| 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: | 30.00 | Start Date: | 6/25/2026 | DRIP price: | $60.00 | ||||||||||||||||||||
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: | $39,485.87 | ||||||||||||||||||||||||||
12 | Revenue year 3: | $3,346,674.81 | This calculator is for educational and entertainment purposes and should not be considered as financial advice. | |||||||||||||||||||||||||
13 | Total: | $3,387,139.19 | ||||||||||||||||||||||||||
14 | ||||||||||||||||||||||||||||
15 | Date | Day | Month | Available | Hydrate | DRIP withdrawn | Withdraw | Deposits | Claimed | Max Payout | Whale tax % | Cumulative Revenue | ||||||||||||||||
16 | 25 Jun 2026 | 1 | 1 | 0.300 | 0.285 | 0.00 | $0.00 | 30.29 | 0.29 | 110.54 | 0 | $0.00 | ||||||||||||||||
17 | 26 Jun 2026 | 2 | 1 | 0.303 | 0.288 | 0.00 | $0.00 | 30.57 | 0.57 | 111.59 | 0 | $0.00 | ||||||||||||||||
18 | 27 Jun 2026 | 3 | 1 | 0.306 | 0.290 | 0.00 | $0.00 | 30.86 | 0.86 | 112.65 | 0 | $0.00 | ||||||||||||||||
19 | 28 Jun 2026 | 4 | 1 | 0.309 | 0.293 | 0.00 | $0.00 | 31.16 | 1.16 | 113.72 | 0 | $0.00 | ||||||||||||||||
20 | 29 Jun 2026 | 5 | 1 | 0.312 | 0.296 | 0.00 | $0.00 | 31.45 | 1.45 | 114.80 | 0 | $0.00 | ||||||||||||||||
21 | 30 Jun 2026 | 6 | 1 | 0.315 | 0.299 | 0.00 | $0.00 | 31.75 | 1.75 | 115.89 | 0 | $0.00 | ||||||||||||||||
22 | 1 Jul 2026 | 7 | 1 | 0.318 | 0.302 | 0.00 | $0.00 | 32.05 | 2.05 | 116.99 | 0 | $0.00 | ||||||||||||||||
23 | 2 Jul 2026 | 8 | 1 | 0.321 | 0.305 | 0.00 | $0.00 | 32.36 | 2.36 | 118.10 | 0 | $0.00 | ||||||||||||||||
24 | 3 Jul 2026 | 9 | 1 | 0.324 | 0.307 | 0.00 | $0.00 | 32.66 | 2.66 | 119.23 | 0 | $0.00 | ||||||||||||||||
25 | 4 Jul 2026 | 10 | 1 | 0.327 | 0.310 | 0.00 | $0.00 | 32.97 | 2.97 | 120.36 | 0 | $0.00 | ||||||||||||||||
26 | 5 Jul 2026 | 11 | 1 | 0.330 | 0.313 | 0.00 | $0.00 | 33.29 | 3.29 | 121.50 | 0 | $0.00 | ||||||||||||||||
27 | 6 Jul 2026 | 12 | 1 | 0.333 | 0.316 | 0.00 | $0.00 | 33.60 | 3.60 | 122.66 | 0 | $0.00 | ||||||||||||||||
28 | 7 Jul 2026 | 13 | 1 | 0.336 | 0.319 | 0.00 | $0.00 | 33.92 | 3.92 | 123.82 | 0 | $0.00 | ||||||||||||||||
29 | 8 Jul 2026 | 14 | 1 | 0.339 | 0.322 | 0.00 | $0.00 | 34.25 | 4.25 | 125.00 | 0 | $0.00 | ||||||||||||||||
30 | 9 Jul 2026 | 15 | 1 | 0.342 | 0.325 | 0.00 | $0.00 | 34.57 | 4.57 | 126.19 | 0 | $0.00 | ||||||||||||||||
31 | 10 Jul 2026 | 16 | 1 | 0.346 | 0.328 | 0.00 | $0.00 | 34.90 | 4.90 | 127.38 | 0 | $0.00 | ||||||||||||||||
32 | 11 Jul 2026 | 17 | 1 | 0.349 | 0.332 | 0.00 | $0.00 | 35.23 | 5.23 | 128.59 | 0 | $0.00 | ||||||||||||||||
