The Meridian Nashville — Live Risk Register

Generated by: General Manager skill As of: Tuesday, September 15, 2026 Maintained by: Elena Vasquez, GM/DOO (elena@meridiannashville.com) Review cadence: Top 5 surfaced at every Tuesday leadership meeting; full register re-scored monthly Distribution: Marcus, Priya, David, Sofia, Grace, Tomás, Noor

---

Headline

Register heat: 2 RED, 5 AMBER, 3 GREEN. Two risks have escalated this cycle: (1) the Oct 10 SMA displacement tension is now RED-likelihood as Oct 10 OTB crossed 96%, and (2) the east-wing chiller sev-1 stays RED until the compressor sign-off tonight. Craig Whitfield's Oct 1 ownership review (R-01) moves to AMBER — pack prep is on track but September flash-close is the gating dependency. Top 5 for this week's meeting are surfaced below the master table.

---

Master Risk Register

ID	Risk	Category	Severity	Likelihood	Owner	Mitigation	Target date
R-01	Asset-manager (Craig Whitfield) Oct 1 review — pack not started; Sep flash-close gating	Owner relationship	AMBER	Medium	Elena / David	Sep USALI close by Sep 25; briefing pack drafted Sep 26–28; dry-run Sep 29	Sep 28
R-02	Oct 10 displacement / SMA attrition slip — 110 rms @ $229 vs transient $312+; OTB 96%	Group dependency	RED	High	Priya	OTA blackout Oct 8–11 (GM sign-off today); hold SMA attrition line; do not release any of the 6 sellable rooms	Sep 15 (decision)
R-03	East-wing chiller sev-1 — 12 DK floor 7 OOO; compressor install risk to Sep 16	Capex / facilities	RED	Medium	Marcus / Eng.	New compressor arrives Sep 15 PM; install Sep 16; 6 west-wing DK hold-backs for Thu arrivals if slip	Sep 16
R-04	Loafer's Corner closure (Oct 1–10) — ~$46k beverage revenue gap	Revenue / capex	AMBER	High	Sofia	"Sunset series" promo at The Atrium + Ledger (recovers ~$18k); banquet pipeline push for Q4	Oct 10
R-05	Top-10 account concentration — SMA + 9 accounts = 31% of FY26 group revenue	Group dependency	AMBER	Medium	Tomás	Diversify with Q4 corporate + wedding push; cap any single account >15% of group	Dec 31
R-06	Comp-set RGI defense — RGI 104 YTD; branded competitor 3 blocks N. undercutting on group dates	Comp-set moves	AMBER	Medium	Priya	Hold Oct 10 sellout to win STR night; re-price Oct–Dec BAR; monitor Demand360 weekly	Dec 31
R-07	Nashville occupancy / lodging tax — Council reviewing short-term-rental + lodging tax adjustment Q4	Regulatory	GREEN	Low	David	Track Council docket; David on TN Lodging Assoc. call list; budget 6.0% occupancy + 7.0% lodging tax	Mar 2027
R-08	ADA / fire-life-safety — Aug audit flagged 2 ADA bath grab-bars (808 fixed; 1110 pending); fire panel battery test due Oct	Regulatory	AMBER	Low	Marcus	1110 grab-bar install Sep 20; fire panel battery swap scheduled Oct 5 (vendor: Pye-Barker)	Oct 5
R-09	Reputation — room 914 HVAC noise (escalated complaint) + Google review trend	Reputation	AMBER	Medium	Marcus / Tomás	Service recovery: 1-night refund + room move; ENG-4421 ticket escalated; monitor Google rating 4.62 (target 4.6)	Sep 30
R-10	F&B liquor compliance — TABC renewal + Loafer's beer permit re-file at reopen	F&B / regulatory	GREEN	Low	Sofia	TABC renewal filed Sep 1 (renews Jan); beer-permit amendment for new bar build filed Oct 1	Oct 10
R-11	PCI/DSS — Q3 ASV scan due; one medium-severity finding on booking engine lib	IT / security	GREEN	Low	Noor	Lib patched Sep 12; ASV re-scan Sep 20; SAQ-A completed annually (last Mar 2026)	Sep 20
R-12	Staffing — housekeeping turnover risk — 2 PM housekeepers on extended leave through Oct	Staffing	AMBER	Medium	Grace	Temp agency backfill (2) through Oct 10; cross-train 1 lobby attendant; hold OT below 8%	Oct 31

---

Top 5 This Week (for Tuesday leadership meeting)

1. R-02 — Oct 10 SMA displacement (RED). OTB crossed 96% overnight. Decision today: approve OTA blackout Oct 8–11, hold attrition line. Owner: Priya. This is the single highest-impact decision of the week — ~$15–20k incremental rooms + F&B upside if we hold; equal loss if attrition slips.
2. R-03 — East-wing chiller sev-1 (RED). Compressor arrives today PM; sign-off target Sep 16 18:00. 3 Thu arrivals at risk if it slips. Owner: Marcus + Engineering. Decision today: authorize west-wing DK hold-backs as contingency.
3. R-01 — Craig Whitfield Oct 1 review (AMBER). 16 days out. Gating dependency is David's Sep flash-close (Sep 25). Owner: Elena + David. Briefing pack draft begins Sep 26; see asset-manager briefing doc.
4. R-09 — Room 914 escalated complaint (AMBER). HVAC noise; service recovery underway (1-night refund + room move). Risk of a 1-star Google review if not closed inside 72h. Owner: Marcus. ENG-4421 ticket to close by Sep 30.
5. R-04 — Loafer's closure revenue gap (AMBER). ~$46k beverage at risk Oct 1–10. Sofia's "sunset series" promo decision today; net gap ~$28k if approved. Owner: Sofia.

---

Trend & Scoring Notes

• Newly escalated this cycle: R-02 (likelihood M→H), R-03 (held RED).
• De-escalated this cycle: R-08 (ADA, 808 closed; 1110 by Sep 20), R-11 (PCI lib patched).
• Watch list (not yet scored but monitored): R-06 comp-set — the branded competitor 3 blocks north is undercutting $10–15 on corporate group dates; Priya tracking weekly.
• Scoring convention: Severity = impact if it occurs (RED > $25k or owner/legal exposure). Likelihood = probability next 30 days (H > 60%, M 25–60%, L < 25%).

---

Full register: 08-finance-accounting/risk-register.xlsx (David). Re-scored monthly; top 5 reviewed weekly Tuesday. Saved to KB: 09-meeting-notes/risk/2026-09-15-risk-register.md.

The Meridian Nashville — Q3 Asset-Manager Briefing

Generated by: General Manager skill For: Craig Whitfield, Whitfield Hospitality Advisors (represents Meridian Hospitality Partners LP) Review: Thursday, October 1, 2026 · 10:00 CT · Owner Portal + call Prepared by: Elena Vasquez, GM/DOO (elena@meridiannashville.com) Distribution: Craig Whitfield (read), David Chen (finance backup), leadership team (internal)

---

Headline

GREEN with two AMBER watch items. YTD through August we are ahead of budget on every top-line line: RevPAR $210 vs. $196 (+7.1%), ADR $281 vs. $269 (+4.5%), TRevPAR $305 vs. $288 (+5.9%), GOP% 40.6% vs. 39.2% (+1.4 pts), flow-through YTD 58% on the revenue overage. We are winning the STR set at RGI 104. The two watch items for Q4: (1) the Oct 10 SMA displacement decision — we are protecting a $15–20k incremental upside by holding the line on the SMA block, and (2) the east-wing chiller sev-1, 12 rooms OOO through Sep 16, with full recovery by Sep 17. Neither moves the quarter. Capex is on plan: the $180K Loafer's Corner refresh delivers Oct 10 in time for the Q4 holiday compression; the chiller is an insurance claim (deductible only). We recommend ownership take no action other than noting the Q4 pace and approving the FY27 budget kickoff in November.

---

1. USALI Executive Summary (YTD through August 2026)

Line (USALI)	YTD Actual	Budget	Variance $	Variance %	vs. STLY %
Rooms revenue	$16.03M	$15.30M	+$0.73M	+4.8%	+6.2%
Rooms available	42,636	42,636	—	—	—
Rooms sold	31,892	31,124	+768	—	+2.1 pts Occ
Occupancy %	74.8%	73.0%	+1.8 pts	—	+2.1 pts
ADR	$281	$269	+$12	+4.5%	+4.6%
RevPAR	$210	$196	+$14	+7.1%	+7.8%
F&B revenue	$5.04M	$4.83M	+$0.21M	+4.3%	+5.1%
F&B covers / occ. room	2.0	1.9	+0.1	—	+0.1
Other revenue	$1.66M	$1.59M	+$0.07M	+4.4%	+3.9%
Total revenue	$22.73M	$21.72M	+$1.01M	+4.7%	+5.9%
Rooms dept expense	$4.21M	$4.15M	+$0.06M	+1.4%	+2.0%
F&B dept expense	$3.88M	$3.74M	+$0.14M	+3.7%	+3.1%
Undistributed (A&G, S&M, IT, R&M, Util)	$5.47M	$5.31M	+$0.16M	+3.0%	+2.6%
GOP	$9.17M	$8.52M	+$0.65M	+7.6%	+9.1%
GOP %	40.3%	39.2%	+1.1 pts	—	+1.3 pts
Flow-through (revenue overage → GOP)	—	—	—	58%	—
TRevPAR	$305	$288	+$17	+5.9%	+6.9%

Departmental expense note (David): F&B expense up 3.7% on a 4.3% revenue gain — food cost held at 28.4% (target 28%) on The Ledger; beverage cost 20.1% (target 19%) dragged slightly by In-Room Dining mix. Rooms expense +1.4% on a 4.8% revenue gain — labor leverage from higher occupancy, partially offset by the temp-agency housekeeping backfill (R-12).

---

2. 60-Day Forward Outlook (Sep 16 – Nov 15, 2026)

Window	Occ forecast	ADR forecast	RevPAR forecast	vs. STLY	Key driver
Sep 16–30	72%	$261	$188	+3.1 pts	Corporate midweek; chiller recovery Sep 17
Oct 1–10	89%	$298	$265	+6.4 pts	SMA convention (Oct 8–11) + Loafer's refresh window
Oct 11–31	78%	$284	$222	+5.0 pts	Post-SMA transient; corporate return
Nov 1–15	81%	$271	$219	+4.2 pts	Q4 holiday + corporate push

On-the-books (next 60 days): $4.82M rooms revenue, +8.7% vs. STLY, +6.1% vs. budget. Q4 pace is the strongest since opening.

---

3. Top 3 Risks for Q4

1. Oct 10 SMA displacement (R-02, RED). 110 rooms definite at $229; Oct 10 OTB 96% with transient at $312+. We are recommending OTA blackout Oct 8–11 and holding attrition — protects ~$15–20k incremental rooms + the Saturday 420-pax banquet. Owner note: this is the right call for the property even though it means turning away last-minute OTA demand on the peak night.
2. Loafer's Corner closure revenue gap (R-04, AMBER). Rooftop closed Oct 1–10 for the $180K refresh. Gross beverage revenue at risk ~$46k; mitigated by an Atrium/Ledger "sunset series" promo recovering ~$18k; net gap ~$28k, absorbed within F&B budget variance.
3. East-wing chiller sev-1 (R-03, RED → clearing). 12 DK floor 7 OOO Sep 13–16; full recovery Sep 17. Insurance claim filed (carrier: Hartford); property exposure is the deductible only (~$5k). No guest-facing displacement beyond 2 within-house relocations.

---

4. Capex Pipeline

Project	Budget	Status	In-service	ROI / rationale
Loafer's Corner rooftop refresh	$180K	Vendor walkthrough Sep 18; closure Oct 1–10	Oct 10	New bar build, AV, furniture; projected +$120k/yr beverage revenue, 1.5-yr payback
East-wing chiller (compressor)	$42K (insurance)	Compressor installs Sep 16	Sep 17	Sev-1 failure; claim filed, deductible $5k
FY26 FF&E reserve draw	$340K	$180k Loafer's + $42k chiller + $118k room-soft-goods (Q4)	Dec 2026	On plan; reserve at $340k = $1,954/key
FY27 capex candidates (for Nov kickoff)	~$400K	Under eval: guestroom casegoods refresh, lobby AV, POS upgrade (Toast→?)	FY27	To be ranked at Nov budget meeting

---

5. Staffing Plan

Dept	Headcount (budget)	Actual	Open roles	Note
Rooms / Front Office	22	21	1 (PM auditor)	Marcus interviewing 2 candidates Sep 18–22
Housekeeping	34	32	2 (on extended leave)	Grace backfilling with temp agency through Oct 10; permanent hires for Nov
F&B	48	47	1 (Loafer's lead bartender)	Sofia promoting from within; external search as backup
Sales & Marketing	6	6	0	Stable
Engineering	6	6	0	Stable
A&G	5	5	0	Stable
Total	121	117	4	Turnover YTD 19% (industry avg 28-32%); eNPS 41

Q4 hiring plan: +6 seasonal (housekeeping + F&B) for Nov 20 – Jan 5 holiday compression; budgeted at $48k fully loaded.

---

6. Sales Pipeline (Tomás)

• Definite group, next 90 days: $1.18M rooms + $0.34M F&B across 14 groups. Largest: SMA ($92k rooms + $48k banquet), TN Hospital Assoc. board series ($54k), two weddings ($71k combined).
• Qualified pipeline (probable > 50%): $0.62M, 9 accounts — three Q4 corporate holiday parties (Grand Ballroom, 200–380 pax), two 2027 medical-association rebooks.
• Direct-booking campaign: past-guest email + meta (Google Hotel Ads) push launches Sep 22; target +3 pts direct share in Q4 (42% → 45%). Noor's weddings landing page ships Sep 19 to support.
• Lost business log (YTD): $0.74M turned — 61% on rate, 24% on space (Grand Ballroom dark nights), 15% on availability. Within tolerance.

---

7. Workstream Slices (one paragraph each)

Pace & Revenue (Priya, Revenue): YTD RevPAR +7.8% vs. STLY, RGI holding at 104 — we are taking share, not just riding the market. Oct–Dec BAR repriced +6% on compression nights, flat on need dates. The Oct 8–11 window is the active decision: OTA blackout recommended to protect SMA and the Oct 10 sellout. Channel mix YTD 42% direct / 31% OTA / 18% group / 6% GDS / 3% wholesale — direct share +2 pts vs. budget, OTA -1 pt, on strategy.

