| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | V | W | X | Y | Z | AA | AB | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | DRIP Network Spreadsheet - copyright Derek Dazza 2021 | #REF! | ||||||||||||||||||||||||||
2 | Click here to sign up to Drip: | |||||||||||||||||||||||||||
3 | * Please select from the File menu "make a copy" so that you can use this spreadsheet | |||||||||||||||||||||||||||
4 | ||||||||||||||||||||||||||||
5 | Investment: | $2,000 | Starting Drip: | 27.69 | Start Date: | 8/12/2026 | DRIP price: | $65.00 | ||||||||||||||||||||
6 | ||||||||||||||||||||||||||||
7 | Withdraw from month: | 9 | Days between withdrawals: | 30 | Withdraw initial investment at month: | |||||||||||||||||||||||
8 | ||||||||||||||||||||||||||||
9 | ||||||||||||||||||||||||||||
10 | Revenue year 1: | $978.51 | 12 months growth percentage: | 2707.19% | ||||||||||||||||||||||||
11 | Revenue year 2: | $40,122.00 | ||||||||||||||||||||||||||
12 | Revenue year 3: | $3,545,325.86 | This calculator is for educational and entertainment purposes and should not be considered as financial advice. | |||||||||||||||||||||||||
13 | Total: | $3,586,426.37 | ||||||||||||||||||||||||||
14 | ||||||||||||||||||||||||||||
15 | Date | Day | Month | Available | Hydrate | DRIP withdrawn | Withdraw | Deposits | Claimed | Max Payout | Whale tax % | Cumulative Revenue | ||||||||||||||||
16 | 12 Aug 2026 | 1 | 1 | 0.277 | 0.263 | 0.00 | $0.00 | 27.96 | 0.26 | 102.04 | 0 | $0.00 | ||||||||||||||||
17 | 13 Aug 2026 | 2 | 1 | 0.280 | 0.266 | 0.00 | $0.00 | 28.22 | 0.53 | 103.01 | 0 | $0.00 | ||||||||||||||||
18 | 14 Aug 2026 | 3 | 1 | 0.282 | 0.268 | 0.00 | $0.00 | 28.49 | 0.80 | 103.99 | 0 | $0.00 | ||||||||||||||||
19 | 15 Aug 2026 | 4 | 1 | 0.285 | 0.271 | 0.00 | $0.00 | 28.76 | 1.07 | 104.97 | 0 | $0.00 | ||||||||||||||||
20 | 16 Aug 2026 | 5 | 1 | 0.288 | 0.273 | 0.00 | $0.00 | 29.03 | 1.34 | 105.97 | 0 | $0.00 | ||||||||||||||||
21 | 17 Aug 2026 | 6 | 1 | 0.290 | 0.276 | 0.00 | $0.00 | 29.31 | 1.62 | 106.98 | 0 | $0.00 | ||||||||||||||||
22 | 18 Aug 2026 | 7 | 1 | 0.293 | 0.278 | 0.00 | $0.00 | 29.59 | 1.89 | 107.99 | 0 | $0.00 | ||||||||||||||||
