SlideShare une entreprise Scribd logo
1  sur  26
Télécharger pour lire hors ligne
P r e s e n t ’s
TM
This is the Current & Approved Version 3 applicable from May 2019 (Any other previous versions stands null & void)
Birla Jewels Ltd.
K Sera Sera Digital Cinema Ltd.
Birla Gold & Precious Metals Ltd.
Subsidiary Companies
KSS LIMITED
K Sera Sera Limited
(Also known as KSS Limited)
Group Of Companies
K SERA SERA’S
Digital Technology
K SERA SERA’S
ENTERTAINMENT AND EDUCATION
K Sera Sera Miniplex Ltd.
K Sera Sera Box Office Ltd.
C A R A V A N
K SERA SERA ‘S
TM
1
Chairman’s Message...
Satish Panchariya
Chairman - K Sera Sera Group
2
MottoVision Values
In your happiness relies our happiness.
A New revolutionary service from Chhotu Maharaj - Cine Restaurant shall offer world class 7 - course dining clubbed
together with latest cinema entertainment where you have to only pay for what you eat and latest cinema viewing shall
be combined along by bringing in the Best of the Two Worlds A Restaurant and Cine Screening - rolled into one.
Now our costumers can book a table or entire Chhotu Maharaj -Cine Restaurant at there door step for any events or
special occasion. Be it the last minute concept plan, or any romantic dinner date, along with any special movie
screening.
Chhotu Maharaj - Cine Restaurant is a very unique concept, which offer a combination of 7 Course dining combined
with theatrical entertainment. Chhotu Maharaj is World’s first ever “Dine in Theater”. This innovative idea evolved
considering the current Indian scope of family entertainment. Where an Indian consumer mostly prefers to spend their
leisure time and weekends or any special occasion like anniversary’s and birthdays at restaurant and watch a movie.
This generally becomes a very costly affair for most as they end up spending huge cost on dining and purchasing costly
movie tickets at various multiplexes.
CHHOTU MAHARAJ - Cine Restaurant
3
3,500 to 5,000 Sq. ft | Dome size - 50 ft 2 ft height(Clear area without any beam or pillar) diameter , 5
Chhotu Maharaj - Dome ( Single Screen & Multiplex )
Area Requirement For Setting Up Dome Structure
Preferred Areas
High Street Complex Commercial Open PlotsTerrace
4
12 ft
20 ft
ENTRY
EXIT 1 EXIT 2
Diameter
AC AC
AC Capacity
17 Ton
(Approx.)
Height 25 ft
50 ft
Multiplex Entry Entry
5
Reception & Dinning Area
Ÿ It is mandatory to keep a set of s in every Dome & Kitchen as per regulations.Fire Extinguisher
Ÿ All the material and fabrics used in dome structure are of “FR-Grade” Fire-Retardant.
Note: Safety Parameter
Ÿ Dome Structure is made of Heavy Duty FRP.
Ÿ Dome has Two Exit doors and One Entry at the front of the dome.
6
E-Cinema 4K Resolution
Projector
Wireless Radio Frequency
Head Phones with volume
control option
Projection & Audio Details
Double Curved Screen
20 ft
8.5 ft
7
Kitchen Layout (Minimum Requirement)
8
SR.
NO
SR.
NO
1 61 3PROVISION FOR WATER
INLET/OUTLET TO BE
PROVIDED
GRANITE OR SS WORK TABLE WITH S.S OVERHEAD STORAGE
CUPBOARD
PRODUCT DETAILS PRODUCT DETAILSSPECIFICATIONS SPECIFICATIONSQTY QTY
2
7
1
2
PROVISION FOR WATER INLET
/OUTLET TO BE PROVIDED -
230V-15AMPS
230V-20AMPS
U.C DISHWASHER WITH X
3 DOOR U.C REFRIGERATOR WITH EXTERNAL
COMPRESSOR 4" BACKSPLASH
3
8
4
9
1
1
2
1
PROVISION FOR WATER INLET
/OUTLET TO BE PROVIDED
PROVISION FOR WATER INLET
/OUTLET TO BE PROVIDED -
230V-20AMPS
230V-15AMPS
S.S SINK WITH 4" BACKSPALSH AND SIDE SPLASH
COMBI OVEN WITH S.S STAND
3 DOOR U.C REFRIGERATOR
SS WORK TABLE WITH 2 U.S & 1
OVER COUNTER SHELVE
5
10 PROVISION FOR WATER INLET
/OUTLET TO BE PROVIDED -
230V-20AMPS
1
1
230V-20AMPSINDUCTION COOK TOPS 50KW
Note: Within the scope of Franchisee
HOT BAIN MARIE WITH 4 1/1
GN PAN
Washroom Layout (Minimum Requirement)
9
Note: Within the scope of Franchisee
FOOD MENU
Chhotu Maharaj Special 7-Course Meal
Course 1 : Refreshment Drink
Course 2 : All Time Favorite - Popcorn
10
Pure
Veg
Course oup3 : S
11
Course 4 : Starters
12
Course 5 : Main Course
Course 6 : Dessert
Course 7 : Frozzen Dessert
Pure
Veg
13
Estimate Screening Duration: (2:30 Hours Approx.)
11:00 am to 01:30 pm
02:00 pm to 04:30 pm
06:00 pm to 08:30 pm
09:00 pm to 11:30 pm
Screening Timings
Food Serving Frequency
ne R taurant
Course	1	“Refreshment”	Lemon	Passion	
Course	1	“Refreshment”	Lemon	Passion	
Course	1	“Refreshment”	Welcome	Drink
Course	2	“All	Time	Favorite”		PopCorn	(Salted)	
Course	2	“All	Time	Favorite”		PopCorn	(Salted)	
Course	2	“All	Time	Favorite”		PopCorn	
Course	3	“Soup”	Creamy	Tomato	Basil	Soup
Course	3	“Soup”	Tomato	Soup
Course	3	“Starters”	Samosa/Aloo	Tikki/Kachori/French	Fries	(Optional	Any	One)
Course	4	“Starters”	Chhotu	Maharaj	Special	Cheese	Corn	Wanton
Course	4	“Starters”	Mini	Cheese	Samosa
	 Navratna	Kurma,	Paneer	Lazeez	Masala,		Course	5	“Main	Course”	
Kolhapuri	Dal	Tadka,	Mehakta	Basmati	Rice,	Butter	Laccha	Paratha			
	 Aatish-e-Aloo	Mutter,	Dal	Tadka,		Steam	Rice,	Course	5	“Main	Course”	
Butter	Laccha	Paratha					
				
Moong	Dal	Ka	Halwa	Course	6	“Dessert”		
				
