SlideShare a Scribd company logo
1 of 10
HOTEL
BUDGET
By : Dino Leonandri
A budget is a business plan, usually expressed
in monetary terms. To make meaningful
decisions about the future,
a manager must look ahead.
One way to look ahead is to prepare
budgets or forecasts.
A forecast may be very
simple.
TYPES OF BUDGETS
LONG-TERM VERSUS SHORT-TERM BUDGETS
• A long-term budget would be anywhere from one year to five years
ahead are often called strategic budgets.
• Short-term budgets could be for a day, a week, a quarter, or a year.
Such budgets involve middle management in using its resources to
meet the objectives of the long-term plans.
CAPITAL BUDGETS
A capital budget is a plan for the acquisition of new or replacement of existing fixed assets.
A five-year replacement schedule for hotel room furnishings is
a capital budget.
OPERATING BUDGETS
An operating budget concerns the ongoing projections of revenue and expense
items that affect the income statement. For example, a forecast of sales revenue
for a restaurant for a month is in an operating budget. Similarly, in a multidepartment hotel the
forecast of total payroll expense for the year is an operating
budget.
DEPARTMENT BUDGETS
A department budget would only be of concern to a restaurant complex (with,
for example, dining room, bar, and banquet areas) where departmental income
statements are prepared, or to a hotel that has a number of departments. A department budget
would therefore be for a specific department and would show
the forecast revenue less operating expenses for that department
BUDGET PREPARATION
• WHO PREPARES BUDGETS?
• WHEN ARE BUDGETS PREPARED?
• WHAT ARE THE ADVANTAGES OF BUDGETING?
DEPARTMENTAL BUDGETS
The procedure is as follows:
1. Estimate sales revenue levels by department.
2. Deduct estimated direct operating expenses for each department.
3. Combine estimated departmental operating incomes and deduct
estimated undistributed expenses to arrive at net income.
ESTIMATING SALES REVENUE LEVELS BY DEPARTMENT
The following should be considered when making monthly revenue projections:
a. Past actual sales revenue figures and trends
b. Current anticipated trends
c. Economic factors
d. Competitive factors
e. Limiting factors
ESTIMATING SALES REVENUE LEVELS BY
DEPARTMENT
For example, the dining room revenue for the past three years for the month
of January was
• Year 1 $60,000
• Year 2 $65,000
• Year 3 $67,000
It is now December in year 3, and we are finalizing our budget for year 4,
commencing with January. The increase in volume for year 2 over year 1 was
about 8 percent ($5,000 divided by $60,000). Year 3 increase over year 2 was
approximately 3 percent.
Because of economic trends,
we are going to be forced to meet rising costs by increasing our menu prices by10 percent
commencing in January year 4. Our budgeted sales revenue for January year 4 would be:
VARIANCE ANALYSIS
When we compare budget figures and actual results, it is useful to
analyze any
difference for sales revenue and each expense item. This is called
variance analysis. Let us consider the following situation:
VARIANCE ANALYSIS
Room Revenue Budget for 2019 = $ 185
Room Revenue 2019 Actual = $ 200
VARIANCES = $ 15
Thank you

More Related Content

What's hot

Powerpoint on budgets
Powerpoint on budgetsPowerpoint on budgets
Powerpoint on budgets
BSTAI
 
Financial statement analysis warren
Financial statement analysis warrenFinancial statement analysis warren
Financial statement analysis warren
AudreyNunez2
 
Budgeting Concepts, Policy, Process and Beyond
Budgeting Concepts, Policy, Process and BeyondBudgeting Concepts, Policy, Process and Beyond
Budgeting Concepts, Policy, Process and Beyond
BSF
 
Bastrcsx module 5 lecture_financial planning and budgets
Bastrcsx module 5 lecture_financial planning and budgetsBastrcsx module 5 lecture_financial planning and budgets
Bastrcsx module 5 lecture_financial planning and budgets
AudreyNunez2
 

What's hot (20)

Financial planning & forecasting
Financial planning & forecastingFinancial planning & forecasting
Financial planning & forecasting
 
Budget Classification
Budget ClassificationBudget Classification
Budget Classification
 
8 Steps To Creating A Small Business Budget
8 Steps To Creating A Small Business Budget8 Steps To Creating A Small Business Budget
8 Steps To Creating A Small Business Budget
 
