| | Data | | | | | | | Range Name | Cells |
| | Our Project Cost ($million) | 5.000 | | | | | | CompetitorBids | C8:E8 |
| | Our Bid Cost ($million) | 0.050 | | | | | | MinimumCompetitorBid | C23 |
| | | | | | | | | OurBid | C25 |
| | Competitor Bids | Competitor 1 | Competitor 2 | Competitor 3 | Competitor 4 | | | OurBidCost | C5 |
| | Bid ($million) | 6.083 | 6.083 | 6.083 | 6.083 | | | OurProjectCost | C4 |
| | | | | | | | | Profit | C29 | | | | Forecast: 0.65 | | Forecast: 0.66 |
| | Distribution | Triangular | Triangular | Triangular | Triangular | | | WinBid? | C27 | | | | Statistic | Forecast values | Statistic | Forecast values |
| | | | | | | | | | | | | | Trials | 1,000 | Trials | 1,000 |
| | Competitor Distribution Parameters (Proportion of Our Project Cost) | | | | | | | | | | | | Base Case | 0.65 | Base Case | 0.65 |
| | Minimum | 105% | 105% | 105% | 105% | | | | | | | | Mean | 0.303 | Mean | 0.303 |
| | Most Likely | 120% | 120% | 120% | 120% | | | | | | | | Median | 0.65 | Median | 0.65 |
| | Maximum | 140% | 140% | 140% | 140% | | | | | | | | Mode | 0.65 | Mode | 0.65 |
| | | | | | | | | | | | | | Standard Deviation | 0.35 | Standard Deviation | 0.35 |
| | Competitor Distribution Parameters ($millions) | | | | | | | | | | | | Variance | 0.123 | Variance | 0.123 |
| | Minimum | 5.250 | 5.250 | 5.250 | 5.250 | | | | | | | | Skewness | -0.02 | Skewness | -0.02 |
| | Most Likely | 6.000 | 6.000 | 6.000 | 6.000 | | | | | | | | Kurtosis | 0.9984 | Kurtosis | 0.9984 |
| | Maximum | 7.000 | 7.000 | 7.000 | 7.000 | | | | | | | | Coeff. of Variation | 1.15 | Coeff. of Variation | 1.15 |
| | | | | | | | | | | | | | Minimum | -0.05 | Minimum | -0.05 |
| | Minimum Competitor | | | | | | | | | | | | Maximum | 0.65 | Maximum | 0.65 |
| | Bid ($million) | 6.083 | | | | | | | | | | | Mean Std. Error | 0.011 | Mean Std. Error | 0.011 |
| | Our Bid ($million) | 5.700 |
| | Win Bid? | 1 | (1=yes, 0=no) |
| | Profit ($million) | 0.650 |
| | A They will win the bid at least 50% of the time. |