33 | 12 Jul 2026 | 18 | 1 | 0.352 | 0.335 | 0.00 | $0.00 | 35.57 | 5.57 | 129.82 | 0 | $0.00 | ||||||||||||||||
34 | 13 Jul 2026 | 19 | 1 | 0.356 | 0.338 | 0.00 | $0.00 | 35.90 | 5.90 | 131.05 | 0 | $0.00 | ||||||||||||||||
35 | 14 Jul 2026 | 20 | 1 | 0.359 | 0.341 | 0.00 | $0.00 | 36.24 | 6.24 | 132.29 | 0 | $0.00 | ||||||||||||||||
36 | 15 Jul 2026 | 21 | 1 | 0.362 | 0.344 | 0.00 | $0.00 | 36.59 | 6.59 | 133.55 | 0 | $0.00 | ||||||||||||||||
37 | 16 Jul 2026 | 22 | 1 | 0.366 | 0.348 | 0.00 | $0.00 | 36.94 | 6.94 | 134.82 | 0 | $0.00 | ||||||||||||||||
38 | 17 Jul 2026 | 23 | 1 | 0.369 | 0.351 | 0.00 | $0.00 | 37.29 | 7.29 | 136.10 | 0 | $0.00 | ||||||||||||||||
39 | 18 Jul 2026 | 24 | 1 | 0.373 | 0.354 | 0.00 | $0.00 | 37.64 | 7.64 | 137.39 | 0 | $0.00 | ||||||||||||||||
40 | 19 Jul 2026 | 25 | 1 | 0.376 | 0.358 | 0.00 | $0.00 | 38.00 | 8.00 | 138.70 | 0 | $0.00 | ||||||||||||||||
41 | 20 Jul 2026 | 26 | 1 | 0.380 | 0.361 | 0.00 | $0.00 | 38.36 | 8.36 | 140.02 | 0 | $0.00 | ||||||||||||||||
42 | 21 Jul 2026 | 27 | 1 | 0.384 | 0.364 | 0.00 | $0.00 | 38.73 | 8.73 | 141.35 | 0 | $0.00 | ||||||||||||||||
43 | 22 Jul 2026 | 28 | 1 | 0.387 | 0.368 | 0.00 | $0.00 | 39.09 | 9.09 | 142.69 | 0 | $0.00 | ||||||||||||||||
44 | 23 Jul 2026 | 29 | 1 | 0.391 | 0.371 | 0.00 | $0.00 | 39.46 | 9.46 | 144.04 | 0 | $0.00 | ||||||||||||||||
45 | 24 Jul 2026 | 30 | 1 | 0.395 | 0.375 | 0.00 | $0.00 | 39.84 | 9.84 | 145.41 | 0 | $0.00 | ||||||||||||||||
46 | 25 Jul 2026 | 31 | 2 | 0.398 | 0.378 | 0.00 | $0.00 | 40.22 | 10.22 | 146.79 | 0 | $0.00 | ||||||||||||||||
47 | 26 Jul 2026 | 32 | 2 | 0.402 | 0.382 | 0.00 | $0.00 | 40.60 | 10.60 | 148.19 | 0 | $0.00 | ||||||||||||||||
48 | 27 Jul 2026 | 33 | 2 | 0.406 | 0.386 | 0.00 | $0.00 | 40.99 | 10.99 | 149.60 | 0 | $0.00 | ||||||||||||||||
49 | 28 Jul 2026 | 34 | 2 | 0.410 | 0.389 | 0.00 | $0.00 | 41.37 | 11.37 | 151.02 | 0 | $0.00 | ||||||||||||||||
50 | 29 Jul 2026 | 35 | 2 | 0.414 | 0.393 | 0.00 | $0.00 | 41.77 | 11.77 | 152.45 | 0 | $0.00 | ||||||||||||||||
51 | 30 Jul 2026 | 36 | 2 | 0.418 | 0.397 | 0.00 | $0.00 | 42.16 | 12.16 | 153.90 | 0 | $0.00 | ||||||||||||||||
52 | 31 Jul 2026 | 37 | 2 | 0.422 | 0.401 | 0.00 | $0.00 | 42.57 | 12.57 | 155.36 | 0 | $0.00 | ||||||||||||||||
53 | 1 Aug 2026 | 38 | 2 | 0.426 | 0.404 | 0.00 | $0.00 | 42.97 | 12.97 | 156.84 | 0 | $0.00 | ||||||||||||||||
54 | 2 Aug 2026 | 39 | 2 | 0.430 | 0.408 | 0.00 | $0.00 | 43.38 | 13.38 | 158.33 | 0 | $0.00 | ||||||||||||||||
55 | 3 Aug 2026 | 40 | 2 | 0.434 | 0.412 | 0.00 | $0.00 | 43.79 | 13.79 | 159.83 | 0 | $0.00 | ||||||||||||||||
