup|GL Accounts:

 

To run a Financial Modeling Report that matches your Income Statement, it is important for you point the Commission Income Accounts under the 4000 and 5000 series to a unique Chart of Accounts Number. If not using Commission Income accounts, these can be set to the error account 6666. For example:

Correct: Domestic Air Sales - 4000

Cost of Sales - 5000

Commission Income - 4100

Override - 5500

Incorrect: Domestic Air Sales - 4000

Cost of Sales - 5000

Commission Income - 4000

Override - 4000

If you have changed the Comm Track Payment in EOP setting under Utilities|Setup|Global Defaults|Prompt to Commission Income, set-up a unique account number (i.e. 4100 series) in the Chart of Accounts for the Commission Income accounts for each travel type. Then come back into this section and “point” the Commission Income section to the new accounts you have set up. Now your reporting will be accurate.

Important Note: If you have not used all of the Travel Type slots, use what is known as an “error account” as the account number for the unused slots. If an amount accidently “falls” into one of these areas that does not have an account number, you now have a way of retrieving the figures by printing out activity in the 6666 Account and putting transactions contained therein into the correct account.

Financial Modeling Reports

To run Financial Modeling Reports, go to Reports|Financial Modeling and print out the Analysis Report for review. This report is divided into 3 sections - Review Analysis; Expense Analysis; and Management Analysis:

Revenue Analysis includes Total Sales, Cost of Sales, Number of Bookings, Percent of Gross Sales, Average Commission Percentage, Commission per Booking, Percentage of Total Expenses, and Percentage of Fixed Expenses by Travel Type. It also shows the Total number of invoices, the Average Gross Sales per invoice, and average commission per invoice.

The Expense Analysis section gives an expense break down by Expense Category. It shows what each category is as a percent of total expenses. Find out your fixed versus variable spending, and your average expense per invoice.

Management Analysis compares Sales, Revenue, and Expense Totals, along with Total Invoices, Bookings and Segments per Employee, per Sales Agent, per CRT, and per square foot.

 

Note: The number of Employees used to calculate the Per Employee column is using the Number of Full Time Employees field plus the Number of Outside Sales Employees field set up under Utilities|Setup|Global Defaults|Financial Modeling Tab. If you have 7 Full Time Employees and 1 Outside Sales Employee, the Total Number of Employees used for calculating the Per Employee column would be 8.