Use your proforma for FSG Gardens and create a sensitivity table examining the Unlevered IRR. We want to know the impact of changes to Utility Escalation by .5% and changes to utility cost per month by $10. Please submit the highlighted squares.

NOTE: The IRR is 7.73%

I am having trouble using a Data Table to get these answers. What Row and Column input do I use? Not sure if info from the main problem is beneficial or not. Utility Escalation is 2%. Utility Cost per month is $144,00 (100 units x $120 x 12)

Unlevered IRR
		Utility Escalation
Utility Cost per Month	7.73%	1.0%	1.5%	2.0%	2.5%	3.0%
	$ 100.00	7.86%	7.80%	7.74%	7.67%	7.61%
	$ 110.00	7.87%	7.81%	7.74%	7.66%	7.59%
	$ 120.00	7.89%	7.81%	7.73%	7.65%	7.57%
	$ 130.00	7.90%	7.82%	7.73%	7.64%	7.55%
	$ 140.00	7.91%	7.82%	7.73%	7.63%	7.53%