Professional Documents
Culture Documents
Sales Presentation
Sales Presentation
Actual
RNS ARR REV
April to October 84 5661 101190148.56
December
Budget
Online 3131
20853900
6660
20.0
January February
Room
Room sold per Room Room Room
Room Revenue ARR sold per Room Nights ARR
day Nights Revenue Revenue
day
3131
20853900
6660.459916959
January February
Room
Room sold per Room Room Room
Room Revenue ARR sold per Room Nights ARR
day Nights Revenue Revenue
day
9723150 51 1736 6200 10763200 56 1624 6200 10068800
381300 2 62 6200 384400 2 58 6200 359600
4268700 27 651 6900 4491900 21 638 7000 4466000
217000 1 31 6700 207700 1 29 6700 194300
2015000 10 310 6500 2015000 10 319 6500 2073500
217000 1 62 7200 446400 2 29 7500 217500
434000 2 62 6000 372000 2 58 6000 348000
17256150 94 2914 6411 18680600 94 2755 6435 17727700
85473550 184348576
13627 31093
Expected Var 90 85
3497 366 6272.367359
22117400 1263500
6325 -336
23
March
Room Room
Room Room
sold per ARR sold per
Nights Revenue
day day
March
Room Room
Room Room
sold per ARR sold per
Nights Revenue
day day
56 1705 6200 10571000 55
2 62 6200 384400 2
22 651 6800 4426800 21
1 31 6700 207700 1
11 372 6500 2418000 12
1 31 7200 223200 1
2 62 6000 372000 2
95 2914 6384 18603100 94
2014-15 2015-16 2016-17 2017-18 2018-2019 2019-20 2020-21 2021-22 2022-23
Budget Actual Budget Actual Budget Actual Budget Actual Budget Actual Budget Actual Budget Actual Budget Actual Budget Actual
RNS 80 75.7 81 80 83 86.1 90.8 85.9 89.6 83.5 90 77.6 22.2 22.9 75 49.8 84.7 82.4
ARR 4400 4191 4700 4419 4700 4608 4950 4847 5440 5159 5501 5193 2654 2696 2687 3032 5055 5347
ROOM REV 1284.45 1157.6 1393.36 1294.38 1423.87 1447.37 1640.51 1519.71 1778.93 1571.5 1811.7 1474.29 92.91 97.52 735.97 551.13 1562.91 1606.29
FNB 70.57 143.24 72.55 110.12 97.36 115.41 102.11 149.11 127.78 220.4 96.55 5.15 188.92 37.37 114.52 94.19
MISC 13.06 19.78 17.31 17.94 18.61 18.76 19.55 11.65 13.78 13.39 13.26 13.10 22.81 193.85 27.16 28.25 37.9 35.83
Total REV 1386.25 1247.95 1553.91 1384.87 1552.6 1563.49 1775.47 1633.47 1941.82 1712.67 2045.36 1583.94 115.92 296.52 952.06 616.76 1715.33 1736.31
Total Expense 1117.37 900.29 1062.04 879.51 959.2 905.67 1020.39 1062.53 1116.84 1181.56 1345.73 1040.92 500.3 444.28 788.94 527.03 962.72 1017.64
GOP 268.88 347.66 491.87 505.36 593.40 657.82 755.08 570.94 824.98 531.11 699.63 543.02 -384.38 -147.76 163.12 89.73 752.61 718.67
2016-17 Apr-16 May-16 Jun-16 Jul-16 Aug-16 Sep-16 Oct-16
RNS 81.9% 80.6% 89% 83.0% 77.4% 91.8% 77.3%
ARR 4,357 4,531 4,604 4,535 4,544 4,126 4,545
ROOM REV 107.00 113.23 122.49 116.67 109.05 113.63 108.85
FNB 6.16 7.7 9.01 8.26 9.27 9.73 5.48
RNS
100.0% 6,000
91.8% 91.97% 91.1% 90.6% 92.1%
89%
90.0% 87.2%
81.9% 80.6% 83.0%
5,000
77.4% 77.3% 4,60
80.0% 4,531
4,357
70.0%
4,000
60.0%
50.0% 3,000
Apr-16 May-16 Jun-16 Jul-16 Aug-16 Sep-16 Oct-16 Nov-16 Dec-16 Jan-17 Feb-17 Mar-17 Apr-16 May-16 Jun-1
Jan-17 Feb-17 Mar-17
90.6% 92.1% 87.2%
4,801 4,955 4,597
ARR
6,000
4,955
4,849 4,806 4,801
5,000
4,531 4,604 4,535 4,544 4,545 4,597
4,357
4,126
4,000
3,000