Powerpoint on budgets
Powerpoint on budgetsPowerpoint on budgets
Powerpoint on budgets
 
Budgeting 101 for Nonprofits
Budgeting 101 for NonprofitsBudgeting 101 for Nonprofits
Budgeting 101 for Nonprofits
 
Budgeting 101
Budgeting 101Budgeting 101
Budgeting 101
 
Budget and its features
Budget and its featuresBudget and its features
Budget and its features
 
Budget Preparation
Budget PreparationBudget Preparation
Budget Preparation
 
Financial statement analysis warren
Financial statement analysis warrenFinancial statement analysis warren
Financial statement analysis warren
 
Budgeting Concepts, Policy, Process and Beyond
Budgeting Concepts, Policy, Process and BeyondBudgeting Concepts, Policy, Process and Beyond
Budgeting Concepts, Policy, Process and Beyond
 
Bastrcsx module 5 lecture_financial planning and budgets
Bastrcsx module 5 lecture_financial planning and budgetsBastrcsx module 5 lecture_financial planning and budgets
Bastrcsx module 5 lecture_financial planning and budgets
 
Master Budget and Flexible Budget Performance Analysis
Master Budget and Flexible Budget Performance AnalysisMaster Budget and Flexible Budget Performance Analysis
Master Budget and Flexible Budget Performance Analysis
 
AFN Additional Funds Needed
AFN Additional Funds NeededAFN Additional Funds Needed
AFN Additional Funds Needed
 
Budget
BudgetBudget
Budget
 
Budget planning and management
Budget planning and managementBudget planning and management
Budget planning and management
 
Budget and Budgetary control
Budget and Budgetary controlBudget and Budgetary control
Budget and Budgetary control
 
Budgeting
BudgetingBudgeting
Budgeting
 
Budgeting
BudgetingBudgeting
Budgeting
 
Budget
BudgetBudget
Budget
 
Cash budget
Cash budgetCash budget
Cash budget
 

Similar to Hotel Budget-Revenue Management #7 by Dino Leonandri

Bugetory Control.pptx
Bugetory Control.pptxBugetory Control.pptx
Bugetory Control.pptx
KPiano
 
inbound34729019262667531232132135129 (1).pptx
inbound34729019262667531232132135129 (1).pptxinbound34729019262667531232132135129 (1).pptx
inbound34729019262667531232132135129 (1).pptx
RoyCabarles3
 
Group 6 Presentation.pptxeewqewqewqewqewqe
Group 6 Presentation.pptxeewqewqewqewqewqeGroup 6 Presentation.pptxeewqewqewqewqewqe
Group 6 Presentation.pptxeewqewqewqewqewqe
RoyCabarles3
 
Budget- Budgetory Control.pptx
Budget- Budgetory Control.pptxBudget- Budgetory Control.pptx
Budget- Budgetory Control.pptx
MalkeetSingh85
 

Similar to Hotel Budget-Revenue Management #7 by Dino Leonandri (20)

Budgeting
Budgeting Budgeting
Budgeting
 
Budgeting Unit II.ppt
Budgeting Unit II.pptBudgeting Unit II.ppt
Budgeting Unit II.ppt
 
Ch-2.pptx cost and accounting management
Ch-2.pptx cost and accounting managementCh-2.pptx cost and accounting management
Ch-2.pptx cost and accounting management
 
Budget in hotels an overview
Budget in hotels  an overviewBudget in hotels  an overview
Budget in hotels an overview
 
Валерій Мар’єнко “Short and midterm financial planning for IT companies”
Валерій Мар’єнко “Short and midterm financial planning for IT companies”Валерій Мар’єнко “Short and midterm financial planning for IT companies”
Валерій Мар’єнко “Short and midterm financial planning for IT companies”
 
Budgeting For Planning and Control
Budgeting For Planning and ControlBudgeting For Planning and Control
Budgeting For Planning and Control
 
Budgeting for Planning and Control
Budgeting for Planning and ControlBudgeting for Planning and Control
Budgeting for Planning and Control
 
Bugetory Control.pptx
Bugetory Control.pptxBugetory Control.pptx
Bugetory Control.pptx
 
Hotel's Budgeting and Variance Analysis By Dino Leonandri
Hotel's Budgeting and Variance Analysis By Dino LeonandriHotel's Budgeting and Variance Analysis By Dino Leonandri
Hotel's Budgeting and Variance Analysis By Dino Leonandri
 