Gulab	Jamun	Course	6	“Dessert”	
Course	7	“Frozen	Dessert	”	Chowpatty	Malai	Kul i
Course	7	“Frozen	Dessert	”	Vanila	Ice	Cream	Cup
Inc.	Taxes	INR. 590Chhotu Maharaj Platinum Package
Inc.	Taxes	Chhotu Maharaj Gold Package 354INR.
INR. Inc.	Taxes	Chhotu Maharaj Classic Package 200
Pure
Veg
*	Mandatory	yearly	customer	registration/membership	of	INR	100/-	applicable	for	all	individuals	on	their	 irst	booking.
*	All	the	above	packages	are	combined	with	latest	movie	screening.
Note:	Menu	will	be	set	as	per	geographic	location	of	the	dome.	Above	Menu	is	for	illustration	only,	Everyday	Food	Menu	will	have	some	variations.
Menu For The Day
(Also	Available	with	Jain	Option)
14
15
Our Support to Franchisees
* Online Booking System (Software)
* 7 Course Dinning Food Material (as per packages)
* Installation & Maintenance Support
* Screen
* Air Conditioning
* Latest Movie Poster Artwork (Franchise has to print it Locally)
* Staff Training at Mumbai (Excluding travel & food )
* Chhotu Maharaj Signage
* Carpet
* LED Panel for Menu Display
* Server
* Technical & Engineering Services & Support
* Dome Infrastructure with Fabrication
* Latest Licensed Movie Content
* Furniture & Fixtures
* LED Lights Inside Dome
* Reception Area with Furniture
* Customer Service Support
* Licensing Guidance
* Head Phones or Speakers
* Strong Brand Support
* Projector with Stand
* Mobile App with IT Support
* Suitable land for Dome Setup (Leveled Concrete Flooring)
* Entire Kitchen Setup With Equipments
* Entire Washroom Setup For Male & Female
* Electricity, Water & Telephone Connection
* Generator 25kv 2 sets (approx.) or 60kv (1Set)
* Entire Staff with House Keeping & Security Guards
* CCTV Surveillance 24 X 7
* Water Tanks For Emergency Storage + Kitchen Storage
* All Applicable Licences & Permissions (FSSAI, Fire NOC,
Shop Establishment, Theater or Cinema, GST etc.)
* Staff Food & Stay ( If applicable )
List Of Things Which Franchisee
Have To Arrange
16
Staff Requirement in Chottu Maharaj Cine Restaurant
Note : We have calculated average cost of staff for illustration purpose actual cost may vary from region to region and shift wise. Budget allocation for staff
should be approx. Rs.1,72,500/- Per Month. Company will provide one Trained food regenerator/Operator to Cine Restaurant Franchise at companies cost but
franchise will have to provide food and local accommodation to that person.
Quantity
1
2
1
1
5
3
1
2
1
17
Approx. Salary (Per Person)
15,000
8,000
20,000
15,000
8,000
7,500
14,000
10,000
10,000
Total Cost (Per Month)
15,000
16,000
20,000
15,000
40,000
22,500
14,000
20,000
10,000
1,72,500
Category
Trained Assistant Chef
Chef Helper
Manager
Assistant Manager
Waiters
House Keeping & Utensil Washing
Technician / Engineer
Security Guard
Extras
Total
17
Other Details
No. of Screenings in a day
No. of Days Operational
Seating Capacity Per Setup
Entertainment Packages
4 Shows
30 Days In a Month
100 Seats
Rs. 200, Rs. 300, Rs. 500 (Plus Applicable Taxes)
Franchise Details
Brand Name
USP
Geographical Location
Investment Range
Franchise Term
Franchise Model
Break Even Point
Chhotu Maharaj - Cine Restaurant
7 Course Dining Cine Restaurant
Tier 1, Tier 2, Tier 3 Cities
25 Lacs To 45 Lacs (Plus Applicable Taxes)
5 Years
Company Owned Franchise Operated (COFO)
9 Months (approx)
Occupancy & Collection Analysis
Note : Head count per show is considered of 100 people multiplied by 4 shows a day multiplied by 30 days a month which is
equal to 12,000 people with 100% Occupancy in a month.
Rs. 236, Rs. 354, Rs. 590 (Inc. Applicable Taxes)
Membership/Customer Registration ( Mandatory )
Rs.100/year (Inc.Tax) membership fees will be
charged from all customers on their first booking.
Monthly
Occupancy
3,600
4,800
6,000
7,200
8,400
12,000
Occupancy
( %)
30%
40%
50%
60%
70%
100%
Total Seating
Capacity
Per Day
400
400
400
400
400
400
Total Seating
Capacity Per
Month (30days)
12,000
12,000
12,000
12,000
12,000
12,000
Total Revenue
From Package (INR)
14,40,000
19,20,000
24,00,000
28,80,000
33,6,0000
48,00,000
Total Revenue
Inclusive Tax (INR)
16,99.200
22,65,600
28,32,000
33,98,400
39,64,800
56,64,000
Avg Pakcage
Cost Per Person
400
400
400
400
400
400
18
Business Analysis - Cine Restaurant (Per Screen)
Occupancy Percentage
30%
3,600
Chhotu Maharaj Classic Package
Chhotu Maharaj Gold Package
Chhotu Maharaj Platinum Package
200
300
500
Average Package Cost 400 14,40,000
Plus Other Income : Parking, Stall, Events, Advt. 1,00,000
Entertainment Package Details
Chhotu Maharaj Classic Package
Chhotu Maharaj Gold Package
Chhotu Maharaj Platinum Package
75
125
175
Staff Salary
Electricity
Housekeeping
Rent
Miscellaneous
1,72,500
57,500
10,000
65,000
20,000
3,25,0003,25,000Total ( F )
Food Cost billed by Company to Franchisee
(Occupancy Average Excluding INR 200/- Food Package)
Content Charges
Total Content Charges to Franchise ( D )
( C - D) = E
Fixed Expenses
Variable Expenses
2,50,000
30,000
2,80,000
7,82,000
10,62,000
Average Food Cost (Excluding Tax)
12% GST on Content
5,40,000
97,200
6,37,200
150
5,57,000 14,69,000PROFIT ( E - F )
Gross Franchise Collection Value Including Tax ( A ) 16,99.200
Plus 18% GST
40%
4,800
19,20,000
1,00,000
3,25,000
4,00,000
48,000
4,48,000
9,68,000
14,16,000
1,29,600
8,49,600
7,20,000
7,43,000
22,65,600
3,45,6002,59,200
50%
6,000
24,00,000
1,00,000
3,25,000
9,85,000
5,00,000
60,000
5,60,000
12,10,000
17,70,000
1,62,000
10,62,000
9,00,000
28,32,000
4,32,000
60%
7,200
28,80,000
1,00,000
3,25,000
6,00,000
72,000
6,72,000
14,52,000
21,24,000
1,94,400
12,74,400
10,80,000
12,27,000
33,98,400
5,18,400
70%
8,400
33,60,000
1,00,000
3,25,000
7,00,000
84,000
7,84,000
16,94,000
24,78,000
2,26,800
14,86,800
12,60,000
39,64,800
6,04,800
100%
12,000
48,00,000
1,00,000
3,24,000
21,24,000
18,00,000
3,25,000
21,95,000
10,00,000
1,20,000
11,20,000
24,20,000
35,40,000
56,64,000
8,64,000
Total Food Cost to Franchise ( B )
(A - B ) = C
Plus 18% Food GST
50% occupancy content charges == Rs. 5,00,000 + GST
For example with 31% occupancy content charges == Rs. 3,10,000 + GST
Occupancy Average Excluding INR 200/- Food Package
Capital Investment for Three Screen Dome ( Multiplex) = (Plus Applicable Taxes)Rs. 75 Lacs
Content Charges Per Screen : 1 to 30% Occupancy = (Plus Applicable Taxes)Rs. 2,50,000
Post 30% occupancy content charges will be charged Rs.10,000 extra with every percentage increase in occupancy
Capital Investment per dome = (Plus Applicable Taxes)Rs. 25 Lacs
Dome Transportation & Installation Charges will be additionally charged Rs. 1,00,000/- plus taxes.
40% occupancy content charges == Rs. 4,00,000 + GST
Franchise has to pay minimum monthly content charges and food charges in advance.
35% occupancy content charges == Rs. 3,50,000 + GST
Note :
:
:
:
:
:
:
TM
CINE CAFÉ
10 ft
15 ft
ENTRY
EXIT 1 EXIT 2
Diameter
AC AC
AC Capacity
8 Ton single unit
(Approx.)
Height 20 ft
36 ft
Area Requirement For Setting Up Cine Dome Structure
Approx. 3,500 Sq. ft | Dome size - 36 ft 18 ft height(Clear area without any beam or pillar) diameter,
19
CAFÉ MENU
Chhotu Maharaj Special 3-Course Meal Combo Offer @ INR 150/- and 200/- plus tax
Course 1 : Refreshment Drink
Course 2 : Popcorn
Course 3 : Starters (Any one of the Multiple Choices)
Pure
Veg
20
Other Details
No. of Screenings in a day
No. of Days Operational
Seating Capacity Per Setup
Entertainment Packages
Membership/Customer Registration ( Mandatory )
4 Shows
30 Days In a Month
100 Seats
Rs. 150, Rs. 200 (Excluding Applicable Taxes)
Rs. 177, Rs. 236 (Including Applicable Taxes)
21
Franchise Details
Brand Name
USP
Geographical Location
Investment Range
Franchise Term
Franchise Model
Break Even Point
Chhotu Maharaj - Cine Cafe
3 Course Dining Cine Cafe
Tier 1, Tier 2, Tier 3 Cities, Tehsils & Grampanchayats
15 Lacs To 25 Lacs (Plus Applicable Taxes)
5 Years
Company Owned Franchise Operated (COFO)
8 to 12 Months (approx) (variation expected based on occupancy)
Note : Head count per show is considered of 100 people multiplied by 4 shows a day multiplied by 30 days a month which is
equal to 12,000 people with 100% Occupancy in a month.
Rs.100/year (Inc.Tax) membership fees will be
charged from all customers on their first booking.
Monthly
Occupancy
3,600
4,800
6,000
7,200
8,400
12,000
Occupancy
( %)
30%
40%
50%
60%
70%
100%
Total Seating
Capacity
Per Day
400
400
400
400
400
400
Total Seating
Capacity Per
Month (30days)
12,000
12,000
12,000
12,000
12,000
12,000
Total Revenue
From Package (INR)
6,30,000
8,40,000
10,50,000
12,60,000
14,70,000
21,00,000
Total Revenue
Inclusive Tax (INR)
7,43,400
9,91,200
12,39,000
14,86,800
17,34,600
24,78,000
Avg. Package
Cost Per Person
175
175
175
175
175
175
Occupancy Analysis
Business Analysis Cine Café (Per Screen)
Occupancy Percentage
30%
3,600
Chhotu Maharaj Classic 3 Course Package
Chhotu Maharaj Gold 3 Course Package
150
200
Average Package Cost 175 6,30,000
Plus Other Income : Parking, Stall, Events, Advt. 50,000
Entertainment Package Details
Chhotu Maharaj Classic 3 Course Package
Chhotu Maharaj Gold 3 Course Package
50
75
Staff Salary
Electricity
Housekeeping
Rent
Miscellaneous
45,000
25,000
2,500
0
2,500
75,00075,000Total ( F )
Food Cost billed by Company to Franchisee
Content Charges
Total Content Charges to Franchise ( D)
( C - D ) = E
Fixed Expenses
Variable Expenses
2,00,000
24,000
2,24,000
2,53,900
4,77,900
Average Food Cost (Excluding Tax)
12% GST on Content
2,25,000
40,500
2,65,500
62.5
2,28,900 5,67,486PROFIT ( E - F )
Gross Franchise Collection Value Including Tax ( A ) 7,43,400
Plus 18% GST
40%
4,800
8,40,000
50,000
75,000
2,66,640
31,997
2,98,637
3,38,563
6,37,200
54,000
3,54,000
3,00,000
3,13,563
9,91,200
1,51,2001,13,400
50%
6,000
10,50,000
50,000
75,000
3,98,204
3,33,300
39,996
3,73,296
4,23,204
7,96,500
67,500
4,42,500
3,75,000
12,39,000
1,89,000
60%
7,200
12,60,000
50,000
75,000
3,99,960
47,995
4,47,955
5,07,845
9,55,800
81,000
5,31,000
4,50,000
4,82,845
14,86,800
2,26,800
70%
8,400
14,70,000
50,000
75,000
4,66,620
55,994
5,22,614
5,92,486
11,15,100
94,500
6,19,500
5,25,000
17,34,600
2,64,600
100%
12,000
21,00,000
50,000
1,35,000
8,85,,000
7,50,000
75,000
8,21,408
6,66,600
79,992
7,46,592
8,46,408
15,93,000
24,78,000
3,78,000
Total Food Cost to Franchise ( B )
( A - B ) = C
Plus 18% Food GST
Capital Investment per dome = (Plus Applicable Taxes)Rs. 15 Lacs
Capital Investment for Three Screen Dome ( Multiplex) = (Plus Applicable Taxes)Rs. 60 Lacs
Content Charges Per Screen : 1 to 30% Occupancy = (Plus Applicable Taxes)Rs. 2,00,000
Post 30% occupancy content charges will be charged Rs. 6,666 per percentage
For example with 31% occupancy content charges == Rs. 2,06,646 + GST
35% occupancy content charges == Rs. 2,33,310 + GST
40% occupancy content charges == Rs. 2,66,640 + GST
50% occupancy content charges == Rs. 3,33,300 + GST
Rs. 6,66,600 + GST= 100% occupancy content charges=
Dome Transportation & Installation Charges will be additionally charged Rs. 1,00,000/- plus taxes.
Franchise has to pay minimum monthly content charges and food charges in advance.
Franchise has to pay minimum monthly content charges and food charges in advance.
Note :
:
:
:
:
:
:
22
TM
TM
Cine Café
Combo Business Model
23
+
Business Analysis of Cine Restaurant & Cine Café Combined
24
30%
35%
40%
50%
60%
70%
100%
4,57,000
5,22,000
6,43,000
8,85,000
11,27,000
16,11,000
20,95,000
2,23,900
2,66,243
3,08,563
3,93,204
4,77,845
5,62,486
8,16,408
6,80,900
7,88,243
9,51,563
12,78,204
16,04,845
19,31,486
29,11,408
1,50,000
1,50,000
1,50,000
1,50,000
1,50,000
1,50,000
1,50,000
8,30,900
9,38,243
11,01,563
14,28,204
17,54,845
20,81,486
30,61,408
Occupancy % Income From
Restaurant (X)
Income From
Café (Y)
Combine Income
(X+Y)
Add on
Income (X+Y)
Total
Income
Combined Profitability
Occupancy Average Excluding INR 200/- Food Package
Food Package Cost to Franchise ( Inc. Tax )
30%
35%
40%
50%
60%
70%
100%
12,42,200
14,60,400
16,22,600
19,47,000
22,71,400
25,95,800
35,69,000
2,80,000
3,92,000
4,48,000
5,60,000
6,72,000
7,84,000
11,20,000
1,00,000
1,00,000
1,00,000
1,00,000
1,00,000
1,00,000
1,00,000
5,57,000
6,22,000
7,43,000
9,85,000
12,27,000
14,69,000
21,95,000
4,57,000
5,22,000
6,43,000
8,85,000
11,27,000
16,11,000
20,95,000
70,000
1,65,000
60,000
20,000
10,000
16,99,200
19,82,400
22,65,600
28,32,000
33,98,400
39,64,800
56,64,000
6,37,200
7,43,400
8,49,600
10,62,000
12,74,400
14,86,800
21,24,000
Food Exp
with GST
( B )
Content Exp
with GST
( C )
Total Expenses
(A+B+C) = ( D )
Additional
Income
Total
Franchisee
Income
INR 177
INR 472
12,000
Ticket from Customers ( Inc. Tax )
Ticket from Customers ( Inc. Tax )
100% Capacity
Rent
Staff Salary
Electricity
Housekeeping
Miscellaneous
Profitability
Capex INR 25,00,000
(Franchise Investment for 5 years)
(Excluding GST)
Total Gross
Collection
with GST (R)
Fixed Opex
(Per Month) ( A )
Occupancy
Gross Income
to Franchisee
(R- D)
3,25,000
Occupancy Average Excluding INR 200/- Food Package
30%
35%
40%
50%
60%
70%
100%
5,19,500
6,01,057
6,82,637
8,45,796
10,08,955
11,72,114
16,61,592
2,24,000
2,61,307
2,98,637
3,73,296
4,47,955
5,22,614
7,46,592
50,000
50,000
50,000
50,000
50,000
50,000
50,000
2,73,900
3,16,243
3,58,563
4,43,204
5,27,845
6,12,486
8,66,408
2,23,900
2,66,243
3,08,563
3,93,204
4,77,845
5,62,486
8,16,408
0
0
25,000
2,500
2,500
7,43,400
8,67,300
9,91,200
12,39,000
14,86,800
17,34,600
24,78,000
2,65,500
3,09,750
3,54,000
4,42,500
5,31,000
6,19,500
8,85,000
Food Exp Content Exp
with GST with GST
( B ) ( C )
Total Expenses
(A+B+C) = ( D )
Additional
Income
Total
Franchisee
Income
INR 74
INR 207
12,000100% Capacity
Rent
Staff Salary
Electricity
Housekeeping
Miscellaneous
Profitability
Capex INR 15,00,000
(Franchise Investment for 5 years)
(Excluding GST)
Total Gross
Collection
with GST (R)
Fixed Opex
(Per Month) ( A )
Occupancy
Gross Income
to Franchisee
(R- D)
30,000
Food Package Cost to Franchise ( Inc. Tax )
Note: Above business analysis is subject to statutory applicable taxes.
Focused Geographies
K Sera Sera Limited
101-102, Morya Landmark , Off New Link Road Andheri (West), Mumbai - 400053II ,
Website: www.kserasera.com | www.chhotumaharaj.com
London
Brazil
Canada
USA
Australia
UAE
India
Singapore
Malaysia
Mauritius
Africa
Ÿ INDIA
Ÿ Malaysia
Ÿ Singapore
Ÿ UAE
Ÿ Africa
Ÿ Mauritius
Ÿ Brazil
Ÿ Italy Ÿ USA
Ÿ London
Ÿ Australia
Ÿ Canada

