Sensitivity Table Issues

Trying to figure out how to set up data tables ahead of an upcoming interview I have. I've attached the file to see if anyone here has any ideas. I've already made sure my inputs are on the same worksheet as the data table and ensured that calculations are set to manual for data tables, but still the correct value is in the bottom right of the data table as opposed to the middle. I think the issue might be with the fact that there are circular references taking place, but how else would you create a data table that compares Purchase Price & Exit Cap with LIRR? 

Attachment Size
Template Workbook.xlsx 30.02 KB 30.02 KB
2 Comments
 

In consequatur ducimus assumenda nisi qui. Blanditiis officiis et mollitia et. Enim quae soluta sit assumenda.

Est et cupiditate nobis dolores rerum unde. Architecto mollitia ipsa tenetur nam sunt ipsam harum repudiandae. Ex beatae voluptas et.

Vel ratione ut et minima numquam eius. Blanditiis animi autem rerum quam mollitia veniam et. Dolorem eos non et.

Est illum ducimus sed exercitationem voluptas voluptatem. Doloribus ipsum officiis animi aut illum. Ipsam voluptatum est facere quas consequatur et consequatur.

Career Advancement Opportunities

October 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 99.0%
  • JPMorgan 01 98.4%
  • Guggenheim Partners 02 97.9%
  • Morgan Stanley 06 97.4%

Overall Employee Satisfaction

October 2026 Investment Banking

  • Moelis & Company No 99.5%
  • Morgan Stanley 02 99.0%
  • Evercore 01 98.4%
  • Banco Santander 02 97.9%
  • BMO Capital Markets 13 97.4%

Professional Growth Opportunities

October 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 99.0%
  • Morgan Stanley 05 98.4%
  • Goldman Sachs 01 97.9%
  • JPMorgan No 97.4%

Total Avg Compensation

October 2026 Investment Banking

  • Vice President (16) $429
  • Associates (57) $264
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (28) $184
  • Intern/Summer Associate (16) $161
  • 1st Year Analyst (84) $151
  • Intern/Summer Analyst (76) $101
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
BankonBanking's picture
BankonBanking
99.0
3
kanon's picture
kanon
99.0
4
Secyh62's picture
Secyh62
99.0
5
Betsy Massar's picture
Betsy Massar
98.9
6
dosk17's picture
dosk17
98.9
7
GameTheory's picture
GameTheory
98.9
8
CompBanker's picture
CompBanker
98.9
9
DrApeman's picture
DrApeman
98.9
10
Mimbs's picture
Mimbs
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...”