23 | 19 Aug 2026 | 8 | 1 | 0.296 | 0.281 | 0.00 | $0.00 | 29.87 | 2.18 | 109.02 | 0 | $0.00 | ||||||||||||||||
24 | 20 Aug 2026 | 9 | 1 | 0.299 | 0.284 | 0.00 | $0.00 | 30.15 | 2.46 | 110.05 | 0 | $0.00 | ||||||||||||||||
25 | 21 Aug 2026 | 10 | 1 | 0.302 | 0.286 | 0.00 | $0.00 | 30.44 | 2.75 | 111.10 | 0 | $0.00 | ||||||||||||||||
26 | 22 Aug 2026 | 11 | 1 | 0.304 | 0.289 | 0.00 | $0.00 | 30.73 | 3.04 | 112.16 | 0 | $0.00 | ||||||||||||||||
27 | 23 Aug 2026 | 12 | 1 | 0.307 | 0.292 | 0.00 | $0.00 | 31.02 | 3.33 | 113.22 | 0 | $0.00 | ||||||||||||||||
28 | 24 Aug 2026 | 13 | 1 | 0.310 | 0.295 | 0.00 | $0.00 | 31.31 | 3.62 | 114.30 | 0 | $0.00 | ||||||||||||||||
29 | 25 Aug 2026 | 14 | 1 | 0.313 | 0.297 | 0.00 | $0.00 | 31.61 | 3.92 | 115.38 | 0 | $0.00 | ||||||||||||||||
30 | 26 Aug 2026 | 15 | 1 | 0.316 | 0.300 | 0.00 | $0.00 | 31.91 | 4.22 | 116.48 | 0 | $0.00 | ||||||||||||||||
31 | 27 Aug 2026 | 16 | 1 | 0.319 | 0.303 | 0.00 | $0.00 | 32.22 | 4.52 | 117.59 | 0 | $0.00 | ||||||||||||||||
32 | 28 Aug 2026 | 17 | 1 | 0.322 | 0.306 | 0.00 | $0.00 | 32.52 | 4.83 | 118.70 | 0 | $0.00 | ||||||||||||||||
33 | 29 Aug 2026 | 18 | 1 | 0.325 | 0.309 | 0.00 | $0.00 | 32.83 | 5.14 | 119.83 | 0 | $0.00 | ||||||||||||||||
34 | 30 Aug 2026 | 19 | 1 | 0.328 | 0.312 | 0.00 | $0.00 | 33.14 | 5.45 | 120.97 | 0 | $0.00 | ||||||||||||||||
35 | 31 Aug 2026 | 20 | 1 | 0.331 | 0.315 | 0.00 | $0.00 | 33.46 | 5.76 | 122.12 | 0 | $0.00 | ||||||||||||||||
36 | 1 Sep 2026 | 21 | 1 | 0.335 | 0.318 | 0.00 | $0.00 | 33.77 | 6.08 | 123.28 | 0 | $0.00 | ||||||||||||||||
37 | 2 Sep 2026 | 22 | 1 | 0.338 | 0.321 | 0.00 | $0.00 | 34.10 | 6.40 | 124.45 | 0 | $0.00 | ||||||||||||||||
38 | 3 Sep 2026 | 23 | 1 | 0.341 | 0.324 | 0.00 | $0.00 | 34.42 | 6.73 | 125.63 | 0 | $0.00 | ||||||||||||||||
39 | 4 Sep 2026 | 24 | 1 | 0.344 | 0.327 | 0.00 | $0.00 | 34.75 | 7.05 | 126.82 | 0 | $0.00 | ||||||||||||||||
40 | 5 Sep 2026 | 25 | 1 | 0.347 | 0.330 | 0.00 | $0.00 | 35.08 | 7.38 | 128.03 | 0 | $0.00 | ||||||||||||||||
41 | 6 Sep 2026 | 26 | 1 | 0.351 | 0.333 | 0.00 | $0.00 | 35.41 | 7.72 | 129.25 | 0 | $0.00 | ||||||||||||||||
42 | 7 Sep 2026 | 27 | 1 | 0.354 | 0.336 | 0.00 | $0.00 | 35.75 | 8.05 | 130.47 | 0 | $0.00 | ||||||||||||||||