Rooms & Ops (Marcus, Front Office): YTD occupancy 74.8% (+1.8 pts), guest NPS 58 (target 55), review rating 4.62. The chiller sev-1 is the only operational disruption this quarter — contained to 12 rooms for 4 nights, zero walks, two within-house relocations. VIP handling for SMA chair (Dr. Pierce) and the convention recon is briefed. Service recovery on room 914 (HVAC noise) is open with a 1-night refund; targeting close by Sep 30 to avoid a public review.

F&B (Sofia, F&B): F&B revenue +5.1% vs. STLY, covers/occ-room at 2.0 (target 1.9). The Ledger dinner food cost 28.4% (on target); beverage cost 20.1% slightly over on IRD mix. The Loafer's refresh is the Q4 focal point — closure Oct 1–10 with a sunset-series promo at The Atrium recovering ~$18k of the $46k gap. SMA banquet (420 pax, Oct 10) BEO is 90% final; F&B contribution ~$48k at 27% blended food cost.

Housekeeping & Engineering (Grace): Deep-clean rotation 64% complete against the pre-holiday plan; the 12 OOO rooms get a full turnover Sep 17 AM post-compressor. Linen par at 4.2 (target 4.0) — slightly high, will draw down through Oct. Staffing: two PM housekeepers on extended leave through Oct, backfilled by temp agency; permanent hires queued for Nov to cover seasonal.

Finance & Flash (David): September USALI close on track for Sep 25 (10th business day). AR aging: 92% current, 6% 30-day, 2% 60-day (one group account, in dispute, $14k). OTA reconciliations current through August. GOP estimate for September: ~$880k, tracking +5.2% vs. budget. Trust account reconciled (variance $0.00). The asset-manager pack will be drafted Sep 26–28 with a Sep 29 dry-run.

---

Decisions Requested of Ownership (Oct 1)

1. Note the Oct 10 SMA displacement decision (OTA blackout, hold attrition) — no action required, flagged for transparency.
2. Note the Loafer's Corner refresh ($180K) is on plan and in-service Oct 10.
3. Approve the FY27 budget kickoff in November (Elena + David to circulate timeline by Oct 15).
4. Note the chiller sev-1 is an insurance claim (deductible ~$5k only).

No capital call. No hold-aside recommended. We are on budget for the FF&E reserve at $340k.

---

Asset-manager portal: https://owners.meridiannashville.com (KPI tiles wired by Noor, refresh Sep 22). Backup data: 08-finance-accounting/q3-2026-usali.xlsx (David). Saved to KB: 09-meeting-notes/owner/2026-10-01-asset-manager-briefing.md.

The Meridian Nashville — Walk Strategy (Oversell Recovery Plan)

Generated by: Director of Rooms / Front Office skill Date: Tuesday, September 15, 2026 Prepared by: Marcus Bell (marcus@meridiannashville.com) Distribution: Elena Vasquez (GM), Priya Iyer (Revenue), Front Desk AM/PM leads, Night Audit, Concierge, Sofia Romano (F&B — credit issuance) Trigger date: Saturday, October 10, 2026 (projected oversell) PMS: Oracle OPERA Cloud · Channel Manager: SiteMinder

---

Headline

Oct 10 is projected oversold by 6–10 keys once the 110-room SMA block is applied and transient compression peaks on the Saturday night. We will walk no SMA group guests, no Meridian Circle Platinum/Gold, no multi-night stays, and no guests with confirmed special requests. The walk pool is the latest-arriving, lowest-paying, lowest-loyalty, single-night OTA transients — 8 reservations identified below, ranked, with 3 comp-set partner hotels locked at walk rates. Walk packet standardized: paid first night, transport, full refund, $75 F&B credit, GM apology, loyalty bonus. Goal: zero walks if pickup softens; if we must walk, zero negative reviews.

---

The Oversell Math (Oct 10, Saturday)

Item	Value	Source
Total keys	174	Inventory
Sellable keys (Oct 10)	174 (no OOO projected; floor-7 chiller resolved Sep 16)	PMS
SMA group block (Oct 8–11)	110	Sales contract
Transient on the books (Oct 10)	78	OPERA
Total sold (projected)	178	Group + transient
Sellable	174	—
Oversell	+4 committed; +6–10 projected at peak pickup	Priya displacement model
Pickup rate last 14 days (Oct 10)	+5/day	Priya
Cancellation curve (comp Sat nights)	~3%	STR / historical

Workable walk target: 6 guests, pre-identified and pre-cleared with receiving hotels. Buffer of 4 in case of no-shows / late cancellations (which would let us walk fewer).

---

Walk-Selection Criteria (in priority order)

1. Latest arrival time — guests arriving after 22:00 are hardest to house and least likely to push back on a same-night relocate.
2. Lowest rate paid — minimize our comp + refund exposure; a $159 OTA guest costs less to make whole than a $349 BAR guest.
3. Lowest loyalty tier — never walk Meridian Circle Platinum or Gold; prefer non-members and first-time OTA bookers.
4. Single-night stay — one night of disruption, no comp commitment on a 5-night stay.
5. No special requests — no ADA, no connecting, no occasion, no dietary flags.
6. Channel — prefer OTA (Booking.com / Expedia) over direct or GDS; OTA guests are less likely to be repeat direct bookers.
7. Never walk: SMA group, confirmed VIPs, Platinum/Gold loyalty, multi-night (2+), any guest with a logged special request, families with children, service-animal guests.

---

Identified Walk Pool (Oct 10) — Ranked

Rank	Guest	Res	Channel	Rate	Nights	Arrival ETA	Loyalty	Special req?	Why walk-eligible
W1	Mr. Kyle Hennessy	RES-50112	Booking.com	$159	1	23:40	None	None	Latest arrival, lowest rate, single night, OTA first-timer
W2	Ms. Tanya Briggs	RES-50134	Expedia	$169	1	23:05	None	None	Late, low-rate, single night, OTA
W3	Mr. Owen Pratt	RES-50108	Booking.com	$174	1	22:30	Member (entry)	None	Late, low-rate, single night; entry-tier loyalty OK to walk
W4	Ms. Renee Caldwell	RES-50155	Hotels.com	$179	1	21:50	None	None	Late, low-rate, single night
W5	Mr. & Mrs. Devlin	RES-50091	Expedia	$189	1	22:10	None	King bed only (generic)	Late, low-rate, single night; generic bed pref not a blocker
W6	Mr. Sal Ortiz	RES-50177	Booking.com	$164	1	23:15	None	None	Late, low-rate, single night
W7 (buffer)	Ms. P. Yamamoto	RES-50160	OTA	$194	1	21:30	None	None	Buffer; use only if W1–W6 insufficient
W8 (buffer)	Mr. G. Foster	RES-50181	OTA	$199	1	22:00	None	None	Buffer

Protected (explicitly NOT walked): SMA block (all 110), Dr. Anika Rao (Platinum, multi-night), Whitfield party (ownership, PRES), Capt. Sandoval (Gold, birthday stayover into Oct 10? verify), any 2+ night reservation, any ADA / connecting / occasion booking.

---

Walk-Partner Hotels (Comp Set) — Rates Locked

All three are within STR comp set, 4-star equivalent, ≤ 2.5 miles, confirmed walk-availability and walk-rate by Marcus on Sep 14. Rates held through Oct 11.

#	Hotel	Distance	Stars	Confirmed walk-rate (Oct 10)	Comp-set tier	Contact	Notes
P1	The Blackburn Downtown	0.8 mi	4	$189 king	Upper-upscale	Ana Ruiz, DOS	First-choice; will accept up to 4 walks; comp breakfast included
P2	Hotel Cumberland	1.6 mi	4	$179 king	Upscale	Devon Park, FOM	Accepts up to 6; newer property; rooftop bar operational (ours is closed Oct 1–10)
P3	The Ledger House (boutique)	2.2 mi	4	$199 king	Lifestyle	Min Chen, MOD	Boutique feel aligns with our guest profile; up to 3 walks
P4 (overflow)	Riverside Suites by Hilton	2.5 mi	3.5	$159 king	Midscale	Front desk	Use only if P1–P3 exhausted; downgrade — pair with elevated comp packet
P5 (overflow)	Hampton SoBro	1.1 mi	3	$149 king	Midscale	Front desk	Last resort; strongest comp packet required

Routing: P1 first (best brand fit), then P2, then P3. P4/P5 only on mass-oversell.

---

The Standard Walk Packet (per guest)

Component	Spec	Owner	Cost (est.)
First night at receiving hotel	Paid in full by Meridian (direct bill, PO raised)	Marcus / Finance (David)	$159–$199
Round-trip transport	Uber Black or hotel car, both ways	Concierge	$45–$70
Full refund of guest reservation	100% of paid rate, posted same night	Front Desk → David	$159–$199 (revenue reversal)
F&B credit on return night	$75 per room, valid 6 months, any outlet	Sofia (F&B)	$75 (food cost ~$22)
GM apology	Hand-written card from Elena, delivered with packet	Elena / Marcus	—
Loyalty bonus	If Meridian Circle member: +5,000 bonus points; if non-member: enroll + 2,500 welcome points + status match to Silver	Marcus / Noor (config)	~$15 (points liability)
Next-stay comp commitment	One comp night (Deluxe King) on next direct booking within 12 months, blackout dates excluded	Marcus (authorization)	$0 incremental if off-peak; ADR cost ~$40
Personal follow-up call	Within 24h, from Marcus or Elena	Marcus	—
Post-stay check-in email	Day 3, with the comp-night voucher attached	Marcus	—

Total hard cost per walk: ~$300–$400 (dominated by receiving-hotel first night + refund reversal). Service-recovery budget is not the constraint — the review-risk is.

---

Documentation & Follow-Up

Step	What	Where logged	Owner	When
1	Log the walk in OPERA (reservation status → WALKED, receiving hotel, reason code OVERSELL)	OPERA reservation	Front Desk	At walk time
2	Post refund + F&B credit to folio	OPERA folio + POS	Front Desk / David	Same night
3	Raise PO for receiving-hotel charge	Finance system	David Chen	Next business day
4	Entry in walk register	09-guests/walk-register.md	Marcus	Next business day
5	24h follow-up call	Call log	Marcus (or Elena for high-sensitivity)	Within 24h of walk
6	Day-3 email with comp voucher	Email + walk register	Marcus	+3 days
7	Review sentiment at weekly ops	Ops review	Marcus	Next weekly
8	Trend to GM monthly (walk count, satisfaction of walked guests)	GM report	Marcus	Monthly

---

Execution Protocol (Oct 10, day-of)

1. 14:00 — Marcus reviews live pickup with Priya. Confirm oversell count. If cancellations brought us to ≤174 sold, stand down — no walks.
2. 16:00 — If oversell confirmed, call P1 (Blackburn) to lock N walks; confirm P2 hold for remainder.
3. 18:00 — Release hold-back EK inventory to sell (last chance to recover in-house).
4. 20:00 — Begin walk outreach. Approach guests by phone before they arrive if ETA is known; in-lobby if walk-in. Never walk a guest who is already checked in. Script: "We've had an unexpected overbooking — I want to make this right before you even settle in."
5. 22:00–00:00 — Execute walks in arrival order from the ranked pool. Transport arranged concurrently. Packets staged at front desk.
6. 00:30 — Final count to Elena and Priya. Walk register updated.

---

Decision Authority

Decision	Authority
Confirm oversell / stand down	Marcus (with Priya)
Number of walks (within 6)	Marcus
Walk pool selection (within criteria)	Marcus
Exceed 6 walks or walk a protected guest	Elena (GM) approval required
Comp packet value uplift (beyond standard)	Elena approval >$100 additional

---

Action Items

#	Item	Owner	Due
1	Re-confirm P1 (Blackburn) walk-rate + availability for Oct 10	Marcus Bell	Sep 22
2	Re-confirm P2 (Cumberland) and P3 (Ledger House) walk-rates	Marcus Bell	Sep 22
3	Validate walk pool W1–W8 against live OPERA reservations (names/rates shift)	Marcus Bell	Oct 9, 14:00
4	Stage 6 walk packets (cards from Elena, F&B credit codes, vouchers)	Marcus + Sofia	Oct 8
5	Brief PM front-desk team on walk script + criteria	Marcus Bell	Oct 9, 15:00
6	Confirm Uber Black / hotel-car availability 20:00–00:30 Oct 10	Concierge	Oct 8
7	Coordinate with Priya: last OTA stop-sell / close-out timing for Oct 10	Marcus + Priya	Oct 7
8	Day-of 14:00 go/no-go review with Priya and Elena	Marcus Bell	Oct 10, 14:00

---

What Success Looks Like

• Best case: Pickup softens, cancellations land, we walk 0 guests. Oversell managed via rate close-out.
• Acceptable: We walk 3–4 guests, each receives the full packet, zero negative reviews, ≥1 converts to a repeat direct booker via the comp-night voucher.
• Failure: A walked guest posts a 1-star review, or we walk a protected guest (SMA/VIP/loyalty/multi-night). Either triggers a post-mortem with Elena.

---

Walk register: 09-guests/walk-register.md. Review cadence: refreshed weekly through Oct 10; day-of execution protocol at 14:00 Oct 10. Saved to KB: 09-guests/walk-strategy/2026-10-10-walk-strategy.md.

The Meridian Nashville — Group Rooming List: Southern Medical Association (SMA)

Generated by: Director of Rooms / Front Office skill Date: Tuesday, September 15, 2026 Prepared by: Marcus Bell (marcus@meridiannashville.com) Group: Southern Medical Association — Annual Convention Dates: October 8–11, 2026 (3 nights, Thu–Sun) Ingested from: Tomás Herrera (Sales), tomas@meridiannashville.com Distribution: Front Desk AM/PM, Concierge, Housekeeping (Grace Mwangi), Sofia Romano (F&B), Priya Iyer (Revenue), Night Audit PMS: Oracle OPERA Cloud (group block: SMA-2026-CONV)

---

Headline

SMA block: 110 rooms definite @ $229 flat, 3 nights (Oct 8–11), with a Saturday banquet for 420 in the Grand Ballroom. Rooming list received from Tomás on Sep 15 (partial — 92 of 110 names; remainder due Sep 19). Validation pass complete on the 92 received: room types match the negotiated mix, billing routing is clear (master to SMA, incidentals to individuals), and 14 special requests are captured and pre-blockable. Cutoff is Oct 3 (23 days) with an 80% attrition clause (88 rooms) — we are projected to fill 102–110, so attrition risk is low but monitored. Pre-blocking begins Sep 20; key packets staged Oct 7; group check-in desk live Oct 8, 14:00.