56 | 4 Aug 2026 | 41 | 2 | 0.438 | 0.416 | 0.00 | $0.00 | 44.21 | 14.21 | 161.35 | 0 | $0.00 | ||||||||||||||||
57 | 5 Aug 2026 | 42 | 2 | 0.442 | 0.420 | 0.00 | $0.00 | 44.63 | 14.63 | 162.88 | 0 | $0.00 | ||||||||||||||||
58 | 6 Aug 2026 | 43 | 2 | 0.446 | 0.424 | 0.00 | $0.00 | 45.05 | 15.05 | 164.43 | 0 | $0.00 | ||||||||||||||||
59 | 7 Aug 2026 | 44 | 2 | 0.450 | 0.428 | 0.00 | $0.00 | 45.48 | 15.48 | 165.99 | 0 | $0.00 | ||||||||||||||||
60 | 8 Aug 2026 | 45 | 2 | 0.455 | 0.432 | 0.00 | $0.00 | 45.91 | 15.91 | 167.57 | 0 | $0.00 | ||||||||||||||||
61 | 9 Aug 2026 | 46 | 2 | 0.459 | 0.436 | 0.00 | $0.00 | 46.35 | 16.35 | 169.16 | 0 | $0.00 | ||||||||||||||||
62 | 10 Aug 2026 | 47 | 2 | 0.463 | 0.440 | 0.00 | $0.00 | 46.79 | 16.79 | 170.77 | 0 | $0.00 | ||||||||||||||||
63 | 11 Aug 2026 | 48 | 2 | 0.468 | 0.444 | 0.00 | $0.00 | 47.23 | 17.23 | 172.39 | 0 | $0.00 | ||||||||||||||||
64 | 12 Aug 2026 | 49 | 2 | 0.472 | 0.449 | 0.00 | $0.00 | 47.68 | 17.68 | 174.03 | 0 | $0.00 | ||||||||||||||||
65 | 13 Aug 2026 | 50 | 2 | 0.477 | 0.453 | 0.00 | $0.00 | 48.13 | 18.13 | 175.68 | 0 | $0.00 | ||||||||||||||||
66 | 14 Aug 2026 | 51 | 2 | 0.481 | 0.457 | 0.00 | $0.00 | 48.59 | 18.59 | 177.35 | 0 | $0.00 | ||||||||||||||||
67 | 15 Aug 2026 | 52 | 2 | 0.486 | 0.462 | 0.00 | $0.00 | 49.05 | 19.05 | 179.04 | 0 | $0.00 | ||||||||||||||||
68 | 16 Aug 2026 | 53 | 2 | 0.491 | 0.466 | 0.00 | $0.00 | 49.52 | 19.52 | 180.74 | 0 | $0.00 | ||||||||||||||||
69 | 17 Aug 2026 | 54 | 2 | 0.495 | 0.470 | 0.00 | $0.00 | 49.99 | 19.99 | 182.45 | 0 | $0.00 | ||||||||||||||||
70 | 18 Aug 2026 | 55 | 2 | 0.500 | 0.475 | 0.00 | $0.00 | 50.46 | 20.46 | 184.19 | 0 | $0.00 | ||||||||||||||||
71 | 19 Aug 2026 | 56 | 2 | 0.505 | 0.479 | 0.00 | $0.00 | 50.94 | 20.94 | 185.94 | 0 | $0.00 | ||||||||||||||||
72 | 20 Aug 2026 | 57 | 2 | 0.509 | 0.484 | 0.00 | $0.00 | 51.43 | 21.43 | 187.70 | 0 | $0.00 | ||||||||||||||||
73 | 21 Aug 2026 | 58 | 2 | 0.514 | 0.489 | 0.00 | $0.00 | 51.91 | 21.91 | 189.49 | 0 | $0.00 | ||||||||||||||||
74 | 22 Aug 2026 | 59 | 2 | 0.519 | 0.493 | 0.00 | $0.00 | 52.41 | 22.41 | 191.29 | 0 | $0.00 | ||||||||||||||||
75 | 23 Aug 2026 | 60 | 3 | 0.524 | 0.498 | 0.00 | $0.00 | 52.91 | 22.91 | 193.10 | 0 | $0.00 | ||||||||||||||||
76 | 24 Aug 2026 | 61 | 3 | 0.529 | 0.503 | 0.00 | $0.00 | 53.41 | 23.41 | 194.94 | 0 | $0.00 | ||||||||||||||||
77 | 25 Aug 2026 | 62 | 3 | 0.534 | 0.507 | 0.00 | $0.00 | 53.92 | 23.92 | 196.79 | 0 | $0.00 | ||||||||||||||||