43 | 8 Sep 2026 | 28 | 1 | 0.357 | 0.340 | 0.00 | $0.00 | 36.09 | 8.39 | 131.71 | 0 | $0.00 | ||||||||||||||||
44 | 9 Sep 2026 | 29 | 1 | 0.361 | 0.343 | 0.00 | $0.00 | 36.43 | 8.74 | 132.96 | 0 | $0.00 | ||||||||||||||||
45 | 10 Sep 2026 | 30 | 1 | 0.364 | 0.346 | 0.00 | $0.00 | 36.77 | 9.08 | 134.23 | 0 | $0.00 | ||||||||||||||||
46 | 11 Sep 2026 | 31 | 2 | 0.368 | 0.349 | 0.00 | $0.00 | 37.12 | 9.43 | 135.50 | 0 | $0.00 | ||||||||||||||||
47 | 12 Sep 2026 | 32 | 2 | 0.371 | 0.353 | 0.00 | $0.00 | 37.48 | 9.78 | 136.79 | 0 | $0.00 | ||||||||||||||||
48 | 13 Sep 2026 | 33 | 2 | 0.375 | 0.356 | 0.00 | $0.00 | 37.83 | 10.14 | 138.09 | 0 | $0.00 | ||||||||||||||||
49 | 14 Sep 2026 | 34 | 2 | 0.378 | 0.359 | 0.00 | $0.00 | 38.19 | 10.50 | 139.40 | 0 | $0.00 | ||||||||||||||||
50 | 15 Sep 2026 | 35 | 2 | 0.382 | 0.363 | 0.00 | $0.00 | 38.55 | 10.86 | 140.73 | 0 | $0.00 | ||||||||||||||||
51 | 16 Sep 2026 | 36 | 2 | 0.386 | 0.366 | 0.00 | $0.00 | 38.92 | 11.23 | 142.06 | 0 | $0.00 | ||||||||||||||||
52 | 17 Sep 2026 | 37 | 2 | 0.389 | 0.370 | 0.00 | $0.00 | 39.29 | 11.60 | 143.41 | 0 | $0.00 | ||||||||||||||||
53 | 18 Sep 2026 | 38 | 2 | 0.393 | 0.373 | 0.00 | $0.00 | 39.66 | 11.97 | 144.77 | 0 | $0.00 | ||||||||||||||||
54 | 19 Sep 2026 | 39 | 2 | 0.397 | 0.377 | 0.00 | $0.00 | 40.04 | 12.35 | 146.15 | 0 | $0.00 | ||||||||||||||||
55 | 20 Sep 2026 | 40 | 2 | 0.400 | 0.380 | 0.00 | $0.00 | 40.42 | 12.73 | 147.54 | 0 | $0.00 | ||||||||||||||||
56 | 21 Sep 2026 | 41 | 2 | 0.404 | 0.384 | 0.00 | $0.00 | 40.81 | 13.11 | 148.94 | 0 | $0.00 | ||||||||||||||||
57 | 22 Sep 2026 | 42 | 2 | 0.408 | 0.388 | 0.00 | $0.00 | 41.19 | 13.50 | 150.35 | 0 | $0.00 | ||||||||||||||||
58 | 23 Sep 2026 | 43 | 2 | 0.412 | 0.391 | 0.00 | $0.00 | 41.58 | 13.89 | 151.78 | 0 | $0.00 | ||||||||||||||||
59 | 24 Sep 2026 | 44 | 2 | 0.416 | 0.395 | 0.00 | $0.00 | 41.98 | 14.29 | 153.23 | 0 | $0.00 | ||||||||||||||||
60 | 25 Sep 2026 | 45 | 2 | 0.420 | 0.399 | 0.00 | $0.00 | 42.38 | 14.69 | 154.68 | 0 | $0.00 | ||||||||||||||||
61 | 26 Sep 2026 | 46 | 2 | 0.424 | 0.403 | 0.00 | $0.00 | 42.78 | 15.09 | 156.15 | 0 | $0.00 | ||||||||||||||||