---

Block Terms (Contract Summary)

Term	Value	Source
Group name	Southern Medical Association — Annual Convention	Contract C-2026-0418
Dates	Oct 8–11, 2026 (Thu check-in, Sun check-out)	3 nights
Rooms blocked	110	—
Contracted room mix	70 Deluxe King · 30 Deluxe Double · 6 Executive King · 4 Corner Suite	Negotiated
Group rate	$229 flat (all room types)	Below BAR ($279 Oct 8, $329 Oct 9–10 compression)
Cutoff date	October 3, 2026 (23 days out)	After cutoff, release unsold block to transient
Attrition clause	80% (88 rooms) — below 88, SMA pays liquidated damages on the shortfall	Standard
Projected pickup	102–110 (Tomás forecast)	Sales pipeline
Current pickup (Sep 15)	92 named / 110 blocked	—
Master billing	Room + tax to SMA master (attention Dr. R. Pollard, SMA Treasurer)	Invoice to accounts@southernmed.org, Net 30
Incidentals	Each guest's own folio (F&B, IRD, phone, movies)	Standard
Catering	Grand Ballroom banquet Sat Oct 10, 420 pax, reception-style	BEO #BEO-2298 (Sofia)
Comp rooms	1 per 50 booked = 2 comp rooms (held: 905, 907)	For SMA officers
Deposit	25% ($18,868) received Aug 15; balance on master at checkout	Finance confirmed

---

Rooming List Validation (Sep 15 pass)

Check	Result	Notes
Names received	92 / 110 (84%)	Remainder due Sep 19 from Tomás
Room types match block mix	PASS (within tolerance)	See validated table below
Duplicates	0 found	Cross-checked res IDs
Special requests captured	14 (all pre-blockable)	ADA ×2, connecting ×3 pairs, high-floor ×4, early arrival ×3, late checkout ×2
Billing routing clear	PASS	Master flag on 92; incidentals default to guest folio
VIPs within group flagged	3	Dr. Anika Rao (keynote), Dr. R. Pollard (Treasurer), Dr. L. Whitcombe (Board)
Cutoff + attrition acknowledged	PASS	Priya monitoring displacement
Outstanding issues	2	(a) 18 names missing; (b) 1 suite request exceeds suite allotment by 1 (see Issue 2)

---

Validated Rooming Sample (representative — full list in OPERA group block SMA-2026-CONV)

#	Name (fictitious)	Res	Room type	Nights	Pre-blocked room	Billing	Preferences / notes
1	Dr. Anika Rao (VIP — keynote)	SMA-R-001	EK	3	1302	Master	High floor, quiet, feather-free, shellfish allergy; welcome amenity (charcuterie, no shellfish)
2	Dr. Reginald Pollard (VIP — Treasurer)	SMA-R-002	CS	3	1205	Master	Comp suite (officer); late checkout Sun
3	Dr. Lena Whitcombe (VIP — Board)	SMA-R-003	EK	3	1304	Master	Pre-arrival call from Marcus; spa booking assistance
4	Dr. Marcus Hale	SMA-R-004	DK	3	503	Master	High floor requested — reassigned to 1003 (see Issue 1)
5	Dr. Priya Nadkarni	SMA-R-005	DD	3	502	Master	None
6	Dr. Samir Khoury	SMA-R-006	DK	3	505	Master	Connecting to Nadkarni (502) — family; verified pair 502+504
7	Dr. Anne-Marie Boucher	SMA-R-007	DK	3	408 (ADA)	Master	ADA: roll-in shower, visual alarm, accessible route
8	Dr. James Okafor	SMA-R-008	DD	3	602	Master	Connecting to RES companion (604); needs pack-and-play
9	Dr. Yuki Tanaka	SMA-R-009	DK	3	1006	Master	High floor; late checkout Sun (16:00 flight)
10	Dr. Henry Caldwell	SMA-R-010	EK	3	1306	Master	Early arrival Thu 12:00; lounge access
11	Dr. Sofia Marquez	SMA-R-011	DK	3	509	Master	Vegetarian; F&B flag for banquet
12	Dr. Robert Lin	SMA-R-012	DK	3	511	Master	None
13	Dr. Fatima Al-Rashid	SMA-R-013	DD	3	606	Master	None
14	Dr. David Chen (not our David Chen)	SMA-R-014	DK	3	513	Master	None
15	Dr. Isabel Montoya	SMA-R-015	DK	3	515	Master	High floor; early arrival Thu 13:00
...	(77 more rows in OPERA)	...	...	...	...	...	...

Summary of the 92 validated: 58 DK, 25 DD, 5 EK, 4 CS. Allotment tracking: DK 58/70, DD 25/30, EK 5/6, CS 4/4. Suite allotment fully consumed (see Issue 2).

---

Pre-Block Plan

Phase	Date	Action	Owner
Validate	Sep 15 (done)	Room types, billing, special requests, duplicates	Marcus
Chase remainder	Sep 19	18 missing names from Tomás	Marcus
Hard-block	Sep 20	Assign all 110 rooms in OPERA; lock from transient inventory	Marcus + Night Audit
Hold comp rooms	Sep 20	905, 907 held for SMA officers	Marcus
Coordinate ADA + connecting	Sep 21	Confirm with Grace that ADA rooms (408, 602-area) are available and not OOO	Marcus + Grace
Key packets	Oct 7	110 packets: key, welcome letter, banquet ticket, Wi-Fi, map, F&B outlet hours	Front Desk + Concierge
Group check-in desk	Oct 8, 12:00	Dedicated desk in pre-function; 2 agents, group lead list	Marcus
Welcome amenity drop	Oct 8, 15:00–18:00	VIPs + officers first; then standard SMA welcome (bottle of water + local chocolate)	Sofia / F&B

---

Special Requests — Group-Specific

Type	Count	Detail	Pre-block
ADA / accessible	2	Dr. Boucher (roll-in shower), one more pending	408, 608
Connecting rooms	3 pairs	Nadkarni+Khoury, Okafor+companion, one pending	502+504, 602+604, 610+612
High floor	4	Hale, Tanaka, Montoya, +1	1003, 1006, 1009, 1012 (West wing, group cluster)
Early arrival (Thu)	3	Caldwell 12:00, Montoya 13:00, +1	Rooms turned by 11:30
Late checkout (Sun)	2	Pollard, Tanaka (16:00 flight)	Hold rooms; no Sun-arrival conflict (Sun is low-occ)
Dietary (banquet)	11 logged	Vegetarian ×6, vegan ×2, gluten-free ×3	Routed to Sofia for BEO #2298

---

Front-Desk Briefing — SMA Group Special Instructions

1. Billing: Default every SMA reservation to master (room + tax). Do not post F&B, IRD, phone, or movies to master — those stay on the guest folio. Confirm the routing at check-in: "Your room and tax are covered by the Association; any extras are your own."
2. Check-in speed: Dedicated group desk Oct 8, 12:00–20:00. Target < 3 min per check-in using pre-printed reg cards. Two agents plus a runner for keys.
3. Banquet tickets: Saturday Oct 10 banquet tickets (420 pax) are in the key packet. No ticket, no entry — direct questions to SMA registration desk (not us).
4. Wi-Fi: Group SSID SMA-Meridian with WPA key in packet; runs on isolated VLAN. IT (via Noor) confirmed live Oct 7.
5. Quiet hours: SMA has requested we remind transient guests on group floors (5, 6, 10) of quiet hours — front desk to note on check-in of any transient assigned to those floors.
6. VIP handling: Rao, Pollard, Whitcombe get GM-level service — pre-keyed, amenity in room, Marcus personally greets Pollard. No "walk" risk to any SMA guest under any oversell scenario (see Walk Strategy doc).
7. Late checkout conflict: Sunday Oct 11 is low-occupancy — grant late checkouts freely to SMA (we have the inventory).
8. Comp rooms: 905 + 907 are officer comps — no incidental posting without officer sign-off.

---

Welcome-Amenity Coordination (with Sofia / F&B)

Tier	Recipients	Amenity	Delivery	Cost (food)
Officer / VIP	Rao, Pollard, Whitcombe (+3)	Charcuterie board (shellfish-free for Rao), local sparkling wine, GM note from Elena	Oct 8, 15:00 (post check-in)	~$28/room
Standard SMA	Remaining named rooms (~89)	500ml still water + Nashville-craft chocolate (Olive & Sinclair) + welcome card	Oct 8, 15:00–18:00 (staggered)	~$6/room
Total F&B amenity cost	—	—	—	~$630

Coordination: Marcus sends Sofia the final attendee list + room numbers by Oct 6 EOD. Sofia confirms amenity prep and staffing for Oct 8 staggered drop. Banquet (Sat Oct 10, 420 pax, BEO #2298) handled separately under Sofia's banquet plan.

---

Attrition & Cutoff Monitoring

Date	Check	Owner
Sep 19	Final 18 names in; reassess pickup vs. 110	Marcus + Tomás
Sep 25	Mid-point pickup review with Priya — confirm ≥88 (attrition floor)	Marcus + Priya
Oct 1	Asset-manager review (Craig Whitfield) — SMA is a flag in Elena's briefing	Elena
Oct 3 (cutoff)	Release unsold block above 88 to transient; Priya re-prices freed rooms at compression BAR ($329+ for Oct 10)	Marcus + Priya
Oct 6	Final headcount to Sofia for banquet + amenities	Marcus
Oct 7	Key packets staged; group desk set up	Marcus
Oct 8, 12:00	Group check-in live	Marcus

Attrition risk: LOW. 92/110 already named at T-23 days; Tomás forecasts 102–110 final. Even at the 88 floor, contract is satisfied. The upside risk (over-pickup into Oct 10 compression) is the bigger concern — managed via the Walk Strategy for transient, never the group.

---

Open Issues

#	Issue	Status	Owner	Due
1	Dr. Hale requested high floor but was auto-blocked to 503 (low). Reassign to 1003 (West wing, group cluster).	Resolved on validation pass	Marcus	Sep 15
2	4 Corner Suites allotted; 5 requests received. 1 over request (Dr. Whitfield-Cole). Offer EK upgrade + amenity as alternative; Tomás to manage expectation.	Open	Marcus + Tomás	Sep 19
3	18 names still missing from Sales.	Open	Tomás	Sep 19
4	Confirm ADA rooms 408 + 608 are not in any OOO scope (floor 7 chiller is resolved, but verify).	Open	Marcus + Grace	Sep 16

---

Action Items

#	Item	Owner	Due
1	Chase 18 missing names from Tomás	Marcus Bell	Sep 19
2	Resolve suite over-request (Issue 2) — EK upgrade + amenity	Marcus + Tomás	Sep 19
3	Verify ADA rooms 408/608 clear of OOO	Marcus + Grace	Sep 16
4	Hard-block all 110 rooms in OPERA	Marcus + Night Audit	Sep 20
5	Send Sofia final attendee list + room numbers for amenities	Marcus Bell	Oct 6
6	Stage 110 key packets (key, letter, banquet ticket, Wi-Fi, map)	Front Desk + Concierge	Oct 7
7	Stand up group check-in desk (Oct 8, 12:00)	Marcus Bell	Oct 8
8	Cutoff review + release unsold block with Priya	Marcus + Priya	Oct 3

---

Full rooming list in OPERA group block SMA-2026-CONV. Validated export archived to 09-guests/group-rooming-lists/2026-10-08-sma-rooming-list.md. Cutoff: October 3, 2026. Attrition floor: 88 rooms. Saved to KB: 09-guests/group-rooming-lists/2026-10-08-sma-rooming-list.md.

The Meridian Nashville — Group Displacement Analysis

Generated by: Revenue Management skill Inquiry: Southern Medical Association (SMA) Annual Convention — 110 rooms, Oct 8–11, 2026 Date prepared: Tuesday, September 15, 2026 Property: The Meridian Nashville · 174 keys Prepared by: Priya Iyer, Revenue Manager (priya@meridiannashville.com) Distribution: Elena Vasquez (GM), Tomás Herrera (Sales), David Chen (Finance), Sofia Romano (F&B), Marcus Bell (Front Office)

---

Headline

ACCEPT WITH FLOOR — do not release any held rooms beyond the contracted 110, and enforce the 25%/5-day attrition clause. The SMA block clears on total contribution (rooms + the Saturday banquet + outlet uplift), but on rooms-only economics it loses to transient on Oct 9–10 by roughly $23,300. The math: SMA delivers $91,735 total contribution (rooms $75,570 + banquet $13,545 + outlet uplift $2,620) against $99,035 of displaced transient rooms revenue on the same dates — a rooms-only gap that the F&B more than covers. Oct 10 is the pinch night: at $229 group vs. $342 achievable transient ADR, every SMA room on that night costs $113 in displaced rooms revenue, and that is the night we must not give any attrition slack on.

---

1. The Block — As Contracted

Element	Detail
Group	Southern Medical Association — Annual Convention
Dates	Thu Oct 8 – Sun Oct 11, 2026 (3 nights)
Rooms / night	110 (of 174 — 63.2% of inventory)
Group rate	$229 flat, single/quad (net, no commission)
Rooms revenue (block)	110 rn × 3 nights × $229 = $75,570
Saturday banquet	Grand Ballroom, 420 covers, plated 3-course
Catering (other)	Fri continental breakfast (110) + 2 breaks/day Thu–Sat
Hold/release	25% attrition allowed, written notice ≥5 days prior (by Oct 3)
Status	Definite — contract signed; rooming list due Oct 1
Sales lead	Tomás Herrera

---

2. Likely Transient Demand on Those Dates (the displacement pool)

Built from OTB pace + STLY + Demand360 forward demand for the STR comp set.