Budgeting for Planning and Control
Budgeting for Planning and ControlBudgeting for Planning and Control
Budgeting for Planning and Control
 
Budgeting For Planning & Control
Budgeting For Planning & ControlBudgeting For Planning & Control
Budgeting For Planning & Control
 
MASTER BUDGET
MASTER BUDGETMASTER BUDGET
MASTER BUDGET
 
Budget i
Budget iBudget i
Budget i
 
Budget and Budgetary Control related to managerial accounting
Budget and Budgetary Control related to managerial accountingBudget and Budgetary Control related to managerial accounting
Budget and Budgetary Control related to managerial accounting
 
Budgeting
BudgetingBudgeting
Budgeting
 
inbound34729019262667531232132135129 (1).pptx
inbound34729019262667531232132135129 (1).pptxinbound34729019262667531232132135129 (1).pptx
inbound34729019262667531232132135129 (1).pptx
 
Group 6 Presentation.pptxeewqewqewqewqewqe
Group 6 Presentation.pptxeewqewqewqewqewqeGroup 6 Presentation.pptxeewqewqewqewqewqe
Group 6 Presentation.pptxeewqewqewqewqewqe
 
Management accounting
Management accountingManagement accounting
Management accounting
 
Budget- Budgetory Control.pptx
Budget- Budgetory Control.pptxBudget- Budgetory Control.pptx
Budget- Budgetory Control.pptx
 
BUDGETING.pptx
BUDGETING.pptxBUDGETING.pptx
BUDGETING.pptx
 

More from DINOLEONANDRI

More from DINOLEONANDRI (20)

12. Basic Hotel's Accounting by Dino Leonandri
12. Basic Hotel's Accounting by Dino Leonandri12. Basic Hotel's Accounting by Dino Leonandri
12. Basic Hotel's Accounting by Dino Leonandri
 
09. Basic Hotel's Accounting Night audit process by Dino Leonandri
09. Basic Hotel's Accounting Night audit process by Dino Leonandri09. Basic Hotel's Accounting Night audit process by Dino Leonandri
09. Basic Hotel's Accounting Night audit process by Dino Leonandri
 
Soal uts basic acct and cost control d4 htl inter 3 negara
Soal uts basic acct and cost control d4 htl inter 3 negaraSoal uts basic acct and cost control d4 htl inter 3 negara
Soal uts basic acct and cost control d4 htl inter 3 negara
 
15 Hotel's Revenue Mgmnt Room Rate Structure part 3 by Dino Leonandri
15 Hotel's Revenue Mgmnt Room Rate Structure part 3 by Dino Leonandri15 Hotel's Revenue Mgmnt Room Rate Structure part 3 by Dino Leonandri
15 Hotel's Revenue Mgmnt Room Rate Structure part 3 by Dino Leonandri
 
Hotel's Room Rate structure #2 by Dino Leonandri
Hotel's Room Rate structure #2 by Dino LeonandriHotel's Room Rate structure #2 by Dino Leonandri
Hotel's Room Rate structure #2 by Dino Leonandri
 
Hotel's Room Rate structure #1 by Dino Leonandri
Hotel's Room Rate structure #1 by Dino LeonandriHotel's Room Rate structure #1 by Dino Leonandri
Hotel's Room Rate structure #1 by Dino Leonandri
 
03. Hotel Revenue Management-Six steps in RM by Dino Leonandri
03. Hotel Revenue Management-Six steps in RM by Dino Leonandri03. Hotel Revenue Management-Six steps in RM by Dino Leonandri
03. Hotel Revenue Management-Six steps in RM by Dino Leonandri
 
12 Forecasting Technique in Revenue Management by Dino Leonandri
12 Forecasting Technique in Revenue Management by Dino Leonandri12 Forecasting Technique in Revenue Management by Dino Leonandri
12 Forecasting Technique in Revenue Management by Dino Leonandri
 
10. Hotels KPI in Revenue Management by Dino Leonandri
10. Hotels KPI in Revenue Management by Dino Leonandri10. Hotels KPI in Revenue Management by Dino Leonandri
10. Hotels KPI in Revenue Management by Dino Leonandri
 
