Aktuelle Version |
Dein Text |
Zeile 1: |
Zeile 1: |
| Hier sind die ersten 40 [[Ausbaustufen]] des [[Ölturm]]s, ergänzt durch die zusätzlichen Kosten des [[Lagerhäuser|Öllagerhauses]] bei täglicher Abholung: | | Hier sind die ersten 50 [[Ausbaustufen]] des [[Ölturm]]s: |
|
| |
|
| {| class="wikitable mw-datatable" style="text-align:right" | | {| {{Prettytable}} style="text-align:right" |
| !Stufe
| | |'''Stufe''' |
| !GM für Ausbau
| | |'''[[GM]] für Ausbau''' |
| !Gesamtkosten
| | |'''Gesamtkosten''' |
| !Stunden pro Fass
| | |'''Fässer pro Tag''' |
| !Fässer pro Tag
| | |'''Goldmünzen pro Tag''' |
| !Erlös in [[Goldmünzen|gm]] pro Tag
| | |'''Amortisation in Tagen''' |
| !Lagerkosten ([[Lagerlogistik]] Stufe 0)
| | |---- |
| !Lagerkosten (Lagerlogistik 90)
| | |1 |
| !Gesamtkosten (Lagerlogistik 0)
| | |100 |
| !Gesamtkosten (Lagerlogistik 90)
| | |100 |
| !Amortisation in Tagen (Lagerlogistik 0)
| | |0,04 |
| !Amortisation in Tagen (Lagerlogistik 90)
| | |9,8 |
| | | |
| | |---- |
| | |2 |
| | |13 |
| | |113 |
| | |0,05 |
| | |12,25 |
| | | |
| | |---- |
| | |3 |
| | |19 |
| | |132 |
| | |0,06 |
| | |14,7 |
| | | |
| | |---- |
| | |4 |
| | |26 |
| | |158 |
| | |0,07 |
| | |17,15 |
| | | |
| | |---- |
| | |5 |
| | |36 |
| | |194 |
| | |0,08 |
| | |19,6 |
| | | |
| | |---- |
| | |6 |
| | |50 |
| | |244 |
| | |0,10 |
| | |24,5 |
| | | |
| | |---- |
| | |7 |
| | |69 |
| | |313 |
| | |0,12 |
| | |29,4 |
| | | |
| | |---- |
| | |8 |
| | |95 |
| | |408 |
| | |0,14 |
| | |3,3 |
| | | |
| | |---- |
| | |9 |
| | |131 |
| | |539 |
| | |0,17 |
| | |41,65 |
| | | |
| | |---- |
| | |10 |
| | |181 |
| | |720 |
| | |0,21 |
| | |51,45 |
| | | |
| | |---- |
| | |11 |
| | |250 |
| | |970 |
| | |0,25 |
| | |61,25 |
| | | |
| | |---- |
| | |12 |
| | |345 |
| | |1.315 |
| | |0,30 |
| | |73,5 |
| | | |
| | |---- |
| | |13 |
| | |477 |
| | |1.792 |
| | |0,36 |
| | |88,2 |
| | | |
| | |---- |
| | |14 |
| | |658 |
| | |2.450 |
| | |0,43 |
| | |105,35 |
| | | |
| | |---- |
| | |15 |
| | |908 |
| | |3.358 |
| | |0,51 |
| | |124,95 |
| | | |
| | |---- |
| | |16 |
| | |1.253 |
| | |4.611 |
| | |0,62 |
| | |151,9 |
| | | |
| | |---- |
| | |17 |
| | |1.730 |
| | |6.341 |
| | |0,74 |
| | |181,3 |
| | | |
| | |---- |
| | |18 |
| | |2.387 |
| | |8.728 |
| | |0,89 |
| | |218,05 |
| | | |
| | |---- |
| | |19 |
| | |3.294 |
| | |12.022 |
| | |1,06 |
| | |259,7 |
| | | |
| | |---- |
| | |20 |
| | |4.546 |
| | |16.568 |
| | |1,28 |
| | |313,6 |
| | | |
| | |---- |
| | |21 |
| | |6.274 |
| | |22.842 |
| | |1,53 |
| | |374,85 |
| | | |
| | |---- |
| | |22 |
| | |8.658 |
| | |31.500 |
| | |1,84 |
| | |453,25 |
| | | |
| | |---- |
| | |23 |
| | |11.949 |
| | |43.449 |
| | |2,21 |
| | |514,45 |
| | | |
| | |---- |
| | |24 |
| | |16.489 |
| | |59.938 |
| | |2,65 |
| | |649,25 |
| | | |
| | |---- |
| | |25 |
| | |22.756 |
| | |82.694 |
| | |3,18 |
| | |779,1 |
| | | |
| | |---- |
| | |26 |
| | |31.403 |
| | |114.097 |
| | |3,82 |
| | |935,9 |
| | | |
| | |---- |
| | |27 |
| | |43.336 |
| | |157.433 |
| | |4,58 |
| | |1122,1 |
| | | |
| | |---- |
| | |28 |
| | |59.804 |
| | |217.237 |
| | |5,49 |
| | |1345,05 |
