Please do it in excel and show excel formular

Peter graduated at the end of 2017 and he received then a gift of 12 000 which he deposited on his account He has started to work and saves some more money. He will save 5 400 annually. The first deposit was made at the end of 2019. The last deposit he plans to make at the end of year 2026. His account's interest rate is 1.55 %, and the source tax rate is 30 %. How much has he saved by the end of 2030? There are no additional deposis made after year 2026