Here is a formula that will do most of what you asked:
Populate C9 and across with this formula and you'll see that it yields the same results provided by the FV formula in row 8. If you put a value in one of the cells in row 10 the subsequent values in row 9 will increase/decrease correspondingly. The formula assumes as default a deposit of $500 if no value is put in row 10, so that if a deposit of less than $500 is going to be made for that month a negative value will have to be entered. Example, if in month 4 the deposit will be $400, a -100 will need to be placed in G10.
Let me know if there are any questions.
Bookmarks