Contenu connexe

Tendances

Gurgaon Circle Rates 201-2014 | Circle Rates Increased by 15% in Gurgaon
Gurgaon Circle Rates 201-2014 | Circle Rates Increased by 15% in GurgaonGurgaon Circle Rates 201-2014 | Circle Rates Increased by 15% in Gurgaon
Gurgaon Circle Rates 201-2014 | Circle Rates Increased by 15% in GurgaonGurgaonresidential.com
 
REAL ESTATE INDUSTRY
REAL ESTATE INDUSTRY REAL ESTATE INDUSTRY
REAL ESTATE INDUSTRY Azam FA
 
Real Estate Acquisition Case Presentation
Real Estate Acquisition Case PresentationReal Estate Acquisition Case Presentation
Real Estate Acquisition Case PresentationDaniel Mandel
 
Real Estate Regulation and Developement Act (RERA) and Related Rules - Sandee...
Real Estate Regulation and Developement Act (RERA) and Related Rules - Sandee...Real Estate Regulation and Developement Act (RERA) and Related Rules - Sandee...
Real Estate Regulation and Developement Act (RERA) and Related Rules - Sandee...SS Industries
 
Splendido taal tower 2 Condotel, Tagaytay city
Splendido taal tower 2 Condotel, Tagaytay citySplendido taal tower 2 Condotel, Tagaytay city
Splendido taal tower 2 Condotel, Tagaytay citychonaravidas
 
Terraço Anália Franco
Terraço Anália FrancoTerraço Anália Franco
Terraço Anália FrancoEZTEC
 
Rera act 2016 ppt final
Rera act 2016 ppt finalRera act 2016 ppt final
Rera act 2016 ppt finalManoj Pandit
 
Important provisions about RERA
Important provisions about RERAImportant provisions about RERA
Important provisions about RERADhruv Seth
 
Indian Hotel Rating Guidelines
Indian Hotel Rating GuidelinesIndian Hotel Rating Guidelines
Indian Hotel Rating GuidelinesScott Rains
 
YHGI Hotel Project Presentaion
YHGI Hotel Project PresentaionYHGI Hotel Project Presentaion
YHGI Hotel Project Presentaiongbedian
 
Real Estate Development Case Presentation
Real Estate Development Case PresentationReal Estate Development Case Presentation
Real Estate Development Case PresentationDaniel Mandel
 
Metropolitan Business & Lifestyle, Jardim Goiás
Metropolitan Business & Lifestyle, Jardim GoiásMetropolitan Business & Lifestyle, Jardim Goiás
Metropolitan Business & Lifestyle, Jardim GoiásPatrícia Fernandes
 
Avida Towers Vita in Vertis North Quezon City
Avida Towers Vita in Vertis North Quezon CityAvida Towers Vita in Vertis North Quezon City
Avida Towers Vita in Vertis North Quezon CityJay Vasquez
 

Tendances (20)

Gurgaon Circle Rates 201-2014 | Circle Rates Increased by 15% in Gurgaon
Gurgaon Circle Rates 201-2014 | Circle Rates Increased by 15% in GurgaonGurgaon Circle Rates 201-2014 | Circle Rates Increased by 15% in Gurgaon
Gurgaon Circle Rates 201-2014 | Circle Rates Increased by 15% in Gurgaon
 
Acqua Verde
Acqua VerdeAcqua Verde
Acqua Verde
 
Mid Home - Mid Work
Mid Home - Mid WorkMid Home - Mid Work
Mid Home - Mid Work
 
Win Água Verde
Win Água VerdeWin Água Verde
Win Água Verde
 
REAL ESTATE INDUSTRY
REAL ESTATE INDUSTRY REAL ESTATE INDUSTRY
REAL ESTATE INDUSTRY
 
Real Estate Acquisition Case Presentation
Real Estate Acquisition Case PresentationReal Estate Acquisition Case Presentation
Real Estate Acquisition Case Presentation
 
Real Estate Regulation and Developement Act (RERA) and Related Rules - Sandee...
Real Estate Regulation and Developement Act (RERA) and Related Rules - Sandee...Real Estate Regulation and Developement Act (RERA) and Related Rules - Sandee...
Real Estate Regulation and Developement Act (RERA) and Related Rules - Sandee...
 
