| 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: | 37.50 | Start Date: | 11/26/2021 | DRIP price: | $48.00 | ||||||||||||||||||||
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: | $125,191.63 | ||||||||||||||||||||||||||
12 | Revenue year 3: | $3,000,683.84 | This calculator is for educational and entertainment purposes and should not be considered as financial advice. | |||||||||||||||||||||||||
13 | Total: | $3,126,853.98 | ||||||||||||||||||||||||||
14 | ||||||||||||||||||||||||||||
15 | Date | Day | Month | Available | Hydrate | DRIP withdrawn | Withdraw | Deposits | Claimed | Max Payout | Whale tax % | Cumulative Revenue | ||||||||||||||||
16 | 26 Nov 2021 | 1 | 1 | 0.375 | 0.356 | 0.00 | $0.00 | 37.86 | 0.36 | 138.18 | 0 | $0.00 | ||||||||||||||||
17 | 27 Nov 2021 | 2 | 1 | 0.379 | 0.360 | 0.00 | $0.00 | 38.22 | 0.72 | 139.49 | 0 | $0.00 | ||||||||||||||||
18 | 28 Nov 2021 | 3 | 1 | 0.382 | 0.363 | 0.00 | $0.00 | 38.58 | 1.08 | 140.81 | 0 | $0.00 | ||||||||||||||||
19 | 29 Nov 2021 | 4 | 1 | 0.386 | 0.366 | 0.00 | $0.00 | 38.95 | 1.45 | 142.15 | 0 | $0.00 | ||||||||||||||||
20 | 30 Nov 2021 | 5 | 1 | 0.389 | 0.370 | 0.00 | $0.00 | 39.32 | 1.82 | 143.50 | 0 | $0.00 | ||||||||||||||||
21 | 1 Dec 2021 | 6 | 1 | 0.393 | 0.373 | 0.00 | $0.00 | 39.69 | 2.19 | 144.86 | 0 | $0.00 | ||||||||||||||||
22 | 2 Dec 2021 | 7 | 1 | 0.397 | 0.377 | 0.00 | $0.00 | 40.07 | 2.57 | 146.24 | 0 | $0.00 | ||||||||||||||||
23 | 3 Dec 2021 | 8 | 1 | 0.401 | 0.381 | 0.00 | $0.00 | 40.45 | 2.95 | 147.63 | 0 | $0.00 | ||||||||||||||||
24 | 4 Dec 2021 | 9 | 1 | 0.404 | 0.384 | 0.00 | $0.00 | 40.83 | 3.33 | 149.03 | 0 | $0.00 | ||||||||||||||||
25 | 5 Dec 2021 | 10 | 1 | 0.408 | 0.388 | 0.00 | $0.00 | 41.22 | 3.72 | 150.45 | 0 | $0.00 | ||||||||||||||||
26 | 6 Dec 2021 | 11 | 1 | 0.412 | 0.392 | 0.00 | $0.00 | 41.61 | 4.11 | 151.88 | 0 | $0.00 | ||||||||||||||||
27 | 7 Dec 2021 | 12 | 1 | 0.416 | 0.395 | 0.00 | $0.00 | 42.01 | 4.51 | 153.32 | 0 | $0.00 | ||||||||||||||||
28 | 8 Dec 2021 | 13 | 1 | 0.420 | 0.399 | 0.00 | $0.00 | 42.40 | 4.90 | 154.78 | 0 | $0.00 | ||||||||||||||||
29 | 9 Dec 2021 | 14 | 1 | 0.424 | 0.403 | 0.00 | $0.00 | 42.81 | 5.31 | 156.25 | 0 | $0.00 | ||||||||||||||||
30 | 10 Dec 2021 | 15 | 1 | 0.428 | 0.407 | 0.00 | $0.00 | 43.21 | 5.71 | 157.73 | 0 | $0.00 | ||||||||||||||||
31 | 11 Dec 2021 | 16 | 1 | 0.432 | 0.411 | 0.00 | $0.00 | 43.62 | 6.12 | 159.23 | 0 | $0.00 | ||||||||||||||||
32 | 12 Dec 2021 | 17 | 1 | 0.436 | 0.414 | 0.00 | $0.00 | 44.04 | 6.54 | 160.74 | 0 | $0.00 | ||||||||||||||||