62 | 27 Sep 2026 | 47 | 2 | 0.428 | 0.406 | 0.00 | $0.00 | 43.19 | 15.50 | 157.63 | 0 | $0.00 | ||||||||||||||||
63 | 28 Sep 2026 | 48 | 2 | 0.432 | 0.410 | 0.00 | $0.00 | 43.60 | 15.91 | 159.13 | 0 | $0.00 | ||||||||||||||||
64 | 29 Sep 2026 | 49 | 2 | 0.436 | 0.414 | 0.00 | $0.00 | 44.01 | 16.32 | 160.64 | 0 | $0.00 | ||||||||||||||||
65 | 30 Sep 2026 | 50 | 2 | 0.440 | 0.418 | 0.00 | $0.00 | 44.43 | 16.74 | 162.17 | 0 | $0.00 | ||||||||||||||||
66 | 1 Oct 2026 | 51 | 2 | 0.444 | 0.422 | 0.00 | $0.00 | 44.85 | 17.16 | 163.71 | 0 | $0.00 | ||||||||||||||||
67 | 2 Oct 2026 | 52 | 2 | 0.449 | 0.426 | 0.00 | $0.00 | 45.28 | 17.59 | 165.26 | 0 | $0.00 | ||||||||||||||||
68 | 3 Oct 2026 | 53 | 2 | 0.453 | 0.430 | 0.00 | $0.00 | 45.71 | 18.02 | 166.83 | 0 | $0.00 | ||||||||||||||||
69 | 4 Oct 2026 | 54 | 2 | 0.457 | 0.434 | 0.00 | $0.00 | 46.14 | 18.45 | 168.42 | 0 | $0.00 | ||||||||||||||||
70 | 5 Oct 2026 | 55 | 2 | 0.461 | 0.438 | 0.00 | $0.00 | 46.58 | 18.89 | 170.02 | 0 | $0.00 | ||||||||||||||||
71 | 6 Oct 2026 | 56 | 2 | 0.466 | 0.443 | 0.00 | $0.00 | 47.02 | 19.33 | 171.64 | 0 | $0.00 | ||||||||||||||||
72 | 7 Oct 2026 | 57 | 2 | 0.470 | 0.447 | 0.00 | $0.00 | 47.47 | 19.78 | 173.27 | 0 | $0.00 | ||||||||||||||||
73 | 8 Oct 2026 | 58 | 2 | 0.475 | 0.451 | 0.00 | $0.00 | 47.92 | 20.23 | 174.91 | 0 | $0.00 | ||||||||||||||||
74 | 9 Oct 2026 | 59 | 2 | 0.479 | 0.455 | 0.00 | $0.00 | 48.38 | 20.68 | 176.57 | 0 | $0.00 | ||||||||||||||||
75 | 10 Oct 2026 | 60 | 3 | 0.484 | 0.460 | 0.00 | $0.00 | 48.84 | 21.14 | 178.25 | 0 | $0.00 | ||||||||||||||||
76 | 11 Oct 2026 | 61 | 3 | 0.488 | 0.464 | 0.00 | $0.00 | 49.30 | 21.61 | 179.94 | 0 | $0.00 | ||||||||||||||||
77 | 12 Oct 2026 | 62 | 3 | 0.493 | 0.468 | 0.00 | $0.00 | 49.77 | 22.08 | 181.65 | 0 | $0.00 | ||||||||||||||||
78 | 13 Oct 2026 | 63 | 3 | 0.498 | 0.473 | 0.00 | $0.00 | 50.24 | 22.55 | 183.38 | 0 | $0.00 | ||||||||||||||||
79 | 14 Oct 2026 | 64 | 3 | 0.502 | 0.477 | 0.00 | $0.00 | 50.72 | 23.03 | 185.12 | 0 | $0.00 | ||||||||||||||||
80 | 15 Oct 2026 | 65 | 3 | 0.507 | 0.482 | 0.00 | $0.00 | 51.20 | 23.51 | 186.88 | 0 | $0.00 | ||||||||||||||||
81 | 16 Oct 2026 | 66 | 3 | 0.512 | 0.486 | 0.00 | $0.00 | 51.69 | 23.99 | 188.66 | 0 | $0.00 | ||||||||||||||||
