- Contact Us : 8520933933
Project Estimate
🏞️ Land Cost – 12 Acres
Rate: ₹2 crores per acre
👉 Total Land Cost = 12 × ₹2 crores = ₹24.00 crores
🏗️ Club Rooms Construction (2 Towers on 2 Acres)
700 Rooms × 400 sq. ft = 2,80,000 sq. ft
@ ₹8,000/sq. ft (includes full 5-star interiors)
👉 Total = 2,80,000 × 8,000 = ₹224.00 crores
🍽️ Admin Tower & Gita Auditoriums (1 Acre)
Auditoriums (100, 300, 600, 1000 seaters) – 30,000 sq. ft.
Admin Block – 10,000 sq. ft.
10 × 1BHK Flats for staff (800 sq. ft. each) – 8,000 sq. ft.
10 × 2BHK Flats for staff (1,200 sq. ft. each) – 12,000 sq. ft.
10 × 3BHK Flats for Management (2,000 sq. ft. each) – 20,000 sq. ft.
Total Built-up Area = 80,000 sq. ft
@ ₹8,000/sq. ft (includes full 5-star interiors)
👉 Total = 80,000 × 8,000 = ₹64.00 crores
🚗 600-Car Parking Zone (5 Acres)
BT Roads (40,000 sq. ft @ ₹450/sq. ft) – ₹1.80 crores
Paving with Tiles/PCC (1,20,000 sq. ft @ ₹250/sq. ft) – ₹3.00 crores
Covered Parking – Fabric Canopy with MS Frame (1,62,000 sq. ft @ ₹1,200/sq. ft) – ₹19.44 crores
Drainage, Kerbs, Green Buffer – ₹2.50 crores
Solar Lights, Signage, Road Markings, CCTV – ₹0.50 crores
👉 Total Estimated Cost: ₹27.24 Crores
🕉️ Shiva Dhyāna Vanam (4 Acres)
9-ft Shiva statue with granite pedestal – ₹0.25 crores
Landscaping & Sacred Tree Plantation – ₹1.80 crores
Granite Seating, Pathways, Meditation Lights – ₹0.75 crores
Compound Wall, Entry Arch, Security Room – ₹3.00 crores
Audio Setup, Water Point, Toilets, Signage – ₹1.30 crores
👉 Total for Dhyana Vanam = ₹7.10 crores
✅ Estimate Summary Table
🏗️ Component | 💰 Amount (₹ Crores) |
Land Cost (12 Acres) | ₹24.00 Cr |
Room Construction (2,80,000 sq. ft) | ₹224.00 Cr |
Admin Tower & Auditoriums (80,000 sq. ft) | ₹64.00 Cr |
600-Car Parking Zone (5 Acres) | ₹27.24 Cr |
Shiva Dhyana Vanam (4 Acres) | ₹7.10 Cr |
💰 Grand Total = ₹346.34 Crores
🏨 Membership fees
Type | Room-Nights | Days Allotted | Members’ Scope | One-Time Membership Fee (₹ Lakhs) | Total Funds raised (₹ Crores) |
Club X | 0 | 360 | 0 | 60.00 | — |
Club A | 42,000 | 50 | 840 | 8.33 | 70.00 |
Club B | 42,000 | 40 | 1,050 | 6.67 | 70.00 |
Club C | 42,000 | 30 | 1,400 | 5.00 | 70.00 |
Club D | 42,000 | 20 | 2,100 | 3.33 | 70.00 |
Club E | 42,000 | 10 | 4,200 | 1.67 | 70.00 |
Membership allocation for Clubs A to E will depend on the number of Club X memberships booked.
📊 Scope Summary
Total Room-Nights Available: 700 rooms × 300 days = 2,10,000 Room-Nights
Cumulative Members’ Scope: 9,590 Members
Total expected funds for Club construction: ₹350.00 Crores
The total membership fee collected precisely matches the estimated project budget, ensuring absolute financial transparency and confirming that this is a purely not-for-profit initiative created solely for the benefit of its members and for serving the public at large through the continued dissemination of Advaita wisdom.