78 | 26 Aug 2026 | 63 | 3 | 0.539 | 0.512 | 0.00 | $0.00 | 54.43 | 24.43 | 198.66 | 0 | $0.00 | ||||||||||||||||
79 | 27 Aug 2026 | 64 | 3 | 0.544 | 0.517 | 0.00 | $0.00 | 54.94 | 24.94 | 200.55 | 0 | $0.00 | ||||||||||||||||
80 | 28 Aug 2026 | 65 | 3 | 0.549 | 0.522 | 0.00 | $0.00 | 55.47 | 25.47 | 202.45 | 0 | $0.00 | ||||||||||||||||
81 | 29 Aug 2026 | 66 | 3 | 0.555 | 0.527 | 0.00 | $0.00 | 55.99 | 25.99 | 204.38 | 0 | $0.00 | ||||||||||||||||
82 | 30 Aug 2026 | 67 | 3 | 0.560 | 0.532 | 0.00 | $0.00 | 56.53 | 26.53 | 206.32 | 0 | $0.00 | ||||||||||||||||
83 | 31 Aug 2026 | 68 | 3 | 0.565 | 0.537 | 0.00 | $0.00 | 57.06 | 27.06 | 208.28 | 0 | $0.00 | ||||||||||||||||
84 | 1 Sep 2026 | 69 | 3 | 0.571 | 0.542 | 0.00 | $0.00 | 57.60 | 27.60 | 210.26 | 0 | $0.00 | ||||||||||||||||
85 | 2 Sep 2026 | 70 | 3 | 0.576 | 0.547 | 0.00 | $0.00 | 58.15 | 28.15 | 212.25 | 0 | $0.00 | ||||||||||||||||
86 | 3 Sep 2026 | 71 | 3 | 0.582 | 0.552 | 0.00 | $0.00 | 58.70 | 28.70 | 214.27 | 0 | $0.00 | ||||||||||||||||
87 | 4 Sep 2026 | 72 | 3 | 0.587 | 0.558 | 0.00 | $0.00 | 59.26 | 29.26 | 216.31 | 0 | $0.00 | ||||||||||||||||
88 | 5 Sep 2026 | 73 | 3 | 0.593 | 0.563 | 0.00 | $0.00 | 59.83 | 29.83 | 218.36 | 0 | $0.00 | ||||||||||||||||
89 | 6 Sep 2026 | 74 | 3 | 0.598 | 0.568 | 0.00 | $0.00 | 60.39 | 30.39 | 220.44 | 0 | $0.00 | ||||||||||||||||
90 | 7 Sep 2026 | 75 | 3 | 0.604 | 0.574 | 0.00 | $0.00 | 60.97 | 30.97 | 222.53 | 0 | $0.00 | ||||||||||||||||
91 | 8 Sep 2026 | 76 | 3 | 0.610 | 0.579 | 0.00 | $0.00 | 61.55 | 31.55 | 224.64 | 0 | $0.00 | ||||||||||||||||
92 | 9 Sep 2026 | 77 | 3 | 0.615 | 0.585 | 0.00 | $0.00 | 62.13 | 32.13 | 226.78 | 0 | $0.00 | ||||||||||||||||
93 | 10 Sep 2026 | 78 | 3 | 0.621 | 0.590 | 0.00 | $0.00 | 62.72 | 32.72 | 228.93 | 0 | $0.00 | ||||||||||||||||
94 | 11 Sep 2026 | 79 | 3 | 0.627 | 0.596 | 0.00 | $0.00 | 63.32 | 33.32 | 231.11 | 0 | $0.00 | ||||||||||||||||
95 | 12 Sep 2026 | 80 | 3 | 0.633 | 0.602 | 0.00 | $0.00 | 63.92 | 33.92 | 233.30 | 0 | $0.00 | ||||||||||||||||
96 | 13 Sep 2026 | 81 | 3 | 0.639 | 0.607 | 0.00 | $0.00 | 64.53 | 34.53 | 235.52 | 0 | $0.00 | ||||||||||||||||
97 | 14 Sep 2026 | 82 | 3 | 0.645 | 0.613 | 0.00 | $0.00 | 65.14 | 35.14 | 237.76 | 0 | $0.00 | ||||||||||||||||
98 | 15 Sep 2026 | 83 | 3 | 0.651 | 0.619 | 0.00 | $0.00 | 65.76 | 35.76 | 240.02 | 0 | $0.00 | ||||||||||||||||
99 | 16 Sep 2026 | 84 | 3 | 0.658 | 0.625 | 0.00 | $0.00 | 66.38 | 36.38 | 242.30 | 0 | $0.00 | ||||||||||||||||
100 | 17 Sep 2026 | 85 | 3 | 0.664 | 0.631 | 0.00 | $0.00 | 67.01 | 37.01 | 244.60 | 0 | $0.00 | ||||||||||||||||