Please help me solve for the empty cells for

1. Both Tests: Max Loan About and Debt Service Payment

2. 1,400,000 down payment: Loan Amount and Debt Service Payment

Inputs Annual Interest Rate Minimum DSCR Maximum LTV Down Payment Asking Price NOI 2015 5.75% IO loan, 5-year balloon Income Test Maximum Annual Mortgage Payment Maximum Loan Amount $640,372.50 $11,136,913.04 1.20 95% $1,400,000.00 $11,822,261.54 $768,447.00 Collateral Test Maximum Loan Amount w/ downpayment $26,600,000.00 Both tests Maximum Loan Amount Debt Service Payment Ann makes a $1,400,000 downpayment Loan amount to buy the property Debt Service Payment