Detail overview
|
GENERAL INFORMATION
|
Region
|
|
Municipality, City, District
|
Borovsk District, Zhukov District
|
Brief positioning of project
|
First eco-resort of international class in Russia situated in one of the most picturesque and reserved corners of Central Russia.
|
PLOT
|
Enterprise (organization) name — owner name
|
Enterprise (organization) name — owner name
|
Legal address
|
Legal address: 15 Verkhnyaya Radischevskaya St., Bldg. 3, Moscow 109240
|
Telephone
|
+7 (495) 795-06-95
|
e-mail
|
mail@gross-invest.ru
|
Contact Person (Full name)
|
Kovalev, Sergey Alexandrovich
|
Office
|
Title: Marketing Director
|
Telephone
|
495
|
contact person’s e-mail
|
S.Kovalev@gross-invest.ru
|
Area
|
7500 ha
|
Property category of land and buildings
|
freehold
|
Extension options
|
yes
|
LOCATION
|
Adjacent residential buildings
|
1.5 km to Borovsk city
|
Restrictions
|
no
|
Remoteness
|
Center of the constituent subject
|
90 km to Moscow Ring Highway
|
Nearest Millionaire City
|
Moscow
|
millionaire city — distance km
|
90
|
Municipality education building
|
Kaluga
|
municipality — distance, km
|
77
|
Highways
|
A108 (Central Ring Highway), Kiev Highway, Kaluga Highway
|
highways — distance, km
|
2.2 km (to A 108)
|
Railways
|
Balabanovo railway station, Kiev Railway
|
railways — distance, km
|
11
|
Airports
|
Vnukovo Airport
|
airports — distance km
|
83
|
River ports, landing stages
|
Kaluga river port
|
river ports, landing stages — distance, km
|
80
|
Sea ports
|
St. Petersburg port
|
sea ports — distance km
|
650
|
FACILITIES
|
Number of structures
|
no
|
OWN TRANSPORT FACILITIES
|
Communication type (motorway)
|
no
|
Communication type (railway branch)
|
no
|
Communication type (port, landing stage)
|
no
|
Communication type (post/telecommunications
|
no
|
BUILDING
|
Residential development
|
200 000
|
Residential development, Economy class, sq. m
|
60 000
|
Residential development, Economy class, price
|
22 000
|
Residential development, Business class, sq. m
|
30 000
|
Residential development, Business class, price
|
30 000
|
Residential development, Exclusive class, sq. m
|
10 000
|
Residential development, Exclusive class, price
|
45 000
|
Residential development, Cottages, sq. m
|
40 000
|
Residential development, Cottages, price
|
24 000
|
Residential development, Townhouses, sq. m
|
60 000
|
Residential development, Townhouses, price
|
20 000
|
Commercial development, total
|
25 000
|
Commercial development, Hotels, sq. m
|
7 000
|
Commercial development, Hotels, price
|
60 000
|
Commercial development, Offices, sq. m
|
3 000
|
Commercial development, Offices, price
|
45 000
|
Commercial development, Retail, sq. m
|
5 000
|
Commercial development, Retail, price
|
50 000
|
Commercial development, Warehouses, sq. m
|
5 000
|
Commercial development, Warehouses, price
|
32 000
|
Commercial development, Entertainment, sq. m
|
5 000
|
Commercial development, Entertainment, price
|
42 000
|
PROJECT INVESTMENT COSTS
|
Concept development design
|
no
|
Preparation of design and estimate documentation (
|
no
|
Comment
|
150 000 000
|
Comment
|
250 000 000
|
Comment
|
300 000 000
|
Comment
|
50 000 000
|
Comment
|
50 000 000
|
Comment
|
3 000 000 000
|
Comment
|
28 000 000
|
Comment
|
25 000 000
|
Comment
|
2 000 000 000
|
Comment
|
1 000 000 000
|
Current project status
|
stage of the project is being implemented; overall project development concept is being prepared
|
ECONOMIC INDICATORS
|
Revenue from sales of areas (RUR, millions)
|
6 005 000 000
|
Accumulated cash-glow for shareholders (RUR, Milli
|
2 400 000 000
|
Discount rate, %
|
12%
|
Shareholders' own resources (%)
|
30%
|
Òðåáóåìûé îáúåì èíâåñòèöèéBorrowed resources (%)
|
70%
|
NPV (RUR, millions)
|
1 232 000 000
|
Payback time, years
|
2,5
|
Discounted payback time, years
|
3,2
|
IRR , %
|
53,1
|
