1.PV of all withdrawals:
11 5000 1878,3827
12 5400 1855,8999
13 5800 1823,625
14 6200 1783,3885
15 6600 1736,7805
9078,0765
(1+40.09)11∗45000=1878.38
And so on, add 400 and find PV
sum is 9078.08
2.
we will calculate the divide for all deposit periods:
cells F to T

- find 10 equal annual deposits
(1−0.9148)x×(1−0.410646)=9078.08
x=1311.71