Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 4

PROJECT LENGTH

HOURS REQUIRE
APPSHOP COST
APPSHOP DISCOUNT RATE

FIRST PROPOSAL
PV TOTAL CONTRIBUTION
BLENDED HOURLY REV RATE
FIRST ALTERNATIVE
MONTHLY REV
SECOND ALTERNATIVE
MONTHLY REV
BONUS
BONUS PROB

24
1000
$140
0.50%

$789,700
$175

$155,000

$125,000
$1,500,000
70%

MONTHS
PER MONTH
PER HOUR
PER MONTH

THIRD ALTERNATIVE
MONTHLY REV BID
PROB WINNING
GAIN-TRIANGULAR DIST
SAVINGS
< 4 MILLION
4 -6 MILLION
6 -8 MILLION
>8 MILLION

$150,000
45%
$3,200,000
0%
20%
20%
20%

$5,600,000 $12,800,000

EXCESS OF
EXCESS OF
EXCESS OF

$4,000,000
$4,000,000 +
$4,000,000 +

20% EXCESS OF
20% EXCESS OF

$6,000,000
$6,000,000 +

20% EXCESS OF

$8,000,000

Generating random numbers for triangular


distribution
Parameters of distribution

Minimum (a)
Most Likely (c)
Maximum (b)

3200000
5600000
12800000

Standard c (C)
Random Number
Step1
Step2
Triangular

0.25
0.966965
7920051
11288919
11288919

Generating random numbers for


binomial distribution
Prob Success
Binomial

0.45
0

You might also like