02. Hotel Revenue Management by Dino Leonandri-STP Trisakti Class LJ
02. Hotel Revenue Management by Dino Leonandri-STP Trisakti Class LJ02. Hotel Revenue Management by Dino Leonandri-STP Trisakti Class LJ
02. Hotel Revenue Management by Dino Leonandri-STP Trisakti Class LJ
 
15. Basic Hotel Accounting by Dino Leonandri
15. Basic Hotel Accounting by Dino Leonandri15. Basic Hotel Accounting by Dino Leonandri
15. Basic Hotel Accounting by Dino Leonandri
 
14. Basic Hotel Accounting Cost Control #5 by Dino Leonandri
14. Basic Hotel Accounting Cost Control #5 by Dino Leonandri14. Basic Hotel Accounting Cost Control #5 by Dino Leonandri
14. Basic Hotel Accounting Cost Control #5 by Dino Leonandri
 
13. Basic Hotel Accounting Cost Control #4 by Dino Leonandri
13. Basic Hotel Accounting Cost Control #4 by Dino Leonandri13. Basic Hotel Accounting Cost Control #4 by Dino Leonandri
13. Basic Hotel Accounting Cost Control #4 by Dino Leonandri
 
12. Basic Hotel Accounting Cost Control #3 by Dino Leonandri
12. Basic Hotel Accounting Cost Control #3 by Dino Leonandri12. Basic Hotel Accounting Cost Control #3 by Dino Leonandri
12. Basic Hotel Accounting Cost Control #3 by Dino Leonandri
 
11. Basic Hotel's Accounting Cost Control #2 by Dino Leonandri
11. Basic Hotel's Accounting Cost Control #2 by Dino Leonandri11. Basic Hotel's Accounting Cost Control #2 by Dino Leonandri
11. Basic Hotel's Accounting Cost Control #2 by Dino Leonandri
 
10. Hotel's Basic Accounting Cost Control #1 by Dino Leonandri
10. Hotel's Basic Accounting Cost Control #1 by Dino Leonandri10. Hotel's Basic Accounting Cost Control #1 by Dino Leonandri
10. Hotel's Basic Accounting Cost Control #1 by Dino Leonandri
 
09. Basic Hotel's Night Audit Process by Dino Leonandri
09. Basic Hotel's Night Audit Process by Dino Leonandri09. Basic Hotel's Night Audit Process by Dino Leonandri
09. Basic Hotel's Night Audit Process by Dino Leonandri
 
Hotel Accounting Standard Manual
Hotel Accounting Standard ManualHotel Accounting Standard Manual
Hotel Accounting Standard Manual
 
07. HOW TO READ HOTEL'S FINANCIAL STATEMENT
07. HOW TO READ HOTEL'S FINANCIAL STATEMENT07. HOW TO READ HOTEL'S FINANCIAL STATEMENT
07. HOW TO READ HOTEL'S FINANCIAL STATEMENT
 
06. Basic Hotel's Accounting by Dino Leonandri-STP Trisakti
06. Basic Hotel's Accounting by Dino Leonandri-STP Trisakti06. Basic Hotel's Accounting by Dino Leonandri-STP Trisakti
06. Basic Hotel's Accounting by Dino Leonandri-STP Trisakti
 

Recently uploaded

Russian Escort Service in Delhi 11k Hotel Foreigner Russian Call Girls in Delhi
Russian Escort Service in Delhi 11k Hotel Foreigner Russian Call Girls in DelhiRussian Escort Service in Delhi 11k Hotel Foreigner Russian Call Girls in Delhi
Russian Escort Service in Delhi 11k Hotel Foreigner Russian Call Girls in Delhi
kauryashika82
 
1029 - Danh muc Sach Giao Khoa 10 . pdf
1029 -  Danh muc Sach Giao Khoa 10 . pdf1029 -  Danh muc Sach Giao Khoa 10 . pdf
1029 - Danh muc Sach Giao Khoa 10 . pdf
QucHHunhnh
 
1029-Danh muc Sach Giao Khoa khoi 6.pdf
1029-Danh muc Sach Giao Khoa khoi  6.pdf1029-Danh muc Sach Giao Khoa khoi  6.pdf
1029-Danh muc Sach Giao Khoa khoi 6.pdf
QucHHunhnh
 

Recently uploaded (20)

psychiatric nursing HISTORY COLLECTION .docx
psychiatric  nursing HISTORY  COLLECTION  .docxpsychiatric  nursing HISTORY  COLLECTION  .docx
psychiatric nursing HISTORY COLLECTION .docx
 
Measures of Dispersion and Variability: Range, QD, AD and SD
Measures of Dispersion and Variability: Range, QD, AD and SDMeasures of Dispersion and Variability: Range, QD, AD and SD
Measures of Dispersion and Variability: Range, QD, AD and SD
 
ICT role in 21st century education and it's challenges.
ICT role in 21st century education and it's challenges.ICT role in 21st century education and it's challenges.
ICT role in 21st century education and it's challenges.
 
