Prospective Investment

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.

Map 1

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.

Funding

 

  • (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 liabHeForShe BMPility on the entire world: especially in our Eurasian-Asian region.