Investment Services Center of Khorasan Razavi Tel: +98-51 … · 2017. 5. 14. · Investment...

Investment Services Center of Khorasan Razavi

Tel: +98-51-38470791-5

Website: www.investinkhorasan.ir

Page 1


Tel: +98-51-38470791-5


Page 1

Publisher:

General Administration For Economic Affairs and Finance of Khorasan Razavi Province

The coordinating and Editing Manager:

Seyed Mahdi Ramazani

The coordinating and Supervisory Manager:

Reza KhajeNaeeni

Compilation and Formulation:

Reza KhajeNaeeni- Seyed Hamid Hosseini- FazelKhayyat- Seyyed Shahab Shahabi

Mina Nikkhoo- Vajihe Armani- Maryam Hejazi

Rewrite, edition of information:

Maryam Hejazi


Tel: +98-51-38470791-5


Page 2

General List

Khorasan Razavi General Governor's message ........................................................................................................................... 3

Governor's Deputy In Coordination of Economic Affairs And Resource Development'smessage ........... 4

General Directorate Of Khorasan Razavi Organization For Economic Affairs And FinanceAndCenter Of

Investment Services Vice Chairman's Message ....................................................................................... 5

Khorasan Razavi Province – Iran ............................................................................................................. 7

Khorasan Razavi Center Of Investment Services ................................................................................... 10

List of Projects ....................................................................................................................................... 11

Industrial Projects (15 Instance) ..................................... 14-43

Services&AgricultureProjects (9 Instance) ..................... 45-62

Municipal Projects (42Instance) ................................... 64-147

Khorasan Razavi General Governor's Message


Tel: +98-51-38470791-5


Page 3

AlirezaRashidiyan

Khorasan Razavi General Governor

In line with the orders of the Supreme Leader of the Islamic Revolution in explaining resistive

economy policy, in order to fulfill the year's name " The Economy of Resistance: Action and

Implementation" and in order for identifying and proper utilization of the capacities and

capabilities in Khorasan Razavi province, the current book has been prepared as a rich complex

of investment opportunities in different fields of industry, mine, tourism, agriculture, services,

commercial and health which can be used to develop the province economy.

We hope with special attention of Imam Reza (PBUH), the current effort in organizing the

investment opportunities develops the cooperation of local and foreign private sector in

implementation and completion of the projects in the province and also acts as an influential step

toward the economic growth, development and employment in Khorasan Razavi.

Governor's Deputy In Coordination of Economic Affairs And Resource Development' Message


Tel: +98-51-38470791-5


Page 4

Mohammad Mahdi Moravej al-sharieh

Governor's Deputy In Coordination Of Economic Affairs

And Resource Development

Today, different methods are being used in order to reach economic development and Promotion

and protection of local and foreign investment is one of the most important ways which can be

done only if the requirements for introducing investment opportunities are prepared.

The current book has gathered the investment opportunities of Khorasan Razavi province in

various areas in order for implementing resistive economy policies and introducing the

investment potentials in the province.

We hope the current effort can act as a promoter of foreign and local investment in Khorasan

Razavi projects.

General Directorate Of Khorasan Razavi Organization For Economic Affairs And Finance

And Center Of Investment ServicesVice Chairman's Message


Tel: +98-51-38470791-5


Page 5

Seyyed Mahdi Ramazani

General Directorate Of Khorasan Razavi Organization For

Economic Affairs And Finance

And The Vice Chairman In Center Of Investment Services

Khorasan Razavi province as the fourth largest and second populated province in Iran and

because of its unique numerous capacities such as existence of holy shrine of Imam Reza

(PBUH) and other industrial, mining, tourism and agricultural capabilities, has always been a

destination for local and foreign investors.

Since, in order to fulfill approved goals in resistive economy committee, the investment

opportunities of Khorasan Razavi province in all fields have been identified, updated and

presented in this book in two languages as a valuable complex of investment potentials for

cooperation of local and foreign private sectors. Definitely the current effort by center of

investment services of Khorasan Razavi can facilitate the process of attracting foreign and local

investor and help the province economy develop.

Khorasan Razavi Province - Iran


Tel: +98-51-38470791-5

Website: www.investinkhorasan.ir f

Page 7

Introduction

Khorasan Razaviprovince is the fourth largest province in Iran covering an area of 116,000 square

kilometers. It is also the second most populated province with more than 6 million people living in

it. Having a great historical background and being located in the connection center of Middle East,

Asia, Europe & Silk Road, Khorasan Razavi enjoys huge markets inside Iran and the neighboring

countries.

The long border with neighboring Turkmenistan and Afghanistan is a unique geographical feature

ofkhorasan Razavi. Having skilled man power and huge energy resources along with 25 million

Iranian tourists and 2 million foreign tourists are some of the most important capacities enabling

Khorasan Razavi for economic interaction with more than 80 nations across the world.



Tel: +98-51-38470791-5


Page 8

Regarding the cultural and historical attractions, Khorasan Razavi is among the top three provinces

in Iran; however, the most important reason to travel to this province is the holy shrine of Imam

Reza (PBUH), the eighth shia Imam, which is one of the most magnificent pilgrimage places in the

Islamic world.

The existence of 2500 tourist attractions, 273 natural places, historical and cultural monuments,

tomb of famous poets such as Ferdowsi, Khayyam and Attar, 10% of museums and 50% of

residential centers in the country, 70 various handicrafts and 20 medical centers active in health

tourism show the great investment potentials of khorasan Razavi in tourism, handicrafts and

cultural heritage areas.

With more than 6000 industrial and mineral units, Khorasan Razavi is the fourth industrially

developed province in Iran. It is also the second in automotive industry and manufacturing spare

parts, and in the near future it will turn into a hub for steel production. Khorasan Razavi also enjoys

top ranks in food and dairy production, complementary and convertor industry, cement, tile and

ceramic, porcelain, gold, copper, textile and carpet industry.

There are 43 industrial towns and areas and more than 730 mines with a stockpile of over 3 billion

tons in khorasan Razavi. Annual Extraction of 23 million tons of various minerals such as iron ore,

gold, lime, chromite and silica, decorative stones, copper and plaster is among the province

capabilities in mine section.

Having 4 customs, 2 border markets and 2 special economic zones of Sarakhs and Dogharoon as the

export gates, Khorasan Razavi plays an important role in foreign trade. A great part of exporting to

central Asia and Afghanistan is carried out through this province.

In agricultural section, 1.1 million hectares in Khorasan Razavi is under cultivation of various corps

and garden products. It has more than 14.6 million livestock units and produces more than 6.7

million tons of livestock, garden and corps products.

Khorasan Razavi ranks first in producing saffron in Iran and in the world with 70% of produced

saffron. It is also among the top producers of Pistachios, red meat, eggs, pomegranate, milk, white

meat, grapes, tomato, herbal plants and cumin with an export capacity of 4.8 million tons a year.

Khorasan Razavi is the second hub of skilled and semi-skilled work force of Iran with more than

340,000 students studying at educational centers of the province. 8000 of students are studying at

PhD level. Regarding the antiquity and ISC ranking, Ferdowsi University is the third among Iranian

universities.



Tel: +98-51-38470791-5


Page 9

Mashhad medical sciences university is one of the largest universities in the eastern part of country

which operates in health tourism development domain.

Khorasan Razavi ranks first in road transportation and second in air transportation in Iran. Having

7.5% of intercity roads, 14% of railways, relocation of 15 million passenger and 65% of railway

transit in Iran, Khorasan Razavi provides profitable investment opportunities in transportation

section.

Low cost energy and proper infrastructure are among advantages of Khorasan Razavi with its power

plants producing 5160 MW energy in a year. Power distribution also enjoys top stability and

assured providing of energy to consumers proves outstanding capabilities of energy section in

Khorasan Razavi.

Independent natural gas resources of Khorasan Razavi comprise 1% of the country resources and

9% of Iran’s gas extraction. This province contains 30% of renewable energy sources. Wind speed,

number of windy and cloudless days in some parts of Khorasan Razavi is extraordinary.

Khorasan Razavi Center Of Investment Services


Tel: +98-51-38470791-5


Page 10

After the ratification of the law for implementation of the general policies of Article 44 in 2008 ,

the first foreign and local investment center and its secretariat was established in organization of

economic affairs and Finance of Khorasan Razavi in September,2008 .

Due to Khorasan Razavi General Governor's emphasis on fixed and permanent presence of the

representatives in center of investment services for offering more suitable services to investors, the

center was moved to its new independent location and started its activity with fixed presence of

authorized representatives of provincial agencies in order to offer under one roof services to the

investors.

The center is responsible for the following duties as the representative of the Organization for

Investment, Economic and Technical Assistance of Iran in the province:

Aggregation of all Information related to Investment in one Location

Reception of Investment Opportunities From agencies and Private Companies and

Presentation of them To Embassies and offices of Iran's missions in Other countries and their

offices in Iran, Investment opportunity Exhibitions, Iranians Living abroad, etc .

Offering professional consultation to agencies, investors or those who look for investors

Solving Investors' problems and complaints from governmental and non-governmental

organizations concerning the prolongation of the licensing processes and inquiry response.

Doing necessary Coordination for affairs related to obtaining permissions and pursuing

investors' affairs via authorized representatives of different agencies in the center .

Necessary coordination for the securing of entry visa, residence and employment permits for

foreign nationals involved in foreign investment projects

Joining the investors to the activist who look for investors in the province

Having relations with Iran's economic advisors in other countries .

