please use the excel fomular

The projected benefit obligation was $45,000,000 at the beginning of the year. Service cost for the year was $5,400,000. At the end of the year, pension benefits paid by the trustee were $3,780,000 and there were no pension-related other comprehensive income accounts. The actuary's discount rate was 3.8%