Lifespace Curitiba
Lifespace CuritibaLifespace Curitiba
Lifespace Curitiba
 
Splendido taal tower 2 Condotel, Tagaytay city
Splendido taal tower 2 Condotel, Tagaytay citySplendido taal tower 2 Condotel, Tagaytay city
Splendido taal tower 2 Condotel, Tagaytay city
 
Terraço Anália Franco
Terraço Anália FrancoTerraço Anália Franco
Terraço Anália Franco
 
Rera act 2016 ppt final
Rera act 2016 ppt finalRera act 2016 ppt final
Rera act 2016 ppt final
 
Important provisions about RERA
Important provisions about RERAImportant provisions about RERA
Important provisions about RERA
 
Yard Comfort Residence
Yard Comfort ResidenceYard Comfort Residence
Yard Comfort Residence
 
Indian Hotel Rating Guidelines
Indian Hotel Rating GuidelinesIndian Hotel Rating Guidelines
Indian Hotel Rating Guidelines
 
YHGI Hotel Project Presentaion
YHGI Hotel Project PresentaionYHGI Hotel Project Presentaion
YHGI Hotel Project Presentaion
 
SEO London
SEO LondonSEO London
SEO London
 
Real Estate Development Case Presentation
Real Estate Development Case PresentationReal Estate Development Case Presentation
Real Estate Development Case Presentation
 
Investment Condotel
Investment CondotelInvestment Condotel
Investment Condotel
 
Metropolitan Business & Lifestyle, Jardim Goiás
Metropolitan Business & Lifestyle, Jardim GoiásMetropolitan Business & Lifestyle, Jardim Goiás
Metropolitan Business & Lifestyle, Jardim Goiás
 
Avida Towers Vita in Vertis North Quezon City
Avida Towers Vita in Vertis North Quezon CityAvida Towers Vita in Vertis North Quezon City
Avida Towers Vita in Vertis North Quezon City
 

Similaire à FIRST EVER DINE IN THEATRE

How many televisions
How many televisionsHow many televisions
How many televisionsRuss Fritz
 
Introduction to construction industry
Introduction to construction industryIntroduction to construction industry
Introduction to construction industryyenweizheng
 
Fast food restaurant
Fast food restaurantFast food restaurant
Fast food restaurantRABIAIQBAL32
 
Detraeh corporation price quotation and survey questionnaire matrix
Detraeh corporation price quotation and survey questionnaire matrixDetraeh corporation price quotation and survey questionnaire matrix
Detraeh corporation price quotation and survey questionnaire matrixpanesalovely
 
Detraeh corporation price quotation and survey questionnaire matrix
Detraeh corporation price quotation and survey questionnaire matrixDetraeh corporation price quotation and survey questionnaire matrix
Detraeh corporation price quotation and survey questionnaire matrixpanesalovely
 
Detraeh corporation price quotation and survey questionnaire matrix
Detraeh corporation price quotation and survey questionnaire matrixDetraeh corporation price quotation and survey questionnaire matrix
Detraeh corporation price quotation and survey questionnaire matrixpanesalovely
 
Detraeh corporation price quotation and survey questionnaire matrix
Detraeh corporation price quotation and survey questionnaire matrixDetraeh corporation price quotation and survey questionnaire matrix
Detraeh corporation price quotation and survey questionnaire matrixpanesalovely
 
Detraeh corporation price quotation and survey questionnaire matrix
Detraeh corporation price quotation and survey questionnaire matrixDetraeh corporation price quotation and survey questionnaire matrix
Detraeh corporation price quotation and survey questionnaire matrixpanesalovely
 
Pluto heater -Gas Ducted Heating Range
Pluto heater -Gas Ducted Heating RangePluto heater -Gas Ducted Heating Range
Pluto heater -Gas Ducted Heating Rangekristenjames
 
Pluto heater -gas ducted heating melbourne
Pluto heater -gas ducted heating melbournePluto heater -gas ducted heating melbourne
Pluto heater -gas ducted heating melbournekristenjames
 
Cosmic corporate park 3 call for best deal and discount-9871306969
Cosmic corporate park 3 call for best deal and discount-9871306969Cosmic corporate park 3 call for best deal and discount-9871306969
Cosmic corporate park 3 call for best deal and discount-9871306969investmentshopee
 
Cosmic corporate park 3 call for best deal and discount-9871306969
Cosmic corporate park 3 call for best deal and discount-9871306969Cosmic corporate park 3 call for best deal and discount-9871306969
Cosmic corporate park 3 call for best deal and discount-9871306969investmentshopee
 
Cosmic corporate park 3 call for best deal and discount-9871306969
Cosmic corporate park 3 call for best deal and discount-9871306969Cosmic corporate park 3 call for best deal and discount-9871306969
Cosmic corporate park 3 call for best deal and discount-9871306969investmentshopee
 
Cosmic corporate park 3 call for best deal and discount-9871306969
Cosmic corporate park 3 call for best deal and discount-9871306969Cosmic corporate park 3 call for best deal and discount-9871306969
Cosmic corporate park 3 call for best deal and discount-9871306969investmentshopee
 

Similaire à FIRST EVER DINE IN THEATRE (20)

How many televisions
How many televisionsHow many televisions
How many televisions
 
Introduction to construction industry
Introduction to construction industryIntroduction to construction industry
Introduction to construction industry
 
Greenfield City
Greenfield CityGreenfield City
Greenfield City
 
PRESENTATION DLF PROJECT 270115
PRESENTATION DLF PROJECT   270115PRESENTATION DLF PROJECT   270115
PRESENTATION DLF PROJECT 270115
 
Fast food restaurant
Fast food restaurantFast food restaurant
Fast food restaurant
 
Krasa
Krasa Krasa
Krasa
 
Symphony Limited
Symphony LimitedSymphony Limited
Symphony Limited
 
Detraeh corporation price quotation and survey questionnaire matrix
Detraeh corporation price quotation and survey questionnaire matrixDetraeh corporation price quotation and survey questionnaire matrix
Detraeh corporation price quotation and survey questionnaire matrix
 
Detraeh corporation price quotation and survey questionnaire matrix
Detraeh corporation price quotation and survey questionnaire matrixDetraeh corporation price quotation and survey questionnaire matrix
Detraeh corporation price quotation and survey questionnaire matrix
 
Detraeh corporation price quotation and survey questionnaire matrix
Detraeh corporation price quotation and survey questionnaire matrixDetraeh corporation price quotation and survey questionnaire matrix
Detraeh corporation price quotation and survey questionnaire matrix
 
Detraeh corporation price quotation and survey questionnaire matrix
Detraeh corporation price quotation and survey questionnaire matrixDetraeh corporation price quotation and survey questionnaire matrix
Detraeh corporation price quotation and survey questionnaire matrix
 
Detraeh corporation price quotation and survey questionnaire matrix
Detraeh corporation price quotation and survey questionnaire matrixDetraeh corporation price quotation and survey questionnaire matrix
Detraeh corporation price quotation and survey questionnaire matrix
 
Pluto heater -Gas Ducted Heating Range
Pluto heater -Gas Ducted Heating RangePluto heater -Gas Ducted Heating Range
Pluto heater -Gas Ducted Heating Range
 
Pluto heater -gas ducted heating melbourne
Pluto heater -gas ducted heating melbournePluto heater -gas ducted heating melbourne
Pluto heater -gas ducted heating melbourne
 
Cosmic corporate park 3 call for best deal and discount-9871306969
Cosmic corporate park 3 call for best deal and discount-9871306969Cosmic corporate park 3 call for best deal and discount-9871306969
Cosmic corporate park 3 call for best deal and discount-9871306969
 
Cosmic corporate park 3 call for best deal and discount-9871306969
Cosmic corporate park 3 call for best deal and discount-9871306969Cosmic corporate park 3 call for best deal and discount-9871306969
Cosmic corporate park 3 call for best deal and discount-9871306969
 
Cosmic corporate park 3 call for best deal and discount-9871306969
Cosmic corporate park 3 call for best deal and discount-9871306969Cosmic corporate park 3 call for best deal and discount-9871306969
Cosmic corporate park 3 call for best deal and discount-9871306969
 
Cosmic corporate park 3 call for best deal and discount-9871306969
Cosmic corporate park 3 call for best deal and discount-9871306969Cosmic corporate park 3 call for best deal and discount-9871306969
Cosmic corporate park 3 call for best deal and discount-9871306969
 
Commercial kitchen hoods
Commercial kitchen hoodsCommercial kitchen hoods
Commercial kitchen hoods
 
Cold Rooms
Cold RoomsCold Rooms
Cold Rooms
 

Dernier

Nayabad Call Girls ✔ 8005736733 ✔ Hot Model With Sexy Bhabi Ready For Sex At ...
Nayabad Call Girls ✔ 8005736733 ✔ Hot Model With Sexy Bhabi Ready For Sex At ...Nayabad Call Girls ✔ 8005736733 ✔ Hot Model With Sexy Bhabi Ready For Sex At ...
Nayabad Call Girls ✔ 8005736733 ✔ Hot Model With Sexy Bhabi Ready For Sex At ...aamir
 
Call Girl Nagpur Roshni Call 7001035870 Meet With Nagpur Escorts
Call Girl Nagpur Roshni Call 7001035870 Meet With Nagpur EscortsCall Girl Nagpur Roshni Call 7001035870 Meet With Nagpur Escorts
Call Girl Nagpur Roshni Call 7001035870 Meet With Nagpur EscortsCall Girls in Nagpur High Profile
 