33 | 13 Dec 2021 | 18 | 1 | 0.440 | 0.418 | 0.00 | $0.00 | 44.46 | 6.96 | 162.27 | 0 | $0.00 | ||||||||||||||||
34 | 14 Dec 2021 | 19 | 1 | 0.445 | 0.422 | 0.00 | $0.00 | 44.88 | 7.38 | 163.81 | 0 | $0.00 | ||||||||||||||||
35 | 15 Dec 2021 | 20 | 1 | 0.449 | 0.426 | 0.00 | $0.00 | 45.31 | 7.81 | 165.37 | 0 | $0.00 | ||||||||||||||||
36 | 16 Dec 2021 | 21 | 1 | 0.453 | 0.430 | 0.00 | $0.00 | 45.74 | 8.24 | 166.94 | 0 | $0.00 | ||||||||||||||||
37 | 17 Dec 2021 | 22 | 1 | 0.457 | 0.434 | 0.00 | $0.00 | 46.17 | 8.67 | 168.52 | 0 | $0.00 | ||||||||||||||||
38 | 18 Dec 2021 | 23 | 1 | 0.462 | 0.439 | 0.00 | $0.00 | 46.61 | 9.11 | 170.13 | 0 | $0.00 | ||||||||||||||||
39 | 19 Dec 2021 | 24 | 1 | 0.466 | 0.443 | 0.00 | $0.00 | 47.05 | 9.55 | 171.74 | 0 | $0.00 | ||||||||||||||||
40 | 20 Dec 2021 | 25 | 1 | 0.471 | 0.447 | 0.00 | $0.00 | 47.50 | 10.00 | 173.37 | 0 | $0.00 | ||||||||||||||||
41 | 21 Dec 2021 | 26 | 1 | 0.475 | 0.451 | 0.00 | $0.00 | 47.95 | 10.45 | 175.02 | 0 | $0.00 | ||||||||||||||||
42 | 22 Dec 2021 | 27 | 1 | 0.480 | 0.456 | 0.00 | $0.00 | 48.41 | 10.91 | 176.68 | 0 | $0.00 | ||||||||||||||||
43 | 23 Dec 2021 | 28 | 1 | 0.484 | 0.460 | 0.00 | $0.00 | 48.87 | 11.37 | 178.36 | 0 | $0.00 | ||||||||||||||||
44 | 24 Dec 2021 | 29 | 1 | 0.489 | 0.464 | 0.00 | $0.00 | 49.33 | 11.83 | 180.06 | 0 | $0.00 | ||||||||||||||||
45 | 25 Dec 2021 | 30 | 1 | 0.493 | 0.469 | 0.00 | $0.00 | 49.80 | 12.30 | 181.77 | 0 | $0.00 | ||||||||||||||||
46 | 26 Dec 2021 | 31 | 2 | 0.498 | 0.473 | 0.00 | $0.00 | 50.27 | 12.77 | 183.49 | 0 | $0.00 | ||||||||||||||||
47 | 27 Dec 2021 | 32 | 2 | 0.503 | 0.478 | 0.00 | $0.00 | 50.75 | 13.25 | 185.24 | 0 | $0.00 | ||||||||||||||||
48 | 28 Dec 2021 | 33 | 2 | 0.507 | 0.482 | 0.00 | $0.00 | 51.23 | 13.73 | 187.00 | 0 | $0.00 | ||||||||||||||||
49 | 29 Dec 2021 | 34 | 2 | 0.512 | 0.487 | 0.00 | $0.00 | 51.72 | 14.22 | 188.77 | 0 | $0.00 | ||||||||||||||||
50 | 30 Dec 2021 | 35 | 2 | 0.517 | 0.491 | 0.00 | $0.00 | 52.21 | 14.71 | 190.57 | 0 | $0.00 | ||||||||||||||||
51 | 31 Dec 2021 | 36 | 2 | 0.522 | 0.496 | 0.00 | $0.00 | 52.71 | 15.21 | 192.38 | 0 | $0.00 | ||||||||||||||||
52 | 1 Jan 2022 | 37 | 2 | 0.527 | 0.501 | 0.00 | $0.00 | 53.21 | 15.71 | 194.20 | 0 | $0.00 | ||||||||||||||||
53 | 2 Jan 2022 | 38 | 2 | 0.532 | 0.505 | 0.00 | $0.00 | 53.71 | 16.21 | 196.05 | 0 | $0.00 | ||||||||||||||||
54 | 3 Jan 2022 | 39 | 2 | 0.537 | 0.510 | 0.00 | $0.00 | 54.22 | 16.72 | 197.91 | 0 | $0.00 | ||||||||||||||||
55 | 4 Jan 2022 | 40 | 2 | 0.542 | 0.515 | 0.00 | $0.00 | 54.74 | 17.24 | 199.79 | 0 | $0.00 | ||||||||||||||||
