Cumulative reduction
—
Enter your block size, ADR and the hotel's proposed F&B minimum. The worksheet applies the six levers in sequence and produces your defensible counter-ask plus the sample clause language for each lever. Designed for printing or saving as PDF. Free, no email required.
| Input | Value | Notes |
|---|---|---|
| Block size (room-nights) | Total rn = rooms × nights | |
| Average daily rate (EUR, net) | Net of VAT and service | |
| Proposed F&B minimum (EUR, net) | Hotel's opening position | |
| Hotel category | Drives calibration |
Derived: F&B as % of room revenue: 56.5% · European norm 25-45% (Cvent benchmarks)
| Lever | Description | Typical range | Applied % | Reduction € | Status |
|---|---|---|---|---|---|
| L1 | Off-peak credit (50% on post-21:00 + breakfast-extension) | 4-8% | % | — | ☐ open |
| L2 | Room-credit conversion (attendee F&B counts toward floor) | 6-10% | % | — | ☐ open |
| L3 | Beverage carve-out (35/65 split, food drops) | 7-12% | % | — | ☐ open |
| L4 | Banquet vs in-room math (general-session room service) | 3-6% | % | — | ☐ open |
| L5 | Day re-tier (arrival/programme/departure) | 4-7% | % | — | ☐ open |
| L6 | F&B-credit-against-attrition (does not move headline) | 0% headline | % | — | ☐ open |
| Case | Sector | Block | Property | Proposed € | Final € | Reduction | Levers used |
|---|---|---|---|---|---|---|---|
| 1 | Pharma launch | 240 × 3 nights | 5-star urban | €118,000 | €85,000 | -28% | L2, L3, L5 |
| 2 | Auto incentive | 180 × 4 nights | 4-star resort | €95,000 | €65,500 | -31% | L1, L2, L4, L6 |
| 3 | Finance offsite | 90 × 2 nights | 5-star urban | €42,000 | €34,400 | -18% | L1, L3, L5 |
| 4 | Association congress | 320 × 5 nights | Mixed 4/5-star | €215,000 | €142,000 | -34% | L2, L3, L4, L5, L6 |
| Lever | Asked | Hotel response | Final % | Notes |
|---|---|---|---|---|
| L1 Off-peak credit | ||||
| L2 Room-credit conversion | ||||
| L3 Beverage carve-out | ||||
| L4 Banquet vs in-room | ||||
| L5 Day re-tier | ||||
| L6 Cross-credit attrition |
Decision rule: if the hotel rejects all six levers without a counter-proposal, treat the offer as inflexible and route to alternates. If three or more accept, the booking is workable — focus contract review on the accepted clauses.