ROI SIMULATOR — NEXUS MARITIME OS
Calcule o retorno do seu porto com o modelo Revenue Share da Nexus
PORTO PREDEFINIDO
PORT PARAMETERS
Annual Capacity (TEU)255K TEU
Empty Container Rate (%)70%
Average THC per TEU (USD)$95
Fee de Match Nexus (%)20%
SUBSCRIPTION TIER
Ports <100K TEU/ano · Base: $500/month
THC ADICIONAL/ANO
$3.39M
36K TEU matched
CUSTO NEXUS/ANO
$693K
15% RS + base + match fee
PORT ROI
4.9x
Net gain: $2.70M
BREAKDOWN DETALHADO — ANUAL
TEUs vazios/ano179K TEU
TEUs matched36K TEU
THC adicional gerado$3.39M
Revenue Share Nexus$509K
Match Fee Nexus$179K
Fee base anual$6K
Cost total Nexus$693K
Net port gain$2.70M
MONTHLY PROJECTION
TEUs/month
3K TEU
THC/month
$283K
Nexus Cost/month
$58K
Port Gain/month
$225K
3-YEAR PROJECTION (20%/year growth in match rate)
Year 1
TEUs matched
36K TEU
THC adicional
$3.39M
Nexus Cost
$693K
Net gain porto
$2.70M
Year 2
TEUs matched
43K TEU
THC adicional
$4.07M
Nexus Cost
$831K
Net gain porto
$3.24M
Year 3
TEUs matched
51K TEU
THC adicional
$4.88M
Nexus Cost
$996K
Net gain porto
$3.89M
COMMERCIAL ARGUMENT: Com 255K TEU capacity and 70% de contentores vazios, your port loses $3.39M per year in ungenerated THC. A Nexus resolve 20% of that problem for $693K/ano — an ROI of 4.9x. Every dollar paid to Nexus generates 4.9 dollars in new revenue for the port.
Projections based on real data: BIMCO 2024 · Drewry WCI · Lloyd's List Port Intelligence · Average THC per port. Match fee is a conservative estimate — actual results depend on operator volume in the Nexus network.