Heart Of Babylon Deposit Model

	A	B	D	E	F	G	H
1
2			Annualized Returns
3			Lock Period	Depositing BABL	Depositing DAI bond (+10%)	Depositing BABL-ETH (+5%)
4	Target APR	30%	6 months	15.00%	16.50%	15.75%
5	Base 2 years	31.35%	12 months (+ 2%)	30.60%	33.66%	32.13%
6	Base 4 years	33.00%	2 years (+4.5%)	36.26%	39.89%	38.08%
7			4 years (+10%)	65.91%	72.50%	69.21%
8
9
10
11			Returns by Year
12			Year	Principal (BABL)	Total Cumulative Returns (%)	APR (average)	Total ROI
13			1	100	33.0%	33.0%	33.00%
14			2	133.00	76.89	38.45%	76.89%
15			3	209.89	146.15	48.72%	146.15%
16			4	356.04	263.65	65.91%	263.65%
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100