chart-middlecase

 year workload fleets cabin cost Turnover Erlös Dividende
2024  60% 1 1.100 € 3,613,500 € 1,445,400 € 142 € 2,83%
2025  60% 2 1.155 € 7,588,350 € 3,035,340 € 149 € 2,97%
2026  60% 3 1.213 € 11,951,651 € 4,780,661 € 156 € 3,12%
2027  60% 4  1.273 € 16,732,312 € 6,692,925 € 164 € 3,28%
2028 60% 5 1.337 € 21,961,159 € 8,784,464 € 172 € 3,44%
2029 65% 6 1.404 € 29,976,982 € 11,990,793 € 196 € 3,92%
2030 65% 7 1.474 € 36,721,803 € 14,688,721 € 206 € 4,11%
2031 65% 8 1.548 € 44,066,164 € 17,626,466 € 216 € 4,32%
2032 65% 8 1.625 € 46,269,472 € 18,507,789 € 227 € 4,53%
2033 65% 8 1,706 € 48,582,946 € 19,433,178 € 238 € 4,76%
2034 70% 8 1,792 € 54,936,100 € 21,974,440 € 269 € 5,38%
2035 70% 8 1,881 € 57,682,905 € 23,073,162 € 283 € 5,65%
2036 70% 8 1,975 € 60,567,050 € 24,226,820 € 297 € 5,94%
2037 70% 8 2,074 € 63,595,403 € 25,438,161 € 312 € 6,23%
2038 70% 8 2,178 € 66,775,173 € 26,710,069 € 327 € 6,54%
2039 75% 8 2,287 € 75,122,070 € 30,048,828 € 368 € 7,36%
2040 75% 8 2,401 € 78,878,173 € 31,551,269 € 387 € 7,73%
2041 75% 8 2,521 € 82,822,082 € 33,128,833 € 406 € 8,12%
2042 75% 7 2,647 € 76,092,788 € 30,437,115 € 426 € 8,52%
2043 75% 6 2,780 € 68,483,509 € 27,393,404 € 447 € 8,95%
2044 80% 5 2,919 € 63,917,942 € 25,567,177 € 501 € 10,02%
2045 80% 4 3,065 € 53,691,071 € 21,476,428 € 526 € 10,52%
2046 80% 3 3,218 € 42,281,718 € 16,912,687 € 552 € 11,05%
2047 80% 2 3,379 € 29,597,203 € 11,838,881 € 580 € 11,60%
2048 80% 1 3,548 € 15,538,532 € 6,215,413 € 609 € 12,18%
profit share  49% COSTS 60% NFT value 5.000 € NFT pieces 5000

 

EnglishDeutsch