In: Finance
| Annual deposit | $1,154,151.45 | ||
| Year | Opening balance | Deposit | Closing balance |
| 1 | $0.00 | $1,154,151.45 | $1,154,151.45 |
| 2 | $1,154,151.45 | $1,154,151.45 | $2,374,089.54 |
| 3 | $2,374,089.54 | $1,154,151.45 | $3,663,564.10 |
| 4 | $3,663,564.10 | $1,154,151.45 | $5,026,538.70 |
| 5 | $5,026,538.70 | $1,154,151.45 | $6,467,202.86 |
| 6 | $6,467,202.86 | $1,154,151.45 | $7,989,984.88 |
| 7 | $7,989,984.88 | $1,154,151.45 | $9,599,565.47 |
| 8 | $9,599,565.47 | $1,154,151.45 | $11,300,892.16 |
| 9 | $11,300,892.16 | $1,154,151.45 | $13,099,194.46 |
| 10 | $13,099,194.46 | $1,154,151.45 | $15,000,000.00 |
WORKINGS
