Forecast : Economic Result									Chart Source Data
										Bin	Interval	Probability	Frequency	Percentiles
										1	-37.75 To -34,04	0,0002	1	0,0002
										2	-34,04 To -30,33	0	0	0,0002
										3	-30,33 To -26,62	0	0	0,0002
										4	-26,62 To -22,91	0	0	0,0002
										5	-22,91 To -19,2	0,0002	1	0,0004
										6	-19,2 To -15,48	0,0002	1	0,0006
										7	-15,48 To -11,77	0,0008	4	0,0014
										8	-11,77 To -8,06	0,0004	2	0,0018
										9	-8,06 To -4,35	0,0036	18	0,0054
										10	-4,35 To -0,64	0,003	15	0,0084
										11	-0,64 To 3,07	0,0034	17	0,0118
										12	3,07 To 6,78	0,0052	26	0,017
										13	6,78 To 10,49	0,0078	39	0,0248
										14	10,49 To 14,2	0,0104	52	0,0352
										15	14,2 To 17,91	0,012	60	0,0472
										16	17,91 To 21,63	0,0192	96	0,0664
										17	21,63 To 25,34	0,02	100	0,0864
										18	25,34 To 29,05	0,0282	141	0,1146
	Forecast Definition									19	29,05 To 32,76	0,0328	164	0,1474
	Location within the Model:			[Advanced Model.xls] Balance sheet ! C16						20	32,76 To 36,47	0,0356	178	0,183
	Influenced by Assumptions:			Employee Expense				-52,16 %		21	36,47 To 40,18	0,0498	249	0,2328
				Operating Expense				-21,46 %		22	40,18 To 43,89	0,046	230	0,2788
				Revenues				15,81 %		23	43,89 To 47,6	0,0518	259	0,3306
				Other income				4,77 %		24	47,6 To 51,31	0,0556	278	0,3862
				Divident income				3,25 %		25	51,31 To 55,02	0,0632	316	0,4494
				Finance costs				-2,55 %		26	55,02 To 58,74	0,0592	296	0,5086
										27	58,74 To 62,45	0,0578	289	0,5664
	Basic Chart Statistics									28	62,45 To 66,16	0,0594	297	0,6258
	Number of Trials:			5000						29	66,16 To 69,87	0,055	275	0,6808
	Number of Bins:			50						30	69,87 To 73,58	0,0508	254	0,7316
	Minimum Value:			-37,75						31	73,58 To 77,29	0,0468	234	0,7784
	Maximum Value:			147,8						32	77,29 To 81	0,0436	218	0,822
	Chart Range:			185,55						33	81 To 84,71	0,0358	179	0,8578
	Single Bin Range:			3,71						34	84,71 To 88,42	0,0306	153	0,8884
										35	88,42 To 92,14	0,0246	123	0,913
	Simulation Output Values									36	92,14 To 95,85	0,0224	112	0,9354
	Arithmetic Mean:			58,4688						37	95,85 To 99,56	0,0184	92	0,9538
	Median:			58,2286						38	99,56 To 103,27	0,0116	58	0,9654
	Mode:			53,165						39	103,27 To 106,98	0,0104	52	0,9758
	Standard Deviation:			24,5623						40	106,98 To 110,69	0,0054	27	0,9812
	Variance:			603,309						41	110,69 To 114,4	0,0056	28	0,9868
	Skewness:			0,0406						42	114,4 To 118,11	0,0056	28	0,9924
	Excess Kurtosis:			-0,0014						43	118,11 To 121,82	0,0022	11	0,9946
	Highest Probability:			0,0632						44	121,82 To 125,53	0,0016	8	0,9962
										45	125,53 To 129,25	0,0014	7	0,9976
	Sensitivity Analysis									46	129,25 To 132,96	0,001	5	0,9986
										47	132,96 To 136,67	0,0006	3	0,9992
										48	136,67 To 140,38	0,0002	1	0,9994
										49	140,38 To 144,09	0,0002	1	0,9996
										50	144,09 To 147,8	0,0004	2	1