Date	Day	Meridian OTB Occ (ex-SMA)	STLY Occ	Comp set forward Occ (Demand360)	Achievable transient ADR (RMS rec.)
Oct 8	Thu	41%	44%	68%	$259
Oct 9	Fri	72%	67%	89% (2 of 5 sold out)	$302
Oct 10	Sat	88%	79%	94% (3 of 5 sold out)	$342
Oct 11	Sun	34%	36%	52%	$248

Read: Oct 9 and Oct 10 are the displacement-relevant nights — those are the nights where, if we hand 110 rooms to SMA at $229, we are turning away transient business that would have paid materially more. Oct 8 (Thu) is soft enough that the block helps fill; Oct 11 (Sun) is a departure day with no displacement concern.

---

3. Displaced Rooms Revenue (the cost of taking the block)

If the 110 SMA room-nights had been sold transient at the achievable ADR:

Date	SMA rn	× Achievable transient ADR	= Displaced rooms revenue
Oct 8 (Thu)	110	$259	$28,490
Oct 9 (Fri)	110	$302	$33,220
Oct 10 (Sat)	110	$342	$37,620
Rooms displaced (3 nights)	330	$300 blended	$99,330

Displaced rooms revenue ≈ $99,330. This is the gross rooms revenue we forgo. (Net-of-commission displaced contribution is lower — see §5 — because ~35% of that transient would have arrived via OTA at 15–18% commission.)

---

4. Group Contribution (what SMA actually brings)

Component	Math	Contribution
Rooms revenue (110 rn × 3 nights × $229)	$75,570	$75,570
Saturday banquet (420 covers)	420 × $135 plate + $45 bev = $180 pp × 420	$75,600 gross → $13,545 contribution at 82% GP margin (food cost 27% blended, labor allocated)
Fri breakfast + Thu–Sat breaks (catering)	110 × $28 + 6 breaks × $950	$8,780 gross → $1,860 contribution
Outlet uplift (in-stay F&B)	330 room-nights × $11.50 ancillary spend (group avg vs. $18 transient)	$3,795 gross → $2,620 contribution (F&B GP 69%)
Total group contribution	rooms + F&B contribution	$91,735 (rooms $75,570 + F&B $16,165)

Sofia to confirm banquet GP% — using 82% blended banquet margin per Q2 actuals; if rooftop-closure labor reallocation bites Oct 1–10, F&B GP may run 79–80%, trimming contribution ~$900.

---

5. Side-by-Side — Group Offer vs. Transient at Risk

	Group (SMA)	Transient (displaced)	Δ
Gross rooms revenue	$75,570	$99,330	−$23,760
Rooms net contribution (post-commission)¹	$75,570 (0% comm)	~$93,260 (blended 6.1% effective comm on 35% OTA share)	−$17,690
F&B contribution	$16,165	~$5,940²	+$10,225
Total contribution (rooms + F&B)	$91,735	$99,200	−$7,465

¹ Transient channel mix on those dates assumed 65% direct / 24% OTA / 6% GDS / 5% meta, blended effective commission ~6.1%. ² Transient in-stay F&B at $18/rn × 330 rn = $5,940 gross → $5,940 contribution at ~100% incremental margin above labor (conservative).

On pure total contribution the block is ~$7,465 light of transient. But this ignores three things that close the gap and then some:

• Forecast risk on transient: Oct 9–10 OTB is strong but not contracted; a 10% transient shortfall (entirely plausible 3 weeks out) drops transient contribution by ~$9,900 and flips the block to a +$2,435 win.
• Fill certainty: SMA is definite, rooming list due Oct 1. Transient is forecast. On a compression weekend we are paying a small insurance premium for contracted fill.
• Strategic / relationship: SMA is a biennial repeater; declining or hard-balling risks the 2028 return (Tomás's call).

---

6. The Pinch Night — Oct 10 (Saturday)

Metric	Oct 10 only
Achievable transient ADR	$342
SMA group rate	$229
Rate gap / displaced rn	$113
SMA rooms that night	110
Displaced rooms revenue, Oct 10 alone	$37,620
Comp set sold-out count	3 of 5
Meridian OTB ex-SMA	88%

Oct 10 is where the block hurts most. At $342 achievable ADR (comp set 3/5 sold out, Demand360 +15% vs STLY), every one of the 110 SMA rooms is $113 of forgone rooms revenue. This is the night the attrition clause must hold absolutely — no room released past the 25% threshold, no rate concession.

---

7. Recommendation — ACCEPT WITH FLOOR

Accept the block as contracted. Do not release any rooms beyond the 110, and hold the attrition line on Oct 9–10 specifically.

Lever	Setting	Rationale
Block size	Hold at 110 (no oversell)	Oct 8 + 11 can absorb; Oct 9–10 cannot
Rate	$229 firm, no further concession	Already $113 below transient on Oct 10
Attrition	Enforce 25% / 5-day clause	Any slippage on Oct 9–10 is high-yield transient we re-sell at $302/$342
Rooming list	Due Oct 1 — Tomás to chase	Gives 7 days to re-market any released rooms at peak ADR
Restrictions on remaining inventory	2-night MLOS Oct 9–11, CTA Sat Oct 10	Prevents 1-night OTA erosion on the sellout night
OTA inventory (Oct 9–11)	Close Booking.com + Expedia by Sep 17	Comp set sold out; we sell the rest direct at $318+
Banquet	Confirm Sat 420-cover BEO + staffing w/ Sofia	Rooftop closed Oct 1–10 — protect banquet labor allocation
Upsell	Offer SMA arrivals paid upgrade to Executive King ($40/n) at check-in	Lifts ADR on the block without breaking the contracted rate

---

8. What Would Change the Call

Scenario	Impact	Decision shift
Transient OTB climbs to 95%+ on Oct 9 by Sep 25	Displaced contribution rises ~$4,200	Renegotiate: trim block to 95 rn, or push SMA to Oct 8 + 11 only
SMA requests 10 additional rooms at $229	−$1,130 contribution per night on Oct 9–10	Decline the 10 add-ons — sell those transient at $302/$342
Banquet GP falls to 75% (rooftop labor drag)	Group contribution −$2,260	Still ACCEPT, but tighten attrition and push upsells harder
Comp set adds rooms (new competitor opens)	Oct 10 ADR leverage weakens	Re-run displacement before Oct 1 rooming-list deadline

---

9. Hand-offs

Action	Owner	Due
Confirm attrition clause language with SMA (25% / 5-day)	Tomás (Sales)	Fri Sep 19
Lock OTA closures + 2-night MLOS for Oct 9–11 in IDeaS/SiteMinder	Priya	Wed Sep 17
Confirm Sat banquet BEO, covers, staffing (rooftop-closure context)	Sofia (F&B)	Mon Sep 22
Build paid-upgrade offer for SMA arrivals (Executive King $40/n)	Marcus (Front Office) + Priya	Sep 29
Re-market plan for any rooms released at rooming-list (Oct 1)	Priya + Noor	Oct 1

---

Group displacement log: 05-rate-strategy/group-displacement/2026-SMA-oct0811.md. Saved to KB: 05-rate-strategy/group-displacement/2026-09-15-SMA-oct0811.md.

The Meridian Nashville — BAR Ladder & Restrictions (Next 30 Days)

Generated by: Revenue Management skill Period: September 16 – October 15, 2026 (rolling 30 days, STR weeks 38–41) Property: The Meridian Nashville · 174 keys Date prepared: Tuesday, September 15, 2026 Prepared by: Priya Iyer, Revenue Manager (priya@meridiannashville.com) Distribution: Elena Vasquez (GM), Marcus Bell (Front Office), Noor Haddad (Web), Tomás Herrera (Sales), David Chen (Finance)

---

Headline

Oct 8–11 is the only true compression window in the 30-day look; everything else is shoulder or need. The BAR ladder runs from $219 (wholesale floor on soft Sep mid-week) up to $349 direct BAR on Oct 10 (Saturday sellout, comp set 3-of-5 dark). On peak nights I'm stacking a 2-night MLOS, CTA on Sat Oct 10, and OTA closures so we don't sell one-nighters into a night we could sell twice. Parity is slipping on Oct 9–10 (Booking.com "Genius" and a suspected Hotels.com wholesale leak — details in §5); Noor to close both by Thursday. The package play — "Nashville Mid-Week" (room + $50 F&B credit + 2 PM late checkout, $249) — is the lever for the eight soft Sep/Nov mid-week nights where OTA commission is the wrong answer.

---

1. Demand Classification (next 30 days)

Demand class	Definition	Dates in window	Inventory posture
High compression	OTB ≥85% + comp set ≥2/5 sold out	Oct 9, 10, 11 (SMA weekend)	Direct-first; OTAs closed; tight restrictions
Shoulder (mid-week)	OTB 55–75%, business-travel base, no group	Sep 21–24, Oct 5–7, Oct 13–15	Corporate + package push; OTAs open at floor
Need	OTB <55%, weak pace	Sep 16–20 (floor-7 OOO tail), Nov 1–3 fringe	All channels open; wholesale at 10 rn/night; promo rates
Event-driven peak	Single high-demand night, surrounding nights soft	Oct 31 (Halloween, outside 30d — flagged for next cycle)	n/a this cycle

---

2. BAR Ladder by Demand Class

Base BAR = Deluxe King, single occupancy, bookable direct. All rates USD, rack is $499.

Demand class	BAR (Direct)	Executive King	Corner Suite	Booking.com	Expedia	Wholesale floor	AAA (direct fence)	Advance Purchase (7-day, non-ref, direct)
High compression (Oct 9–11)	$329 / $349 Sat	$429	$549	closed Oct 9–10	closed Oct 9–10	closed	$319 (fenced)	$299 (7-day, non-ref)
Shoulder (mid-week)	$269	$339	$449	$269	$269	$219 (10 rn cap)	$249	$239
Need (Sep tail / Nov fringe)	$239	$299	$399	$229 (hot-deal)	$224 (VIP promo)	$201 (10 rn)	$219	$209

Rate fences (enforced):

• AAA/AARP: direct-only, ID check at check-in, $10–$20 off BAR, not combinable.
• Advance Purchase: 7-day, non-refundable, direct-only, ~10% off BAR.
• Group rate floor: $229 (SMA) — no rate plan in the PMS may price below this on Oct 8–11 to protect the group contract.
• Package: "Nashville Mid-Week" rate code NASHMW, $249, includes $50 F&B credit + 2 PM late checkout, direct + GDS only, Sun–Thu arrivals only.

---

3. BAR Ladder — Date-by-Date (Oct 8–15 detail)

Date	Day	Class	OTB Occ	Direct BAR	OTA (Bkg/Exp)	MLOS	CTA/CTD	Notes
Oct 8	Thu	Shoulder+	78% (w/ SMA)	$259	open @ $259	1	—	SMA arrivals; keep OTAs open for residual
Oct 9	Fri	High comp	94%	$329	closed	2	—	OTA close by Wed Sep 17
Oct 10	Sat	High comp	97%	$349	closed	2	CTA	Pinch night; defend RGI; no 1-nighters
Oct 11	Sun	High comp (departures)	89%	$279	closed AM	1	CTD	SMA checkout; protect Housekeeping flow
Oct 12	Mon	Shoulder	62%	$269	open @ $269	1	—	Post-event corporate base
Oct 13	Tue	Shoulder	58%	$269	open @ $269	1	—	Package push (NASHMW)
Oct 14	Wed	Shoulder	55%	$269	open @ $269	1	—	Package push
Oct 15	Thu	Shoulder	60%	$269	open @ $269	1	—	Package push

---

4. Restrictions Calendar (Oct 1–31 summary)

Restriction	Applies to	Oct 1–7	Oct 8	Oct 9	Oct 10	Oct 11	Oct 12–31
MLOS	All rate plans	1	1	2	2	1	1 (2 on Oct 30–31)
CTA (Closed to Arrival)	OTAs + wholesale	—	—	—	OTA + wholesale	—	—
CTD (Closed to Departure)	All	—	—	—	—	All	—
OTA inventory	Booking/Exp	open	open	closed	closed	open AM	open
Wholesale (Hotelbeds)	Hotelbeds	8 rn/night	closed	closed	closed	closed	8 rn/night (soft dates)
Group floor	All PMS rate plans	—	$229	$229	$229	$229	—

Quantified displacement check (Oct 10): OTB 97.4% on Oct 10. A 1-night OTA booking at $299 displaces a 2-night direct booking at $318 × 2 = $636. Net forgone = $636 − $299(−15% comm = $254) = $382 per OTA one-nighter. The CTA + 2-night MLOS prevents exactly this. (See Group Displacement memo, §6.)

---

5. Rate Parity Status — Where It's Slipping

Weekly parity sweep (SiteMinder + manual check, Sep 15 AM):

Date	Channel	Direct BAR	OTA shown	Variance	Root cause (suspected)	Action	Owner / Due
Oct 9	Booking.com	$329	$299	−9.1%	"Genius 10%" stacking a member promo	Pull the Genius promo on Oct 9–10; demand parity	Noor / Thu Sep 17
Oct 10	Hotels.com (Expedia)	$349	$289	−17.2%	Wholesale leak via Hotelbeds feed	Disable wholesale rate plan on Oct 9–11 in SiteMinder; trace log	Noor + Priya / Thu Sep 17
Sep 21	Expedia	$239	$224	−6.3%	"VIP Access" discount	Acceptable — soft date, OTA fill wanted	Leave
Oct 11	Booking.com	$279	$279	0%	Clean	—	—

Parity rule: Direct may be lower than OTA (fenced), never higher. OTA may not beat direct by more than 5% except on explicitly designated need dates. The Oct 10 Hotels.com leak is the priority — at $289 it undercuts our $349 direct AND the $329 Booking.com, and it's feeding metasearch.

---

6. Channel Recommendations (next 30 days)

Channel	Oct 8–11	Shoulder mid-week	Need (Sep tail)	Why
Direct (Bookassist)	Push hard — suites + Exec King, $329–$549	Push NASHMW package	Past-guest email, AAA	3% cost, full data, F&B uptake — best net ADR
Booking.com	Closed Oct 9–10	Open @ BAR ($269)	Open hot-deal $229	Reach channel; close on sellouts
Expedia / Hotels.com	Closed Oct 9–10 (after leak fixed)	Open @ BAR	Open VIP promo $224	Higher cost (18%); only on need nights
GDS	Open (corporate)	Open (corporate LRA)	Open	Corporate base, 10% comm, steady ADR
Wholesale (Hotelbeds)	Closed	10 rn/night @ $219	10 rn/night @ $201	22%+ comm — need-nights only, capped
Metasearch (Google HA)	Tilt spend Oct 8–11 to capture direct	Tilt to shoulder	Tilt to need	12% CPA direct accelerator

---

7. Package Play — "Nashville Mid-Week" (NASHMW)

Target: 8 shoulder mid-week nights (Sep 21–24, Oct 13–15, Nov fringe) where OTB is 55–62% and the default move is an OTA discount.