Independent Sonagachi Escorts ✔ 9332606886✔ Full Night With Room Online Booki...
Independent Sonagachi Escorts ✔ 9332606886✔ Full Night With Room Online Booki...Independent Sonagachi Escorts ✔ 9332606886✔ Full Night With Room Online Booki...
Independent Sonagachi Escorts ✔ 9332606886✔ Full Night With Room Online Booki...Riya Pathan
 
Call Girls Agency In Goa 💚 9316020077 💚 Call Girl Goa By Russian Call Girl ...
Call Girls  Agency In Goa  💚 9316020077 💚 Call Girl Goa By Russian Call Girl ...Call Girls  Agency In Goa  💚 9316020077 💚 Call Girl Goa By Russian Call Girl ...
Call Girls Agency In Goa 💚 9316020077 💚 Call Girl Goa By Russian Call Girl ...russian goa call girl and escorts service
 
𓀤Call On 6297143586 𓀤 Sonagachi Call Girls In All Kolkata 24/7 Provide Call W...
𓀤Call On 6297143586 𓀤 Sonagachi Call Girls In All Kolkata 24/7 Provide Call W...𓀤Call On 6297143586 𓀤 Sonagachi Call Girls In All Kolkata 24/7 Provide Call W...
𓀤Call On 6297143586 𓀤 Sonagachi Call Girls In All Kolkata 24/7 Provide Call W...rahim quresi
 
Independent Joka Escorts ✔ 8250192130 ✔ Full Night With Room Online Booking 2...
Independent Joka Escorts ✔ 8250192130 ✔ Full Night With Room Online Booking 2...Independent Joka Escorts ✔ 8250192130 ✔ Full Night With Room Online Booking 2...
Independent Joka Escorts ✔ 8250192130 ✔ Full Night With Room Online Booking 2...noor ahmed
 
Karnal Call Girls 8860008073 Dyal Singh Colony Call Girls Service in Karnal E...
Karnal Call Girls 8860008073 Dyal Singh Colony Call Girls Service in Karnal E...Karnal Call Girls 8860008073 Dyal Singh Colony Call Girls Service in Karnal E...
Karnal Call Girls 8860008073 Dyal Singh Colony Call Girls Service in Karnal E...Apsara Of India
 
Call Girls Nashik Gayatri 7001305949 Independent Escort Service Nashik
Call Girls Nashik Gayatri 7001305949 Independent Escort Service NashikCall Girls Nashik Gayatri 7001305949 Independent Escort Service Nashik
Call Girls Nashik Gayatri 7001305949 Independent Escort Service NashikCall Girls in Nagpur High Profile
 
Call Girls Manjri Call Me 7737669865 Budget Friendly No Advance Booking
Call Girls Manjri Call Me 7737669865 Budget Friendly No Advance BookingCall Girls Manjri Call Me 7737669865 Budget Friendly No Advance Booking
Call Girls Manjri Call Me 7737669865 Budget Friendly No Advance Bookingroncy bisnoi
 
Independent Hatiara Escorts ✔ 9332606886✔ Full Night With Room Online Booking...
Independent Hatiara Escorts ✔ 9332606886✔ Full Night With Room Online Booking...Independent Hatiara Escorts ✔ 9332606886✔ Full Night With Room Online Booking...
Independent Hatiara Escorts ✔ 9332606886✔ Full Night With Room Online Booking...Riya Pathan
 
Dakshineswar Call Girls ✔ 8005736733 ✔ Hot Model With Sexy Bhabi Ready For Se...
Dakshineswar Call Girls ✔ 8005736733 ✔ Hot Model With Sexy Bhabi Ready For Se...Dakshineswar Call Girls ✔ 8005736733 ✔ Hot Model With Sexy Bhabi Ready For Se...
Dakshineswar Call Girls ✔ 8005736733 ✔ Hot Model With Sexy Bhabi Ready For Se...aamir
 
Book Paid Sonagachi Call Girls Kolkata 𖠋 8250192130 𖠋Low Budget Full Independ...
Book Paid Sonagachi Call Girls Kolkata 𖠋 8250192130 𖠋Low Budget Full Independ...Book Paid Sonagachi Call Girls Kolkata 𖠋 8250192130 𖠋Low Budget Full Independ...
Book Paid Sonagachi Call Girls Kolkata 𖠋 8250192130 𖠋Low Budget Full Independ...noor ahmed
 
Science City Kolkata ( Call Girls ) Kolkata ✔ 6297143586 ✔ Hot Model With Sex...
Science City Kolkata ( Call Girls ) Kolkata ✔ 6297143586 ✔ Hot Model With Sex...Science City Kolkata ( Call Girls ) Kolkata ✔ 6297143586 ✔ Hot Model With Sex...
Science City Kolkata ( Call Girls ) Kolkata ✔ 6297143586 ✔ Hot Model With Sex...rahim quresi
 
Book Sex Workers Available Kolkata Call Girls Service Airport Kolkata ✔ 62971...
Book Sex Workers Available Kolkata Call Girls Service Airport Kolkata ✔ 62971...Book Sex Workers Available Kolkata Call Girls Service Airport Kolkata ✔ 62971...
Book Sex Workers Available Kolkata Call Girls Service Airport Kolkata ✔ 62971...ritikasharma
 
↑Top Model (Kolkata) Call Girls Behala ⟟ 8250192130 ⟟ High Class Call Girl In...
↑Top Model (Kolkata) Call Girls Behala ⟟ 8250192130 ⟟ High Class Call Girl In...↑Top Model (Kolkata) Call Girls Behala ⟟ 8250192130 ⟟ High Class Call Girl In...
↑Top Model (Kolkata) Call Girls Behala ⟟ 8250192130 ⟟ High Class Call Girl In...noor ahmed
 
Low Rate Young Call Girls in Surajpur Greater Noida ✔️☆9289244007✔️☆ Female E...
Low Rate Young Call Girls in Surajpur Greater Noida ✔️☆9289244007✔️☆ Female E...Low Rate Young Call Girls in Surajpur Greater Noida ✔️☆9289244007✔️☆ Female E...
Low Rate Young Call Girls in Surajpur Greater Noida ✔️☆9289244007✔️☆ Female E...SofiyaSharma5
 
5* Hotels Call Girls In Goa {{07028418221}} Call Girls In North Goa Escort Se...
5* Hotels Call Girls In Goa {{07028418221}} Call Girls In North Goa Escort Se...5* Hotels Call Girls In Goa {{07028418221}} Call Girls In North Goa Escort Se...
5* Hotels Call Girls In Goa {{07028418221}} Call Girls In North Goa Escort Se...Apsara Of India
 

Dernier (20)

Nayabad Call Girls ✔ 8005736733 ✔ Hot Model With Sexy Bhabi Ready For Sex At ...
Nayabad Call Girls ✔ 8005736733 ✔ Hot Model With Sexy Bhabi Ready For Sex At ...Nayabad Call Girls ✔ 8005736733 ✔ Hot Model With Sexy Bhabi Ready For Sex At ...
Nayabad Call Girls ✔ 8005736733 ✔ Hot Model With Sexy Bhabi Ready For Sex At ...
 
Call Girl Nagpur Roshni Call 7001035870 Meet With Nagpur Escorts
Call Girl Nagpur Roshni Call 7001035870 Meet With Nagpur EscortsCall Girl Nagpur Roshni Call 7001035870 Meet With Nagpur Escorts
Call Girl Nagpur Roshni Call 7001035870 Meet With Nagpur Escorts
 
Independent Sonagachi Escorts ✔ 9332606886✔ Full Night With Room Online Booki...
Independent Sonagachi Escorts ✔ 9332606886✔ Full Night With Room Online Booki...Independent Sonagachi Escorts ✔ 9332606886✔ Full Night With Room Online Booki...
Independent Sonagachi Escorts ✔ 9332606886✔ Full Night With Room Online Booki...
 
Call Girls Agency In Goa 💚 9316020077 💚 Call Girl Goa By Russian Call Girl ...
Call Girls  Agency In Goa  💚 9316020077 💚 Call Girl Goa By Russian Call Girl ...Call Girls  Agency In Goa  💚 9316020077 💚 Call Girl Goa By Russian Call Girl ...
Call Girls Agency In Goa 💚 9316020077 💚 Call Girl Goa By Russian Call Girl ...
 
𓀤Call On 6297143586 𓀤 Sonagachi Call Girls In All Kolkata 24/7 Provide Call W...
𓀤Call On 6297143586 𓀤 Sonagachi Call Girls In All Kolkata 24/7 Provide Call W...𓀤Call On 6297143586 𓀤 Sonagachi Call Girls In All Kolkata 24/7 Provide Call W...
𓀤Call On 6297143586 𓀤 Sonagachi Call Girls In All Kolkata 24/7 Provide Call W...
 
Independent Joka Escorts ✔ 8250192130 ✔ Full Night With Room Online Booking 2...
Independent Joka Escorts ✔ 8250192130 ✔ Full Night With Room Online Booking 2...Independent Joka Escorts ✔ 8250192130 ✔ Full Night With Room Online Booking 2...
Independent Joka Escorts ✔ 8250192130 ✔ Full Night With Room Online Booking 2...
 
Call Girls New Ashok Nagar Delhi WhatsApp Number 9711199171
Call Girls New Ashok Nagar Delhi WhatsApp Number 9711199171Call Girls New Ashok Nagar Delhi WhatsApp Number 9711199171
Call Girls New Ashok Nagar Delhi WhatsApp Number 9711199171
 
Karnal Call Girls 8860008073 Dyal Singh Colony Call Girls Service in Karnal E...
Karnal Call Girls 8860008073 Dyal Singh Colony Call Girls Service in Karnal E...Karnal Call Girls 8860008073 Dyal Singh Colony Call Girls Service in Karnal E...
Karnal Call Girls 8860008073 Dyal Singh Colony Call Girls Service in Karnal E...
 