| | | |
| | |---- |
| | |29 |
| | |82.530 |
| | |299.767 |
| | |6,59 |
| | |1614,55 |
| | | |
| | |---- |
| | |30 |
| | |113.892 |
| | |413.659 |
| | |7,91 |
| | |1937,95 |
| | | |
| | |---- |
| | |31 |
| | |157.171 |
| | |570.830 |
| | |9,50 |
| | |2327,5 |
| | | |
| | |---- |
| | |32 |
| | |216.896 |
| | |787.726 |
| | |11,39 |
| | |2790,55 |
| | | |
| | |---- |
| | |33 |
| | |299.316 |
| | |1.087.042 |
| | |13,67 |
| | |3349,15 |
| | | |
| | |---- |
| | |34 |
| | |413.056 |
| | |1.500.098 |
| | |16,41 |
| | |4020,45 |
| | | |
| | |---- |
| | |35 |
| | |570.018 |
| | |2.070.116 |
| | |19,69 |
| | |4824,05 |
| | | |
| | |---- |
| | |36 |
| | |786.625 |
| | |2.856.741 |
| | |23,63 |
| | |5789,35 |
| | | |
| | |---- |
| | |37 |
| | |1.085.543 |
| | |3.942.284 |
| | |28,35 |
| | |6945,75 |
| | | |
| | |---- |
| | |38 |
| | |1.498.049 |
| | |5.440.333 |
| | |34,02 |
| | |8334,9 |
| | | |
| | |---- |
| | |39 |
| | |2.067.308 |
| | |7.507.641 |
| | |40,83 |
| | |10003,35 |
| | | |
| | |---- |
| | |40 |
| | |2.852.885 |
| | |10.360.526 |
| | |48,99 |
| | |12002,55 |
| | | |
| | |---- |
| | |41 |
| | |3.936.982 |
| | |14.297.508 |
| | |58,79 |
| | |14403,55 |
| | | |
| | |---- |
| | |42 |
| | |5.433.035 |
| | |19.730.543 |
| | |70,55 |
| | |17284,75 |
| | | |
| | |---- |
| | |43 |
| | |7.497.588 |
| | |27.228.131 |
| | |84,66 |
| | |20741,7 |
| | | |
| | |---- |
| | |44 |
| | |10.346.672 |
| | |37.574.803 |
| | |101,59 |
| | |24889,55 |
| | | |
| | |---- |
| | |45 |
| | |14.278.408 |
| | |51.853.211 |
| | |121,91 |
| | |29867,95 |
| | | |
| | |---- |
| | |46 |
| | |19.704.204 |
| | |71.557.415 |
| | |146,29 |
| | |35841,01 |
| | | |
| | |---- |
| | |47 |
| | |27.191.801 |
| | |98.749.216 |
| | |175,55 |
| | |42875 |
| | | |
| | |---- |
| | |48 |
| | |37.524.685 |
| | |136.273.901 |
| | |210,66 |
| | |51611,7 |
| | | |
| | |---- |
| | |49 |
| | |51.784.066 |
| | |188.057.967 |
| | |252,79 |
| | |61933,55 |
| | | |
| | |---- |
| | |50 |
| | |71.462.011 |
| | |259.519.978 |
| | |303,35 |
| | |74320,75 |
| | | |
| |---- | | |---- |
| |-
| |
| | 1||100||100||600,0||0,04||9||1.000||405||1.100||505||123||57
| |
| |-
| |
| | 2||13||113||480,0||0,05||12||1.000||405||1.113||518||93||44
| |
| |-
| |
| | 3||19||132||400,0||0,06||14||1.000||405||1.132||537||81||39
| |
| |-
| |
| | 4||26||158||342,857||0,07||17||1.000||405||1.158||563||69||34
| |
| |-
| |
| | 5||36||194||300,0||0,08||19||1.000||405||1.194||599||63||32
| |
| |-
| |
| | 6||50||244||240,0||0,1||24||1.000||405||1.244||649||52||28
| |
| |-
| |
| | 7||69||313||200,0||0,12||29||1.000||405||1.313||718||46||25
| |
| |-
| |
| | 8||95||408||171,429||0,14||34||1.000||405||1.408||813||42||24
| |
| |-
| |
| | 9||131||539||141,176||0,17||41||1.000||405||1.539||944||38||24
| |
| |-
| |
| | 10||181||720||114,286||0,21||51||1.000||405||1.720||1.125||34||23
| |
| |-
| |
| | 11||250||970||96,0||0,25||61||1.000||405||1.970||1.375||33||23
| |
| |-
| |
| | 12||345||1.315||80,0||0,3||73||1.000||405||2.315||1.720||32||24
| |
| |-
| |
| | 13||477||1.792||66,667||0,36||88||1.000||405||2.792||2.197||32||25
| |
| |-
| |
| | 14||658||2.450||55,814||0,43||105||1.000||405||3.450||2.855||33||28
