Hi, I'm not sure what you meant by 'the first three numbers', but the initial bits are correct (loan, fee, term); then the balance is also right $7210 and the first payment $360.50, but after that I'm not sure I have understood the numbers (so only two out of the next three). So I don't know what is meant by the 'effective balance' -- or 'interest' -- columns, as such. I'd be interested to know how the interest column is calculated.
fyi: The way the credit card people do it here is the add the $210 handling fee onto your credit card bill, while only sending you $7000. Then at the next credit card bill payment date they take the minimum payment back from your bank (or you can of course send it to them).
I'm afraid I use an Apple and have Numbers and that does have goal seeking, so I would have to do that type of calculation longhand.