RRHH - SAKALESHAPURA AREA IN SFT LOCATION WISE

AREA
SL # LOCATION Cost per sft Amount
IN SFT

A GUEST AREA
1 MAIN ENTERANCE LOBBY 3,194 1,726 5,511,057

2 MAIN KITCHEN 6,028 1,726 10,402,257

3 PREFUNCTION AREA 4,339 1,726 7,487,342

4 BANQUET HALL 5,534 1,726 9,548,286
5 ADR 4,584 1,726 7,909,453

6 BOTIQUE 251 1,726 432,533

7 BANQUET STORE, SERVICECORRIDOR AND STAIRCASE 2,476 1,726 4,272,356

8 LUGGAGE ROOM 851 1,726 1,467,573

9 COMMON TOILET 820 1,726 1,415,450

10 M.O.S (First Floor) 4,889 1,726 8,436,214

11 EXPERIENCE CENTER 2,116 1,726 3,651,935

MAIN BLOCK- ( DROP OFF AREA, STAIRCASE AREA AND

12 2,545 1,726 4,390,784
RECEIPTION ENTRY) CONSIDERED ONLY 50%

13 MAIN POOL (ouzo) 5,533 2,295 12,700,925

14 P.V (Ground Floor) 6,809 982 6,689,287

15 P.V (First Floor) 5,343 982 5,248,843

16 CHAPEL 3,391 1,729 5,862,455

17 STUDIO CLUSTER (6 Keys Cluster) 61,726 1,344 82,986,637

18 HOLIDAY HOME (4 Keys Cluster) 25,175 1,152 29,004,023

19 L.H.H (2 BHK) (4 Keys Cluster) 28,800 1,445 41,612,110

20 ACCOMADATION TENTS 5,610 2,288 12,834,906

21 SPA 7,637 1,304 9,962,094

22 VEG RESTURANT 9,695 1,284 12,452,704

23 ACTIVITY CENTER 17,086 1,298 22,180,810

24 YURT 685 -

1/4
 RRHH - SAKALESHAPURA AREA IN SFT LOCATION WISE
AREA
SL # LOCATION Cost per sft Amount
IN SFT

B B.O.H BUILDING- GROUND FLOOR -

1 GROUND FLOOR (EXCL. CAFETERIA AND LAUNDRY) 9,471 1,027 9,723,430

2 STAFF CAFETERIA 2,896 1,027 2,972,793

3 LAUNDRY 2,139 1,027 2,195,717

4 B.O.H BUILDING- FIRST FLOOR 15,034 1,027 15,433,474

5 STAFF RECREATION CENTER 3,483 1,027 3,575,667

C BOH STAFF ACCOMADATION -

1 MD -1 9,623 1,029 9,902,222

2 MD -2 9,623 1,029 9,902,222

3 WD 9,623 1,029 9,902,222

4 STUDIO UNITS 11,747 866 10,177,550

5 1 BHK + STUDIO 13,726 1,174 16,121,079

6 GM VILLA 3,941 1,102 4,341,486

7 HSD YARD 2,153 -

8 TRANSFORMER YARD 7,503 -

9 HORTICULTURE STAFF ACCOMADATION 1,815 -

10 WASTE MANAGEMENT 1,344 -

11 VERMICOMPOST PIT 2,098 -

12 STP 3,540 -

GRAND TOTAL 324,873 400,707,899

2/4
 RRHH - SAKLESHPUR - BUILTUP AREA STATEMENT
As Per
Actual
Completion/ Approved Plan
SL Location Sub Location
Handover Date Plinth
BUA (Sft) BUA (Sft) TOTAL (SFT)
Protection (Sft)
1 Main Block 31,722 37,626 3,140 40,766
ADR Apr 21 4,584
MOS Sep 21 4,889
Main Kitchen Apr 21 6,028
Banquet Hall Dec 21 5,534
Etc 16,591
2 Pool Bar Jan 21 4,700 5,533 5,533
3 Studio Cluster May 21 44,228 61,726 5,466 67,192
4 BOH Sep 20 21,476 29,540 2,179 31,719
5 Dormitory 24,803 28,869 2,565 31,434
MD1 Jun 20 9,623
MD2 Jun 20 9,623
FD Jun 20 9,623
6 Studio Unit Mar 21 10,783 11,747 1,048 12,795
7 1 BHK Feb 21 12,987 13,726 1,122 14,848
8 GM Villa Apr 20 2,299 3,941 690 4,631
9 Spa Apr 22 6,302 7,637 1,245 8,882
10 Veg Restaurant Apr 22 4,820 9,695 2,181 11,876
11 Holiday Homes Nov 21 22,926 25,175 4,454 29,629
12 Luxury Holiday Homes May 22 65,801 28,800 2,505 31,305
13 Presidential Villa CWIP 6,559 12,152 2,241 14,393
14 Activity Center Apr 23 8,232 17,086 2,752 19,838
15 Accommodation Tents Apr 22 - 5,610 5,610
16 Chapel Dec 21 3,391 1,188 4,579
17 Yurt CWIP 685 685
TOTAL 267,637 369,433 32,776 335,714
 0

SL LOCATION AREA (SFT) AMOUNT COST/SFT

1 STUDIO CLUSTER 61,726 82,986,637 1,344

2 HOLIDAY HOMES 25,175 29,004,023 1,152
3 LUXURY HOLIDAY HOMES 28,800 41,612,110 1,445
4 1BR TENT 5,610 12,834,906 2,288
5 PRESIDENTIAL VILLA 12,152 11,938,131 982
6 MAIN BLOCK 37,626 64,925,242 1,726
7 POOL BAR 5,533 12,700,925 2,295
8 AMISH 9,695 12,452,704 1,284
9 SPA 7,637 9,962,094 1,304
10 ACTIVITY CENTER 17,086 22,180,810 1,298
11 CHAPEL 3,391 5,862,455 1,729
12 BOH 29,540 30,325,414 1,027
13 MEN DOM 1 9,623 9,902,222 1,029
14 MEN DOM 2 9,623 10,197,136 1,060
15 WOMEN DOM 1 9,623 10,240,705 1,064
16 STAFF - 1 BHK 11,747 13,796,759 1,174
17 STAFF - STUDIO 13,726 11,892,147 866
18 STAFF - GM VILLA 3,941 4,341,486 1,102
TOTAL 302,253 397,155,906 1,314