Debt Repayment

Dear All,

I have created a debt sculpting model and is useful in project financing. If anyone of you can review the logic and better way to show this please feel free to give me your valuable suggestions.
In case you believe there is a better way to build macro or even tackle this without a macro please let me know.

Regards,
Rachana