Participation in foreign investment opportunities exhibitions

Perform and track licensing procedures for foreign investment license

Introducing investment opportunities

Regarding the mentioned extraordinary capabilities of Khorasan Razavi province and due to

the responsibilities of center of Investment services, 65 investment opportunities in different

areas are presented in this book. The following pages will describe these opportunities

List of projects


Tel: +98-51-38470791-5


Page 11

Project........................................................................... Page

Industrial Projects

1. production of composite stone .......................................................................... 14

2. production of paper from calcium carbonate .................................................... 16

3. Dairy production .............................................................................................. 18

4. Productionof ammoniumphosphate .................................................................. 20

5. Production of Methanol .................................................................................... 22

6. Production of phosphoric acid .......................................................................... 24

7. Production of Polymere sheet ........................................................................... 26

8. Production of potassium sulfate ........................................................................ 28

9. Production of Sulfur-Coated Urea .................................................................... 30

10. Production of Sulfuric acid ............................................................................... 32

11. Production of Triple superphosphate ................................................................ 34

12. Elevator parachute system ................................................................................ 36

13. Production of four stroke engine ...................................................................... 38

14. Production of Warp and woof weaving machines ............................................. 40

15. Construction of GTL Unit ................................................................................ 42

Services &Agriculture Projects

16. ChehelBazeh Channel ...................................................................................... 45

17. Shandiz _Abardeh Aquarium ........................................................................... 47

18. Baharestan Commercial complex ..................................................................... 49

19. Indoor & Outdoor Theme Park ......................................................................... 51

20. Specialized Para Clinic ..................................................................................... 53

21. Recreational & Commercial complex of city center ........................................ 55

22. Specialized Hospital ......................................................................................... 57

23. Tourism & Sports Village ................................................................................ 59

24. PerinBetonAmud Greenhouse .......................................................................... 61

Municipal Projects

25. Boostan 1 Commercial and residential complex ............................................... 64

26. Boostan 2 commercial and residential complex ................................................ 66

27. CheshmAndaz residential complex................................................................... 68

List of projects


Tel: +98-51-38470791-5


Page 12

28. Mehr&Mah Towers .......................................................................................... 70

29. Construction of commercial complexes in Line 3 of Mashhad LRT ................. 72

30. Construction of Commercial Complexes in Line 4 of Mashhad LRT ............... 74

31. Golestan 1 Commercial Complex .................................................................... 76

32. Golestan 2 Complex ......................................................................................... 78

33. Golestan 3 Commercial complex ...................................................................... 80

34. Kooshesh Administrative & Commercial center............................................... 82

35. Setareh residential complex & Vertical Parking ............................................... 84

36. Ejaaz recreational – religious center ................................................................ 86

37. Eshareh recreational – religious center ............................................................. 88

38. Kouhsangi Recreational Complex .................................................................... 90

39. Mellat Park Swimming Pool ............................................................................. 92

40. Mosalla Sports Complex .................................................................................. 94

41. Shirin Sports Complex ..................................................................................... 96

42. Hor Sports Complex ......................................................................................... 98

43. Padideh Health Tourism ................................................................................. 100

44. Khorshid Park................................................................................................. 102

45. SepehrVakil Abad .......................................................................................... 104

46. Vafa Hill......................................................................................................... 106

47. Afshar Commercial-Residential Complex ...................................................... 108

48. Ayoub Commercial-Residential Complex ...................................................... 110

49. Danial Commercial-Residential Complex ...................................................... 112

50. Diba Commercial-Residential Complex ......................................................... 114

51. Eghbal Commercial-Residential Complex ...................................................... 116

52. Emad Commercial-Residential Complex ........................................................ 118

53. Faraz Commercial-Residential Complex ........................................................ 120

54. HashtBehesht Commercial-Residential Complex ........................................... 122

55. Heidar Commercial-Residential Complex ...................................................... 124

56. Javaher Commercial-Residential Complex ..................................................... 126

57. Mahdi Commercial and residential Complex.................................................. 128

58. Malakeh Commercial-Residential Complex ................................................... 130

59. Miaad Commercial-Residential Complex ....................................................... 132

60. Morveh Commercial-Residential Complex .................................................... 134

61. Noghan_Mehran Commercial-Residential Complex ...................................... 136

62. Rah BagheRezvan Commercial-Residential Complex .................................... 138

63. Sadra Commercial-Residential Complex ........................................................ 140

64. Sorena Commercial-Residential Complex ...................................................... 142

65. Tavous Commercial-Residential Complex ..................................................... 144

66. Zeyton Commercial-Residential Complex ...................................................... 146

Production Of Composite Stone


Tel: +98-51-38470791-5


Page 14

Project Introduction

1. Project title: Production of composite stone

2. Sector : Industry Sub sector: Non-metallic mineral products

3.Products/Services: Composite stone

4. Industrial Estate Free zone Special Economic Zone Industrial Estate Main Land

5. Project description:

Despite the growing construction industry in the country, this product has not been produced yet. Great local demand

for the product as well as the reasonable price of local products in comparison with global prices made the

establishment of this project beneficial. Existence of granite and marmarit stones in Iran provides the necessary

requirements for production of composite stone and makes the final price cheaper than the global price which enables

us to export the products, too.

6. Annual capacity: 200,000 square meters

Project Status

7. Local / internal raw material access 100 %

8. Sale : - Anticipated export market : 40%

9. Construction Period : 2 years

10. Project Status :

- Feasibility study available?

- Required land provided?

- Legal permissions (establishment license, foreign currency quota, environment, etc) taken?

- Partnership agreement concluded with local/foreign investor?

- Financing agreement concluded?

- Agreement with local / foreign contractor(s) concluded?

- Infrastructural utilities (electricity, water supply, telecommunication, fuel, road, etc) procured?

- List of know-how, machinery, equipment, as well as seller / builder companies defined?

- Purchase agreement for machinery, equipments and know- how concluded?

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Production Of Composite Stone


Tel: +98-51-38470791-5


Page 15

Financial Structure

11.Financial Table

Description

Local Currency Required Foreign Currency

Required Million Euro

Total Million Euro Million Rials Rate

Equivalent in

Million Euro

Fix Capital 195,186 40410 4.83 4.83

Working Capital 16,500 40410 0.41 0.41

Total Investment 211,686 40410 5.24 5.24

- Value of foreign equipment/machinery: --------million euro

- Value of local equipment/machinery : 3.2 million euro

- NPV: 7.9 million euro

- Internal Rate of Return (IRR): 76 %

- Payback Period (PP): 2 Years

General Information

12. Project Type : Establishment Expansion and completion

13. Company Profile:

-Name: Investment Service Center of Khorasan Razavi Province

-Address : Investment Service Center of Khorasan Razavi- Taleghani 15 - Ahmadabad Blvd - Mashhad

-Tel: +98- 51 -38470791-5 Fax: +98- 51 -38470791-5 extension 5

-E-mail: [email protected] Web site: : www.investinkhorasan.ir

- Company Name : Governmental Private Other

https://translate.google.com/translate?hl=en&prev=_t&sl=fa&tl=en&u=http://www.investinkhorasan.ir

production of paper from calcium carbonate


Tel: +98-51-38470791-5


Page 16


1. Project title: production of paper from calcium carbonate

2. Sector : Industry Sub sector:Cellulose industry

3.Products/Services: Different high quality writing papers,wallpapers, Industrial papers, cardboard and tissues



The project is to produce high quality paper from limestone, polypropylene and heavy polyethylene and additives

with 30-300 grammage, water and tear resistant using minerals instead of yarn.

6. Annual capacity: 7,500 tons

Project Status



9. Construction Period : 4 Months











Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

production of paper from calcium carbonate


Tel: +98-51-38470791-5


Page 17

Financial Structure

11.Financial Table

Description




Equivalent in

Million Euro

Fix Capital

Working Capital

Total Investment 289988 40410 7.17 7.17

- Value of foreign equipment/machinery: 4.6million euro




General Information









Dairy Production


Tel: +98-51-38470791-5


Page 18

Project I0.ntroduction

1. Project title: Dairy production

2. Sector : Industry Sub sector: Food Industry

3.Products/Services: Milk- Cheese- Cream-Yoghurt-Butter



Production and processing dairy products along with good quality using modern equipment and machinery - to

pasteurize and sterilize milk and dairy products.

6. Annual capacity: 36000 tons

Project Status


8. Sale :

- Anticipated export market : 100%

9. Construction Period : 2 Years











Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Dairy Production


Tel: +98-51-38470791-5


Page 19

Financial Structure

11.Financial Table

Description




Equivalent in

Million Euro

Fix Capital 94263 38,720 2.343 1.649 4.080

Working Capital 6979 38,720 0.180 0.165 0.345

Total Investment 101242 38,720 2.615 1.813 4.416



- Value of foreign technical know- how : ---million euro

- Value of local technical knows- how :---- million euro

- Net Present Value (NPV): 0.165 Million Euro for 5 Years



General Information









Production Of Ammonium Phosphate


Tel: +98-51-38470791-5


Page 20


1. Project title: Production of ammonium phosphate

2. Sector : Industry Sub sector: Petrochemical

3.Products/Services: Ammonium phosphate



This product is currently being imported and domestic needs are immense.


