Each option has a fit profile across the 6 axes. The worksheet computes a fit score per option = how closely your inputs match each profile's strengths. TCO bands are order-of-magnitude annual ranges, not commitments.
No option is universally best. The dominant signal is usually regulatory + scale; customization depth flips Skills/MCP from optional to essential; moat is the tiebreaker between build and buy — moat ≥ 4 invalidates packaged SaaS, moat ≤ 2 makes building hard to defend.