Billing day:
=DATE(YEAR(E2) IF(AND(MONTH(E2)=12,DAY(E2)gt;11),1,0),MONTH (E2) IF(DAY(E2)gt;A2, 1, 0), 12)
Please click to enter the picture description
Repayment date:
=D2 21