Project Status


8. Sale :

- Anticipated export market : 0












Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Production Of Ammonium Phosphate


Tel: +98-51-38470791-5


Page 21

Financial Structure

11.Financial Table

Description




Equivalent in

Million Euro

Fix Capital 581750 38720 15.025 6.439 21.463

Working Capital 817170 38720 21.105 0 21.104

Total Investment 1398920 38720 36.129 6.439 42.568


- Value of local equipment/machinery: 0 million euro

- Value of foreign technical know- how 0 million euro

- Value of local technical knows- how 0 million euro


- Internal Rate of Return (IRR): 44.86 %


General Information









Production Of Methanol


Tel: +98-51-38470791-5


Page 22


1. Project title: Production of Methanol


3.Products/Services: Methanol

4. Location: Free zone Special Economic Zone Industrial Estate Main Land


Geopolitical location of Sarakhs, excellent commercial and legal environment, well developed infrastructure, and

access to the lucrative Iranian and Turkmenistan oil and gas market, have provided an unrivaled region from which to

moderate regional business. In addition to, methanol is a primary raw material for industries producing formaldehyde,

MTBE, acetic acid and fuel cells. New application and uses for methanol are being found all the time. It also seems

that in order to producing added value of the huge Iran's natural gas reserves.

6. Annual capacity: 1,650,000 tons

Project Status


8. Sale :

- Anticipated export market : 25 %












Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Production Of Methanol


Tel: +98-51-38470791-5


Page 23

Financial Structure

11.Financial Table

Description Local Currency Required Foreign Currency



Equivalent in

Million Euro

Fix Capital 913804 38720 23.6 132.942 156.541

Working Capital 5818942.79 38720 150.283 0 150.283

Total Investment 6732746.79 38720 173.883 132.942 306.824

- Value of foreign equipment/machinery: 125.305 million euro






- Payback Period (PP): 6.2 Years

General Information









Production Of Phosphoric Acid


Tel: +98-51-38470791-5


Page 24


1. Project title: Production of phosphoric acid


3.Products/Services: Phosphoric Acid



Phosphoric acid (also known as orthophosphoric acid or phosphoric(V) acid) is a mineral (inorganic) acid having the

chemical formulaH3PO4. In addition to being a chemical reagent, phosphoric acid has a wide variety of uses,

including as a rust inhibitor, food additive, dental etchant, electrolyte, flux, dispersing agent, industrial etchant,

fertilizer feedstock, and component of home cleaning products. Phosphoric acids and phosphates are also important

in biology.


Project Status


8. Sale :

- Anticipated export market : 67 %












Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

https://en.wikipedia.org/wiki/Mineral_acid

https://en.wikipedia.org/wiki/Chemical_formula

https://en.wikipedia.org/wiki/Chemical_formula

https://en.wikipedia.org/wiki/Phosphorus

https://en.wikipedia.org/wiki/Phosphorus

https://en.wikipedia.org/wiki/Phosphoric_acids_and_phosphates

Production Of Phosphoric Acid


Tel: +98-51-38470791-5


Page 25

Financial Structure

11.Financial Table

Description




Equivalent in

Million Euro

Fix Capital 612064 38720 15.807 6.775 22.581

Working Capital 878891 38720 22.699 0 22.71



- Value of local equipment/machinery : 0 million euro






General Information









Production Of Polymere Sheet


Tel: +98-51-38470791-5


Page 26


1. Project title: Production of Polymer sheet

2. Sector : Industry Sub sector:

3.Products/Services: Polymer Sheet



The project execution phase has been started since 2014 after the necessary studies. The project has been

implemented on a land with an area of 10490 square meters in Khayyam Industrial state and all required

infrastructures have been provided as well as the construction of some buildings for management and warehouses.

The project is ready to purchase and install production machineries.

6. Annual capacity: 5000 tons

Project Status


8. Sale :

- Anticipated export market : 20%












Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Production Of Polymere Sheet


Tel: +98-51-38470791-5


Page 27

Financial Structure

11.Financial Table

Description




Equivalent in

Million Euro

Fix Capital 27,104 38720 0.7 0.29 1

Working Capital 7,744 38720 0.2 0.26 0.46

Total Investment 34,848 38720 0.9 0.55 1.46



- Value of foreign technical know- how : 0.01 million euro

- Value of local technical knows- how :---- million euro

- Net Present Value (NPV): 0.37 Million Euro


- Payback Period (PP): 1/8 Years

General Information









Production Of Potassium Sulfate


Tel: +98-51-38470791-5


Page 28


1. Project title: Production of potassium sulfate


3.Products/Services: Potassium sulfate



Potassium sulfate (K2SO4 is a non-flammable white crystalline salt which is soluble in water. The chemical

compound is commonly used in fertilizers, providing both potassium and sulfur. As imports and domestic needs for

this product are immense, Implementation of this project is crucial for the country.


Project Status


8. Sale :













Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

https://en.wikipedia.org/wiki/Salt_%28chemistry%29

https://en.wikipedia.org/wiki/Solubility

https://en.wikipedia.org/wiki/Water

https://en.wikipedia.org/wiki/Chemical_compound

https://en.wikipedia.org/wiki/Chemical_compound

https://en.wikipedia.org/wiki/Fertilizer

https://en.wikipedia.org/wiki/Potassium

https://en.wikipedia.org/wiki/Sulfur

Production Of Potassium Sulfate


Tel: +98-51-38470791-5


Page 29

Financial Structure

11.Financial Table

Description




Equivalent in

Million Euro

Fix Capital 317598 38720 8.202 0.911 9.114

Working Capital 210727 38720 5.442 0 5.442









General Information









Production Of Sulfur-Coated Urea


Tel: +98-51-38470791-5


Page 30


1. Project title: Production of Sulfur-Coated Urea


3.Products/Services: Sulfur-coated urea


5. Project description: Sulfur-coated urea (SCU) with its high efficiency and many advantages for soil and plants is used as a fertilizer

which is slow to react and has lots of applications. In our country, more than 1600000 tons of urea is yearly produced

in the agriculture industry to provide for the plants’ required nitrogen. Unfortunately, due to its low efficiency (more

than 50% of nitrogen waste), farmers are forced to use more fertilizer to meet the needs of the plants. Furthermore,

considering the process of sulfur-coated urea through the changing of operational parameters and conditions of

process and the use of different.., there is the possibility of making sulfur-coated urea products with different

percentages of sulfur and different rates of dissolution. As it is clear that application of sulfur-coated urea with

minimum quality (taking 7 days to dissolve) is more useful and efficient that that urea which takes 50 seconds to

dissolve. The general aim of production of sulfur-coated urea project, which can also be the biggest goal, is

preventing the uncontrolled use of chemical fertilizers that can cause cancers and water and environment pollution

6. Annual capacity: 700000tons

Project Status


8. Sale :













Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Production Of Sulfur-Coated Urea


Tel: +98-51-38470791-5


Page 31

Financial Structure

11.Financial Table

Description




Equivalent in

Million Euro

Fix Capital 508878 38720 13.14 5.63 18.77

Working Capital 897164 38720 23.17 0 23.17









General Information









Production Of Sulfuric Acid


Tel: +98-51-38470791-5


Page 32


1. Project title: Production of Sulfuric acid


3.Products/Services: Sulfuric acid



Sulfuric acid is a highly corrosivestrongmineral acid with the molecular formulaH2SO4. Sulfuric acid has a wide

range of applications including in domestic acidic drain cleaners, as an electrolyte in lead-acid batteries and in

various cleaning agents. It is also a central substance in the chemical industry. Principal uses include mineral

processing, fertilizer manufacturing, oil refining, wastewater processing, and chemical synthesis. Being closed to

HashemiNezhad refinery with capacity of producing 600.000 tons of sulfur is a unique opportunity for the project.

6. Annual capacity: 1,100,000 tons

Project Status


8. Sale :













Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

https://en.wikipedia.org/wiki/Corrosive

https://en.wikipedia.org/wiki/Corrosive

https://en.wikipedia.org/wiki/Mineral_acid

https://en.wikipedia.org/wiki/Molecular_formula

https://en.wikipedia.org/wiki/Molecular_formula

https://en.wikipedia.org/wiki/Sulfate

https://en.wikipedia.org/wiki/Drain_cleaner

https://en.wikipedia.org/wiki/Electrolyte

https://en.wikipedia.org/wiki/Lead%E2%80%93acid_battery

https://en.wikipedia.org/wiki/Cleaning_agent

https://en.wikipedia.org/wiki/Chemical_industry

https://en.wikipedia.org/wiki/Mineral_processing

https://en.wikipedia.org/wiki/Mineral_processing

https://en.wikipedia.org/wiki/Fertilizer

https://en.wikipedia.org/wiki/Oil_refinery

https://en.wikipedia.org/wiki/Wastewater_processing

https://en.wikipedia.org/wiki/Chemical_synthesis

Production Of Sulfuric Acid


Tel: +98-51-38470791-5


Page 33

Financial Structure

11.Financial Table

Description




Equivalent in

Million Euro

Fix Capital 312315 38720 8.066 1.423 9.490

Working Capital 146657 38720 3.788 0 3.788









General Information









Production Of Triple Superphosphate


Tel: +98-51-38470791-5


Page 34


1. Project title: Production of Triple superphosphate


3.Products/Services: Triple superphosphate


5. Project description: This product is currently being imported and domestic needs are immense.


Project Status


8. Sale :













Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Production Of Triple Superphosphate


Tel: +98-51-38470791-5


Page 35

Financial Structure

11.Financial Table

Description




Equivalent in

Million Euro

Fix Capital 490,502 38720 12.668 3.167 15.835

Working Capital 352,547 38720 9.105 0 9.105

Total Investment 843,049 38720 21.773 3.167 24.940








General Information









Elevator Parachute System


Tel: +98-51-38470791-5


Page 36

Project Introduction 1. Project title: Elevator parachute system

2. Sector : Industry Sub sector: Metallic products

3.Products/Services: Elevator break )Parachute system)


5. Project description: Parachute system in elevators is used to stop the cabin while coming downward. Actually it's a break system for the

elevator cabins. This system needs to work even if the electricity goes off. As there are no active industrial units in

producing this product in the country and the safety in elevators is the most important factor, establishing such a

factory is necessary to respond to local demand and also export to neighboring countries.

