Assumption : Operating Expense									Chart Source Data
										Bin	Interval	Probability	Frequency	Percentiles
										1	5.85 To 7,17	0,0004	2	0,0004
										2	7,17 To 8,49	0,0004	2	0,0008
										3	8,49 To 9,8	0	0	0,0008
										4	9,8 To 11,12	0,0002	1	0,001
										5	11,12 To 12,44	0,0002	1	0,0012
										6	12,44 To 13,76	0,001	5	0,0022
										7	13,76 To 15,08	0,002	10	0,0042
										8	15,08 To 16,4	0,0018	9	0,006
										9	16,4 To 17,72	0,0014	7	0,0074
										10	17,72 To 19,03	0,0026	13	0,01
										11	19,03 To 20,35	0,0042	21	0,0142
										12	20,35 To 21,67	0,0054	27	0,0196
										13	21,67 To 22,99	0,0094	47	0,029
										14	22,99 To 24,31	0,0132	66	0,0422
										15	24,31 To 25,63	0,0146	73	0,0568
										16	25,63 To 26,94	0,0196	98	0,0764
										17	26,94 To 28,26	0,0236	118	0,1
										18	28,26 To 29,58	0,0312	156	0,1312
	Assumption Definition									19	29,58 To 30,9	0,036	180	0,1672
	Location within the Model:			[Advanced Model.xls] Balance sheet ! C3						20	30,9 To 32,22	0,0338	169	0,201
	Distribution Type:			Normal Distribution						21	32,22 To 33,54	0,0412	206	0,2422
	Mean:			40						22	33,54 To 34,86	0,0454	227	0,2876
	Standard Deviation:			9						23	34,86 To 36,17	0,058	290	0,3456
										24	36,17 To 37,49	0,0568	284	0,4024
	Influences on Forecasts									25	37,49 To 38,81	0,0536	268	0,456
	Influencing Following Forecasts:			Total Expenses				28,17 %		26	38,81 To 40,13	0,048	240	0,504
				Economic Result				-21,46 %		27	40,13 To 41,45	0,0612	306	0,5652
										28	41,45 To 42,77	0,0556	278	0,6208
	Basic Chart Statistics									29	42,77 To 44,09	0,0572	286	0,678
	Number of Trials:			5000						30	44,09 To 45,4	0,048	240	0,726
	Number of Bins:			50						31	45,4 To 46,72	0,0518	259	0,7778
	Minimum Value:			5,85						32	46,72 To 48,04	0,0406	203	0,8184
	Maximum Value:			71,77						33	48,04 To 49,36	0,0374	187	0,8558
	Chart Range:			65,93						34	49,36 To 50,68	0,029	145	0,8848
	Single Bin Range:			1,32						35	50,68 To 52	0,0292	146	0,914
										36	52 To 53,31	0,0228	114	0,9368
	Simulation Output Values									37	53,31 To 54,63	0,0188	94	0,9556
	Arithmetic Mean:			39,8084						38	54,63 To 55,95	0,0128	64	0,9684
	Median:			40,0523						39	55,95 To 57,27	0,0082	41	0,9766
	Mode:			40,79						40	57,27 To 58,59	0,0064	32	0,983
	Standard Deviation:			8,9656						41	58,59 To 59,91	0,0054	27	0,9884
	Variance:			80,3816						42	59,91 To 61,23	0,004	20	0,9924
	Skewness:			-0,0564						43	61,23 To 62,54	0,0022	11	0,9946
	Excess Kurtosis:			-0,0369						44	62,54 To 63,86	0,0016	8	0,9962
	Highest Probability:			0,0612						45	63,86 To 65,18	0,002	10	0,9982
										46	65,18 To 66,5	0,001	5	0,9992
										47	66,5 To 67,82	0,0006	3	0,9998
										48	67,82 To 69,14	0	0	0,9998
										49	69,14 To 70,46	0	0	0,9998
										50	70,46 To 71,77	0,0002	1	1