Element	Detail
Rate	$249 (Deluxe King), $309 (Executive King)
Inclusions	$50 F&B credit (The Ledger / The Atrium / IRD) + 2 PM late checkout + welcome amenity
Channels	Direct (Bookassist) + GDS only — not on OTAs
Fences	Sun–Thu arrivals only; 2-night min; non-combinable with AAA; F&B credit non-cashable
Economic logic	Direct net ADR $249 (3% processing) vs. OTA $224 net ($183 after 18%). Package delivers +$66 net ADR AND routes ~$28 of incremental F&B contribution to outlets starved by the Oct 1–10 rooftop closure.
Forecast lift	Target +6 pts Occ on the 8 target nights = 84 incremental room-nights × $249 = **$20,900 incremental rooms revenue**, plus ~$2,350 F&B contribution.

Ask: Sofia to confirm F&B credit redemption flow (POS code NASHMW-FB); Noor to build the landing page on /offers/nashville-mid-week by Sep 22; Tomás to brief GDS partners (Sabre/Amadeus) on the rate code.

---

8. Direct-Booking Push (next 30 days)

Lever	Detail	Owner / Due
"Book direct, skip the fee" messaging	Banner on meridiannashville.com + checkout, highlighting OTA savings vs. direct (avg $24/rn)	Noor / Sep 19
Meridian Circle member rate	Members see $10 below BAR on Oct 12–15 shoulder; locked behind login	Noor / Sep 22
Past-guest email	Sep 21 blast to 4,200 past guests — Oct shoulder + NASHMW package	Tomás + Noor / Sep 21
Metasearch CPA tilt	Shift 60% of Google HA spend to Oct 12–15 + Nov soft dates	Priya / Sep 17
Mobile-only direct rate	$5 under BAR, mobile Bookassist only, fenced	Noor / Sep 29

Goal: Lift direct share from 40.8% (last 28d) back to ≥42% by end of October without giving up the OTA fill on need nights.

---

9. Risks & Triggers to Re-Price

Trigger	Threshold	Action
Oct 9 OTB > 95% by Sep 25	Tighten	Raise Oct 9 BAR to $339; close GDS
Oct 10 reaches 100% (sold out) by Sep 28	Maximize	Pull all remaining OTA inventory; hold 3 rn for walk-in/IROPs
SMA releases >25 rn at rooming-list (Oct 1)	Release	Re-price released rooms at $342 BAR (Oct 10) / $302 (Oct 9); push direct + meta
Comp leader drops Oct 9–10 BAR below $289	Defend	Hold our direct at $329+; do not chase — we are winning RGI
Shoulder OTB <45% at 14-day mark	Stimulate	Open Booking.com hot-deal + AAA live on that date

---

10. Decisions Needed

Decision	Owner	Due
Approve BAR ladder + Oct 9–11 OTA closures + restrictions	Elena (GM)	Wed Sep 17
Approve NASHMW package ($249, $50 F&B credit)	Elena + Sofia	Mon Sep 22
Fix Oct 10 Hotels.com wholesale leak	Noor	Thu Sep 17
Load restrictions in IDeaS G3 + SiteMinder	Priya	Wed Sep 17 EOD
Build /offers/nashville-mid-week landing page	Noor	Sep 22

---

Next BAR review: Monday, September 22, 2026 (with weekly pickup). Ladder + restrictions exported to 10-msg2ai-export/property.json/revenue (BAR 30d, restrictions calendar, channel mix MTD). Saved to KB: 05-rate-strategy/2026-09-15-bar-ladder-restrictions-30d.md.

The Meridian Nashville — August 2026 USALI P&L

Generated by: Finance Controller skill Period: August 2026 (FY26, period 08) Close status: FINAL — posted to Sage Intacct Sep 8 (3rd business day, ahead of Sep 10 deadline) Prepared by: David Chen, Controller / Director of Finance (david@meridiannashville.com) Basis: USALI 12th Revised · 174 keys · 5,374 sellable room nights (27 OOO for chiller pilot) Currency: USD Submission: Elena Vasquez (GM) for review → ownership / Craig Whitfield (asset manager, Whitfield Hospitality Advisors) for Oct 1 quarterly review

---

Executive Summary (One-Page)

GREEN — August beat budget on every headline metric and is the strongest month YTD. Total revenue $3.187M vs. budget $2.97M (+7.3%) and STLY $2.93M (+8.7%), driven by Rooms (+8.0% vs. budget) on ADR strength ($289 actual vs. $272 budget) and a 2.4-point occupancy lift from the CMA-Fest run-on leisure tail. GOP landed at $1.328M, or 41.7% of total revenue — 250 bps over the 39.2% budget and 110 bps over STLY. F&B outperformed on banquet (three weekend buyouts) and Loafer's Corner beverage mix; The Atrium coffee program beat plan on covers. Undistributed costs held: A&G flat, S&M +4.2% (digital campaign), POM +6.1% (HVAC preventive + chiller pilot parts), Utilities +3.8% (cooling load). EBITDA $1.041M (32.7% margin) vs. budget $879K. FF&E reserve funded at 4.0% of revenue ($127.5K). Two variances to watch for September: (1) Loafer's Corner closure Oct 1–10 will remove ~$95K beverage revenue from October; (2) east-wing chiller sev-1 ran 12 rooms OOO Sep 13–16 — ~$11K rooms-revenue impact to September, captured in forecast. Recommend ownership note this month as the FY26 high-water mark before a normalizing Q4.

Metric	Aug Actual	Aug Budget	Var $	Var %	Aug STLY	Var %
Occupancy	78.2%	76.0%	+2.2 pts	—	75.9%	+2.3 pts
ADR	$289	$272	+$17	+6.3%	$276	+4.7%
RevPAR	$226	$207	+$19	+9.2%	$209	+8.1%
TRevPAR	$328	$306	+$22	+7.2%	$302	+8.6%
Total Revenue	$3,187,400	$2,970,000	+$217,400	+7.3%	$2,931,800	+8.7%
GOP	$1,328,200	$1,164,240	+$163,960	+14.1%	$1,193,400	+11.3%
GOP %	41.7%	39.2%	+2.5 pts	—	40.7%	+1.0 pts
EBITDA	$1,041,300	$879,000	+$162,300	+18.5%	$892,600	+16.7%
EBITDA %	32.7%	29.6%	+3.1 pts	—	30.4%	+2.3 pts

---

Operating Departments (USALI Schedule 1–3)

Rooms Department (Schedule 1)

Line	Actual	Budget	Var $	Var %	STLY	Var %	Forecast	Var %
Rooms revenue	$2,271,800	$2,100,000	+$171,800	+8.2%	$2,085,400	+8.9%	$2,150,000	+5.7%
Payroll & Related	$501,400	$490,000	+$11,400	+2.3%	$482,600	+3.9%	$495,000	+1.3%
Guest Supplies	$72,800	$70,000	+$2,800	+4.0%	$68,900	+5.7%	$71,000	+2.5%
Commissions (OTA + GDS)	$193,200	$185,000	+$8,200	+4.4%	$176,800	+9.3%	$188,000	+2.8%
Reservation / Channel	$48,400	$46,000	+$2,400	+5.2%	$44,200	+9.5%	$47,000	+3.0%
Contract Services	$34,600	$34,000	+$600	+1.8%	$33,100	+4.5%	$34,000	+1.8%
Other Rooms Expense	$28,900	$28,000	+$900	+3.2%	$27,200	+6.3%	$28,500	+1.4%
Total Rooms Expense	$879,300	$853,000	+$26,300	+3.1%	$832,800	+5.6%	$863,500	+1.8%
Rooms Departmental Profit	$1,392,500	$1,247,000	+$145,500	+11.7%	$1,252,600	+11.2%	$1,286,500	+8.2%
Rooms Dept Profit %	61.3%	59.4%	+1.9 pts	—	60.0%	+1.3 pts	59.8%	+1.5 pts

Food & Beverage Department (Schedule 2)

Line	Actual	Budget	Var $	Var %	STLY	Var %	Forecast	Var %
F&B Revenue — Outlet	$701,200	$660,000	+$41,200	+6.2%	$648,400	+8.1%	$665,000	+5.4%
F&B Revenue — Banquet	$214,400	$190,000	+$24,400	+12.8%	$198,400	+8.1%	$200,000	+7.2%
Total F&B Revenue	$915,600	$850,000	+$65,600	+7.7%	$846,800	+8.1%	$865,000	+5.9%
Cost of Sales — Food	$148,900	$145,000	+$3,900	+2.7%	$142,200	+4.7%	$146,000	+2.0%
Cost of Sales — Beverage	$59,800	$58,000	+$1,800	+3.1%	$55,400	+7.9%	$58,500	+2.2%
Payroll & Related	$341,200	$328,000	+$13,200	+4.0%	$322,400	+5.8%	$333,000	+2.5%
Other F&B Expense	$44,600	$42,000	+$2,600	+6.2%	$40,800	+9.3%	$43,000	+3.7%
Total F&B Expense	$594,500	$573,000	+$21,500	+3.8%	$560,800	+6.0%	$580,500	+2.4%
F&B Departmental Profit	$321,100	$277,000	+$44,100	+15.9%	$286,000	+12.3%	$284,500	+12.8%
F&B Dept Profit %	35.1%	32.6%	+2.5 pts	—	33.8%	+1.3 pts	32.9%	+2.2 pts

Other Operated Departments (Schedule 3)

Line	Actual	Budget	Var $	Var %	STLY	Var %	Forecast	Var %
Parking Revenue	$148,200	$140,000	+$8,200	+5.9%	$135,400	+9.5%	$142,000	+4.4%
Resort / Destination Fee	$94,600	$90,000	+$4,600	+5.1%	$87,200	+8.5%	$91,000	+4.0%
Retail / Other	$57,200	$55,000	+$2,200	+4.0%	$52,400	+9.2%	$55,500	+3.1%
Attrition / Cancellation	$20,000	$25,000	−$5,000	−20.0%	$22,000	−9.1%	$24,000	−16.7%
Total Other Revenue	$320,000	$310,000	+$10,000	+3.2%	$297,000	+7.7%	$312,500	+2.4%
Other Dept Payroll	$34,400	$34,000	+$400	+1.2%	$33,200	+3.6%	$34,000	+1.2%
Other Dept Expense	$31,800	$31,000	+$800	+2.6%	$29,400	+8.2%	$31,500	+1.0%
Other Dept Profit	$253,800	$245,000	+$8,800	+3.6%	$234,400	+8.3%	$247,000	+2.8%
Other Dept Profit %	79.3%	79.0%	+0.3 pts	—	78.9%	+0.4 pts	79.0%	+0.3 pts

Total Operated Departments

Line	Actual	Budget	Var %	STLY	Var %
Total Departmental Revenue	$3,507,400	$3,260,000	+7.6%	$3,229,200	+8.6%
Memo: Total Revenue (incl. non-departmental)	$3,187,400	$2,970,000	+7.3%	$2,931,800	+8.7%
Total Departmental Expense	$1,505,300	$1,456,000	+3.4%	$1,438,000	+4.7%
Total Departmental Profit	$1,967,400	$1,769,000	+11.2%	$1,773,000	+11.0%
Dept Profit %	61.6%	59.5%	+2.1 pts	60.5%	+1.1 pts

Note: "Total Revenue" of $3,187,400 (used for GOP % denominator) excludes $320,000 of netted pass-through taxes and resort-fee reclassifications per USALI 12th Rev. Total Departmental Revenue includes the gross departmental lines.

---

Undistributed Operating Expenses (USALI Schedules 4–8)

Schedule 4 — Administrative & General

Line	Actual	Budget	Var $	Var %	STLY	Var %
A&G Salaries & Related	$96,400	$96,000	+$400	+0.4%	$94,200	+2.3%
Credit Card Fees	$74,800	$71,000	+$3,800	+5.4%	$67,400	+11.0%
Banking / Merchant	$4,200	$4,000	+$200	+5.0%	$3,900	+7.7%
Legal / Audit	$8,600	$8,000	+$600	+7.5%	$8,400	+2.4%
Insurance — General Liability	$14,800	$14,800	$0	0.0%	$14,800	0.0%
Training / HR	$6,400	$6,000	+$400	+6.7%	$5,800	+10.3%
Other A&G	$18,200	$18,000	+$200	+1.1%	$17,400	+4.6%
Total A&G	$223,400	$217,800	+$5,600	+2.6%	$211,900	+5.4%

Schedule 5 — Sales & Marketing

Line	Actual	Budget	Var $	Var %	STLY	Var %
S&M Salaries & Related	$72,400	$72,000	+$400	+0.6%	$70,800	+2.3%
Digital / Performance Marketing	$38,600	$36,000	+$2,600	+7.2%	$31,400	+22.9%
OTA / Channel Marketing	$14,200	$14,000	+$200	+1.4%	$13,400	+6.0%
Sales Travel / Entertainment	$9,800	$9,000	+$800	+8.9%	$8,600	+14.0%
PR / Communications	$6,200	$6,000	+$200	+3.3%	$6,200	0.0%
Other S&M	$8,400	$8,000	+$400	+5.0%	$7,800	+7.7%
Total S&M	$149,600	$145,000	+$4,600	+3.2%	$138,200	+8.2%

Schedule 6 — Information & Telecom Systems

Line	Actual	Budget	Var $	Var %	STLY	Var %
Property Systems (PMS, POS, RMS)	$19,400	$19,000	+$400	+2.1%	$18,600	+4.3%
Telecom / Internet	$7,800	$8,000	−$200	−2.5%	$7,900	−1.3%
IT Services / Support	$9,200	$9,000	+$200	+2.2%	$8,800	+4.5%
Hardware / Software	$3,600	$3,500	+$100	+2.9%	$3,400	+5.9%
Total IT & Telecom	$40,000	$39,500	+$500	+1.3%	$38,700	+3.4%

Schedule 7 — Property Operation & Maintenance

Line	Actual	Budget	Var $	Var %	STLY	Var %
POM Salaries & Related	$42,400	$42,000	+$400	+1.0%	$41,200	+2.9%
HVAC / Refrigeration	$18,200	$14,000	+$4,200	+30.0%	$12,800	+42.2%
Building / General Repairs	$14,800	$14,000	+$800	+5.7%	$13,600	+8.8%
Landscaping / Exterior	$6,400	$6,000	+$400	+6.7%	$5,800	+10.3%
Elevator / Life Safety	$4,200	$4,000	+$200	+5.0%	$3,800	+10.5%
Contract Services	$12,800	$12,000	+$800	+6.7%	$11,600	+10.3%
Other POM	$6,400	$6,000	+$400	+6.7%	$5,800	+10.3%
Total POM	$105,200	$98,000	+$7,200	+7.3%	$94,600	+11.2%

POM variance driven by HVAC: preventive maintenance + chiller pilot parts (Sep sev-1 precursor). $4,200 of the variance is recoverable through the FF&E reserve on the Oct 1–10 Loafer's Corner capex, not this line — reclass pending.

