Need help with my accounting excel project

Please see the attached document. I have a pdf sample of the project. My professor wants our excel project to look exactly like the pdf sample but we need to enter formulas to get that numbers in the outstanding balance column.

Attached below is the pdf sample of the project and the excel sheet to continue the project.