Zum Inhalt springen
| year |
workload |
fleets |
cabin cost |
Turnover |
Erlös |
Dividende |
| 2024 |
75% |
1 |
1.100 € |
4,516,875 € |
1,806,750 € |
177 € |
3,54% |
| 2025 |
75% |
2 |
1.155 € |
9,485,438 € |
3,794,175 € |
186 € |
3,72% |
| 2026 |
75% |
3 |
1.213 € |
14,939,564 € |
5,975,826 € |
195 € |
3,90% |
| 2027 |
75% |
4 |
1.273 € |
20,915,390 € |
8,366,156 € |
205 € |
4,10% |
| 2028 |
75% |
5 |
1.337 € |
27,451,449 € |
10,980,580 € |
215 € |
4,30% |
| 2029 |
80% |
6 |
1.404 € |
36,894,747 € |
14,757,899 € |
241 € |
4,83% |
| 2030 |
80% |
7 |
1.474 € |
45,196,066 € |
18,078,426 € |
253 € |
5,06% |
| 2031 |
80% |
8 |
1.548 € |
54,235,279 € |
21,694,111 € |
266 € |
5,32% |
| 2032 |
80% |
8 |
1.625 € |
56,947,043 € |
22,778,817 € |
279 € |
5,58% |
| 2033 |
80% |
8 |
1,706 € |
59,794,395 € |
23,917,758 € |
293 € |
5,86% |
| 2034 |
85% |
8 |
1,792 € |
66,708,122 € |
26,683,249 € |
327 € |
6,54% |
| 2035 |
85% |
8 |
1,881 € |
70,043,528 € |
28,017,411 € |
343 € |
6,86% |
| 2036 |
85% |
8 |
1,975 € |
73,545,704 € |
29,418,282 € |
360 € |
7,21% |
| 2037 |
85% |
8 |
2,074 € |
77,222,989 € |
30,889,196 € |
378 € |
7,57% |
| 2038 |
85% |
8 |
2,178 € |
81,084,139 € |
32,433,656 € |
397 € |
7,95% |
| 2039 |
90% |
8 |
2,287 € |
90,146,484 € |
36,058,593 € |
442 € |
8,83% |
| 2040 |
90% |
8 |
2,401 € |
94,653,808 € |
37,861,523 € |
464 € |
9,28% |
| 2041 |
90% |
8 |
2,521 € |
99,386,498 € |
39,754,599 € |
487 € |
9,74% |
| 2042 |
90% |
7 |
2,647 € |
91,311,345 € |
36,524,538 € |
511 € |
10,23% |
| 2043 |
90% |
6 |
2,780 € |
82,180,211 € |
32,872,084 € |
537 € |
10,74% |
| 2044 |
95% |
5 |
2,919 € |
75,902,556 € |
30,361,022 € |
595 € |
11,90% |
| 2045 |
95% |
4 |
3,065 € |
63,758,147 € |
25,503,259 € |
625 € |
12,50% |
| 2046 |
95% |
3 |
3,218 € |
50,209,541 € |
20,083,816 € |
656 € |
13,12% |
| 2047 |
95% |
2 |
3,379 € |
35,146,678 € |
14,058,671 € |
689 € |
13,78% |
| 2048 |
95% |
1 |
3,548 € |
18,452,006 € |
7,380,802 € |
723 € |
14,47% |
| profit share |
49% |
COSTS |
60% |
NFT value |
5.000 € |
NFT pieces |
5000 |
