A | B | C | D | E | F | G | |
---|---|---|---|---|---|---|---|
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 | $3,300.00 | |||||
19 | Total 6 yr Net (Drip) before selling | 437,119.45 | |||||
20 | Wallets (equal sizes) | Total 6 yr Net ($) after selling | $391,693.71 | ||||
21 | Number of wallets | 10 | |||||
22 | Total starting deposit to be split (DRIP) | 3000 | |||||
23 | Drip per wallet | 300 | Earnings after 3 months | $1,393.71 | |||
24 | Ave Daily Draw End Y1 | $150.92 | |||||
25 | Price of Drip | Ave Daily Draw end Y2 | $769.90 | ||||
26 | Starting Price Day 1 | $1.00 | Ave Daily Draw end Y3 | $1,435.56 | |||
27 | % change per day | 0.00% | Ave Daily Draw end Y4 | $0.00 | |||
28 | Today's Date | 26 Jun 2023 | Ave 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=VUlzuWH7bl4 | Monthly Income end Y1 | $1,890.43 | |||
32 | Monthly Income end Y2 | $10,465.73 | |||||
33 | Questions: | https://t.me/kellysnook | Monthly 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-1-7e3070c18ae7 | Monthly 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 estimator | Yearly Income end Y6 | $0.00 | ||||
43 | |||||||
44 | Assumes $1 for hydrations, $0.60 for claims | 6 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 | Date | Version | Change notes | ||||
56 | |||||||
57 | 16-Jan-2022 | 3.5 | Added 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 2022 | 3.6 | Fixed wee bug in hydration template 10, added plot | ||||
61 | |||||||
62 | 10 Feb 2022 | 3.7 | Added hydration template 11 | ||||
63 | 18 Mar 2022 | 3.8 | Added 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 |