6. Production capacity: 200,000 units

Project Status


8. Sale :

- Anticipated export market : ----% 9. Construction Period : 2 years











Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Elevator Parachute System


Tel: +98-51-38470791-5


Page 37

Financial Structure

11.Financial Table

Description




Equivalent in

Million Euro

Fix Capital 22872 40410 0.565 0.565

Working Capital 80929 40410 2.003 2.003


- Value of foreign equipment/machinery: .............. million euro


- Net Present Value (NPV): 1.14 Million Euro



General Information









Production Of Four Stroke Engine


Tel: +98-51-38470791-5


Page 38

Project Introduction 1. Project title: Production of four stroke engine

2. Sector : Industry Sub sector: Machineries, equipment and metal products

3. Products/Services: four stroke engine


5. Project description: A four-stroke engine (also known as four cycle) is an internal combustion (IC) engine in which the piston completes

four separate strokes while turning a crankshaft. A stroke refers to the full travel of the piston along the cylinder, in

either direction. The product can be used in different cars, trains, electronic engine and defence industry. The project

is going to be constructed in a land of 5000 square meters in Mashhad, Khorasan Razavi.

6. Production capacity: 30000

Project Status


8. Sale : - Anticipated export market : ----%

9. Construction Period : 1 year











Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

https://en.wikipedia.org/wiki/Internal_combustion

https://en.wikipedia.org/wiki/Piston

Production Of Four Stroke Engine


Tel: +98-51-38470791-5


Page 39

Financial Structure

11.Financial Table

Description




Equivalent in

Million Euro

Fix Capital 69370 40410 1.716 1.716

Working Capital 3032 40410 0.075 0.075



- Value of local equipment/machinery : 0.429 million euro - Internal Rate of Return (IRR): 58 % - Payback Period (PP): 1.70 Years

General Information









Production Of Warp And Woof Weaving Machines


Tel: +98-51-38470791-5


Page 40


1. Project title: Production of Warp and woof weaving machines

2. Sector : Industry Sub sector: Textile, clothes and leather

3. Products/Services: Warp and woof weaving machine



This kind of weaving machine is used in all textile factories. According to its great feature in weaving warp and woof

simultaneously, using this machine can lead to high efficiency, less production costs for energy consumption and

human resources. This machine can replace current weaving machines in the country.

6. Production capacity: 100 units

Project Status


8. Sale :

- Anticipated export market : ----%












Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Production Of Warp And Woof Weaving Machines


Tel: +98-51-38470791-5


Page 41

Financial Structure

11.Financial Table

Description




Equivalent in

Million Euro

Fix Capital 69652 40410 1.723

Working Capital 2180 40410 0.053


- Value of foreign equipment/machinery: 0.717 million euro - Value of local equipment/machinery : 0.329 million euro - Internal Rate of Return (IRR): 44 % - Payback Period (PP): 2.25 Years

General Information









Construction Of GTL Unit


Tel: +98-51-38470791-5


Page 42


1. Project title: Construction of GTL Unit


3.Products/Services: Ammoniumphosphate



Gas to liquids (GTL) is a refinery process to convert natural gas or other gaseous hydrocarbons into longer-

chain hydrocarbons, such as gasoline or diesel fuel. Methane-rich gases are converted into liquid synthetic

fuels either via direct conversion—using non-catalytic processes that convert methane to methanol in one

step—or via syngas as an intermediate, such as in the Fischer Tropsch, Mobil and syngas to gasoline

plus processes.

The products obtained from GTL process have high quality including naphtha, gasoline, white oil and jet fuel.

6. capacity: 10,000 barrels in a day

Project Status

7. Local / internal raw material access: the main material is natural gas which is accessible from local resources.

8. Sale :

- Anticipated export market: not mentioned in pre-fisibility studies.












Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

https://en.wikipedia.org/wiki/Oil_refinery

https://en.wikipedia.org/wiki/Natural_gas

https://en.wikipedia.org/wiki/Hydrocarbon

https://en.wikipedia.org/wiki/Methane

https://en.wikipedia.org/wiki/Synthetic_fuel

https://en.wikipedia.org/wiki/Synthetic_fuel

https://en.wikipedia.org/wiki/Syngas

https://en.wikipedia.org/wiki/Fischer%E2%80%93Tropsch_process

https://en.wikipedia.org/wiki/Syngas_to_gasoline_plus

https://en.wikipedia.org/wiki/Syngas_to_gasoline_plus

Construction Of GTL Unit


Tel: +98-51-38470791-5


Page 43

Financial Structure

11.Financial Table

Description




Equivalent in

Million Euro

Fix Capital 1921.1 42000 457.5 457.5

Working Capital* 916.54 42000 218.2 218.2

Total Investment 2837.54 42000 675.7 675.7

*Working Capital includes pre operation costs and interest on bank loans


- Modified Internal Rate of Return: 24.36 %

- (IRRE): 74.13%

- Modified IRRE: 30.71 %


General Information









ChehelBazeh Channel


Tel: +98-51-38470791-5


Page 45


1. Project title: ChehelBazeh Channel

2. Sector : Services Sub sector: Tourism

3.Products/Services: Tourism Services



ChehelBazeh National park is one of the most important natural places of Mashhad city as the connection point of old

texture of Mashhad to its developed part (West of Mashhad). Therefore, it's necessary to make the best of its

capacities and potentials in to keep and develop green space and tourism, as well as making money and economic

growth. For this reason, ChehelBazeh recreational - sports park is going to be constructed in a land of 115 hectares

and in 8 main zones with specific activities including recreational, cultural, tourism, theme- ecology, kids and family,

sports, commercial, expositive and other sporadic commercial services.

6. Annual capacity: 1,486,200 people

Project Status


8. Sale :

- Anticipated export market … %












Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

ChehelBazeh Channel


Tel: +98-51-38470791-5


Page 46

Financial Structure

11.Financial Table

Description




Equivalent in

Million Euro

Fix Capital 4,526,984 40410 112.03 112.03

Working Capital 153,292 40410 3.79 3.79

Total Investment 4,680,276 40410 115.82 115.82


- Value of local equipment/machinery : -------- million euro

- NPV: 21736 euro for 20 years



General Information







- Company Name: Governmental Private Other


Shandiz _Abardeh Aquarium


Tel: +98-51-38470791-5


Page 47


1. Project title: Shandiz _Abardeh Aquarium

2. Sector : Services Sub sector:Tourism

3.Products/Services: Tourism Services



Since aquariums all over the world are among the most popular recreational and scientific tourist attractions, It is

predicted that construction of similar complex close to Mashhad in Shandiz – Abardeh region which has alot of

capabilities to attract local and foreign tourists,can impress many people. The project includes various aquarium and

water farms, Recreational and residential centers and theme gardens.


Project Status

7. Local / internal raw material access: 100 %

8. Sale : - Anticipated export market : ----




- Required land provided*?








*The land is determined but it has not purchased yet.

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Shandiz _Abardeh Aquarium


Tel: +98-51-38470791-5


Page 48

Financial Structure

11.Financial Table

Description




Equivalent in

Million Euro

Fix Capital 1,206,619 40410 29.86 29.86

Working Capital 450,478 40410 11.14 11.14

Total Investment 1,657,097 40410 41 41

- Value of foreign equipment/machinery: -------million euro

- Value of local equipment/machinery : -------- million euro



General Information









Baharestan Commercial Complex


Tel: +98-51-38470791-5


Page 49


1. Project Title: Baharestan Commercial complex

2. Sector: Services Subdivision: Commercial

3. Products / Services: Commercial services

4. Position : Free zone Special Economic Zone Industrial Estate Main Land

5. Description of the project:

Baharestan Commercial complex will be constructed in a land of 3560 square meters in region scale. This project is

located in first phase of new Golbahar city in the center of Baharestan area. Project Period (construction, sale in

advance and sale) is predicted 3 years and payback period is 3 years. Sale and sale in advance methods are

recommended to finance and execute the project.

6. Annual capacity: 50,000 People

Project Status

7. Access to raw materials Local / Domestic: 100 %

8. Sale: - Forecasts for export ...........%












Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Baharestan Commercial Complex


Tel: +98-51-38470791-5


Page 50

Financial Structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital

Working Capital


- The value of foreign equipment / Machinery ....................... Million Euro

- The value of local equipment / Machinery ....................... Million Euro

- The value of foreign Technical Know-how....................... Million Euro

- The value of local Technical Know-how.......................... Million Euro

- Project Net Present Value (NPV): 0.54 million Euro

- The internal rate of return (IRR): 47%

- Payback period ( PP ): 3 years

General Information









Indoor & Outdoor Theme Park


Tel: +98-51-38470791-5


Page 51


1. Project Title: Indoor & Outdoor Theme Park

2. Sector: Services Subdivision: Recreational facilities

3. Products / Services: Recreational Facilities



Mashhad city is the second largest and populous city in Iran which annually attracts more than 25 million foreign and

local tourists. At the moment only one outdoor amusement park is existed in Mashhad. Therefore there is a great

demand for recreational places especially amusement parks. A land with 39365 square meter area is provided to

construct the project. It is located in Golbahar new city, 35 Km away from Mashhad city to the west. Golbahar is

located on the main road connecting Mashhad to Northern provinces of Iran which is the main corridor for tourists to

come to Mashhad. Construction Period is predicted 4 years.B.O.T and B.L.O.T schemes are recommended to finance

and execute the project. The theme park includes indoor and outdoor amusement park, restaurant and parking which

offers variety of exciting services.


Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Indoor & Outdoor Theme Park


Tel: +98-51-38470791-5


Page 52

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital

Working Capital




- The value of foreign Technical Know-how ....................... Million Euro

- The value of local Technical Know-how .......................... Million Euro




- Operation Period : 13 Years

General Information









Specialized Para Clinic


Tel: +98-51-38470791-5


Page 53


1. Project Title: Specialized Para Clinic

2. Sector: Services Subdivision: Specialized health services

3. Products / Services: Specialized health services


5. Description of the project: Specialized Para Clinic will be constructed in a land of 5116 square meters in region scale in golbahar new city, 35

Km away from Mashhad city to the west. Golbahar is located on the main road connecting Mashhad to Northern

provinces of Iran which is the main corridor for tourists to come to Mashhad .Project Period ( construction, sale in

advance and sale) is predicted 3 years and payback period is 3 years. Sale and sale in advance methods are

recommended to finance and execute the project. The project includes general clinic, Laboratory, Radiology,

pharmacy, radiotherapy, chemotherapy and medical imaging. 3070 square meters land is predicted for green space

and yard.


Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Specialized Para Clinic


Tel: +98-51-38470791-5


Page 54

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital

Working Capital


- The value of foreign equipment / Machinery ....................... Million Euro - The value of local equipment / Machinery ....................... Million Euro

- The value of foreign Technical Know-how ....................... Million Euro - The value of local Technical Know-how .......................... Million Euro

- Project Net Present Value (NPV): 0.27 million Euro - The internal rate of return (IRR): 37% - Payback period ( PP ): 3 years

General Information









Recreational & Commercial complex of city center


Tel: +98-51-38470791-5


Page 55


1. Project Title: Recreational & Commercial complex of city center

2. Sector: Services Subdivision: Recreational & Commercial

3. Products / Services: Recreational & Commercial services



Recreational & Commercial complex of city center will be constructed in a land of 23,866 square meters in city scale

in Golbahar new city, 35 Km away from Mashhad city to the west. Golbahar is located on the main road connecting

Mashhad to Northern provinces of Iran which is the main corridor for tourists to come to Mashhad. Project Period

(construction, sale in advance and sale) is predicted 4 years and payback period is 3 years. Sale and sale in advance

methods are recommended to finance and execute the project. The recommended usages for the complex includes

commercial stores with products such as: furnitures, carpet, home appliances, Chandelier, computer equipment and

other units like restaurant, game center, outdoor amusement park and parking.


Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Recreational & Commercial complex of city center


Tel: +98-51-38470791-5


Page 56

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital

Working Capital



- The value of foreign Technical Know-how....................... Million Euro - The value of local Technical Know-how.......................... Million Euro




General Information









Specialized Hospital


Tel: +98-51-38470791-5


Page 57


1. Project Title: Specialized Hospital

2. Sector: Services Subdivision: Health and caring services

3. Products / Services: Health and caring services



Specialized hospital will be constructed in a land of 65117 square meters in Golbahar new city; It is located in

Golbahar new city, 35 Km away from Mashhad city to the west. Golbahar is located on the main road connecting

Mashhad to Northern provinces of Iran which is the main corridor for tourists to come to Mashhad. The hospital will

include Department of Anesthesiology, IVF, angiography, Cell therapy and Gene therapy, Emergency,

Hospitalization parts, CSSD as well as para clinic units. According to capabilities of the hospital, it can attract

patients from other cities and villages close to Golbahar. The total infrastructure is equal to 97676 square meters and

the green space and yard area is predicted 45582 square meters. The B.L.O.T method is recommended to finance and

execute the project.


Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Specialized Hospital


Tel: +98-51-38470791-5


Page 58

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital

Working Capital

Total Investment 41,025,559 40410 1015 1015


- The value of foreign Technical Know-how ....................... Million Euro - The value of local Technical Know-how .......................... Million Euro




General Information









Tourism & Sports Village


Tel: +98-51-38470791-5


Page 59


1. Project Title: Tourism & Sports Village

2. Sector: Services Subdivision: Tourism & Sports

3. Products / Services: Tourism & Sports



Tourism & Sports village will be constructed in a land of 254700 square meters in Golbahar new city, 35 Km away

from Mashhad city to the west. Golbahar is located on the main road connecting Mashhad to Northern provinces of

Iran which is the main corridor for tourists to come to Mashhad. The project includes indoor complex for water

sports, Gymnastics, shooting, etc, and an outdoor complex for soccer pitch, tennis court, pool as well as parking and

access spaces. Construction & Operation Period will be 19 years (4 years construction and 15 years operation) and

payback period is 9 years B.O.T scheme is recommended to finance and execute the project.


Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Tourism & Sports Village


Tel: +98-51-38470791-5


Page 60

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital

Working Capital


- The value of foreign equipment / Machinery....................... Million Euro

- The value of local equipment / Machinery....................... Million Euro

- The value of foreign Technical Know-how....................... Million Euro

- The value of local Technical Know-how.......................... Million Euro




General Information









Perin Beton Amud Greenhouse


Tel: +98-51-38470791-5


Page 61

Project Introduction 1. Project title: PerinBetonAmud Greenhouse

2. Sector : Agriculture Sub sector: Cultivation and Gardening

3.Products/Services: Vegetables for export



The project is going to be implemented in a land with 20 hectares area. The purpose of the project is to make the best

of wasted carbon di-oxide and energy in PerinBeton concrete factory which is the largest in the country.


Project Status



9. Construction Period : 1 Year











Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Perin Beton Amud Greenhouse


Tel: +98-51-38470791-5


Page 62

Financial Structure

11.Financial Table

Description




Equivalent in

Million Euro

Fix Capital 68697 40410 1.7 22 23.7

Working Capital 80820 40410 2 0 2

Total Investment 149517 40410 3.7 22 25.7

- Value of foreign equipment/machinery: 22 million euro


- Value of foreign technical know- how: 0.2 million euro

- Value of local technical knows- how: 0.5 million euro


- Payback Period (PP): 4-5Years

General Information









projects projects projects

Boostan 1 Commercial and Residential Complex


Tel: +98-51-38470791-5


Page 64


1. Project Title: Boostan 1 Commercial and residential complex

2. Sector: Services Subdivision: Commercial- Residential

3. Products / Services: Commercial Services



Boostan 1 complex Is going to be constructed in region 8 of Mashhad close to Samen district. The complex will be

located in Saadi street, 70 meters away from Saadi square, between Saadi 9 & 11 as one of the most popular

commercial zones of Mashhad close to holy shrine of Imam Reza (AS) and LRT stations. The complex will be

constructed in 12 floors which 4 of them are under the ground for parking and warehouses and 8 floors are on the

ground for commercial and residential services. 33 commercial units each one 50 square meters and 81 units each

one 20 square meters will be in Boostan 1 complex. 23 ware houses with 50 square meters each will be constructed

under the ground due to intense need of the commercial units for warehouses. The residential units have one to four

beds and will be constructed in 6 floors.

6. Annual capacity: : 1.000.000 people

Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Boostan 1 Commercial and Residential Complex


Tel: +98-51-38470791-5


Page 65

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital

Working Capital








- ROR: 98%

General Information









Boostan 2 Commercial And Residential Complex


Tel: +98-51-38470791-5


Page 66


1. Project Title: Boostan 2 commercial and residential complex




5. Description of the project: Boostan 2 complex Is going to be constructed in region 8 of Mashhad close to Samen district. The complex will be

located in Saadistreet , between Saadi 5 & 7 as one of the most popular commercial zones of Mashhad close to holy

shrine of Imam Reza (AS) and LRT stations. The complex will be constructed in 12 floors which 4 of them are under

the ground for parking and warehouses and 8 floors are on the ground for commercial and residential services. 43

commercial units each one 50 square meters and 108 units each one 20 square meters will be in Boostan 2 complex.

Mainly electronic devices are going to be sold in this complex. 30 ware houses with 50 square meters each will be

constructed under the ground due to intense need of the commercial units for warehouses. The residential units have

one to four beds and will be constructed in 6 floors. Smart vertical parking is going to be constructed in 3 floors with

capacity of 466 cars.

