A complete prospective investment budget of the trans-continental entrepreneurship VDLBAGRUPPE® – INDICTRADER® is displayed on Chart Funding and numeric Tables below. There are clearly shown two very distinctive phases of the capital expenditure: preliminary development and core development.
The preliminary development occurs during the first two years. This first development phase furnishes a 1:1 prototype laboratory model of the transmission and signal/order processing, so real parameters can be tested. The circular-shape nature of the CERN Laboratory in the city of Geneve, Switzerland provides an unequal opportunity for a 11,000 km full-scale simulation of geometry, materials and environment. This preliminary development also researches for the features and agreements that are necessary to deploy the infrastructure and operate it at all of the targeted provinces, which allows for enhancing the econometric-financial business model.
The preliminary development phase paves the road for a complete engineering and construction scheduling of the core development phase coming after.
Investment expenditure at every one of the 27 provinces or administrations that are crossed by the infrastructure is depicted on Table below.
Following graph indicates how investment is funded and how VDLBAGRUPPE® – INDICTRADER® later repurchases part of the debt and stock.
-
(in Euro)
ABSOLUTE INVESTMENT (PROSPECTIVE) PRELIMINARY DEVELOPMENTS YEARS 1 TO 2 Prototype and Road Show Research € 536.433 Engineering Construction € 1.976.763 Model/Estate Opex & Maint € 4.470.422 Lab Show € 803.949 Road-Show Funding Programs € 710.695 € 8.498.262 Dividends to Shareholders, Banking Interests € 1.625.157 Subtotal € 10,123,437 Business Model Refining Market Entry Consultancies € 1,991,464 Estate Opex & Maint € 2,323,542 Road-Show Funding Programs € 382,682 € 4,697,688 Dividends to Shareholders, Banking Interests € 898,368 Subtotal € 5,596,055 CORE DEVELOPMENTS YEARS 3 TO 7 Research € 2,361,124 Consultancies € 19,704,962 Commercial & Legal Operations € 84,337,604 Marketing € 49,656,144 Estate € 41,972,028 Engineering Construction € 197,664,895 Infrastructure/Estate Opex & Maint € 237,223,664 Road-Show Funding Programs € 23,412,598 Financial Costs € 10,149,376 Replacement Reserve € 9,906,772 € 676,389,167 Dividends to Shareholders, Banking Interests € 129,350,050 Subtotal € 805,739,217 Total € 821,458,709 -
(in Euro)
INVESTMENT PER REGION (PROSPECTIVE) Provinces Weight Investment Paris FR 3.9% €31,652,194 Zurich CH 2.1% € 17,641,554 Thurgau CH 1.8% € 15,128,022 Bayern DE 3.6% € 29,633,620 Tchechien 3.5% € 28,372,011 Poland 4.7% € 38,883,302 Belarus 4.1% € 33,418,446 Smolenskaya Ob 2.6% € 21,663,155 Moskovskaya Ob 5.1% € 41,910,466 Vladimirskaya Ob 2.2% € 17,878,329 Nizhegorodskaya Ob 3.0% € 24,596,870 Respublika Maryi El, Chuvaskaya Respublika 2.5% € 20,401,546 Kiroskaya Ob 2.0% € 16,616,720 Udmurtskaya Ob 2.3% € 19,139,938 Perm Krai 2.6% € 21,410,833 Sverdlovskaya Ob 3.3% € 27,120,087 Kurganskaya Ob 2.5% € 20,906,190 Severnyy KAZ 2.3% € 19,139,938 Akmolinskaya Ob KAZ 2.9% € 23,429,407 Karagandinskaya Ob KAZ 3.4% € 27,718,877 Almatinskaya Ob KAZ 4.5% € 37,203,273 Xinjang CN 6.6% € 54,536,935 Gansu CN 7.9% € 64,629,109 Shaanxi CN 4.9% € 40,532,382 Henan CN 5.7% € 46,461,943 Anhui CN 5.3% € 43,181,760 Jiangsu, Pudong, Shanghai CN 4.7% € 38,251,801 100.0% € 821,458,709
VDLBAGRUPPE® and INDICTRADER® foster the women employment. Labor share for women is a liability on the entire world: especially in our Eurasian-Asian region.