Page 54 - ZaZa Q12021 Owners Meeting_Neat

HOU MUSEUM DISTRICT | Banquet & Catering + Group Room Revenue

s
o
p
t
i
Z
a
a
H

,
L
C
L
l
a
i
y
t
Z ZaZa Hospitality, LLC
e
v
R
d

o
u
n
e
r
e
a
c
e
t
r
A Analysis of Contracted Revenue (Banquet & Catering Revenue + Group Room Revenue)
t
e
i
r
n
e
B
e
t
u
o

q
n
R
u
a
(
e
a
u
o
t
C
&

p

l
n

a
g
i
s
s
y
e

m
e
+
e

G
R
v
n
f
v
o
e
n
n

)

C
u
R
o

U
N
P
E

A
E

O

V
C
E
T

C

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

8

3
4
5
9

,
7
,
5

6
1
VAR 327,201 316,914 241,493 1,589,933 2 2,475,541 7 768,935
5
,

4
4
%
.
.
2
0
6
9
%
7
% VAR 4 402.7% 1 146.9%
D
V

C
E
R

E
E
U

P
N
A
E
N

V
C
A
A
C
R
C
M
E
B
B
N
O
E
T
I
N
P
E
D
O
E
A
D

L
T
D
D DAL C COMBINED CONTRACTED REVENUE PACE A ADV DEP BALANCE
L
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
0

2
3

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

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

B
A
I
N
E
E
E
D
U
V
E
D
E
R
N

C
T

A
E
C

V
P
U
A AUS C COMBINED CONTRACTED REVENUE PACE A ADV DEP BALANCE
S
HO TEL ZAZA + ZAZA HO SPIT ALITY | 20 21 MARCH YTD 54
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

8
3

7
VAR 92,079 29,934 57,085 839,639 1 1,018,737 3 397,638

,
7
7

1

3
0
8

,
,
9
6
%
3
%
4
.
2
.
8
1
% VAR 5 548.8% 2 213.2%
8
E
E
V
L

B

A
N
P
C
D
A
D
E
V
E
R
E
D

N
A
C
E
P
U
E

T
N
E
D
I
O
M
B

R
A
C
T
C
O
N
M MC C COMBINED CONTRACTED REVENUE PACE A ADV DEP BALANCE
C
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

5
2
4
3

0
,
4
0
3
,

4

3
2
.
2
0
.
%
1
% VAR 1 13.1% 1 102.2%
%
C
T
E
R
P
O
N
O
L
M
A
C
E
A
N
E

D
B
B
N
I
A
V
E
N
C
R
E

P
V
D

A
U
E

E
C
T
E
D
D
A
T
T TOTAL C COMBINED CONTRACTED REVENUE PACE A ADV DEP BALANCE
L
O
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
6
,
5
,
8
,
3
9
7
7
,

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