6. Annual capacity: : 1.000.000 people

Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Boostan 2 Commercial And Residential Complex


Tel: +98-51-38470791-5


Page 67

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital

Working Capital






- Project Net Present Value (NPV): 15 million Euro


- ROR: 91 %

General Information









Cheshm Andaz Residential Complex


Tel: +98-51-38470791-5


Page 68


1. Project Title: CheshmAndaz residential complex

2. Sector: Services Subdivision: Construction

3. Products / Services: Residential Complex



CheshmAndaz residential complex is going to be constructed in region 9 of Mashhad in Zakaria zone. The project

includes 216 luxurious residential units in 12 floors with average area of 120 square meters with recreational

facilities such as Sports complexes, a water complex, a kindergarten, green space, a gym, internet cafe, Game center

and etc

6. capacity: 216 luxurious residential units in 12 floors with average area of 120 square meters

Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Cheshm Andaz Residential Complex


Tel: +98-51-38470791-5


Page 69

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital

Working Capital








- Payback Period: 2 years

General Information









Mehr & Mah Towers


Tel: +98-51-38470791-5


Page 70


1. Project Title: Mehr&Mah Towers

2. Sector: Services Subdivision: Commercial, Residential, Hotel

3. Products / Services: Commercial & Residential Services.

4. Position:: Free zone Special Economic Zone Industrial Estate Main Land

5. Description of the project: Mehr&Mah twin towers as one of the biggest projects of the country in the field of commercial and residential

services will be constructed in collaboration with municipality of Mashhad and private sector. The usages of the

project will be commercial units, residential, stores and a 5 star hotel. The project land has been chosen in a unique

situation on Vakil Abad Blvd in Mashhad. The total height of the towers is 211 meters and 58 floors which 51 of

them are on the ground will be constructed. The municipality share is 48 % and the investor's share will be 52 %.

.

6. Annual capacity: 2,000,000 people ( estimating 6000 average daily visitors)

Project Status



9. Construction period: 5 years











Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Mehr & Mah Towers


Tel: +98-51-38470791-5


Page 71

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital

Working Capital

Total investment 10,105,010 40410 250 250





-Investment return rate: 17% ( without considering inflation rate)

-BEP: 86 % (without considering inflation rate(



- Discount rate: 24%

General Information









Construction of Commercial Complexes in Line 3 of Mashhad LRT


Tel: +98-51-38470791-5


Page 72


1. Project Title: Construction of commercial complexes in Line 3 of Mashhad LRT




5. Description of the project: Currently, Mashhad LRT is under operation with one line and the second line is close to operation. Line 3 of

Mashhad LRT will be constructed with 25 KM length under the ground so the tunnel length will be 25 KM, too. 22

stations will be constructed under the ground. The line will cover from North-West to South-East of Mashhad. The

start point is Elahiye and the last station will be constructed in Abouzartown.The train will pass under the streets such

as Emamiyeh, Janbaz, Ferdowsi, Qarani, Daneshgah and Kouhsangi. The length of each station has been predicted

100 meters and its depth is 22 meters in average (11 to 43 meters depth). 5 commercial complexes will be

constructed in the selected stations. The municipality collaboration will be in providing land and the cost for issuance

of construction permission. (44%)

6. capacity: 16000 people in an hour in phase 1, 24000 people in an hour in phase 2

Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Construction of Commercial Complexes in Line 3 of Mashhad LRT


Tel: +98-51-38470791-5


Page 73

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital

Working Capital








- BCR: 227 %

General Information









Construction Of Commercial Complexes In Line 4 Of Mashhad LRT


Tel: +98-51-38470791-5


Page 74


1. Project Title: Construction of Commercial Complexes in Line 4 of Mashhad LRT




5. Description of the project: Currently, Mashhad LRT is under operation with one line and the second line is close to operation. Line 4 of

Mashhad LRT will be constructed with 14 KM length under the ground so the tunnel length will be 14 KM, too. 14

stations will be constructed under the ground. The line will cover from North to East of Mashhad. The start point is

KhajeRabie St. and the last station will be constructed in Rajaei town. The length of each station has been predicted

100 meters and its depth is 22 meters in average (11 to 43 meters depth). 5 commercial complexes will be

constructed in the selected stations. The municipality collaboration will be in providing land and the cost for issuance

of construction permission. (40%)

6. capacity: 16000 people in an hour in phase 1 and 20000 people in an hour in phase 2

Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Construction Of Commercial Complexes In Line 4 Of Mashhad LRT


Tel: +98-51-38470791-5


Page 75

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital

Working Capital








- BCR: 133%

General Information









Golestan 1 Commercial complex


Tel: +98-51-38470791-5


Page 76


1. Project Title: Golestan 1 Commercial Complex




5. Description of the project: Golestan 1 complex Is going to be constructed in region 8 of Mashhad close to Samen district. The complex will be

located 70 meters to Saadi Square as one of the most popular commercial zones of Mashhad close to holy shrine of

Imam Reza (AS) and LRT stations. 41 commercial units each one 50 square meters and 205 units each one 20 square

meters will be in Golestan 1 complex. 126 ware houses with 70 square meters each will be constructed under the

ground due to intense need of the commercial units for warehouses. Vertical Parking in 7 floors with total

infrastructure of 14930 square meters is predicted for the project.

6. Annual capacity: 1 million people

Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No



Tel: +98-51-38470791-5


Page 77

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital

Working Capital








- ROR: 117 %

General Information











Tel: +98-51-38470791-5


Page 78


1. Project Title: Golestan 2 Complex




5. Description of the project: Golestan 2 complex Is going to be constructed in region 8 of Mashhad close to Samen district. The complex will be

located in Saadi street, between Saadi 14 &16 as one of the most popular commercial zones of Mashhad close to holy

shrine of Imam Reza (AS) and LRT stations. The complex will be constructed in 6 floors which 3 of them are under

the ground for parking and warehouses. 26 commercial units each one 50 square meters and 128 units each one 20

square meters will be in Golestan 2 complex. 18 ware houses with 50 square meters each will be constructed under

the ground due to intense need of the commercial units for warehouses.


Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No



Tel: +98-51-38470791-5


Page 79

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital

Working Capital








- ROR: 80%

General Information











Tel: +98-51-38470791-5


Page 80


1. Project Title: Golestan 3 Commercial complex




5. Description of the project: Golestan 3 complex is going to be constructed in region 8 of Mashhad close to Samen district. The complex will be

located in Saadi street as one of the most popular commercial zones of Mashhad close to holy shrine of Imam Reza

(AS) and LRT stations. The complex will be constructed in 6 floors which 3 of them are under the ground for parking

and warehouses. 6 commercial units each one 50 square meters and 30 units each one 20 square meters will be in

Golestan 1 complex. The main products which will be sold in this complex will be electronic devices and equipment.

18 ware houses with 50 square meters each will be constructed under the ground due to intense need of the

commercial units for warehouses.


Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No



Tel: +98-51-38470791-5


Page 81

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital

Working Capital

Total Investment 92,587 40410 2,29 2,29







- ROR: 76 %

General Information









Kooshesh Administrative & Commercial center


Tel: +98-51-38470791-5


Page 82


1. Project Title: Kooshesh Administrative & Commercial center

2. Sector: Services Subdivision: Commercial & Administrative

3. Products / Services: Commercial & Administrative Services


5. Description of the project: Kooshesh Administrative & Commercial center will be constructed in region 7 of Mashhad, on the corner of

Kalantari highway and Kooshesh street. The land is 6448 square meters with 350% density. The complex will be

constructed in 8 floors, 3 under the ground and 5 on the ground. The location is really convenient and is located in a

crowded zone which makes the project profitable.


Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Kooshesh Administrative & Commercial center


Tel: +98-51-38470791-5


Page 83

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital

Working Capital

Total investment 621,803 40410 15.3 15.3







- BCR: 68 %

General Information









Setareh Residential Complex & Vertical Parking


Tel: +98-51-38470791-5


Page 84


1. Project Title: Setareh residential complex & Vertical Parking

2. Sector: Services Subdivision: Residential- Public Parking

3. Products / Services: Commercial, Cultural, Sports, Health, Theme park, Residential Services



Setareh residential complex and vertical parking is going to be constructed in region 6 of Mashhad close to Samen

municipality. It is located on Edalat square as one of the most crowded regions in Mashhad which is packed with

thousands of local and tourists who pass this area. The project is located 1000 meters away from holy shrine of Imam

Reza (AS) and has easy access to line 3 and 4 of LRT. The complex will be constructed in 10 floors. -2 & -1 Floors

are dedicated for parking of residential complex. The vertical parking will be from floor -2 to +5 with total capacity

of 1100 cars at the same time. Residential services will be offered in floor +1 to +7 and the ground floor is dedicated

for lobby, reception, restaurant, coffee shop and conference hall. The main purpose of the project is to provide

residential units and parking space which are the great needs of mentioned zone. The operation period of the project

is 18 years. The municipality share in the project will be the cost of construction license.

6. Annual capacity: Parking: 1100 cars at the same time Residential : Minimum of 20000 people annually

Project Status



9. Construction perio : 2 years











Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Setareh Residential Complex & Vertical Parking


Tel: +98-51-38470791-5


Page 85

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital

Working Capital

Total investment 1,266,524 40410 31.341 31.341








General Information









Ejaaz Recreational – Religious Center


Tel: +98-51-38470791-5


Page 86


1. Project Title: Ejaaz recreational – religious center

2. Sector: Services Subdivision: Recreational , cultural and religious

3. Products / Services:


5. Description of the project: Ejaaz recreational – religious center is going to be constructed in zone 4 of Mashhad on Ommatboulvard close to

Holy shrine of Imam Reza (AS). The center will be accessible with different transportation even LRT (4th line). The

project is going to represent important events before and after Islam in the form of Maquettes using modern

international standards in designing the project. The total infrastructure will be 17046 square meters in 7 floors that 3

floors with total infrastructure of 6822 square meters are predicted for recreational purposes. A parking with capacity

of 387 cars is predicted which respond the demands of the project and apart of neighborhood needs. A luxurious

restaurant is predicted in 3rd floor.The operation period will be 25 years for the investors. The municipality will

provide the land in the form of hire-purchase.

