Other Income Dept Detail Report
Aug 1-31, 2020
Category 1 Revenue Forecast
|
|
Total |
Apr 1 |
Apr 2 |
Apr 3 |
Apr 4 |
Apr 5 |
Apr 6 |
Apr 7 |
Apr 8 |
Apr 9 |
Apr 10 |
Apr 11 |
Apr 12 |
Apr 13 |
Apr 14 |
Apr 15 |
Apr 16 |
Apr 17 |
Apr 18 |
Apr 19 |
Apr 20 |
Apr 21 |
Apr 22 |
Apr 23 |
| Thu |
Fri |
Sat |
Sun |
Mon |
Tue |
Wed |
Thu |
Fri |
Sat |
Sun |
Mon |
Tue |
Wed |
Thu |
Fri |
Sat |
Sun |
Mon |
Tue |
Wed |
Thu |
Fri |
| Total Forecast Rm Nts |
550 |
96 |
104 |
88 |
76 |
61 |
62 |
63 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Forecast Guests |
715 |
125 |
135 |
114 |
99 |
79 |
81 |
82 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total Stays |
78 |
11 |
6 |
10 |
11 |
8 |
25 |
7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Telecom |
|
| Total Revenue Forecast |
28,551 |
5,367 |
4,263 |
4,005 |
4,439 |
1,795 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Telephone - Local |
|
| Revenue Forecast |
62591 |
200 |
280 |
195 |
400 |
168 |
273 |
522 |
319 |
288 |
419 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue Recommended |
|
225 |
160 |
210 |
340 |
168 |
268 |
432 |
364 |
342 |
404 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Diff Fcst to Sys Rec |
|
-25 |
120 |
-15 |
60 |
0 |
5 |
90 |
-45 |
-54 |
15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Telephone - Long Distance |
|
| Revenue Forecast |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue Recommended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Diff Fcst to Sys Rec |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Telephone - In Room Fax |
|
| Revenue Forecast |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue Recommended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Diff Fcst to Sys Rec |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Telephone - Internet - Guest |
|
| Revenue Forecast |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue Recommended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Diff Fcst to Sys Rec |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Telephone - Internet - Meeting Rooms |
|
| Revenue Forecast |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue Recommended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Diff Fcst to Sys Rec |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Telephone - Installation / Wire / Equip |
|
| Revenue Forecast |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue Recommended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Diff Fcst to Sys Rec |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Rental & Other Income |
|
| Total Revenue Forecast |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Gift Shop Rental |
|
| Revenue Forecast |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue Recommended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Diff Fcst to Sys Rec |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Health Center Rental |
|
| Revenue Forecast |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue Recommended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Diff Fcst to Sys Rec |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Center Rental |
|
| Revenue Forecast |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue Recommended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Diff Fcst to Sys Rec |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Garage & Parking |
|
| Total Revenue Forecast |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Parking Overnight |
|
| Revenue Forecast |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue Recommended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Diff Fcst to Sys Rec |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Parking Short Term |
|
| Revenue Forecast |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue Recommended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Diff Fcst to Sys Rec |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Movies |
|
| Total Revenue Forecast |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| In Room Movies |
|
| Revenue Forecast |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue Recommended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Diff Fcst to Sys Rec |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Laundry |
|
| Total Revenue Forecast |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Laundry |
|
| Revenue Forecast |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue Recommended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Diff Fcst to Sys Rec |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Business Center |
|
| Total Revenue Forecast |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Photocopies |
|
| Revenue Forecast |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Revenue Recommended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Diff Fcst to Sys Rec |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|