Russian Escort Service in Delhi 11k Hotel Foreigner Russian Call Girls in Delhi
Russian Escort Service in Delhi 11k Hotel Foreigner Russian Call Girls in DelhiRussian Escort Service in Delhi 11k Hotel Foreigner Russian Call Girls in Delhi
Russian Escort Service in Delhi 11k Hotel Foreigner Russian Call Girls in Delhi
 
Food Chain and Food Web (Ecosystem) EVS, B. Pharmacy 1st Year, Sem-II
Food Chain and Food Web (Ecosystem) EVS, B. Pharmacy 1st Year, Sem-IIFood Chain and Food Web (Ecosystem) EVS, B. Pharmacy 1st Year, Sem-II
Food Chain and Food Web (Ecosystem) EVS, B. Pharmacy 1st Year, Sem-II
 
Energy Resources. ( B. Pharmacy, 1st Year, Sem-II) Natural Resources
Energy Resources. ( B. Pharmacy, 1st Year, Sem-II) Natural ResourcesEnergy Resources. ( B. Pharmacy, 1st Year, Sem-II) Natural Resources
Energy Resources. ( B. Pharmacy, 1st Year, Sem-II) Natural Resources
 
On National Teacher Day, meet the 2024-25 Kenan Fellows
On National Teacher Day, meet the 2024-25 Kenan FellowsOn National Teacher Day, meet the 2024-25 Kenan Fellows
On National Teacher Day, meet the 2024-25 Kenan Fellows
 
INDIA QUIZ 2024 RLAC DELHI UNIVERSITY.pptx
INDIA QUIZ 2024 RLAC DELHI UNIVERSITY.pptxINDIA QUIZ 2024 RLAC DELHI UNIVERSITY.pptx
INDIA QUIZ 2024 RLAC DELHI UNIVERSITY.pptx
 
Advanced Views - Calendar View in Odoo 17
Advanced Views - Calendar View in Odoo 17Advanced Views - Calendar View in Odoo 17
Advanced Views - Calendar View in Odoo 17
 
Sociology 101 Demonstration of Learning Exhibit
Sociology 101 Demonstration of Learning ExhibitSociology 101 Demonstration of Learning Exhibit
Sociology 101 Demonstration of Learning Exhibit
 
Introduction to Nonprofit Accounting: The Basics
Introduction to Nonprofit Accounting: The BasicsIntroduction to Nonprofit Accounting: The Basics
Introduction to Nonprofit Accounting: The Basics
 
Holdier Curriculum Vitae (April 2024).pdf
Holdier Curriculum Vitae (April 2024).pdfHoldier Curriculum Vitae (April 2024).pdf
Holdier Curriculum Vitae (April 2024).pdf
 
ICT Role in 21st Century Education & its Challenges.pptx
ICT Role in 21st Century Education & its Challenges.pptxICT Role in 21st Century Education & its Challenges.pptx
ICT Role in 21st Century Education & its Challenges.pptx
 
1029 - Danh muc Sach Giao Khoa 10 . pdf
1029 -  Danh muc Sach Giao Khoa 10 . pdf1029 -  Danh muc Sach Giao Khoa 10 . pdf
1029 - Danh muc Sach Giao Khoa 10 . pdf
 
Presentation by Andreas Schleicher Tackling the School Absenteeism Crisis 30 ...
Presentation by Andreas Schleicher Tackling the School Absenteeism Crisis 30 ...Presentation by Andreas Schleicher Tackling the School Absenteeism Crisis 30 ...
Presentation by Andreas Schleicher Tackling the School Absenteeism Crisis 30 ...
 