82 | 17 Oct 2026 | 67 | 3 | 0.517 | 0.491 | 0.00 | $0.00 | 52.18 | 24.49 | 190.45 | 0 | $0.00 | ||||||||||||||||
83 | 18 Oct 2026 | 68 | 3 | 0.522 | 0.496 | 0.00 | $0.00 | 52.67 | 24.98 | 192.26 | 0 | $0.00 | ||||||||||||||||
84 | 19 Oct 2026 | 69 | 3 | 0.527 | 0.500 | 0.00 | $0.00 | 53.17 | 25.48 | 194.08 | 0 | $0.00 | ||||||||||||||||
85 | 20 Oct 2026 | 70 | 3 | 0.532 | 0.505 | 0.00 | $0.00 | 53.68 | 25.99 | 195.93 | 0 | $0.00 | ||||||||||||||||
86 | 21 Oct 2026 | 71 | 3 | 0.537 | 0.510 | 0.00 | $0.00 | 54.19 | 26.50 | 197.79 | 0 | $0.00 | ||||||||||||||||
87 | 22 Oct 2026 | 72 | 3 | 0.542 | 0.515 | 0.00 | $0.00 | 54.70 | 27.01 | 199.67 | 0 | $0.00 | ||||||||||||||||
88 | 23 Oct 2026 | 73 | 3 | 0.547 | 0.520 | 0.00 | $0.00 | 55.22 | 27.53 | 201.56 | 0 | $0.00 | ||||||||||||||||
89 | 24 Oct 2026 | 74 | 3 | 0.552 | 0.525 | 0.00 | $0.00 | 55.75 | 28.06 | 203.48 | 0 | $0.00 | ||||||||||||||||
90 | 25 Oct 2026 | 75 | 3 | 0.557 | 0.530 | 0.00 | $0.00 | 56.28 | 28.59 | 205.41 | 0 | $0.00 | ||||||||||||||||
91 | 26 Oct 2026 | 76 | 3 | 0.563 | 0.535 | 0.00 | $0.00 | 56.81 | 29.12 | 207.36 | 0 | $0.00 | ||||||||||||||||
92 | 27 Oct 2026 | 77 | 3 | 0.568 | 0.540 | 0.00 | $0.00 | 57.35 | 29.66 | 209.33 | 0 | $0.00 | ||||||||||||||||
93 | 28 Oct 2026 | 78 | 3 | 0.574 | 0.545 | 0.00 | $0.00 | 57.90 | 30.20 | 211.32 | 0 | $0.00 | ||||||||||||||||
94 | 29 Oct 2026 | 79 | 3 | 0.579 | 0.550 | 0.00 | $0.00 | 58.45 | 30.75 | 213.33 | 0 | $0.00 | ||||||||||||||||
95 | 30 Oct 2026 | 80 | 3 | 0.584 | 0.555 | 0.00 | $0.00 | 59.00 | 31.31 | 215.36 | 0 | $0.00 | ||||||||||||||||
96 | 31 Oct 2026 | 81 | 3 | 0.590 | 0.561 | 0.00 | $0.00 | 59.56 | 31.87 | 217.40 | 0 | $0.00 | ||||||||||||||||
97 | 1 Nov 2026 | 82 | 3 | 0.596 | 0.566 | 0.00 | $0.00 | 60.13 | 32.44 | 219.47 | 0 | $0.00 | ||||||||||||||||
98 | 2 Nov 2026 | 83 | 3 | 0.601 | 0.571 | 0.00 | $0.00 | 60.70 | 33.01 | 221.55 | 0 | $0.00 | ||||||||||||||||
99 | 3 Nov 2026 | 84 | 3 | 0.607 | 0.577 | 0.00 | $0.00 | 61.28 | 33.58 | 223.66 | 0 | $0.00 | ||||||||||||||||
100 | 4 Nov 2026 | 85 | 3 | 0.613 | 0.582 | 0.00 | $0.00 | 61.86 | 34.17 | 225.78 | 0 | $0.00 | ||||||||||||||||