| |
| |-
| |
| | 15||908||3.358||47,059||0,51||124||1.000||405||4.358||3.763||36||31
| |
| |-
| |
| | 16||1.253||4.611||38,71||0,62||151||1.000||405||5.611||5.016||38||34
| |
| |-
| |
| | 17||1.730||6.341||32,432||0,74||181||1.000||405||7.341||6.746||41||38
| |
| |-
| |
| | 18||2.387||8.728||26,966||0,89||218||1.000||405||9.728||9.133||45||42
| |
| |-
| |
| | 19||3.294||12.022||22,642||1,06||259||1.140||462||13.162||12.484||51||49
| |
| |-
| |
| | 20||4.546||16.568||18,75||1,28||313||1.140||462||17.708||17.030||57||55
| |
| |-
| |
| | 21||6.274||22.842||15,686||1,53||374||1.140||462||23.982||23.304||65||63
| |
| |-
| |
| | 22||8.658||31.500||13,043||1,84||450||1.140||462||32.640||31.962||73||72
| |
| |-
| |
| | 23||11.949||43.449||10,86||2,21||541||1.335||541||44.784||43.990||83||82
| |
| |-
| |
| | 24||16.489||59.938||9,057||2,65||649||1.335||541||61.273||60.479||95||94
| |
| |-
| |
| | 25||22.756||82.694||7,547||3,18||779||1.609||652||84.303||83.346||109||107
| |
| |-
| |
| | 26||31.403||114.097||6,283||3,82||935||1.609||652||115.706||114.749||124||123
| |
| |-
| |
| | 27||43.336||157.433||5,24||4,58||1122||1.993||807||159.426||158.240||143||142
| |
| |-
| |
| | 28||59.804||217.237||4,372||5,49||1345||2.530||1.024||219.767||218.261||164||163
| |
| |-
| |
| | 29||82.530||299.767||3,642||6,59||1614||3.282||1.329||303.049||301.096||188||187
| |
| |-
| |
| | 30||113.892||413.659||3,034||7,91||1937||4.336||1.755||417.995||415.414||216||215
| |
| |-
| |
| | 31||157.171||570.830||2,526||9,5||2327||7.877||3.189||578.707||574.019||249||247
| |
| |-
| |
| | 32||216.896||787.726||2,107||11,39||2790||14.818||5.998||802.544||793.724||288||285
| |
| |-
| |
| | 33||299.316||1.087.042||1,756||13,67||3349||28.424||11.505||1.115.466||1.098.547||334||329
| |
| |-
| |
| | 34||413.056||1.500.098||1,463||16,41||4020||76.871||31.113||1.576.969||1.531.211||393||381
| |
| |-
| |
| | 35||570.018||2.070.116||1,219||19,69||4824||209.812||84.918||2.279.928||2.155.034||473||447
| |
| |-
| |
| | 36||786.625||2.856.741||1,016||23,63||5789||804.189||325.482||3.660.930||3.182.223||633||550
| |
| |-
| |
| | 37||1.085.543||3.942.284||0,847||28,35||6945||2.875.608||1.833.889||6.817.892||5.776.173||982||832
| |
| |-
| |
| | 38||1.498.049||5.440.333||0,705||34,02||8334||4.975.608||2.683.827||10.415.941||8.124.160||1.250||975
| |
| |-
| |
| | 39||2.067.308||7.507.641||0,588||40,83||10003||7.075.608||3.533.764||14.583.249||11.041.405||1.458||1.104
| |
| |-
| |
| | 40||2.852.885||10.360.526||0,49||48,99||12002||9.875.608||4.667.013||20.236.134||15.027.539||1.687||1.253
| |
| |} | | |} |
|
| |
|
|
| |
|
|
| |
|
| '''''Anmerkungen:''''' | | '''''Legende:''''' |
| * Für den Verkaufserlös der Ölfässer wird angenommen, dass man 245 Goldmünzen pro Fass erhält | | * Goldmünzen pro Tag: 245gm/Fass |
| * Die Lagerkosten beziehen sich jeweils auf eine Abholung pro Tag und sind ebenso in die Gesamtkosten- und Amortisationsrechnung eingeflossen
| |
| * Die Amortisationsberechnung bezieht sich jeweils auf die Gesamtkosten, nicht auf die einzelnen Stufen
| |
| | |
| [[Kategorie:Ausbau]]
| |