Call Girls Nashik Gayatri 7001305949 Independent Escort Service Nashik
Call Girls Nashik Gayatri 7001305949 Independent Escort Service NashikCall Girls Nashik Gayatri 7001305949 Independent Escort Service Nashik
Call Girls Nashik Gayatri 7001305949 Independent Escort Service Nashik
 
Call Girls Manjri Call Me 7737669865 Budget Friendly No Advance Booking
Call Girls Manjri Call Me 7737669865 Budget Friendly No Advance BookingCall Girls Manjri Call Me 7737669865 Budget Friendly No Advance Booking
Call Girls Manjri Call Me 7737669865 Budget Friendly No Advance Booking
 
Independent Hatiara Escorts ✔ 9332606886✔ Full Night With Room Online Booking...
Independent Hatiara Escorts ✔ 9332606886✔ Full Night With Room Online Booking...Independent Hatiara Escorts ✔ 9332606886✔ Full Night With Room Online Booking...
Independent Hatiara Escorts ✔ 9332606886✔ Full Night With Room Online Booking...
 
Dakshineswar Call Girls ✔ 8005736733 ✔ Hot Model With Sexy Bhabi Ready For Se...
Dakshineswar Call Girls ✔ 8005736733 ✔ Hot Model With Sexy Bhabi Ready For Se...Dakshineswar Call Girls ✔ 8005736733 ✔ Hot Model With Sexy Bhabi Ready For Se...
Dakshineswar Call Girls ✔ 8005736733 ✔ Hot Model With Sexy Bhabi Ready For Se...
 
Book Paid Sonagachi Call Girls Kolkata 𖠋 8250192130 𖠋Low Budget Full Independ...
Book Paid Sonagachi Call Girls Kolkata 𖠋 8250192130 𖠋Low Budget Full Independ...Book Paid Sonagachi Call Girls Kolkata 𖠋 8250192130 𖠋Low Budget Full Independ...
Book Paid Sonagachi Call Girls Kolkata 𖠋 8250192130 𖠋Low Budget Full Independ...
 
Science City Kolkata ( Call Girls ) Kolkata ✔ 6297143586 ✔ Hot Model With Sex...
Science City Kolkata ( Call Girls ) Kolkata ✔ 6297143586 ✔ Hot Model With Sex...Science City Kolkata ( Call Girls ) Kolkata ✔ 6297143586 ✔ Hot Model With Sex...
Science City Kolkata ( Call Girls ) Kolkata ✔ 6297143586 ✔ Hot Model With Sex...
 
Book Sex Workers Available Kolkata Call Girls Service Airport Kolkata ✔ 62971...
Book Sex Workers Available Kolkata Call Girls Service Airport Kolkata ✔ 62971...Book Sex Workers Available Kolkata Call Girls Service Airport Kolkata ✔ 62971...
Book Sex Workers Available Kolkata Call Girls Service Airport Kolkata ✔ 62971...
 
↑Top Model (Kolkata) Call Girls Behala ⟟ 8250192130 ⟟ High Class Call Girl In...
↑Top Model (Kolkata) Call Girls Behala ⟟ 8250192130 ⟟ High Class Call Girl In...↑Top Model (Kolkata) Call Girls Behala ⟟ 8250192130 ⟟ High Class Call Girl In...
↑Top Model (Kolkata) Call Girls Behala ⟟ 8250192130 ⟟ High Class Call Girl In...
 
Russian ℂall gIRLS In Goa 9316020077 ℂall gIRLS Service In Goa
Russian ℂall gIRLS In Goa 9316020077  ℂall gIRLS Service  In GoaRussian ℂall gIRLS In Goa 9316020077  ℂall gIRLS Service  In Goa
Russian ℂall gIRLS In Goa 9316020077 ℂall gIRLS Service In Goa
 
Goa Call "Girls Service 9316020077 Call "Girls in Goa
Goa Call "Girls  Service   9316020077 Call "Girls in GoaGoa Call "Girls  Service   9316020077 Call "Girls in Goa
Goa Call "Girls Service 9316020077 Call "Girls in Goa
 
Low Rate Young Call Girls in Surajpur Greater Noida ✔️☆9289244007✔️☆ Female E...
Low Rate Young Call Girls in Surajpur Greater Noida ✔️☆9289244007✔️☆ Female E...Low Rate Young Call Girls in Surajpur Greater Noida ✔️☆9289244007✔️☆ Female E...
Low Rate Young Call Girls in Surajpur Greater Noida ✔️☆9289244007✔️☆ Female E...
 
5* Hotels Call Girls In Goa {{07028418221}} Call Girls In North Goa Escort Se...
5* Hotels Call Girls In Goa {{07028418221}} Call Girls In North Goa Escort Se...5* Hotels Call Girls In Goa {{07028418221}} Call Girls In North Goa Escort Se...
5* Hotels Call Girls In Goa {{07028418221}} Call Girls In North Goa Escort Se...
 

