Two Output Variable Data Table?

Hello! I am trying to create a two-variable data table showing two output variables. I have never seen one before but believe it would be very slick. Here is what I am trying to do:

Input variables would be hurdle rate and upside split. Output variables would be GP IRR and LP IRR. I am envisioning the two y variables side-by-side. Obviously this would help the GP negotiate terms with potential LPs.

Thoughts? Can this be done?

3 Comments
 

You'll have to create two separate data tables: one for GP IRR and one for LP IRR. You must use the same input numbers for both sides of each data table. You can then use text functions (like stringing the cells together from both tables with an "&") to show one table that has both GP and LP IRR in each output cell. We'll usually show it as: MOIC/IRR in each cell, so:

3.0x / 25.0%

for example. make sense?

 
Most Helpful

You don't necessarily need to do what @Bass12" mentioned, though that is a solution. The following method will reduce the number of data tables in your file and thus (hopefully) speed it up a bit when you go to refresh.

In the upper left-hand corner cell where you put your link, type =TEXT([reference to IRR],"0.0%;(0.0%)")&" / "&TEXT([reference to IRR 2],"0.0%;(0.0%)")

This will cause each cell to have the contents "X% / Y%" while preventing you from needing to make 2x the number of tables.

Hope that helps

 

Laboriosam ipsam assumenda doloribus at ratione. Ex consequuntur non illo alias voluptate. Qui accusantium necessitatibus qui vel. Dolorem praesentium rerum eaque.

Career Advancement Opportunities

June 2026 Private Equity

  • The Riverside Company 99.6%
  • KKR (Kohlberg Kravis Roberts) 99.2%
  • Blackstone Group 98.9%
  • Warburg Pincus 98.5%
  • Bain Capital 98.1%

Overall Employee Satisfaction

June 2026 Private Equity

  • KKR (Kohlberg Kravis Roberts) 99.6%
  • The Riverside Company 99.2%
  • Ardian 98.9%
  • Blackstone Group 98.5%
  • Starwood Capital Group 98.1%

Professional Growth Opportunities

June 2026 Private Equity

  • Bain Capital 99.6%
  • The Riverside Company 99.2%
  • Blackstone Group 98.9%
  • Starwood Capital Group 98.5%
  • KKR (Kohlberg Kravis Roberts) 98.1%

Total Avg Compensation

June 2026 Private Equity

  • Principal (9) $653
  • Director/MD (24) $547
  • Vice President (97) $363
  • 3rd+ Year Associate (104) $281
  • 2nd Year Associate (234) $272
  • 1st Year Associate (411) $229
  • 3rd+ Year Analyst (33) $157
  • 2nd Year Analyst (95) $134
  • 1st Year Analyst (271) $124
  • Intern/Summer Associate (37) $80
  • Intern/Summer Analyst (351) $61
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
Secyh62's picture
Secyh62
99.0
3
BankonBanking's picture
BankonBanking
99.0
4
kanon's picture
kanon
99.0
5
DrApeman's picture
DrApeman
98.9
6
dosk17's picture
dosk17
98.9
7
CompBanker's picture
CompBanker
98.9
8
GameTheory's picture
GameTheory
98.9
9
Betsy Massar's picture
Betsy Massar
98.9
10
numi's picture
numi
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”