Prepare a schedule of debt issuances and repayments for the five $(5)$ years following the latest $10$K and calculate the amount of accrued interest due as of the March $26$th following the latest fiscal year$-$end.

I need help calculating the debt scheudule and accured interest for NKE, This is the work i have but i believe most of it is wrong$($attached in screenshot$)$