I was trying to use what if analysis to solve it but it return wrong answers

Anyone could help me to solve this table step by step? or telling me what's wrong with my table? Not just answer only.

Thanks!

Assumptions SF Rent Operating Expenses General Vacancy Purchase Price Loan to Value Equity Cap rate Growth rate Income Growth rate Expenses Assumptions 10000 20 $/SF 10 $/SF 10% 1,000,000.00 700,000.00 70% 300,000.00 8% 3% 2% Unleveraged Irr Cap Rate Leveraged Irr cap rate Purchase 1,000,000.00 Loan to V 700,000.00 Equity 300,000.00 Purchase Price Data Table 12.20% 1100000 1050000 1000000 9.00% 10.14% 10.14% 10.14% 8.50% 11.13% 11.13% 11.13% 8.00% 12.20% 12.20% 12.20% 7.50% 13.37% 13.37% 13.37% 7.00% 14.64% 14.64% 14.64% LTV 23.09% 60% 65.00% 70.00% 9.00% 8.50% 8.00% 7.50% 7.00% 70% 950000 900000 10.14% 10.14% 11.13% 11.13% 12.20% 12.20% 13.37% 13.37% 14.64% 14.64% 75.00% 80.00% Assumptions SF Rent Operating Expenses General Vacancy Purchase Price Loan to Value Equity Cap rate Growth rate Income Growth rate Expenses Assumptions 10000 20 $/SF 10 $/SF 10% 1,000,000.00 700,000.00 70% 300,000.00 8% 3% 2% Unleveraged Irr Cap Rate Leveraged Irr cap rate Purchase 1,000,000.00 Loan to V 700,000.00 Equity 300,000.00 Purchase Price Data Table 12.20% 1100000 1050000 1000000 9.00% 10.14% 10.14% 10.14% 8.50% 11.13% 11.13% 11.13% 8.00% 12.20% 12.20% 12.20% 7.50% 13.37% 13.37% 13.37% 7.00% 14.64% 14.64% 14.64% LTV 23.09% 60% 65.00% 70.00% 9.00% 8.50% 8.00% 7.50% 7.00% 70% 950000 900000 10.14% 10.14% 11.13% 11.13% 12.20% 12.20% 13.37% 13.37% 14.64% 14.64% 75.00% 80.00%