ABCDEFG
1
Drip Wallet Calculator (V3.8* 12 Oct 2022)
2
NOTE: THIS CALCULATOR IS NO LONGER ACCURATE
DO NOT USE
3
This spreadsheet is read-only. Please make your own copy to use by Shift-Clicking the first 3 tabs at the bottom, right clicking the Calculator tab, and selecting "Copy to new spreadsheet"
4
Use this calculator to experiment with Drip Faucet strategies to figure out:
5
6
*How much Drip should I deposit?
7
*How often and when should I hydrate/claim?
8
*By when can I earn back my initial deposit?
9
*How can I maximize the total return on my initial investment?
10
*When will this wallet stop working / blow out / reach its max payout?
11
*How many wallets should I use?
12
*What happens to my investment if the price of drip rises/falls?
13
14
Instructions: Enter values into the white fields in this "Calculator" tab, then choose your hydration/claim schedule according to your preferences using the "Wallets" and "Hydration Template" tabs. Number of wallets must be > 0. This calculator provides some autotuned hydration schedule templates you can use to help you know when you need to stop hydrating. Note: All automated hydration formulas are tuned so wallet stops hydrating after 27.4k DRIP to optimise return from the wallet to account for the 100k Drip Max payout hard cap.
15
16
Enter starting values in white fields below:Results
17
NET INCOME
18
Total invested$3,300.00
19
Total 6 yr Net (Drip) before selling437,119.45
20
Wallets (equal sizes)Total 6 yr Net ($) after selling$391,693.71
21
Number of wallets10
22
Total starting deposit to be split (DRIP)3000
23
Drip per wallet300Earnings after 3 months$1,393.71
24
Ave Daily Draw End Y1$150.92
25
Price of DripAve Daily Draw end Y2$769.90
26
Starting Price Day 1$1.00Ave Daily Draw end Y3$1,435.56
27
% change per day0.00%Ave Daily Draw end Y4$0.00
28
Today's Date26 Jun 2023Ave Daily Draw end Y5$0.00
29
Ave Daily Draw end Y6$0.00
30
Monthly Income 3 months$522.52
31
Tutorial Video:https://www.youtube.com/watch?v=VUlzuWH7bl4Monthly Income end Y1$1,890.43
32
Monthly Income end Y2$10,465.73
33
Questions:https://t.me/kellysnookMonthly Income end Y3$41,321.74
34
Monthly Income end Y4$0.00
35
Article:https://cryptozoa.com/dripping-with-confidence-simple-rules-for-success-with-drip-part-1-7e3070c18ae7Monthly Income end Y5$0.00
36
Monthly Income end Y6$0.00
37
Yearly Income end Y1$11,738.73
38
Yearly Income end Y2$63,885.79
39
Yearly Income end Y3$276,488.14
40
Yearly Income end Y4$42,881.05
41
Yearly Income end Y5$0.00
42
Gas Fee estimatorYearly Income end Y6$0.00
43
44
Assumes $1 for hydrations, $0.60 for claims6 yr Total Gas Fee Estimate total$8,810.00
45
IMPORTANT ASSUMPTIONS:
46
*This calculator assumes you have one or more drip wallets and that if you have multiple wallets, they are of the same size and have no downlines and that you hydrate and claim on all of them according to the same schedule
47
*These calculations include whale taxes, hydration/claim taxes, and selling taxes
48
*This calculator includes checks for Net Positive NDV, Whale tax tier, max 365 payout reached and max 100k Drip payout reached and returns zero available if either max payout is reached
49
*These calculations neglect roundrobin referral reward bonuses
50
*These calculations neglect ANY OTHER downline or team effects, and show what happens if it's just you with your individual wallets
51
*These calculations neglect airdrops
52
*If you like this calculator, please consider airdropping some DRIP love to our family who figured it all out:0xeBcACc29D305542dD596b9de2Fb9f10E36145784
53
*This calculator is for educational and entertainment purposes only and should not be considered financial advice. It is an individual initiative for learning and experimentation
54
* CHANGE LOG:
55
DateVersionChange notes
56
57
16-Jan-20223.5Added Change log (:) )
58
Added hydration template number 10 by request (skipping one day between actions under 100 Drip in deposits)
59
Moved change log tab to here
60
20 Jan 20223.6Fixed wee bug in hydration template 10, added plot
61
62
10 Feb 20223.7Added hydration template 11
63
18 Mar 20223.8Added hydration template 12, added days to the wallets tab to capture entire life of a wallet starting with 1 Drip, hydrating to max payout using Template 1 (alternating claiming/hydrating)
64
65
66
67
68