Apr-16 May-16 Jun-16 Jul-16 Aug-16 Sep-16 Oct-16 Nov-16 Dec-16 Jan-17 Feb-17 Mar-17
2017-18 Apr-17 May-17 Jun-17 Jul-17 Aug-17 Sep-17 Oct-17 Nov-17 Dec-17
RNS 93% 89% 90% 83% 75% 82% 82% 86% 89%
ARR 4584 4635 4448 4667 4656 4774 4745 5366 5045
RNS
100% 5750
93%
95% 89% 90% 89% 90% 89%
86% 5500
90% 83% 83%
82% 82%
85% 5250
80% 75%
75% 5000
70% 4
4750 4635
65% 4584
60% 4448
4500
55%
50% 4250
Apr-17 May-17 Jun-17 Jul-17 Aug-17 Sep-17 Oct-17 Nov-17 Dec-17 Jan-18 Feb-18 Mar-18
4000
Apr-17 May-17 Jun-17 Jul
Jan-18 Feb-18 Mar-18
90% 89% 83%
5039 5160 5055
ARR
5750
5500 5366
5160
5250 5055
5045 5039
5000
4774 4745
4635 4667 4656
4750 4584
4448
4500
4250
4000
Apr-17 May-17 Jun-17 Jul-17 Aug-17 Sep-17 Oct-17 Nov-17 Dec-17 Jan-18 Feb-18 Mar-18
2018-19 Apr-18 May-18 Jun-18 Jul-18 Aug-18 Sep-18 Oct-18 Nov-18 Dec-18
RNS 96% 87% 80% 86% 86% 77% 78% 80% 86%
ARR 4933 5075 5144 4916 4970 4989 5429 5270 5024
RNS
100% 96% 6000
4750
60%
4500
Apr-18 May-18 Jun-1
50%
Apr-18 May-18 Jun-18 Jul-18 Aug-18 Sep-18 Oct-18 Nov-18 Dec-18 Jan-19 Feb-19 Mar-19
Jan-19 Feb-19 Mar-19
87% 85% 76%
5293 5650 5318
ARR
6000
5650
5750
5429
5500 5293 5318
5270
5144
5250 5075
4989 5024
4933 4970
4916
5000
4750
4500
Apr-18 May-18 Jun-18 Jul-18 Aug-18 Sep-18 Oct-18 Nov-18 Dec-18 Jan-19 Feb-19 Mar-19
ARR
2019-20 Apr-19 May-19 Jun-19 Jul-19 Aug-19 Sep-19 Oct-19 Nov-19 Dec-19
RNS 79% 79% 84% 80% 80% 78% 69% 85% 85%
ARR 5239 5237 5410 5098 5109 5065 5329 5464 5097
RNS
100%
89% 6000
87%
90% 84% 85% 85%
5750
79% 79% 80% 80%
78% 5410
80% 5500
5239 5237
69%
5250 5098
70%
5000
60%
4750
50%
4500
30% 4000
Apr-19 May-19 Jun-19 Jul-19 Aug-19 Sep-19 Oct-19 Nov-19 Dec-19 Jan-20 Feb-20 Mar-20 Apr-19 May-19 Jun-19 Jul-19 A
Jan-20 Feb-20 Mar-20
87% 89% 35%
5096 5134 4877
ARR
0
0
5464
5410
0 5329
5239 5237
0 5098 5109 5097 5096 5134
5065
0 4877
0
Apr-19 May-19 Jun-19 Jul-19 Aug-19 Sep-19 Oct-19 Nov-19 Dec-19 Jan-20 Feb-20 Mar-20
2022-23 Apr-22 May-22 Jun-22 Jul-22 Aug-22 Sep-22 Oct-22 Nov-22 Dec-22
RNS 88% 86% 82% 81% 76% 81% 65% 90% 86%
ARR 4482 4899 4947 4786 4771 4973 5213 5850 5591
RNS
100% 6750
6500
90% 89%
88% 6250
90% 86% 86% 86%
6000
82% 81% 81%
79% 5750
80% 76% 5500
5250
4899 4947
5000 4786 477
70% 65%
4750 4482
4500
60%
4250
4000
50% 2 2 2 2 22
r-2 ay
-2
un
-2 l- 2 g-
Apr-22 May-22 Jun-22 Jul-22 Aug-22 Sep-22 Oct-22 Nov-22 Dec-22 Jan-23 Feb-23 Mar-23 Ap M J Ju Au
Jan-23 Feb-23 Mar-23
86% 89% 79%
5954 6419 6186
ARR
50
6419
00 6186
50 5954
5850
00
5591
50
00 5213
50 4973
4899 4947
00 4786 4771
50 4482
00
50
00
r-2
2
-2
2
-2
2
l- 2
2 22 22 t-2
2 22 22 23 23 -2
3
ay un Ju g- p- v- c- n- b- ar
Ap M J Au Se Oc No De Ja Fe M
5 years Average Apr May Jun Jul Aug Sep
RNS 87% 84% 85% 83% 79% 82%
ARR 4719 4875 4910 4801 4810 4785
RNS
88% 89%
87% 87% 87% 5600
90% 85%
84%
83% 82%
85% 5400
79%
80% 5200
74%
75% 72%
5000 4875 4910
4
70% 4719
4800
65%
4600
60%
55% 4400
50% 4200
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun J
RNS
Oct Nov Dec Jan Feb Mar
74% 87% 87% 88% 89% 72%
5052 5360 5113 5237 5464 5207
ARR
5600 5464
5360
5400 5237 5207
5113
5200 5052
4600
4400
4200
Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar
ARR