6 Annual capacity: 280,000 ( 800 people per day)

Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Ejaaz Recreational – Religious Center


Tel: +98-51-38470791-5


Page 87

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital

Working Capital









General Information









Eshareh Recreational – Religious Center


Tel: +98-51-38470791-5


Page 88


1. Project Title: Eshareh recreational – religious center

2. Sector: Services Subdivision: Recreational , cultural and religious

3. Products / Services: Recreational , cultural and religious services


5. Description of the project: Eshareh recreational – religious center is going to be constructed in Samendistrict, 630 meters away from holy shrine

of Imam Reza (AS). The center will be accessible with different transportation even LRT. The project is going to

represent important events before and after Islam in the form of Maquettes using modern international standards in

designing the project. The total infrastructure will be 28910 square meters that 3 floors with total infrastructure of

11760 square meters are predicted for recreational purposes. A parking with capacity of 700 cars is predicted which

respond the demands of the project and apart of neighborhood needs. The operation period will be 25 years for the

investors. The municipality will provide the land in the form of hire-purchase.

6. Annual capacity: 280,000 ( 800 people per day)

Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Eshareh Recreational – Religious Center


Tel: +98-51-38470791-5


Page 89

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital

Working Capital







- The internal rate of return (IRR): 30.7%


General Information









Kouhsangi Recreational Complex


Tel: +98-51-38470791-5


Page 90


1. Project Title: Kouhsangi Recreational Complex

2. Sector: Services Subdivision: Recreational

3. Products / Services: Recreational, Commercial, food services, etc.


5. Description of the project: Kouhsangi Recreational complex will be constructed near Kouhsangi Park as one of the most popular tourist

attractions in Mashhad. The park is located in region 8 of Mashhad city and the complex will be constructed in

Southern part of the park. The project includes an indoor complex which offers services such as restaurants,

Computer games hall, amusement machineries for kids, cultural and art galleries and variety of different services.

6. Annual capacity: 2,000,000 people ( estimating 6000 average daily visitors)

Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Kouhsangi Recreational Complex


Tel: +98-51-38470791-5


Page 91

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital 1,784,000 40410 44.1 44.1

Working Capital 23,753 0.6 0.6






- Discount rate: 25 %

- current project income: 8.3 million euro

- Operation period : 22 years

General Information









Mellat Park Swimming Pool


Tel: +98-51-38470791-5


Page 92


1. Project Title: Mellat Park Swimming Pool

2. Sector: Services Subdivision: Sports & Recreational Services

3. Products / Services: Pool, Spa, Gym.



Mellat Park Swimming Pool is located in the best situation in great Mellat Park in Mashhad. The pool is close to

LRT station on Emamat St. And is going to offer various sports and recreational services such as pool, spa, gym and

medical services. Different usages in the project will be indoor and outdoor pool, sauna ,

Spa, coffee shop, Gym and other services.

6. Annual capacity: 300,000 people

Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Mellat Park Swimming Pool


Tel: +98-51-38470791-5


Page 93

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital

Working Capital

Total investment 48,172 40410 1,19 1,19





- Discount rate: 20 % annually

- Annual Income : 0.534 Million Euro

- Operation Period: 17 years

General Information









Mosalla Sports Complex


Tel: +98-51-38470791-5


Page 94


1. Project Title: Mosalla Sports Complex

2. Sector: Services Subdivision: recreational and sports

3. Products / Services: Sports complex.



Mosalla sports complex is going to be constructed in region 6 of municipality on mosallaboulvard .The predicted

uses of the project are outdoor fields, indoor fields, commercial use and parking. One fields for playing soccer, two

for volleyball, one for basketball and one for badminton and an indoor complex with multiple uses is going to be

constructed for playing different sports. The total area is 5592 square meters.

The municipality share will be in providing the land and construction permit costs which is 75 percent of total

investment. Investment model will be BOT. 24 years will be the operation phase. After the construction, Investor

uses the complex for 15 years and then transfer it to the municipality.

6. Annual capacity: Outdoor fields with total area of 1613.5 square meters. Indoor complex with total area of 850

square meters- parking for 40 cars

Project Status



9. Construction period: 1year











Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Mosalla Sports Complex


Tel: +98-51-38470791-5


Page 95

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital

Working Capital









General Information









Shirin Sports Complex


Tel: +98-51-38470791-5


Page 96


1. Project Title: Shirin Sports Complex

2. Sector: Services Subdivision: Recreational and sports

3. Products / Services: : Sports complex



Shirin sports complex is going to be constructed in region 6 of municipality in Shirin town. The predicted uses of the

project are outdoor fields, indoor fields and parking. One fields for playing soccer, one for volleyball and an indoor

complex with multiple uses is going to be constructed for playing different sports. The total area is 3729 square

meters. The municipality share will be in providing the land and construction permit costs which is 69 percent of total

investment. Investment model will be BOT. 24 years will be the operation phase. After the construction, Investor

uses the complex for 15 years and then transfer it to the municipality.

6. Capacity: Outdoor fields with total area of 962 square meters. Indoor complex with total area of 850 square

meters- parking for 40 cars

Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Shirin Sports Complex


Tel: +98-51-38470791-5


Page 97

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital

Working Capital









General Information









Hor Sports Complex


Tel: +98-51-38470791-5


Page 98


1. Project Title: Hor Sports Complex

2. Sector: Services Subdivision: recreational and sports

3. Products / Services: Sports complex


5. Description of the project: Hor sports complex is going to be constructed in region 6 of municipality on Horboulvard across from Raja park.The

predicted uses of the project are outdoor fields, indoor fields, commercial and parking. Two fields for playing soccer,

three for volleyball and 2 for basketball are the outdoor fields and an indoor complex with multiple uses is going to

be constructed for playing different sports. The total area is 8618 square meters.

The municipality share will be in providing the land and construction permit costs.

6. Capacity: 3 fields with total area of 2926 square meters. Indoor complex with total area of 850 square meters

Project Status



9. Construction Period : 1 Year











Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Hor Sports Complex


Tel: +98-51-38470791-5


Page 99

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital

Working Capital









General Information









Padideh Health Tourism


Tel: +98-51-38470791-5


Page 100


1. Project Title: Padideh Health Tourism

2. Sector: Services Subdivision: Commercial, Residential, recreational

3. Products / Services: Commercial, Residential, recreational services



Padideh Health tourism project is going to be constructed in Region 8 & 9 of Mashhad city. The land is located in

south of Kalantari highway and is really convenient. The region is developping and the texture is modern. The

recommended usages in the project are Clinical center, Hotel, Conference hall, administrative offices and commercial

and recreational center. The municipality share will be 23% for purchasing the land, required licenses, changing

usages and the investor's share will be 77% for the construction costs .

The discount rate of the project is 30 percent.

6. Annual capacity: At least 2 Millions annually

Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Padideh Health Tourism


Tel: +98-51-38470791-5


Page 101

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital

Working Capital








- BCR: 152 %

General Information









Khorshid Park


Tel: +98-51-38470791-5


Page 102


1. Project Title: Khorshid Park

2. Sector: Services Subdivision: Tourism

3. Products / Services: Recreational, sports and camping services


5. Description of the project: The park is located in zone 9 of Mashhad in southern mountains of this city. The land area is 384 acres. The project

includes a big sport complex for different sports like beach sports, soccer and volleyball fields and camping sites with

50 barbecue, 85 pergolas, 100 stone benches, water tank with capacity of 50 cubic meters, Parking, telesiege,drive-

in-company, birds garden, zoo, and lots of other uses. This project can cover lack of recreational places in Mashhad

especially for camping and hiking. Investment recommended method is BOT or BLOT.

6. Annual capacity: 2 million people (local and foreign tourists)

Project Status



9. Construction period: varies depends on investment capital











Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Khorshid Park


Tel: +98-51-38470791-5


Page 103

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital

Working Capital

Total investment* 10,000,000 40410 247.5 247.5

According to different predicted uses of the project, the required investment can vary between 82.5 to 247.5

million euros.

-The internal rate of return (IRR): 39%


General Information









Sepehr Vakil Abad


Tel: +98-51-38470791-5


Page 104


1. Project Title: SepehrVakil Abad

2. Sector: Services Subdivision: Commercial, Cultural, Sports, Health, Theme park, Residential

3. Products / Services: Commercial, Cultural, Sports, Health, Theme park, Residential Services



SepehrVakil Abad project is going to be constructed in west of Mashhad close to last station of LRT. The provided

Land is 100 hectares. The land is located on the way to tourism zones of Torghabe and Shandiz which are the main

tourism poles in west of Mashhad. The usages in the project will be Commercial, Cultural, Sports, Health, Theme

park and Residential. The main goals of the project are tourism development, increasing the stay of tourists in

Mashhad, happiness in the society, sustainable employment, Environment protection, etc.

6. Annual capacity: At least 2 Millions annually

Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Sepehr Vakil Abad


Tel: +98-51-38470791-5


Page 105

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital

Working Capital

Total investment 106,600,439 40410 2638 2638





- Project Net Present Value (NPV): 695 million Euro


- BCR: 153%

General Information









Vafa Hill


Tel: +98-51-38470791-5


Page 106


1. Project Title: Vafa Hill

2. Sector: Services Subdivision: Tourism

3. Products / Services: : Recreational, commercial and camping services



The project is located in zone 9 of Mashhad in southern part of Vafa hill between Fakouri and Piruzi streets which is

also accessible from Kouhsangi street and Kalantari Highway. The land area is 3.5 acres. The project offers different

services such as a hyper market, health theme park, recreational and commercial center for kids, a restaurant, etc.

