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