1029-Danh muc Sach Giao Khoa khoi 6.pdf
1029-Danh muc Sach Giao Khoa khoi  6.pdf1029-Danh muc Sach Giao Khoa khoi  6.pdf
1029-Danh muc Sach Giao Khoa khoi 6.pdf
 
Python Notes for mca i year students osmania university.docx
Python Notes for mca i year students osmania university.docxPython Notes for mca i year students osmania university.docx
Python Notes for mca i year students osmania university.docx
 
Ecological Succession. ( ECOSYSTEM, B. Pharmacy, 1st Year, Sem-II, Environmen...
Ecological Succession. ( ECOSYSTEM, B. Pharmacy, 1st Year, Sem-II, Environmen...Ecological Succession. ( ECOSYSTEM, B. Pharmacy, 1st Year, Sem-II, Environmen...
Ecological Succession. ( ECOSYSTEM, B. Pharmacy, 1st Year, Sem-II, Environmen...
 
Web & Social Media Analytics Previous Year Question Paper.pdf
Web & Social Media Analytics Previous Year Question Paper.pdfWeb & Social Media Analytics Previous Year Question Paper.pdf
Web & Social Media Analytics Previous Year Question Paper.pdf
 
Nutritional Needs Presentation - HLTH 104
Nutritional Needs Presentation - HLTH 104Nutritional Needs Presentation - HLTH 104
Nutritional Needs Presentation - HLTH 104
 

Hotel Budget-Revenue Management #7 by Dino Leonandri

  • 2. A budget is a business plan, usually expressed in monetary terms. To make meaningful decisions about the future, a manager must look ahead. One way to look ahead is to prepare budgets or forecasts. A forecast may be very simple.
  • 3. TYPES OF BUDGETS LONG-TERM VERSUS SHORT-TERM BUDGETS • A long-term budget would be anywhere from one year to five years ahead are often called strategic budgets. • Short-term budgets could be for a day, a week, a quarter, or a year. Such budgets involve middle management in using its resources to meet the objectives of the long-term plans.
  • 4. CAPITAL BUDGETS A capital budget is a plan for the acquisition of new or replacement of existing fixed assets. A five-year replacement schedule for hotel room furnishings is a capital budget. OPERATING BUDGETS An operating budget concerns the ongoing projections of revenue and expense items that affect the income statement. For example, a forecast of sales revenue for a restaurant for a month is in an operating budget. Similarly, in a multidepartment hotel the forecast of total payroll expense for the year is an operating budget. DEPARTMENT BUDGETS A department budget would only be of concern to a restaurant complex (with, for example, dining room, bar, and banquet areas) where departmental income statements are prepared, or to a hotel that has a number of departments. A department budget would therefore be for a specific department and would show the forecast revenue less operating expenses for that department
  • 5. BUDGET PREPARATION • WHO PREPARES BUDGETS? • WHEN ARE BUDGETS PREPARED? • WHAT ARE THE ADVANTAGES OF BUDGETING?
  • 6. DEPARTMENTAL BUDGETS The procedure is as follows: 1. Estimate sales revenue levels by department. 2. Deduct estimated direct operating expenses for each department. 3. Combine estimated departmental operating incomes and deduct estimated undistributed expenses to arrive at net income. ESTIMATING SALES REVENUE LEVELS BY DEPARTMENT The following should be considered when making monthly revenue projections: a. Past actual sales revenue figures and trends b. Current anticipated trends c. Economic factors d. Competitive factors e. Limiting factors
  • 7. ESTIMATING SALES REVENUE LEVELS BY DEPARTMENT For example, the dining room revenue for the past three years for the month of January was • Year 1 $60,000 • Year 2 $65,000 • Year 3 $67,000 It is now December in year 3, and we are finalizing our budget for year 4, commencing with January. The increase in volume for year 2 over year 1 was about 8 percent ($5,000 divided by $60,000). Year 3 increase over year 2 was approximately 3 percent. Because of economic trends, we are going to be forced to meet rising costs by increasing our menu prices by10 percent commencing in January year 4. Our budgeted sales revenue for January year 4 would be:
  • 8. VARIANCE ANALYSIS When we compare budget figures and actual results, it is useful to analyze any difference for sales revenue and each expense item. This is called variance analysis. Let us consider the following situation:
  • 9. VARIANCE ANALYSIS Room Revenue Budget for 2019 = $ 185 Room Revenue 2019 Actual = $ 200 VARIANCES = $ 15