Mashhad municipality collaborates in the project by providing the land and issuance of construction license

6. Capacity : 1 million people (local and foreign tourists)

Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Vafa Hill


Tel: +98-51-38470791-5


Page 107

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital

Working Capital






- Average annual income during operation: 10.5 million euros

- Discount rate : 30%

- operation Period: 7 years

General Information









Afshar Commercial-ResidentialComplex


Tel: +98-51-38470791-5


Page 108


1. Project Title: Afshar Commercial-Residential Complex

2. Sector: Services Subdivision: Commercial-Residential

3. Products / Services: Commercial-ResidentialComplex



This project is about the construction of a commercial-residential complex in the holy shrine of Imam Reza (AS)

territory which has 5 floors above the ground and 3 floor underground. This complex would be established in a land

with area of 2456 square meters and the gross area up to 14000 square meters. Salable utilizations of this complex

include: about 2000 square meters commercial and 4800 square meters residential at the overall of complex.


Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Afshar Commercial-ResidentialComplex


Tel: +98-51-38470791-5


Page 109

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital 284,929 40410 7.05 7.05

Working Capital









General Information









Ayoub Commercial-ResidentialComplex


Tel: +98-51-38470791-5


Page 110


1. Project Title: Ayoub Commercial-Residential Complex


3. Products / Services: Commercial-Residential Complex




territory which has 9 floors above the ground and 4 floors underground. This complex would be established in a land


include: about 4130 square meters commercial and 8000 square meters residential at the overall of complex


Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Ayoub Commercial-ResidentialComplex


Tel: +98-51-38470791-5


Page 111

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital 391,712 40410 9.69 9.69

Working Capital









General Information









Danial Commercial-ResidentialComplex


Tel: +98-51-38470791-5


Page 112


1. Project Title: Danial Commercial-Residential Complex









6. Annual capacity: 3000 square meters commercial and 7500 square meters residential

Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Danial Commercial-ResidentialComplex


Tel: +98-51-38470791-5


Page 113

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital 504,647 40410 12.48 12.48

Working Capital









General Information









Diba Commercial-ResidentialComplex


Tel: +98-51-38470791-5


Page 114


1. Project Title: Diba Commercial-Residential Complex









6. Annual capacity: 1600 square meters commercial and 4000 square meters residential.

Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Diba Commercial-ResidentialComplex


Tel: +98-51-38470791-5


Page 115

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital 361,920 40410 8.95 8.95

Working Capital









General Information









Eghbal Commercial-ResidentialComplex


Tel: +98-51-38470791-5


Page 116


1. Project Title: Eghbal Commercial-Residential Complex










Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Eghbal Commercial-ResidentialComplex


Tel: +98-51-38470791-5


Page 117

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital 723,882 40410 17.91 17.91

Working Capital









General Information









Emad Commercial-ResidentialComplex


Tel: +98-51-38470791-5


Page 118


1. Project Title: Emad Commercial-Residential Complex










Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Emad Commercial-ResidentialComplex


Tel: +98-51-38470791-5


Page 119

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital 269,919 40410 6.67 6.67

Working Capital









General Information









Faraz Commercial-ResidentialComplex


Tel: +98-51-38470791-5


Page 120


1. Project Title: Faraz Commercial-Residential Complex










Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Faraz Commercial-ResidentialComplex


Tel: +98-51-38470791-5


Page 121

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital 534,121 40410 13.21 13.21

Working Capital









General Information









Hasht Behesht Commercial-ResidentialComplex


Tel: +98-51-38470791-5


Page 122


1. Project Title: HashtBehesht Commercial-Residential Complex








include: about 8100 square meters commercial and 10460 square meters residential at the overall of complex..


Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Hasht Behesht Commercial-ResidentialComplex


Tel: +98-51-38470791-5


Page 123

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital 853,307 40410 21.11 21.11

Working Capital









General Information









Heidar Commercial-ResidentialComplex


Tel: +98-51-38470791-5


Page 124


1. Project Title: Heidar Commercial-Residential Complex










Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Heidar Commercial-ResidentialComplex


Tel: +98-51-38470791-5


Page 125

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital 425,280 40410 10.5 10.5

Working Capital









General Information









Javaher Commercial-ResidentialComplex


Tel: +98-51-38470791-5


Page 126


1. Project Title: Javaher Commercial-Residential Complex










Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Javaher Commercial-ResidentialComplex


Tel: +98-51-38470791-5


Page 127

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital 698,357 40410 17.28 17.28

Working Capital








- Payback period ( PP ):4 years

General Information









Mahdi Commercial-ResidentialComplex


Tel: +98-51-38470791-5


Page 128


1. Project Title: Mahdi Commercial and residential Complex





The project is construction of a commercial complex near holy shrine of Imam Reza (AS) which has 9 floors on the

ground and 3 floors under the ground. The salable parts of the project include 6200 square meters commercial and

8000 square meters residential parts

6. Annual capacity: 300,000 People.

Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Mahdi Commercial-ResidentialComplex


Tel: +98-51-38470791-5


Page 129

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital 511,881 40410 12.66 12.66

Working Capital









General Information









Malakeh Commercial-ResidentialComplex


Tel: +98-51-38470791-5


Page 130


1. Project Title: Malakeh Commercial-Residential Complex









6. Annual capacity: 2560 square meters commercial and 6400 square meters residential..

Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Malakeh Commercial-ResidentialComplex


Tel: +98-51-38470791-5


Page 131

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital 385,940 40410 9.55 9.55

Working Capital









General Information









Miaad Commercial-ResidentialComplex


Tel: +98-51-38470791-5


Page 132


1. Project Title: Miaad Commercial-Residential Complex










Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Miaad Commercial-ResidentialComplex


Tel: +98-51-38470791-5


Page 133

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital 351,817 40410 8.70 8.70

Working Capital









General Information









Morveh Commercial-ResidentialComplex


Tel: +98-51-38470791-5


Page 134


1. Project Title: Morveh Commercial-Residential Complex










Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Morveh Commercial-ResidentialComplex


Tel: +98-51-38470791-5


Page 135

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital 1,361,633 40410 33.7 33.7

Working Capital









General Information









Noghan_Mehran Commercial-Residential Complex


Tel: +98-51-38470791-5


Page 136


1. Project Title: Noghan_Mehran Commercial-Residential Complex










Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Noghan_Mehran Commercial-Residential Complex


Tel: +98-51-38470791-5


Page 137

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital 1,159,543 40410 28.70 28.70

Working Capital









General Information









Rah Baghe RezvanCommercial-ResidentialComplex


Tel: +98-51-38470791-5


Page 138


1. Project Title: Rah Baghe Rezvan Commercial-Residential Complex





This project is about the construction of ten commercial-residential complexes in the holy shrine of Imam Reza (AS)

territory which has 6-9 floors above the ground and 3-4 floors underground. This complex would be established in a

land with area of 35500 square meters and the gross area up to 210000 square meters. Salable utilizations of this

complex include: about 32000 square meters commercial and 65000 square meters residential at the overall of

complex.


Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Rah Baghe RezvanCommercial-ResidentialComplex


Tel: +98-51-38470791-5


Page 139

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital 5,843,453 40410 144.60 144.60

Working Capital









General Information









Sadra Commercial-Residential Complex


Tel: +98-51-38470791-5


Page 140


1. Project Title: Sadra Commercial-Residential Complex










Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Sadra Commercial-Residential Complex


Tel: +98-51-38470791-5


Page 141

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital 348,936 40410 8.6 8.6

Working Capital









General Information









Sorena Commercial-Residential Complex


Tel: +98-51-38470791-5


Page 142


1. Project Title: Sorena Commercial-Residential Complex










Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Sorena Commercial-Residential Complex


Tel: +98-51-38470791-5


Page 143

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital 284,142 40410 7.03 7.03

Working Capital









General Information









Tavous Commercial-Residential Complex


Tel: +98-51-38470791-5


Page 144


1. Project Title: Tavous Commercial-Residential Complex










Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Tavous Commercial-Residential Complex


Tel: +98-51-38470791-5


Page 145

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital 431,767 40410 10.68 10.68

Working Capital









General Information









Zeyton Comemercial-Residential Complex


Tel: +98-51-38470791-5


Page 146


1. Project Title: Zeyton Commercial-Residential Complex










Project Status














Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

Yes

No

No

No

No

No

No

No

No

No

Zeyton Comemercial-Residential Complex


Tel: +98-51-38470791-5


Page 147

Financial structure

11. Financial Table

Description




Equivalent in

Million Euro

Fix Capital 221,086 40410 5.47 5.47

Working Capital









General Information









Ministry of Economic Affairs and Finance

Organization for Investment Economic and Technical Assistance of Iran

(OIETAI)

Foreign Investment Center

Tel: +98-21-39902485-39902486-39902737-39902115

Fax: +98-21-33967864

Website: www.investiniran.ir


Tel: +98-51-38470791-5


http://www.investiniran.ir/

Date post:	26-Sep-2020
Category:	Documents
Upload:	others
View:	1 times
Download:	0 times

Investment Services Center of Khorasan Razavi Tel: +98-51 … · 2017. 5. 14. · Investment...

Documents