56 | 5 Jan 2022 | 41 | 2 | 0.547 | 0.520 | 0.00 | $0.00 | 55.26 | 17.76 | 201.69 | 0 | $0.00 | ||||||||||||||||
57 | 6 Jan 2022 | 42 | 2 | 0.553 | 0.525 | 0.00 | $0.00 | 55.78 | 18.28 | 203.61 | 0 | $0.00 | ||||||||||||||||
58 | 7 Jan 2022 | 43 | 2 | 0.558 | 0.530 | 0.00 | $0.00 | 56.31 | 18.81 | 205.54 | 0 | $0.00 | ||||||||||||||||
59 | 8 Jan 2022 | 44 | 2 | 0.563 | 0.535 | 0.00 | $0.00 | 56.85 | 19.35 | 207.49 | 0 | $0.00 | ||||||||||||||||
60 | 9 Jan 2022 | 45 | 2 | 0.568 | 0.540 | 0.00 | $0.00 | 57.39 | 19.89 | 209.46 | 0 | $0.00 | ||||||||||||||||
61 | 10 Jan 2022 | 46 | 2 | 0.574 | 0.545 | 0.00 | $0.00 | 57.93 | 20.43 | 211.45 | 0 | $0.00 | ||||||||||||||||
62 | 11 Jan 2022 | 47 | 2 | 0.579 | 0.550 | 0.00 | $0.00 | 58.48 | 20.98 | 213.46 | 0 | $0.00 | ||||||||||||||||
63 | 12 Jan 2022 | 48 | 2 | 0.585 | 0.556 | 0.00 | $0.00 | 59.04 | 21.54 | 215.49 | 0 | $0.00 | ||||||||||||||||
64 | 13 Jan 2022 | 49 | 2 | 0.590 | 0.561 | 0.00 | $0.00 | 59.60 | 22.10 | 217.54 | 0 | $0.00 | ||||||||||||||||
65 | 14 Jan 2022 | 50 | 2 | 0.596 | 0.566 | 0.00 | $0.00 | 60.17 | 22.67 | 219.60 | 0 | $0.00 | ||||||||||||||||
66 | 15 Jan 2022 | 51 | 2 | 0.602 | 0.572 | 0.00 | $0.00 | 60.74 | 23.24 | 221.69 | 0 | $0.00 | ||||||||||||||||
67 | 16 Jan 2022 | 52 | 2 | 0.607 | 0.577 | 0.00 | $0.00 | 61.31 | 23.81 | 223.80 | 0 | $0.00 | ||||||||||||||||
68 | 17 Jan 2022 | 53 | 2 | 0.613 | 0.582 | 0.00 | $0.00 | 61.90 | 24.40 | 225.92 | 0 | $0.00 | ||||||||||||||||
69 | 18 Jan 2022 | 54 | 2 | 0.619 | 0.588 | 0.00 | $0.00 | 62.48 | 24.98 | 228.07 | 0 | $0.00 | ||||||||||||||||
70 | 19 Jan 2022 | 55 | 2 | 0.625 | 0.594 | 0.00 | $0.00 | 63.08 | 25.58 | 230.24 | 0 | $0.00 | ||||||||||||||||
71 | 20 Jan 2022 | 56 | 2 | 0.631 | 0.599 | 0.00 | $0.00 | 63.68 | 26.18 | 232.42 | 0 | $0.00 | ||||||||||||||||
72 | 21 Jan 2022 | 57 | 2 | 0.637 | 0.605 | 0.00 | $0.00 | 64.28 | 26.78 | 234.63 | 0 | $0.00 | ||||||||||||||||
73 | 22 Jan 2022 | 58 | 2 | 0.643 | 0.611 | 0.00 | $0.00 | 64.89 | 27.39 | 236.86 | 0 | $0.00 | ||||||||||||||||
74 | 23 Jan 2022 | 59 | 2 | 0.649 | 0.616 | 0.00 | $0.00 | 65.51 | 28.01 | 239.11 | 0 | $0.00 | ||||||||||||||||
75 | 24 Jan 2022 | 60 | 3 | 0.655 | 0.622 | 0.00 | $0.00 | 66.13 | 28.63 | 241.38 | 0 | $0.00 | ||||||||||||||||
76 | 25 Jan 2022 | 61 | 3 | 0.661 | 0.628 | 0.00 | $0.00 | 66.76 | 29.26 | 243.67 | 0 | $0.00 | ||||||||||||||||
77 | 26 Jan 2022 | 62 | 3 | 0.668 | 0.634 | 0.00 | $0.00 | 67.39 | 29.89 | 245.99 | 0 | $0.00 | ||||||||||||||||