FIRST EVER DINE IN THEATRE

  • 1. P r e s e n t ’s TM This is the Current & Approved Version 3 applicable from May 2019 (Any other previous versions stands null & void)
  • 2. Birla Jewels Ltd. K Sera Sera Digital Cinema Ltd. Birla Gold & Precious Metals Ltd. Subsidiary Companies KSS LIMITED K Sera Sera Limited (Also known as KSS Limited) Group Of Companies K SERA SERA’S Digital Technology K SERA SERA’S ENTERTAINMENT AND EDUCATION K Sera Sera Miniplex Ltd. K Sera Sera Box Office Ltd. C A R A V A N K SERA SERA ‘S TM 1
  • 3. Chairman’s Message... Satish Panchariya Chairman - K Sera Sera Group 2 MottoVision Values In your happiness relies our happiness.
  • 4. A New revolutionary service from Chhotu Maharaj - Cine Restaurant shall offer world class 7 - course dining clubbed together with latest cinema entertainment where you have to only pay for what you eat and latest cinema viewing shall be combined along by bringing in the Best of the Two Worlds A Restaurant and Cine Screening - rolled into one. Now our costumers can book a table or entire Chhotu Maharaj -Cine Restaurant at there door step for any events or special occasion. Be it the last minute concept plan, or any romantic dinner date, along with any special movie screening. Chhotu Maharaj - Cine Restaurant is a very unique concept, which offer a combination of 7 Course dining combined with theatrical entertainment. Chhotu Maharaj is World’s first ever “Dine in Theater”. This innovative idea evolved considering the current Indian scope of family entertainment. Where an Indian consumer mostly prefers to spend their leisure time and weekends or any special occasion like anniversary’s and birthdays at restaurant and watch a movie. This generally becomes a very costly affair for most as they end up spending huge cost on dining and purchasing costly movie tickets at various multiplexes. CHHOTU MAHARAJ - Cine Restaurant 3
  • 5. 3,500 to 5,000 Sq. ft | Dome size - 50 ft 2 ft height(Clear area without any beam or pillar) diameter , 5 Chhotu Maharaj - Dome ( Single Screen & Multiplex ) Area Requirement For Setting Up Dome Structure Preferred Areas High Street Complex Commercial Open PlotsTerrace 4
  • 6. 12 ft 20 ft ENTRY EXIT 1 EXIT 2 Diameter AC AC AC Capacity 17 Ton (Approx.) Height 25 ft 50 ft Multiplex Entry Entry 5
  • 7. Reception & Dinning Area Ÿ It is mandatory to keep a set of s in every Dome & Kitchen as per regulations.Fire Extinguisher Ÿ All the material and fabrics used in dome structure are of “FR-Grade” Fire-Retardant. Note: Safety Parameter Ÿ Dome Structure is made of Heavy Duty FRP. Ÿ Dome has Two Exit doors and One Entry at the front of the dome. 6
  • 8. E-Cinema 4K Resolution Projector Wireless Radio Frequency Head Phones with volume control option Projection & Audio Details Double Curved Screen 20 ft 8.5 ft 7
  • 9. Kitchen Layout (Minimum Requirement) 8 SR. NO SR. NO 1 61 3PROVISION FOR WATER INLET/OUTLET TO BE PROVIDED GRANITE OR SS WORK TABLE WITH S.S OVERHEAD STORAGE CUPBOARD PRODUCT DETAILS PRODUCT DETAILSSPECIFICATIONS SPECIFICATIONSQTY QTY 2 7 1 2 PROVISION FOR WATER INLET /OUTLET TO BE PROVIDED - 230V-15AMPS 230V-20AMPS U.C DISHWASHER WITH X 3 DOOR U.C REFRIGERATOR WITH EXTERNAL COMPRESSOR 4" BACKSPLASH 3 8 4 9 1 1 2 1 PROVISION FOR WATER INLET /OUTLET TO BE PROVIDED PROVISION FOR WATER INLET /OUTLET TO BE PROVIDED - 230V-20AMPS 230V-15AMPS S.S SINK WITH 4" BACKSPALSH AND SIDE SPLASH COMBI OVEN WITH S.S STAND 3 DOOR U.C REFRIGERATOR SS WORK TABLE WITH 2 U.S & 1 OVER COUNTER SHELVE 5 10 PROVISION FOR WATER INLET /OUTLET TO BE PROVIDED - 230V-20AMPS 1 1 230V-20AMPSINDUCTION COOK TOPS 50KW Note: Within the scope of Franchisee HOT BAIN MARIE WITH 4 1/1 GN PAN
  • 10. Washroom Layout (Minimum Requirement) 9 Note: Within the scope of Franchisee
  • 11. FOOD MENU Chhotu Maharaj Special 7-Course Meal Course 1 : Refreshment Drink Course 2 : All Time Favorite - Popcorn 10 Pure Veg
  • 12. Course oup3 : S 11 Course 4 : Starters
  • 13. 12 Course 5 : Main Course Course 6 : Dessert Course 7 : Frozzen Dessert Pure Veg
  • 14. 13 Estimate Screening Duration: (2:30 Hours Approx.) 11:00 am to 01:30 pm 02:00 pm to 04:30 pm 06:00 pm to 08:30 pm 09:00 pm to 11:30 pm Screening Timings Food Serving Frequency
  • 15. ne R taurant Course 1 “Refreshment” Lemon Passion Course 1 “Refreshment” Lemon Passion Course 1 “Refreshment” Welcome Drink Course 2 “All Time Favorite” PopCorn (Salted) Course 2 “All Time Favorite” PopCorn (Salted) Course 2 “All Time Favorite” PopCorn Course 3 “Soup” Creamy Tomato Basil Soup Course 3 “Soup” Tomato Soup Course 3 “Starters” Samosa/Aloo Tikki/Kachori/French Fries (Optional Any One) Course 4 “Starters” Chhotu Maharaj Special Cheese Corn Wanton Course 4 “Starters” Mini Cheese Samosa Navratna Kurma, Paneer Lazeez Masala, Course 5 “Main Course” Kolhapuri Dal Tadka, Mehakta Basmati Rice, Butter Laccha Paratha Aatish-e-Aloo Mutter, Dal Tadka, Steam Rice, Course 5 “Main Course” Butter Laccha Paratha Moong Dal Ka Halwa Course 6 “Dessert” Gulab Jamun Course 6 “Dessert” Course 7 “Frozen Dessert ” Chowpatty Malai Kul i Course 7 “Frozen Dessert ” Vanila Ice Cream Cup Inc. Taxes INR. 590Chhotu Maharaj Platinum Package Inc. Taxes Chhotu Maharaj Gold Package 354INR. INR. Inc. Taxes Chhotu Maharaj Classic Package 200 Pure Veg * Mandatory yearly customer registration/membership of INR 100/- applicable for all individuals on their irst booking. * All the above packages are combined with latest movie screening. Note: Menu will be set as per geographic location of the dome. Above Menu is for illustration only, Everyday Food Menu will have some variations. Menu For The Day (Also Available with Jain Option) 14
  • 16. 15 Our Support to Franchisees * Online Booking System (Software) * 7 Course Dinning Food Material (as per packages) * Installation & Maintenance Support * Screen * Air Conditioning * Latest Movie Poster Artwork (Franchise has to print it Locally) * Staff Training at Mumbai (Excluding travel & food ) * Chhotu Maharaj Signage * Carpet * LED Panel for Menu Display * Server * Technical & Engineering Services & Support * Dome Infrastructure with Fabrication * Latest Licensed Movie Content * Furniture & Fixtures * LED Lights Inside Dome * Reception Area with Furniture * Customer Service Support * Licensing Guidance * Head Phones or Speakers * Strong Brand Support * Projector with Stand * Mobile App with IT Support * Suitable land for Dome Setup (Leveled Concrete Flooring) * Entire Kitchen Setup With Equipments * Entire Washroom Setup For Male & Female * Electricity, Water & Telephone Connection * Generator 25kv 2 sets (approx.) or 60kv (1Set) * Entire Staff with House Keeping & Security Guards * CCTV Surveillance 24 X 7 * Water Tanks For Emergency Storage + Kitchen Storage * All Applicable Licences & Permissions (FSSAI, Fire NOC, Shop Establishment, Theater or Cinema, GST etc.) * Staff Food & Stay ( If applicable ) List Of Things Which Franchisee Have To Arrange
  • 17. 16 Staff Requirement in Chottu Maharaj Cine Restaurant Note : We have calculated average cost of staff for illustration purpose actual cost may vary from region to region and shift wise. Budget allocation for staff should be approx. Rs.1,72,500/- Per Month. Company will provide one Trained food regenerator/Operator to Cine Restaurant Franchise at companies cost but franchise will have to provide food and local accommodation to that person. Quantity 1 2 1 1 5 3 1 2 1 17 Approx. Salary (Per Person) 15,000 8,000 20,000 15,000 8,000 7,500 14,000 10,000 10,000 Total Cost (Per Month) 15,000 16,000 20,000 15,000 40,000 22,500 14,000 20,000 10,000 1,72,500 Category Trained Assistant Chef Chef Helper Manager Assistant Manager Waiters House Keeping & Utensil Washing Technician / Engineer Security Guard Extras Total
  • 18. 17 Other Details No. of Screenings in a day No. of Days Operational Seating Capacity Per Setup Entertainment Packages 4 Shows 30 Days In a Month 100 Seats Rs. 200, Rs. 300, Rs. 500 (Plus Applicable Taxes) Franchise Details Brand Name USP Geographical Location Investment Range Franchise Term Franchise Model Break Even Point Chhotu Maharaj - Cine Restaurant 7 Course Dining Cine Restaurant Tier 1, Tier 2, Tier 3 Cities 25 Lacs To 45 Lacs (Plus Applicable Taxes) 5 Years Company Owned Franchise Operated (COFO) 9 Months (approx) Occupancy & Collection Analysis Note : Head count per show is considered of 100 people multiplied by 4 shows a day multiplied by 30 days a month which is equal to 12,000 people with 100% Occupancy in a month. Rs. 236, Rs. 354, Rs. 590 (Inc. Applicable Taxes) Membership/Customer Registration ( Mandatory ) Rs.100/year (Inc.Tax) membership fees will be charged from all customers on their first booking. Monthly Occupancy 3,600 4,800 6,000 7,200 8,400 12,000 Occupancy ( %) 30% 40% 50% 60% 70% 100% Total Seating Capacity Per Day 400 400 400 400 400 400 Total Seating Capacity Per Month (30days) 12,000 12,000 12,000 12,000 12,000 12,000 Total Revenue From Package (INR) 14,40,000 19,20,000 24,00,000 28,80,000 33,6,0000 48,00,000 Total Revenue Inclusive Tax (INR) 16,99.200 22,65,600 28,32,000 33,98,400 39,64,800 56,64,000 Avg Pakcage Cost Per Person 400 400 400 400 400 400