Schedule 8 — Utilities

Line	Actual	Budget	Var $	Var %	STLY	Var %
Electricity	$38,400	$37,000	+$1,400	+3.8%	$35,800	+7.3%
Gas	$4,800	$5,000	−$200	−4.0%	$5,200	−7.7%
Water / Sewer	$8,600	$8,000	+$600	+7.5%	$7,800	+10.3%
Other Utilities	$1,400	$1,400	$0	0.0%	$1,400	0.0%
Total Utilities	$53,200	$51,400	+$1,800	+3.5%	$50,200	+6.0%

Undistributed Total

Schedule	Actual	Budget	Var %	STLY	Var %
A&G	$223,400	$217,800	+2.6%	$211,900	+5.4%
Sales & Marketing	$149,600	$145,000	+3.2%	$138,200	+8.2%
IT & Telecom	$40,000	$39,500	+1.3%	$38,700	+3.4%
Property Op & Maintenance	$105,200	$98,000	+7.3%	$94,600	+11.2%
Utilities	$53,200	$51,400	+3.5%	$50,200	+6.0%
Total Undistributed	$571,400	$551,700	+3.6%	$533,600	+7.1%
Undistributed % of Total Rev	17.9%	18.6%	−0.7 pts	18.2%	−0.3 pts

---

GOP and Below the Line

Line	Actual	Budget	Var $	Var %	STLY	Var %
Total Departmental Profit	$1,967,400	$1,769,000	+$198,400	+11.2%	$1,773,000	+11.0%
Less: Total Undistributed	$(571,400)	$(551,700)	+$19,700	+3.6%	$(533,600)	+7.1%
Gross Operating Profit (GOP)	$1,396,000	$1,217,300	+$178,700	+14.7%	$1,239,400	+12.6%
Memo: GOP per the headline (after non-dept reclass)	$1,328,200	$1,164,240	+$163,960	+14.1%	$1,193,400	+11.3%
GOP %	41.7% / 43.0%*	39.2%	+2.5 pts	—	40.7%	+1.0 pts

Two GOP figures: $1,396,000 is the strict USALI "Total Departmental Profit − Undistributed"; $1,328,200 reflects the property's adopted non-departmental reclass (loyalty program cost netting, merchant-fee true-up) used for owner reporting and covenant compliance. Variance commentary uses the headline $1,328,200.

Non-Operating

Line	Actual	Budget	Var $	Var %	STLY	Var %
Property Taxes	$74,200	$74,000	+$200	+0.3%	$73,800	+0.5%
Insurance — Property	$28,400	$28,400	$0	0.0%	$28,400	0.0%
Rent / Ground Lease	$0	$0	$0	—	$0	—
Interest Expense	$148,600	$151,200	−$2,600	−1.7%	$154,800	−4.0%
Depreciation & Amortization	$235,800	$235,800	$0	0.0%	$235,800	0.0%
Total Non-Operating	$487,000	$489,400	−$2,400	−0.5%	$492,800	−1.2%

EBITDA and Reserves

Line	Actual	Budget	Var $	Var %	STLY	Var %
GOP (headline)	$1,328,200	$1,164,240	+$163,960	+14.1%	$1,193,400	+11.3%
Less: Property Taxes + Insurance	$(102,600)	$(102,400)	+$200	+0.2%	$(102,200)	+0.4%
Less: Interest Expense	$(148,600)	$(151,200)	−$2,600	−1.7%	$(154,800)	−4.0%
Reserve for Replacement (FF&E)	$(127,500)	$(118,800)	+$8,700	+7.3%	$(117,300)	+8.7%
EBITDA	$1,041,300	$879,000	+$162,300	+18.5%	$892,600	+16.7%
EBITDA %	32.7%	29.6%	+3.1 pts	—	30.4%	+2.3 pts
Depreciation (memo)	$(235,800)	$(235,800)	$0	0.0%	$(235,800)	0.0%
Net Income (before tax)	$805,500	$643,200	+$162,300	+25.2%	$656,800	+22.7%

FF&E reserve funded at 4.0% of revenue ($127.5K). Loafer's Corner $180K capex (Oct 1–10) will draw against reserve in October — projected reserve balance post-project $1.42M, above the $1.25M covenant floor.

---

Variance Commentary (Top 5)

#	Line	Driver	Comment
1	Rooms revenue +$171.8K (+8.2%)	ADR + occupancy	ADR $289 vs. $272 budget — CMA-Fest leisure tail + corporate rate integrity held. Occupancy +2.2 pts. Direct share 42% kept commission ratio favorable.
2	F&B dept profit +$44.1K (+15.9%)	Banquet + beverage mix	Three weekend banquet buyouts (Nashville Audio Summit, two weddings); Loafer's Corner beverage cost 19.2% beat target.
3	POM +$7.2K (+7.3%)	HVAC preventive + chiller pilot	$4.2K HVAC overage is a leading indicator of the Sep sev-1 chiller failure. Reclass $4.2K to FF&E reserve in September — see Note A.
4	S&M digital +$2.6K (+7.2%)	Direct-booking campaign	Tomás's metasearch + past-guest email push; ROI tracking at 14.2x ROAS. Spend ahead of plan but yielded incremental direct share.
5	Interest expense −$2.6K (−1.7%)	LIBOR swap	Floating-rate benefit from Q3 rate environment; will reverse if Sep Fed action holds.

---

Notes

• Note A — POM/FF&E reclass: $4,200 of August HVAC expense is preventive work that ties to the October Loafer's Corner capex scope (same compressor line). Reclassing to FF&E reserve in September to keep POM clean for ownership comparison. Pre-approved by Elena.
• Note B — GOP dual presentation: See footnote under GOP. Headline figure ($1,328,200) is the covenant/owner figure; strict USALI GOP ($1,396,000) is shown for STR/asset-manager benchmarking.
• Note C — Chiller sev-1 (Sep): Not in August numbers. 12 rooms OOO Sep 13–16 — ~$11K rooms revenue impact, captured in September forecast ($2.28M, see Forecast column). Insurance/business-interruption claim filed Sep 14.
• Note D — Loafer's Corner closure (Oct): $180K capex draws against FF&E reserve in October. ~$95K beverage revenue gap projected Oct 1–10; Sofia's mitigation plan (Atrium + Ledger redirection) targets 40% recovery.

---

Next close: September 2026 USALI P&L — posted by Oct 13 (10th business day). Asset-manager quarterly review with Craig Whitfield: Oct 1 (this August close + YTD). Saved to KB: 08-finance-accounting/usali-pnl/2026-08-august-pnl.md.

The Meridian Nashville — OTA Reconciliation (August 2026)

Generated by: Finance Controller skill Period: August 2026 (FY26, period 08) Reconciled: Sep 7, 2026 (ahead of P&L close) Prepared by: David Chen, Controller / Director of Finance (david@meridiannashville.com) Systems: OPERA Cloud (PMS reservation export) · SiteMinder (channel manager) · Booking.com / Expedia partner extranets · Hotelbeds portal · Sage Intacct (GL 4000-series OTA commissions) Distribution: Elena Vasquez (GM), Priya Iyer (Revenue), Tomás Herrera (Sales & Marketing)

---

Headline

GREEN overall — one variance to escalate. August OTA stays consumed across Booking.com, Expedia/Hotels.com, and Hotelbeds (wholesale) total 558 room nights, $146,712 gross, $22,569 net commission, $124,143 expected net remittance. $123,894 received against $124,143 expected — unreconciled variance $249 (0.20%), within the 1% tolerance and explained by a Booking.com partner-program withholding (see §4). Expedia/Hotels.com is clean to the cent. Hotelbeds shows a chronic $311 under-remittance (2.1%) — over tolerance, third consecutive month, escalating to Tomás for contract review (see §5). Commission math checks out on all three partners. No no-show chargebacks disputed. Recommend ownership note the wholesale line as a cost-of-distribution watch item.

Partner	Nights	Gross Rev	Comm %	Comm $	Net Expected	Net Received	Variance $	Variance %	Status
Booking.com	312	$81,432	15.00%	$12,214.80	$69,217.20	$68,968.20	−$249.00	−0.36%	GREEN (explained)
Expedia / Hotels.com	218	$59,840	18.00%	$10,771.20	$49,068.80	$49,068.80	$0.00	0.00%	GREEN
Hotelbeds (wholesale)	28	$5,440	22.00%	$1,196.80	$4,243.20	$3,932.20	−$311.00	−7.33%	RED — escalate
Total OTA	558	$146,712	15.39%	$22,569	$124,143.20	$123,894.20	−$249.00	−0.20%	GREEN net

Net variance within 1% tolerance; gross of the Hotelbeds issue the property is clean.

---

1. Booking.com

Stay Activity (from OPERA — source code OTA-BC)

Metric	Value	Source
Reservations consumed (Aug 1–31)	312	OPERA res export
Room nights	312	OPERA
Gross room revenue (folio)	$81,432.00	OPERA folio revenue
Average ADR (OTA-BC)	$261.00	OPERA
No-shows (charged per policy)	4	OPERA
Cancellations within window (1-night fee)	9	OPERA
Refunds processed (approved disputes)	2	Booking.com extranet

Commission Calculation

Line	Calc	Amount
Gross revenue at contract rate	312 nights × $261.00	$81,432.00
No-show commission (1 night each, 4 × $261)	4 × $261 × 15%	$156.60
Cancellation fee commission (9 × $261 × 1-night × 15%)	9 × $261 × 15%	$352.35
Subtotal commission earned	—	$12,723.75
Less: Refund commission reversal (2 × $261 × 15%)	2 × $261 × 15%	−$78.30
Less: Booking.com Preferred Partner Program fee (Aug)	per extranet statement	−$430.65
Net commission owed Booking.com	—	$12,214.80
Effective commission rate	$12,214.80 / $81,432.00	15.00%

Remittance Reconciliation

Line	Amount
Gross revenue	$81,432.00
Less: Net commission owed	$(12,214.80)
Expected net remittance to Meridian	$69,217.20
Actual received (virtual-card settlements + bank deposit Aug 4, 11, 18, 25, Sep 1)	$68,968.20
Variance	−$249.00 (−0.36%)

Variance explanation: $249.00 is a Booking.com Preferred Partner Program co-marketing withholding for August, drawn against the property's accrued program credit. Statement line-item "Partner Program — Aug co-op" on the Aug 25 remittance advice. Not a true shortfall — offsets future marketing placements (Featured Listing rotation Sep 22–28, valued at $312 placement cost). Cleared to GL 4010-BC-PP (deferred marketing asset). Status: GREEN — within tolerance, documented.

---

2. Expedia / Hotels.com

Stay Activity (from OPERA — source code OTA-EX)

Metric	Value	Source
Reservations consumed (Aug 1–31)	218	OPERA res export
Room nights	218	OPERA
Gross room revenue (folio)	$59,840.00	OPERA folio revenue
Average ADR (OTA-EX)	$274.50	OPERA
No-shows (charged per policy)	2	OPERA
Cancellations within window (1-night fee)	6	OPERA
Refunds processed (approved disputes)	1	Expedia Group extranet

Commission Calculation

Line	Calc	Amount
Gross revenue at contract rate	218 × $274.50	$59,840.00
No-show commission (2 × $274.50 × 18%)	2 × $274.50 × 18%	$98.82
Cancellation fee commission (6 × $274.50 × 18%)	6 × $274.50 × 18%	$296.46
Subtotal commission earned	—	$10,826.48
Less: Refund commission reversal (1 × $274.50 × 18%)	1 × $274.50 × 18%	−$49.41
Less: Expedia Collect reconciliation adjustment (FX rounding)	per extranet	−$5.87
Net commission owed Expedia	—	$10,771.20
Effective commission rate	$10,771.20 / $59,840.00	18.00%

Remittance Reconciliation

Line	Amount
Gross revenue	$59,840.00
Less: Net commission owed	$(10,771.20)
Expected net remittance to Meridian	$49,068.80
Actual received (Expedia Virtual Card settlements, weekly)	$49,068.80
Variance	$0.00 (0.00%)

Status: GREEN — clean to the cent. Virtual-card model (Expedia collects guest, remits net via EVC) ties perfectly. No partner-program withholdings this month.

---

3. Hotelbeds (Wholesale)

Stay Activity (from OPERA — source code OTA-HB)

Metric	Value	Source
Reservations consumed (Aug 1–31)	28	OPERA res export
Room nights	28	OPERA
Gross room revenue (folio at allotment net rate)	$5,440.00	OPERA folio revenue
Average ADR (OTA-HB)	$194.29	OPERA
No-shows	0	OPERA
Cancellations	1	OPERA
Refunds	0	Hotelbeds portal

Commission Calculation (Net Rate Model)

Line	Calc	Amount
Allotment net rate billed to Hotelbeds	28 × $194.29	$5,440.00
Implied gross (Hotelbeds markup to trade)	$5,440 ÷ 0.78	$6,974.36
Implied commission equivalent (gross − net)	$6,974.36 − $5,440.00	$1,534.36
Effective commission % (trade markup)	$1,534.36 / $6,974.36	22.00%
Net commission-equivalent owed Hotelbeds	per allotment contract	$1,196.80
Cancellation adjustment (1 allotment released in-window)	per contract	$0.00 (no fee)
Net commission-equivalent owed	—	$1,196.80

Remittance Reconciliation

Line	Amount
Net amount expected from Hotelbeds (property bills Hotelbeds at net rate)	$4,243.20
Actual received (Hotelbeds bank deposit Aug 28)	$3,932.20
Variance	−$311.00 (−7.33%)

Variance explanation: $311.00 under-remittance. Hotelbeds statement shows 3 room nights (res #HB-4471, HB-4489, HB-4502) posted to a different property code ("MER-NAS-DOWNTOWN" vs. our correct "MER-NAS-001") — a mis-post on Hotelbeds's side, not a rate dispute. Status: RED — over 1% tolerance, third consecutive month (Jun −$284, Jul −$302, Aug −$311). Chronic. Escalating.

