Page 53 - ZaZa Q12021 Owners Meeting_Neat

i
o
l
Z
y
t
i
p
a
a
t
s
,
L

a
H
C

L
Z ZaZa Hospitality, LLC

e
(
v
e
R
R
e
v
e
d

e
u
e
n
e
n
u
B
a
u
t
n
C

+
e

e
R
n
g

i
v
e
e
r
R
o
u

q
a
m
n
o
p
G

&
r
e
u
o
t
t
o

s
f
o
C

l
a
n
y
i
)
s
t
a
c
n
r
A Analysis of Contracted Revenue (Banquet & Catering Revenue + Group Room Revenue)
D
C
N
B
D
T
D

U
T
R
E
C
E
O
E

A
V
E
P
N
B
O
A
E
R
M
L
D
V
E
C COMBINED CONTRACTED REVENUE PACE

N
C

I
A
N
E
M MD
D
DALLAS UPTOWN | Banquet & Catering + Group Room Revenue P A C E A ADV DEP BALANCE
APR MAY JUN JUL-DEC TOT $ AS OF
2021 D+T 327,201 321,914 256,432 2,184,674 3,090,221 1,292,277 3/13/21
2020 ACT - 5,000 14,939 594,741 614,680 523,342 1/1/20
4
1
5
,
,

6
8

3
7
4

9
5
,
VAR 327,201 316,914 241,493 1,589,933 2 2,475,541 7 768,935
5
% VAR 4 402.7% 1 146.9%
.
7
%
%
0
2
4
.
9
6
D
V
E
D

E
V
R
U
A
B
A
A

L
E
P
P
C
E
E
E
N

C
N
T
D
B
O

E
N
T
R
E
I
C
A
O
M

N
C
D
L
D DAL C COMBINED CONTRACTED REVENUE PACE A ADV DEP BALANCE
A
APR MAY JUN JUL-DEC TOT $ AS OF
2021 D+T 38,369 46,150 36,525 126,754 247,798 217,355 3/13/21
2020 ACT - 10,617 2,909 180,249 193,775 124,404 1/1/20

4

3

2
,
0

9
,
2
VAR 38,369 35,533 33,616 (53,495) 5 54,023 9 92,951
1
5
% VAR 2 27.9% 7 74.7%
4
7
%
%
.
.
9
7
B
A

C
D
O
E
C
L
N
A
V
D
N
B

I
O
D
M

E
E
P
E
E
T
R

N
C
U
E
N
A
T
A
C

R
D
P
E
V
E
A AUS C COMBINED CONTRACTED REVENUE PACE A ADV DEP BALANCE
S
U
APR MAY JUN JUL-DEC TOT $ AS OF
2021 D+T 105,084 29,934 117,370 951,992 1,204,380 584,104 3/13/21
2020 ACT 13,005 - 60,285 112,353 185,643 186,466 1/1/20
3
7
8
,
7
VAR 92,079 29,934 57,085 839,639 1 1,018,737 3 397,638
3

,
9
7
6

0

,
8
1

4
%
8
3
1
.
2
.
%
8
% VAR 5 548.8% 2 213.2%
V
C

N
C
D
R
N

A
N
M
U
O
E
D
P
E
E
L
B
A

E
V
E
A

E
T
C
O
D

I
C
B
R
P
D
A
E
N
T
E
M MC C COMBINED CONTRACTED REVENUE PACE A ADV DEP BALANCE
C
HO TEL ZAZA + ZAZA HO SPIT ALITY | 20 21 MARCH YTD 53
APR MAY JUN JUL-DEC TOT $ AS OF
2021 D+T 77,486 42,910 60,576 256,014 436,986 265,217 3/13/21
2020 ACT - 2,145 25,318 359,078 386,541 131,194 1/1/20
VAR 77,486 40,765 35,258 (103,064) 5 50,445 1 134,023
3
4
3

,

0
2

,
4

0

4
5

% VAR 1 13.1% 1 102.2%
1
2
%
0
3
.
.
%
2
E
P
C
N
E

O
N
D
A
C
T
E
A
B
A
E
L
N
E
D
P
R
M

E
C
E
C

I

D
E
D
U
V
O
A
B
V
N
T
R
L
A
T
O
T TOTAL C COMBINED CONTRACTED REVENUE PACE A ADV DEP BALANCE
APR MAY JUN JUL-DEC TOT $ AS OF
2021 D+T 548,140 440,908 470,903 3,519,434 4,979,385 2,358,953 3/13/21
2020 ACT 13,005 17,762 103,451 1,246,421 1,380,639 965,406 1/1/20
VAR 535,135 423,146 367,452 2,273,013 3 3,598,746 1 1,393,547
,

9
,
4
4
5
3
,
5
8
7
,
7
3
6
9
4
0
%
3
6
4
% VAR 2 260.7% 1 144.3%
%
7
.
.