  • 19. 18 Business Analysis - Cine Restaurant (Per Screen) Occupancy Percentage 30% 3,600 Chhotu Maharaj Classic Package Chhotu Maharaj Gold Package Chhotu Maharaj Platinum Package 200 300 500 Average Package Cost 400 14,40,000 Plus Other Income : Parking, Stall, Events, Advt. 1,00,000 Entertainment Package Details Chhotu Maharaj Classic Package Chhotu Maharaj Gold Package Chhotu Maharaj Platinum Package 75 125 175 Staff Salary Electricity Housekeeping Rent Miscellaneous 1,72,500 57,500 10,000 65,000 20,000 3,25,0003,25,000Total ( F ) Food Cost billed by Company to Franchisee (Occupancy Average Excluding INR 200/- Food Package) Content Charges Total Content Charges to Franchise ( D ) ( C - D) = E Fixed Expenses Variable Expenses 2,50,000 30,000 2,80,000 7,82,000 10,62,000 Average Food Cost (Excluding Tax) 12% GST on Content 5,40,000 97,200 6,37,200 150 5,57,000 14,69,000PROFIT ( E - F ) Gross Franchise Collection Value Including Tax ( A ) 16,99.200 Plus 18% GST 40% 4,800 19,20,000 1,00,000 3,25,000 4,00,000 48,000 4,48,000 9,68,000 14,16,000 1,29,600 8,49,600 7,20,000 7,43,000 22,65,600 3,45,6002,59,200 50% 6,000 24,00,000 1,00,000 3,25,000 9,85,000 5,00,000 60,000 5,60,000 12,10,000 17,70,000 1,62,000 10,62,000 9,00,000 28,32,000 4,32,000 60% 7,200 28,80,000 1,00,000 3,25,000 6,00,000 72,000 6,72,000 14,52,000 21,24,000 1,94,400 12,74,400 10,80,000 12,27,000 33,98,400 5,18,400 70% 8,400 33,60,000 1,00,000 3,25,000 7,00,000 84,000 7,84,000 16,94,000 24,78,000 2,26,800 14,86,800 12,60,000 39,64,800 6,04,800 100% 12,000 48,00,000 1,00,000 3,24,000 21,24,000 18,00,000 3,25,000 21,95,000 10,00,000 1,20,000 11,20,000 24,20,000 35,40,000 56,64,000 8,64,000 Total Food Cost to Franchise ( B ) (A - B ) = C Plus 18% Food GST 50% occupancy content charges == Rs. 5,00,000 + GST For example with 31% occupancy content charges == Rs. 3,10,000 + GST Occupancy Average Excluding INR 200/- Food Package Capital Investment for Three Screen Dome ( Multiplex) = (Plus Applicable Taxes)Rs. 75 Lacs Content Charges Per Screen : 1 to 30% Occupancy = (Plus Applicable Taxes)Rs. 2,50,000 Post 30% occupancy content charges will be charged Rs.10,000 extra with every percentage increase in occupancy Capital Investment per dome = (Plus Applicable Taxes)Rs. 25 Lacs Dome Transportation & Installation Charges will be additionally charged Rs. 1,00,000/- plus taxes. 40% occupancy content charges == Rs. 4,00,000 + GST Franchise has to pay minimum monthly content charges and food charges in advance. 35% occupancy content charges == Rs. 3,50,000 + GST Note : : : : : : :
  • 20. TM CINE CAFÉ 10 ft 15 ft ENTRY EXIT 1 EXIT 2 Diameter AC AC AC Capacity 8 Ton single unit (Approx.) Height 20 ft 36 ft Area Requirement For Setting Up Cine Dome Structure Approx. 3,500 Sq. ft | Dome size - 36 ft 18 ft height(Clear area without any beam or pillar) diameter, 19
  • 21. CAFÉ MENU Chhotu Maharaj Special 3-Course Meal Combo Offer @ INR 150/- and 200/- plus tax Course 1 : Refreshment Drink Course 2 : Popcorn Course 3 : Starters (Any one of the Multiple Choices) Pure Veg 20
  • 22. Other Details No. of Screenings in a day No. of Days Operational Seating Capacity Per Setup Entertainment Packages Membership/Customer Registration ( Mandatory ) 4 Shows 30 Days In a Month 100 Seats Rs. 150, Rs. 200 (Excluding Applicable Taxes) Rs. 177, Rs. 236 (Including Applicable Taxes) 21 Franchise Details Brand Name USP Geographical Location Investment Range Franchise Term Franchise Model Break Even Point Chhotu Maharaj - Cine Cafe 3 Course Dining Cine Cafe Tier 1, Tier 2, Tier 3 Cities, Tehsils & Grampanchayats 15 Lacs To 25 Lacs (Plus Applicable Taxes) 5 Years Company Owned Franchise Operated (COFO) 8 to 12 Months (approx) (variation expected based on occupancy) Note : Head count per show is considered of 100 people multiplied by 4 shows a day multiplied by 30 days a month which is equal to 12,000 people with 100% Occupancy in a month. Rs.100/year (Inc.Tax) membership fees will be charged from all customers on their first booking. Monthly Occupancy 3,600 4,800 6,000 7,200 8,400 12,000 Occupancy ( %) 30% 40% 50% 60% 70% 100% Total Seating Capacity Per Day 400 400 400 400 400 400 Total Seating Capacity Per Month (30days) 12,000 12,000 12,000 12,000 12,000 12,000 Total Revenue From Package (INR) 6,30,000 8,40,000 10,50,000 12,60,000 14,70,000 21,00,000 Total Revenue Inclusive Tax (INR) 7,43,400 9,91,200 12,39,000 14,86,800 17,34,600 24,78,000 Avg. Package Cost Per Person 175 175 175 175 175 175 Occupancy Analysis
  • 23. Business Analysis Cine Café (Per Screen) Occupancy Percentage 30% 3,600 Chhotu Maharaj Classic 3 Course Package Chhotu Maharaj Gold 3 Course Package 150 200 Average Package Cost 175 6,30,000 Plus Other Income : Parking, Stall, Events, Advt. 50,000 Entertainment Package Details Chhotu Maharaj Classic 3 Course Package Chhotu Maharaj Gold 3 Course Package 50 75 Staff Salary Electricity Housekeeping Rent Miscellaneous 45,000 25,000 2,500 0 2,500 75,00075,000Total ( F ) Food Cost billed by Company to Franchisee Content Charges Total Content Charges to Franchise ( D) ( C - D ) = E Fixed Expenses Variable Expenses 2,00,000 24,000 2,24,000 2,53,900 4,77,900 Average Food Cost (Excluding Tax) 12% GST on Content 2,25,000 40,500 2,65,500 62.5 2,28,900 5,67,486PROFIT ( E - F ) Gross Franchise Collection Value Including Tax ( A ) 7,43,400 Plus 18% GST 40% 4,800 8,40,000 50,000 75,000 2,66,640 31,997 2,98,637 3,38,563 6,37,200 54,000 3,54,000 3,00,000 3,13,563 9,91,200 1,51,2001,13,400 50% 6,000 10,50,000 50,000 75,000 3,98,204 3,33,300 39,996 3,73,296 4,23,204 7,96,500 67,500 4,42,500 3,75,000 12,39,000 1,89,000 60% 7,200 12,60,000 50,000 75,000 3,99,960 47,995 4,47,955 5,07,845 9,55,800 81,000 5,31,000 4,50,000 4,82,845 14,86,800 2,26,800 70% 8,400 14,70,000 50,000 75,000 4,66,620 55,994 5,22,614 5,92,486 11,15,100 94,500 6,19,500 5,25,000 17,34,600 2,64,600 100% 12,000 21,00,000 50,000 1,35,000 8,85,,000 7,50,000 75,000 8,21,408 6,66,600 79,992 7,46,592 8,46,408 15,93,000 24,78,000 3,78,000 Total Food Cost to Franchise ( B ) ( A - B ) = C Plus 18% Food GST Capital Investment per dome = (Plus Applicable Taxes)Rs. 15 Lacs Capital Investment for Three Screen Dome ( Multiplex) = (Plus Applicable Taxes)Rs. 60 Lacs Content Charges Per Screen : 1 to 30% Occupancy = (Plus Applicable Taxes)Rs. 2,00,000 Post 30% occupancy content charges will be charged Rs. 6,666 per percentage For example with 31% occupancy content charges == Rs. 2,06,646 + GST 35% occupancy content charges == Rs. 2,33,310 + GST 40% occupancy content charges == Rs. 2,66,640 + GST 50% occupancy content charges == Rs. 3,33,300 + GST Rs. 6,66,600 + GST= 100% occupancy content charges= Dome Transportation & Installation Charges will be additionally charged Rs. 1,00,000/- plus taxes. Franchise has to pay minimum monthly content charges and food charges in advance. Franchise has to pay minimum monthly content charges and food charges in advance. Note : : : : : : : 22
  • 25. Business Analysis of Cine Restaurant & Cine Café Combined 24 30% 35% 40% 50% 60% 70% 100% 4,57,000 5,22,000 6,43,000 8,85,000 11,27,000 16,11,000 20,95,000 2,23,900 2,66,243 3,08,563 3,93,204 4,77,845 5,62,486 8,16,408 6,80,900 7,88,243 9,51,563 12,78,204 16,04,845 19,31,486 29,11,408 1,50,000 1,50,000 1,50,000 1,50,000 1,50,000 1,50,000 1,50,000 8,30,900 9,38,243 11,01,563 14,28,204 17,54,845 20,81,486 30,61,408 Occupancy % Income From Restaurant (X) Income From Café (Y) Combine Income (X+Y) Add on Income (X+Y) Total Income Combined Profitability Occupancy Average Excluding INR 200/- Food Package Food Package Cost to Franchise ( Inc. Tax ) 30% 35% 40% 50% 60% 70% 100% 12,42,200 14,60,400 16,22,600 19,47,000 22,71,400 25,95,800 35,69,000 2,80,000 3,92,000 4,48,000 5,60,000 6,72,000 7,84,000 11,20,000 1,00,000 1,00,000 1,00,000 1,00,000 1,00,000 1,00,000 1,00,000 5,57,000 6,22,000 7,43,000 9,85,000 12,27,000 14,69,000 21,95,000 4,57,000 5,22,000 6,43,000 8,85,000 11,27,000 16,11,000 20,95,000 70,000 1,65,000 60,000 20,000 10,000 16,99,200 19,82,400 22,65,600 28,32,000 33,98,400 39,64,800 56,64,000 6,37,200 7,43,400 8,49,600 10,62,000 12,74,400 14,86,800 21,24,000 Food Exp with GST ( B ) Content Exp with GST ( C ) Total Expenses (A+B+C) = ( D ) Additional Income Total Franchisee Income INR 177 INR 472 12,000 Ticket from Customers ( Inc. Tax ) Ticket from Customers ( Inc. Tax ) 100% Capacity Rent Staff Salary Electricity Housekeeping Miscellaneous Profitability Capex INR 25,00,000 (Franchise Investment for 5 years) (Excluding GST) Total Gross Collection with GST (R) Fixed Opex (Per Month) ( A ) Occupancy Gross Income to Franchisee (R- D) 3,25,000 Occupancy Average Excluding INR 200/- Food Package 30% 35% 40% 50% 60% 70% 100% 5,19,500 6,01,057 6,82,637 8,45,796 10,08,955 11,72,114 16,61,592 2,24,000 2,61,307 2,98,637 3,73,296 4,47,955 5,22,614 7,46,592 50,000 50,000 50,000 50,000 50,000 50,000 50,000 2,73,900 3,16,243 3,58,563 4,43,204 5,27,845 6,12,486 8,66,408 2,23,900 2,66,243 3,08,563 3,93,204 4,77,845 5,62,486 8,16,408 0 0 25,000 2,500 2,500 7,43,400 8,67,300 9,91,200 12,39,000 14,86,800 17,34,600 24,78,000 2,65,500 3,09,750 3,54,000 4,42,500 5,31,000 6,19,500 8,85,000 Food Exp Content Exp with GST with GST ( B ) ( C ) Total Expenses (A+B+C) = ( D ) Additional Income Total Franchisee Income INR 74 INR 207 12,000100% Capacity Rent Staff Salary Electricity Housekeeping Miscellaneous Profitability Capex INR 15,00,000 (Franchise Investment for 5 years) (Excluding GST) Total Gross Collection with GST (R) Fixed Opex (Per Month) ( A ) Occupancy Gross Income to Franchisee (R- D) 30,000 Food Package Cost to Franchise ( Inc. Tax ) Note: Above business analysis is subject to statutory applicable taxes.
  • 26. Focused Geographies K Sera Sera Limited 101-102, Morya Landmark , Off New Link Road Andheri (West), Mumbai - 400053II , Website: www.kserasera.com | www.chhotumaharaj.com London Brazil Canada USA Australia UAE India Singapore Malaysia Mauritius Africa Ÿ INDIA Ÿ Malaysia Ÿ Singapore Ÿ UAE Ÿ Africa Ÿ Mauritius Ÿ Brazil Ÿ Italy Ÿ USA Ÿ London Ÿ Australia Ÿ Canada