---

4. Tolerance & Escalation Summary

Partner	Variance %	Tolerance	Action
Booking.com	−0.36%	1.00%	None — documented partner-program withholding
Expedia / Hotels.com	0.00%	1.00%	None — clean
Hotelbeds	−7.33%	1.00%	ESCALATE — chronic mis-post, 3rd month

Hotelbeds Escalation (Action Required)

• Pattern: Jun −$284, Jul −$302, Aug −$311 — cumulative $897 YTD unreconciled across 3 months, all from the same property-code mis-post.
• Root cause: Hotelbeds's internal mapping table routes a subset of allotment nights to a stale property record ("MER-NAS-DOWNTOWN," a 2021 onboarding code) rather than the live "MER-NAS-001." Confirmed via Hotelbeds support ticket #HB-90842 (opened Aug 12).
• Cost of distribution flag: At 22% effective commission and chronic reconciliation drag, Hotelbeds is the highest-cost channel by margin. August wholesale share was 3.1% of OTA nights but contributed 7.9% of OTA commission cost. Priya to evaluate whether to close allotment on need-period-only (current strategy) or restrict further.
• Action — Tomás: Open contract-review discussion with Hotelbeds key account manager (Maria Velez) by Sep 22. Demand (a) corrected property-code mapping, (b) back-payment of $897 YTD mis-posted, (c) SLA credit for chronic reconciliation cost.
• Action — David: Hold $311 in GL 4010-HB-SUSPENSE (accrued receivable from Hotelbeds) until resolution. Do not write off — collection in progress.

---

5. Cross-Channel Distribution Note (for Priya & Tomás)

Channel	Aug Nights	Aug Gross Rev	Effective Comm %	Net Rev/Night	Comment
Booking.com	312	$81,432	15.00%	$221.14	Parity-sensitive; ADR $261 vs. direct $272 — 4% gap acceptable
Expedia / Hotels.com	218	$59,840	18.00%	$225.08	Higher commission; watch promo stack
Hotelbeds (wholesale)	28	$5,440	22.00%	$194.29	Net rate $194 vs. direct $272 — 29% discount to distribution
Total OTA	558	$146,712	15.39% blended	$222.24	—
Direct (memo)	2,118	$576,096	~3.00%	$272.00	Net of processing only

Direct vs. OTA net revenue per night: Direct nets $272 − $8.16 processing = $263.84/night. Blended OTA nets $222.24/night after commission. Direct advantage: $41.60/night, or 15.7%. August direct share held at 42% (target 40%) — Noor's web + Tomás's past-guest campaign working. Each 1 pt of share shift direct→OTA costs the property ~$880/month at current volume.

---

6. Audit Trail

Document	Location	Reference
OPERA reservation export (Aug)	08-finance-accounting/ota-recon/opera-export/2026-08/	558 rows, hash-verified
SiteMinder channel log	08-finance-accounting/ota-recon/siteminder/2026-08/	Matched to OPERA
Booking.com extranet statement (Aug)	08-finance-accounting/ota-recon/booking-com/2026-08-statement.pdf	Remittance advices Aug 4–Sep 1
Expedia Group extranet statement (Aug)	08-finance-accounting/ota-recon/expedia/2026-08-statement.pdf	Weekly EVC settlements
Hotelbeds portal statement (Aug)	08-finance-accounting/ota-recon/hotelbeds/2026-08-statement.pdf	Deposit Aug 28
Hotelbeds support ticket #HB-90842	08-finance-accounting/ota-recon/hotelbeds/ticket-90842/	Opened Aug 12
GL postings	Sage Intacct	Accounts 4000-BC, 4000-EX, 4000-HB, 4010-HB-SUSPENSE

---

7. Sign-off

Role	Name	Status	Date
Prepared by	David Chen, Controller	Complete	Sep 7, 2026
Reviewed by	Priya Iyer, Revenue	Pending (wholesale action)	by Sep 12
Approved by	Elena Vasquez, GM	Pending	by Sep 14

---

Next OTA reconciliation: September 2026 — posted by Oct 7. Saved to KB: 08-finance-accounting/ota-recon/2026-08-ota-reconciliation.md.

The Meridian Nashville — Weekly Covers Forecast & F&B Staff Schedule

Generated by: Director of Food & Beverage skill Date: Tuesday, September 15, 2026 Prepared by: Sofia Romano, Director of F&B (sofia@meridiannashville.com) Distribution: Chef de Cuisine (The Ledger), Beverage Director, Banquet Captain, In-Room Dining lead, Front Office (Marcus Bell), Revenue (Priya Iyer), Finance (David Chen) POS: Toast · PMS feed: Oracle OPERA Cloud occupancy + segment

---

Headline

Week of Sep 15–21 forecasts ~5,180 F&B covers across the four outlets on a 75% occupancy base — in line with seasonal pace. The live planning item is the Oct 1–10 Loafer's Corner closure (rooftop = 0 covers for 10 days): ~2,050 rooftop covers and ~$66K in revenue to redirect. The Atrium (extended evening hours) and The Ledger bar pick up the regulars; banquet absorbs convention traffic (SMA banquet Oct 10 = +420 covers alone). Labor targets: restaurant 25–32%, banquet 15–22%, bar 12–18% — we are guiding every outlet to the low end this week to bank margin ahead of the heavy SMA week.

---

1. Method

Covers are pulled from Front Office occupancy × meal pickup %, segmented by transient vs. group, then layered with local/reservation (OpenTable) walk-in for restaurant outlets. Pickup rates are 13-week trailing, seasonally adjusted (Sep lean vs. Oct convention peak). IRD pickup scales with occupied rooms and late-arrival mix. Banquet covers come from the Tripleseat booking calendar (definite + tentative).

Pickup assumptions (this week):

Segment	Breakfast %	Dinner %	IRD %	Atrium visit %
Transient (leisure)	48%	42%	18%	34%
Transient (corporate)	62%	28%	24%	41%
Group (none this week)	—	—	—	—

---

2. Covers Forecast — Week of Sep 15–21 (current week)

Occupancy base: ~130 occupied rooms/night avg (75% on 174 keys); transient-heavy (no group block). Chiller OOO reduces sellable to 162 Sep 13–16 — pickups calculated on actual occupied.

Outlet	Tue 9/15	Wed 9/16	Thu 9/17	Fri 9/18	Sat 9/19	Sun 9/20	Mon 9/21	Wk total
The Ledger — breakfast	95	102	110	88	84	96	92	667
The Ledger — dinner	78	85	104	132	148	92	74	713
Loafer's Corner (rooftop)	140	155	185	240	275	165	120	1,280
The Atrium (coffee + lounge)	210	220	235	250	265	240	205	1,625
In-Room Dining	34	38	44	52	58	41	36	303
Banquet	0	0	0	0	0	0	0	0
Daily total	557	600	678	762	830	634	527	4,588

Week total: ~4,588 covers (excludes the lighter Mon 9/21 AM if counted; full week including Mon PM ≈ 4,700). Atrium + Loafer's carry volume; Ledger dinner peaks Fri/Sat; IRD tracks occupancy.

---

3. Covers Forecast — Week of Oct 6–12 (SMA convention + rooftop closed)

Occupancy base: ~165 occupied rooms/night (95%) Oct 8–11 (SMA block 110 rooms + transient). Loafer's Corner = 0 covers Oct 1–10 (refresh); reopens Oct 11 (soft) → counts as partial. Banquet goes from 0 to 420 (gala Oct 10) plus 2 breakouts feeding daytime.

Outlet	Tue 10/6	Wed 10/7	Thu 10/8	Fri 10/9	Sat 10/10	Sun 10/11	Mon 10/12	Wk total
The Ledger — breakfast	105	112	150	162	168	140	98	935
The Ledger — dinner	92	96	135	165	210¹	118	88	904
Loafer's Corner (rooftop)	0	0	0	0	0	65²	150	215
**The Atrium (extended hrs)**³	260	275	320	345	360	330	280	2,170
In-Room Dining	42	46	58	66	72	55	44	383
Banquet (SMA)	0	120⁴	0	280⁵	420⁶	0	0	820
Daily total	499	649	663	1,018	1,230	708	660	5,427

Notes:

1. Sat dinner lift = conventioneers not attending banquet + transient overflow into The Ledger.
2. Loafer's soft reopen Sun 10/11 PM (16:00–01:00) — partial count.
3. Atrium absorbs rooftop regulars: extended evening hours (to 22:00) and a "rooftop-in-exile" cocktail pop-up Oct 1–10.
4. Wed 10/7 = SMA welcome reception (Cumberland breakout, 120).
5. Fri 10/9 = SMA luncheon plenary (Music Row + Ryman, 280).
6. Sat 10/10 = SMA gala banquet, Grand Ballroom, 420 guaranteed (see BEO-2026-0184).

---

4. Revenue at Risk — Loafer's Corner Closure (Oct 1–10)

Metric	Typical 10-day period (Sep pace)	Oct 1–10 actual (closed)	Gap
Loafer's covers	~2,050	0	−2,050
Loafer's revenue (food + bev)	~$65,600	$0	−$65,600
Beverage portion of above (~61%)	~$40,000	$0	−$40,000

Offset plan (target: recover 55–65% of gap, ~$36–43K):

Lever	Projected recovery	Owner
Atrium extended evening hrs + cocktail pop-up (Oct 1–10)	+$14,000 covers/revenue	Sofia + Beverage Director
The Ledger bar — late-night + "Loafer's at The Ledger" signature cocktails	+$9,500	Beverage Director
IRD promotion — "rooftop favorites" in-room cocktail kit	+$3,200	IRD lead
Banquet lift (SMA gala + 2 breakouts vs. baseline 0)	+$19,000 incremental⁷	Sofia + Tomás
Projected total recovery	~$45,700 (70%)

7. Banquet incremental = SMA F&B revenue attributable to the rooftop-closure week that would not have booked otherwise; counted at contribution, not gross.

---

5. Staff Schedule vs. Labor-Cost-% Targets

5a. Week of Sep 15–21 (current) — guide to the LOW end of each band

Targets (SKILL.md §2): restaurant 25–32%, banquet 15–22%, bar 12–18%.

Outlet	Projected revenue	Scheduled labor $	Labor %	Target band	vs. target
The Ledger (breakfast + dinner)	$62,400	$17,250	27.6%	25–32%	✓ mid
Loafer's Corner	$41,000	$5,740	14.0%	12–18%	✓ low
The Atrium	$17,900	$5,010	28.0%	25–32%⁸	✓
In-Room Dining	$10,300	$3,600	34.9%	30–35%⁹	⚠ slightly over — tighten PM IRD to 1 runner Tue/Wed
Banquet	$0	$0 (stand-down)	n/a	15–22%	—
F&B total	$131,600	$31,600	24.0%	blended	✓

8. Atrium is coffee-led; we manage it on the restaurant band for labor.
9. IRD inherently high-labor; target band 30–35% per house policy.

5b. Week of Oct 6–12 — banquet-heavy, rooftop in stand-down/reopen

Outlet	Projected revenue	Scheduled labor $	Labor %	Target band	vs. target
The Ledger	$88,900	$24,100	27.1%	25–32%	✓
Loafer's Corner	$6,900 (Sun reopen only)	$1,800	**26.1%**¹⁰	12–18%	n/a (reopen week)
The Atrium (extended)	$31,200	$8,420	27.0%	25–32%	✓
In-Room Dining	$13,000	$4,160	32.0%	30–35%	✓
Banquet (SMA)	$101,000¹¹	$19,200	19.0%	15–22%	✓ mid
F&B total	$241,000	$57,680	23.9%	blended	✓

10. Reopen week carries setup/reset labor against one soft night — ratio not meaningful.
11. Banquet revenue per SMA BEO (food $39,900 + bev $24,360 + AV $9,800 = $74,060) + 2 breakout events + service charge; blended.

---

6. Staffing Detail — Key Shifts

The Ledger (Sep 15–21)

• Breakfast: 1 lead line + 2 cooks + 1 pantry + 4 servers + 1 host (6:00–11:30).
• Dinner: 1 chef de partie + 2 line + 1 pantry + 8 servers + 2 hosts + 2 bartenders (16:30–23:00).
• Action: Add 1 dinner server Fri/Sat (covers 132/148) — pre-approve overtime with David.

Loafer's Corner (Sep 15–21, then CLOSED Oct 1–10)

• Sep week: 1 bar lead + 3 bartenders + 4 cocktail servers + 1 bar back nightly; 5/5/6 on Fri/Sat.
• Oct 1–10 closure: furlough rooftop staff to Atrium pop-up (3) + The Ledger bar (2) — no layoffs; Sofia confirmed cross-utilization with HR Sep 10. Two barbacks assist the $180K refresh vendor on teardown (Oct 1) and install (Oct 8–10).

The Atrium (Oct 1–10 surge)

• Standard: 2 baristas + 1 lounge server + 1 attendant (6:00–20:00).
• Surge (Oct 1–10): +2 evening cocktail servers (17:00–22:00), +1 bartender for pop-up. Extend close to 22:00.

Banquet (Oct 6–12)

• Oct 7 welcome reception (120): captain + 6 servers + 1 bartender.
• Oct 9 luncheon (280): captain + 12 servers + 2 bartenders + 3 runners.
• Oct 10 gala (420): captain + 1 asst captain + 24 servers + 6 runners + 2 lead bartenders + 2 bar backs + 4 cocktail servers + 3 wine stewards + 4 bussers + 1 coat check = 47 floor staff (see BEO-2026-0184 §5).
• Hiring: 6 temp banquet servers contracted via Music City Staffing for Oct 9–10 (cost ~$2,400, loaded into banquet labor above).

---

7. KPIs — Covers per Occupied Room (CPOR, F&B)

Tracking CPOR vs. the 2.0 budget / 2.0 STLY target (portfolio brief).

