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
 

Corporis dicta voluptate accusantium ea. Repellat tempore aspernatur sed dolores voluptas. Libero et provident nobis voluptatem sint omnis nemo. Vitae labore maxime ea ut.

Ea sed tempore eum consequatur eaque. Veniam eveniet ut minima dolorum nemo reprehenderit. Magni tenetur et laborum quibusdam minus qui quas sed.

Autem rerum repudiandae accusantium maiores et. Tempore corporis aperiam sed eos ipsam consectetur. Reprehenderit fugit distinctio hic aut quia. Sit nisi eum ipsum iusto aperiam praesentium vel quas.

Amet quia rerum voluptatem veniam. Quae voluptas saepe magnam quae nihil explicabo. Assumenda neque adipisci alias temporibus laborum. Voluptatum ipsam vel aut beatae sequi. Quidem aut fugiat ut et aliquam reprehenderit. Veniam et alias dolorem tempore quam eligendi laborum. Consequatur dolor dolores dolores animi.

Career Advancement Opportunities

July 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.3%
  • Guggenheim Partners 01 97.7%
  • Morgan Stanley 07 97.2%

Overall Employee Satisfaction

July 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Evercore No 98.9%
  • Morgan Stanley 01 98.3%
  • Banco Santander 02 97.7%
  • BMO Capital Markets 12 97.2%

Professional Growth Opportunities

July 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 06 98.3%
  • Goldman Sachs 01 97.7%
  • JPMorgan 01 97.2%

Total Avg Compensation

July 2026 Investment Banking

  • Vice President (16) $429
  • Associates (46) $258
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (14) $159
  • 1st Year Analyst (80) $150
  • Intern/Summer Analyst (73) $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
kanon's picture
kanon
99.0
3
Secyh62's picture
Secyh62
99.0
4
BankonBanking's picture
BankonBanking
99.0
5
GameTheory's picture
GameTheory
98.9
6
dosk17's picture
dosk17
98.9
7
CompBanker's picture
CompBanker
98.9
8
Betsy Massar's picture
Betsy Massar
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...”