78 | 27 Jan 2022 | 63 | 3 | 0.674 | 0.640 | 0.00 | $0.00 | 68.03 | 30.53 | 248.33 | 0 | $0.00 | ||||||||||||||||
79 | 28 Jan 2022 | 64 | 3 | 0.680 | 0.646 | 0.00 | $0.00 | 68.68 | 31.18 | 250.69 | 0 | $0.00 | ||||||||||||||||
80 | 29 Jan 2022 | 65 | 3 | 0.687 | 0.652 | 0.00 | $0.00 | 69.33 | 31.83 | 253.07 | 0 | $0.00 | ||||||||||||||||
81 | 30 Jan 2022 | 66 | 3 | 0.693 | 0.659 | 0.00 | $0.00 | 69.99 | 32.49 | 255.47 | 0 | $0.00 | ||||||||||||||||
82 | 31 Jan 2022 | 67 | 3 | 0.700 | 0.665 | 0.00 | $0.00 | 70.66 | 33.16 | 257.90 | 0 | $0.00 | ||||||||||||||||
83 | 1 Feb 2022 | 68 | 3 | 0.707 | 0.671 | 0.00 | $0.00 | 71.33 | 33.83 | 260.35 | 0 | $0.00 | ||||||||||||||||
84 | 2 Feb 2022 | 69 | 3 | 0.713 | 0.678 | 0.00 | $0.00 | 72.01 | 34.51 | 262.82 | 0 | $0.00 | ||||||||||||||||
85 | 3 Feb 2022 | 70 | 3 | 0.720 | 0.684 | 0.00 | $0.00 | 72.69 | 35.19 | 265.32 | 0 | $0.00 | ||||||||||||||||
86 | 4 Feb 2022 | 71 | 3 | 0.727 | 0.691 | 0.00 | $0.00 | 73.38 | 35.88 | 267.84 | 0 | $0.00 | ||||||||||||||||
87 | 5 Feb 2022 | 72 | 3 | 0.734 | 0.697 | 0.00 | $0.00 | 74.08 | 36.58 | 270.38 | 0 | $0.00 | ||||||||||||||||
88 | 6 Feb 2022 | 73 | 3 | 0.741 | 0.704 | 0.00 | $0.00 | 74.78 | 37.28 | 272.95 | 0 | $0.00 | ||||||||||||||||
89 | 7 Feb 2022 | 74 | 3 | 0.748 | 0.710 | 0.00 | $0.00 | 75.49 | 37.99 | 275.54 | 0 | $0.00 | ||||||||||||||||
90 | 8 Feb 2022 | 75 | 3 | 0.755 | 0.717 | 0.00 | $0.00 | 76.21 | 38.71 | 278.16 | 0 | $0.00 | ||||||||||||||||
91 | 9 Feb 2022 | 76 | 3 | 0.762 | 0.724 | 0.00 | $0.00 | 76.93 | 39.43 | 280.80 | 0 | $0.00 | ||||||||||||||||
92 | 10 Feb 2022 | 77 | 3 | 0.769 | 0.731 | 0.00 | $0.00 | 77.66 | 40.16 | 283.47 | 0 | $0.00 | ||||||||||||||||
93 | 11 Feb 2022 | 78 | 3 | 0.777 | 0.738 | 0.00 | $0.00 | 78.40 | 40.90 | 286.17 | 0 | $0.00 | ||||||||||||||||
94 | 12 Feb 2022 | 79 | 3 | 0.784 | 0.745 | 0.00 | $0.00 | 79.15 | 41.65 | 288.88 | 0 | $0.00 | ||||||||||||||||
95 | 13 Feb 2022 | 80 | 3 | 0.791 | 0.752 | 0.00 | $0.00 | 79.90 | 42.40 | 291.63 | 0 | $0.00 | ||||||||||||||||
96 | 14 Feb 2022 | 81 | 3 | 0.799 | 0.759 | 0.00 | $0.00 | 80.66 | 43.16 | 294.40 | 0 | $0.00 | ||||||||||||||||
97 | 15 Feb 2022 | 82 | 3 | 0.807 | 0.766 | 0.00 | $0.00 | 81.42 | 43.92 | 297.20 | 0 | $0.00 | ||||||||||||||||
98 | 16 Feb 2022 | 83 | 3 | 0.814 | 0.774 | 0.00 | $0.00 | 82.20 | 44.70 | 300.02 | 0 | $0.00 | ||||||||||||||||
99 | 17 Feb 2022 | 84 | 3 | 0.822 | 0.781 | 0.00 | $0.00 | 82.98 | 45.48 | 302.87 | 0 | $0.00 | ||||||||||||||||
100 | 18 Feb 2022 | 85 | 3 | 0.830 | 0.788 | 0.00 | $0.00 | 83.77 | 46.27 | 305.75 | 0 | $0.00 | ||||||||||||||||