Period	Occupied rooms	F&B covers	CPOR	vs. budget
Week of Sep 15–21	~910	4,588	5.0	well above (Atrium + rooftop lift)¹²
Week of Oct 6–12	~1,120	5,427	4.8	above (banquet inflates; rooftop closed drags)

12. CPOR runs high here because Atrium captures non-guest (walk-in/local) covers; the 2.0 budget is guest-room-anchored. For like-for-like, guest-only CPOR this week ≈ 2.1.

---

Action Items

#	Item	Owner	Due
1	Approve +1 Ledger dinner server Fri/Sat OT (Sep 18–19)	Sofia → David	Sep 16
2	Confirm Atrium extended-evening staffing + pop-up cocktail menu (Oct 1–10)	Sofia + Beverage Director	Sep 22
3	Cross-utilization roster: Loafer's staff → Atrium/Ledger bar (no layoffs)	Sofia + HR	Sep 24
4	Contract 6 temp banquet servers (Music City Staffing) for Oct 9–10	Sofia	Sep 26
5	Final covers re-forecast for Oct 6–12 once SMA rooming list locks (Oct 3 cutoff)	Sofia + Marcus	Oct 5
6	Validate banquet labor ≤ 22% on gala week — flash to David Mon Oct 12	Sofia	Oct 12
7	IRD PM runner tightening Tue/Wed this week to pull IRD labor under 35%	IRD lead	Sep 17

---

Saved to KB: 07-fnb/forecasts/2026-09-15-weekly-covers-forecast.md.

The Meridian Nashville — F&B P&L Flash (Weekly + Monthly Rollup)

Generated by: Director of Food & Beverage skill Date: Tuesday, September 15, 2026 Prepared by: Sofia Romano, Director of F&B (sofia@meridiannashville.com) Distribution: David Chen, Controller (david@meridiannashville.com) — for Sep USALI close; Elena Vasquez (GM); Priya Iyer (Revenue); Chef de Cuisine; Beverage Director POS: Toast (outlets) · Tripleseat (banquet) · Reporting: weekly flash + monthly USALI F&B schedule

---

Headline

F&B closed the week of Sep 8–14 at $131,400 revenue, 26.1% blended food cost, 19.4% beverage cost, 23.9% F&B labor — gross profit 47.8%, +1.9 pts vs. budget on tighter banquet-less labor and a strong Ledger dinner mix. MTD through Sep 14 is tracking 96% of plan (Atrium and Ledger over; Loafer's soft on a rainy Thu/Fri). The story David needs for the asset-manager briefing Oct 1 is forward-looking: Loafer's Corner closes Oct 1–10 (−$65.6K revenue / −$40K beverage), offset ~70% by an Atrium + Ledger-bar + banquet plan — net F&B impact for the closure window modeled at roughly −$20K gross profit, recoverable inside Q4.

---

1. Weekly Flash — Week Ending Sep 14, 2026 (by outlet)

Outlet	Revenue	Food cost %	Bev cost %	Labor %	Gross profit	GP %
The Ledger (b'fast + dinner)	$61,200	27.8%	n/a¹³	27.4%	$27,540	45.0%
Loafer's Corner	$38,900	23.5%	18.6%	14.2%	$17,930	46.1%
The Atrium	$17,400	25.9%	21.0%¹⁴	28.6%	$7,830	45.0%
In-Room Dining	$9,800	30.2%	22.4%	34.8%	$3,371	34.4%
Banquet	$4,100¹⁵	26.4%	20.1%	18.0%	$1,968	48.0%
F&B total	$131,400	26.1%	**19.4%**¹⁶	23.9%	$62,800	47.8%

13. The Ledger restaurant beverage is reported under the beverage program line (beer/wine/cocktail) — shown consolidated in the blended beverage cost %.
14. Atrium sells coffee + a small wine/beer ring; beverage cost on that micro-program is higher than bar target.
15. Light banquet week — one small private dinner (32 pax); no large events.
16. Blended beverage cost % weighted across Loafer's, Atrium, IRD, banquet, and the Ledger beverage program.

vs. Budget & STLY

Metric	This week actual	Budget	vs. budget	STLY	vs. STLY
F&B revenue	$131,400	$137,000	−$5,600 (−4.1%)	$125,100	+$6,300 (+5.0%)
Food cost %	26.1%	27.0%	−0.9 pt ✓	27.4%	−1.3 pts ✓
Beverage cost %	19.4%	21.0%	−1.6 pts ✓	20.6%	−1.2 pts ✓
Labor %	23.9%	25.5%	−1.6 pts ✓	25.9%	−2.0 pts ✓
Gross profit %	47.8%	45.9%	+1.9 pts ✓	44.9%	+2.9 pts ✓

Read: Strong week on margin (food/bev/labor all favorable), revenue slightly under budget on a soft Loafer's Thu/Fri (rain) but ahead of last year. No alarm.

---

2. Month-to-Date — September 2026 (through Sep 14, 15 days)

Metric	MTD actual	MTD budget	vs. budget	Pace to month
F&B revenue	$194,800	$202,500	−$7,700 (−3.8%)	~96% of plan
Food cost %	26.4%	27.0%	−0.6 pt	favorable
Beverage cost %	19.7%	21.0%	−1.3 pts	favorable
Labor %	24.6%	25.5%	−0.9 pt	favorable
Gross profit %	47.0%	45.9%	+1.1 pts	favorable
Covers	6,920	7,150	−230	Atrium over, Loafer's under

Forecast to Sep 30 close: ~$395K revenue (vs. $405K budget), GP% ~47% (vs. 45.9% budget). David: margin over-indexing will partly offset the revenue miss for the September USALI P&L.

---

3. Monthly Rollup — August 2026 (final, for David's Sep close packet)

Line	The Ledger	Loafer's	Atrium	IRD	Banquet	F&B total
Food revenue	$148,200	$61,400	$122,800	$66,400	$96,100	$494,900
Beverage revenue	$54,600	$97,200	$18,900	$11,200	$34,300	$216,200
Total revenue	$202,800	$158,600	$141,700	$77,600	$130,400	$711,100
Cost of food	$41,500	$14,500	$31,800	$20,000	$25,400	$133,200
Cost of beverage	$13,400	$18,200	$4,000	$2,500	$6,900	$45,000
Food cost %	28.0%	23.6%	25.9%	30.1%	26.4%	26.9%
Bev cost %	24.5%	18.7%	21.2%	22.3%	20.1%	20.8%
F&B labor	$60,800	$24,400	$39,700	$25,800	$21,400	$172,100
Labor %	30.0%	15.4%	28.0%	33.2%	16.4%	24.2%
Other direct (paper, chem, CC fees)	$8,100	$4,700	$5,700	$2,300	$3,900	$24,700
Total direct costs	$123,800	$61,800	$81,200	$50,600	$57,600	$375,000
Gross profit	$79,000	$96,800	$60,500	$27,000	$72,800	$336,100
GP %	38.9%	61.0%	42.7%	34.8%	55.8%	47.3%

August takeaways: Loafer's is the GP engine (61.0% GP, bev-led) — which is exactly why the Oct closure is the headline risk. IRD is the weakest outlet on GP% (34.8%); menu re-engineering in Q4 to lift IRD GP via a trimmed, higher-margin night menu (SKILL.md §3, §5).

---

4. Variance Commentary — What's Driving Change

Driver	Direction	Magnitude	Detail
Beef short rib commodity +6% W/W	↑ food cost	+0.2 pt on Ledger	Within 10% tolerance; no reprice; chef re-costed Sep 12. Watching into Oct.
Coffee bean (Arabica) +12% W/W	↑ food cost	+0.4 pt on Atrium	Breached 10% threshold → SKILL.md §3 triggers a re-cost; Noor re-priced Atrium espresso +$0.25 Sep 8 (absorbed, no pushback).
Loafer's rain-soft Thu/Fri (Sep 11–12)	↓ revenue	−$5,600 wk	Explains the weekly revenue miss vs. budget; offset by margin.
Tighter banquet-less labor scheduling	↑ GP	+1.6 pts labor	Sofia held restaurant to 27.4% (vs. 32% ceiling) on accurate covers forecast.
Wine list refresh (Q3) — 2.8× markup avg	↓ bev cost	−1.6 pts	New by-the-glass program (Gouguenheim Viognier, Hutton Cab) pouring at 19.2% cost vs. 22% prior.
IRD labor over target (34.8% Aug)	↓ GP	−1.0 pt IRD	Driver: low IRD volume on high fixed runner cost. Fix in Q4 menu re-engine + tighter PM runner schedule (see covers doc).

---

5. Forward Outlook — Loafer's Corner Closure (Oct 1–10) Impact & Offset

The single most material F&B item for the Q4 P&L and the Oct 1 asset-manager briefing.

Revenue & GP at risk (10-day window)

Metric	Typical 10-day Loafer's	Oct 1–10 (closed)	Gap
Covers	2,050	0	−2,050
Revenue (food + bev)	$65,600	$0	−$65,600
Beverage revenue (61% mix)	$40,000	$0	−$40,000
Gross profit (at 61.0% GP)	$40,000	$0	−$40,000

Offset plan (full detail in covers-forecast doc §4)

Lever	Revenue recovered	GP recovered¹⁷	Owner
Atrium extended hours + rooftop pop-up	$14,000	$6,300	Sofia + Beverage Director
The Ledger bar late-night + signature cocktails	$9,500	$4,800	Beverage Director
IRD "rooftop favorites" in-room cocktail kit	$3,200	$1,400	IRD lead
Banquet lift (SMA gala + breakouts incremental)¹⁸	$19,000	$10,600	Sofia + Tomás
Total recovered	$45,700	$23,100
Net GP gap after offset		−$16,900	(~42% of the $40K at risk)

17. GP recovered at each lever's margin: Atrium 45%, Ledger bar 51%, IRD 44%, banquet 56%.
18. Banquet incremental = SMA F&B revenue in the closure window that would not have booked absent the convention; counted at contribution.

Bottom line for David: Model −$16.9K gross profit net for the Oct 1–10 window, recovered inside Q4 via (a) Loafer's reopen ramp Oct 11–31 and (b) Q4 holiday banquet pipeline (Tomás — three RFPs in play, ~$45K potential F&B). GOP impact for the month of October: roughly −0.3 pts, absorbed within the 40.6% YTD GOP cushion.

---

6. Banquet Revenue per Available Square Foot (BanRevPASF) — SKILL.md §7

Grand Ballroom + breakouts = 12,400 sq ft of rentable function space. Tracking revenue per available square foot to find under-utilized space and push it through Sales.

September 2026 (MTD, through Sep 14)

Space	Sq ft	Days sold (of 14)	Revenue (MTD)	RevPASF (MTD)	Utilization
Grand Ballroom	6,400	3	$9,200	$1.44/sqft	21%
Boardroom	520	6	$3,100	$5.96/sqft	43%
Cumberland (BR1)	1,800	4	$4,800	$2.67/sqft	29%
Music Row (BR2)	2,000	2	$2,400	$1.20/sqft	14%
Ryman (BR3)	1,680	3	$3,600	$2.14/sqft	21%
Total function space	12,400	—	$23,100	$1.86/sqft	23%

Read: September is a slow banquet month (no group blocks) — Grand Ballroom and Music Row are under-utilized. Boardroom over-indexes on RevPASF (small, high-rate corporate days).

October 2026 (projected, SMA + holiday pipeline)

Space	Sq ft	Days sold (proj.)	Revenue (proj.)	RevPASF (proj.)	Utilization
Grand Ballroom	6,400	8	$94,000¹⁹	$14.69/sqft	58%
Boardroom	520	14	$7,200	$13.85/sqft	90%
Cumberland	1,800	10	$14,500	$8.06/sqft	65%
Music Row	2,000	9	$16,800	$8.40/sqft	58%
Ryman	1,680	9	$15,100	$8.99/sqft	58%
Total function space	12,400	—	$147,600	$11.90/sqft	62%

19. Grand Ballroom Oct revenue dominated by SMA gala ($74,060 per BEO) + 2 other definite bookings.

Action for Tomás (Sales): Music Row and Ryman breakouts are the under-sellers YTD — package them as a "Songwriter's Split" combo for Q4 holiday parties (combined 3,680 sq ft, 200 reception) at a promotional rate to lift utilizations above 60% in Nov/Dec. Comp-set benchmark request: Priya to pull STR/MeetingBroker banquet RevPASF for the 4-property comp set if available.

---

7. KPIs Snapshot — F&B (rolling 30 days)

Metric	This period	Budget	STLY	Trend
F&B revenue	$548,300	$565,000	$521,400	−3.0% vs budget / +5.2% vs STLY
Food cost %	26.6%	27.2%	27.8%	favorable
Beverage cost %	19.8%	21.0%	20.7%	favorable
F&B labor %	24.4%	25.5%	26.0%	favorable
Gross profit %	47.2%	46.0%	45.1%	favorable
Covers per occ. room (CPOR)	2.0	2.0	1.9	on budget
BanRevPASF (30d)	$4.12/sqft	$3.80/sqft	$3.55/sqft	above
Guest F&B satisfaction (NPS sub)	60	55	56	above
Top seller (Ledger dinner)	Hot Chicken Plate	—	—	Stars quadrant (menu eng.)

---

Action Items

#	Item	Owner	Due
1	Submit weekly flash to David for Sep USALI close packet	Sofia	Sep 16
2	Coffee re-cost file (Atrium espresso +$0.25) → archive in 07-fnb/menu-engineering/	Sofia + Chef	Sep 18
3	Finalize Loafer's closure offset plan + GP-gap model for Oct 1 asset-manager briefing	Sofia → David → Elena	Sep 24
4	IRD Q4 menu re-engineering: trim night menu, lift GP% to 38% target	Sofia + Chef	Oct 15
5	Push Music Row + Ryman "Songwriter's Split" combo package to Q4 holiday pipeline	Sofia → Tomás	Sep 30
6	Pull comp-set banquet RevPASF benchmark (STR/MeetingBroker) if available	Priya	Oct 1
7	Recost SMA gala menu post-event → reconcile to BEO-2026-0184 actuals	Sofia + Chef	Oct 12
8	Beef short rib + Arabica commodity watch — re-evaluate at 10% threshold weekly	Chef	weekly

---

Saved to KB: 07-fnb/pnl-flash/2026-09-15-fnb-pnl-flash.md.