Presented by Manager Director:
Mr. Mahmoud El Nabawy
Analysis by Director of Administration Costs:
Mr. Mohamed Abd El Maksoud
Design By IT Department:
Eng. Mohamed Saad
1. 9/28/2016
Pasadena
Food & Beverage
Kazdoura & Luciano
Jan – Aug 2016 Cost Analysis
Presented by Manager Director:
Mr. Mahmoud El Nabawy
Analysis by Director of Administration Costs:
Mr. Mohamed Abd El Maksoud
Design By IT Department:
Eng. Mohamed Saad Contact : Info@Pasadena-eg.com
Website: Pasadena-eg.com
10. Kazdoura Operating Costs
34%
25%
28%
31% 31% 31% 31%
35%
0%
5%
10%
15%
20%
25%
30%
35%
40%
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
8 Months
Actual
Budget
Pasadena
9/28/2016
11. 9/28/2016
Kazdoura
OperatingCosts
Jan Feb Mar Apr May Jun Jul Aug
Actual
Budget
Actual
Budget
Actual
Budget
Actual
Budget
Actual
Budget
Actual
Budget
Actual
Budget
Actual
Budget
Food 34% 33% 33% 33% 32% 33% 33% 33% 43% 33% 43% 33% 33% 33% 34% 33%
Beverage 19% 20% 20% 20% 19% 20% 28% 20% 25% 20% 32% 20% 26% 26% 26% 26%
Shisha 39% 39% 39% 39% 39% 39% 39% 39% 39% 39% 39% 39% 39% 39% 39% 39%
General 3% 3% 3% 3% 3% 3% 3% 3% 3% 3% 5% 3% 4% 3% 5% 3%
Total
34%
34%
25%
34%
27.5%
34%
31.2%
34%
31.2%
34%
31.2%
34%
32.2%
34%
34.7%
34%
12. Luciano Operating Costs
51%
47%
0% 0%
74%
59%
0%
10%
20%
30%
40%
50%
60%
70%
80%
Mar
Apr
May
June
July
August
8 Months
Actual
Budget
Pasadena
9/28/2016
13. Luciano
OperatingCosts Mar Apr
May
Jun
Jul Aug
Actual
Budget
Actual
Budget
Actual
Budget
Actual
Budget
Food
68% 38% 57% 38% 74% 38% 59% 38%
Shisha
39% 39% 39% 39% 39% 39% 39% 39%
General
2% 3% 2% 3% 3% 3% 3% 3%
Total
51% 34% 47% 34% 74% 34% 59% 34%
9/28/2016
15. Kazdoura Labor
Costs
Actual % Of Sales
Jan 130,083 40%
Feb 162,695 35%
Mar 156,614 31%
Apr 151,599 32%
May 144,536 31%
Jun 148,947 27%
Jul 151,831 29%
Aug 139,170 29%
Total *1000 1,185 42%
Pasadena
9/28/2016
17. Luciano Labor
Costs
Actual % Of Sales
Jan 18,750 N/A
Feb 30,728 N/A
Mar 45,032 56%
Apr 42,028 76%
May 50,041 105%
Jun 36,563 0%
Jul 27,239 146%
Aug 24,367 73%
Total 274,748 N/A
Pasadena
9/28/2016
18. Head Office Labor Costs
88
119 122
68
78
71
49 46
0
20
40
60
80
100
120
140
Jan Feb Mar Apr May Jun Jul Aug
8 Months
Actual
Pasadena
9/28/2016
19. Head Office Labor
Costs Actual % Of Sales
Jan 88,434 27%
Feb 118,506 25%
Mar 121,676 24%
Apr 68,156 13%
May 78,323 15%
Jun 71,333 13%
Jul 49,043 9%
Aug 46,973 9%
Total 642,444 18%
Pasadena
9/28/2016
21. Total Labor
Cost
Actual % Of Sales
Jan 237,267 73%
Feb 311,929 67%
Mar 323,322 64%
Apr 261,783 49%
May 272,900 52%
Jun 256,843 46%
Jul 228,113 42%
Aug 210,510 40%
Total 2,102,667 60%
Pasadena
9/28/2016
22. 9/28/2016
Pasadena
Table Head
Actual Calculated End Date 16 Aug 2016
Table Data
The values are rounded to the nearest thousand
Contact : Info@Pasadena-eg.com
Website: Pasadena-eg.com
Pasadena