Assumption : Employee Expense									Chart Source Data
										Bin	Interval	Probability	Frequency	Percentiles
										1	313.21 To 316,41	0,0002	1	0,0002
										2	316,41 To 319,62	0	0	0,0002
										3	319,62 To 322,82	0	0	0,0002
										4	322,82 To 326,03	0,0002	1	0,0004
										5	326,03 To 329,23	0,0004	2	0,0008
										6	329,23 To 332,44	0,0004	2	0,0012
										7	332,44 To 335,64	0,0004	2	0,0016
										8	335,64 To 338,85	0,0008	4	0,0024
										9	338,85 To 342,05	0,0016	8	0,004
										10	342,05 To 345,26	0,0014	7	0,0054
										11	345,26 To 348,47	0,0022	11	0,0076
										12	348,47 To 351,67	0,005	25	0,0126
										13	351,67 To 354,88	0,0052	26	0,0178
										14	354,88 To 358,08	0,0086	43	0,0264
										15	358,08 To 361,29	0,0124	62	0,0388
										16	361,29 To 364,49	0,0136	68	0,0524
										17	364,49 To 367,7	0,0236	118	0,076
										18	367,7 To 370,9	0,0258	129	0,1018
	Assumption Definition									19	370,9 To 374,11	0,0316	158	0,1334
	Location within the Model:			[Advanced Model.xls] Balance sheet ! C4						20	374,11 To 377,31	0,036	180	0,1694
	Distribution Type:			Normal Distribution						21	377,31 To 380,52	0,0394	197	0,2088
	Mean:			397						22	380,52 To 383,72	0,0498	249	0,2586
	Standard Deviation:			19,85						23	383,72 To 386,93	0,0544	272	0,313
										24	386,93 To 390,14	0,0574	287	0,3704
	Influences on Forecasts									25	390,14 To 393,34	0,063	315	0,4334
	Influencing Following Forecasts:			Total Expenses				68,48 %		26	393,34 To 396,55	0,0634	317	0,4968
				Economic Result				-52,16 %		27	396,55 To 399,75	0,0646	323	0,5614
										28	399,75 To 402,96	0,0692	346	0,6306
	Basic Chart Statistics									29	402,96 To 406,16	0,0604	302	0,691
	Number of Trials:			5000						30	406,16 To 409,37	0,0544	272	0,7454
	Number of Bins:			50						31	409,37 To 412,57	0,048	240	0,7934
	Minimum Value:			313,21						32	412,57 To 415,78	0,044	220	0,8374
	Maximum Value:			473,48						33	415,78 To 418,98	0,0378	189	0,8752
	Chart Range:			160,27						34	418,98 To 422,19	0,0296	148	0,9048
	Single Bin Range:			3,21						35	422,19 To 425,39	0,0242	121	0,929
										36	425,39 To 428,6	0,0156	78	0,9446
	Simulation Output Values									37	428,6 To 431,81	0,0146	73	0,9592
	Arithmetic Mean:			396,4279						38	431,81 To 435,01	0,012	60	0,9712
	Median:			396,6952						39	435,01 To 438,22	0,01	50	0,9812
	Mode:			401,355						40	438,22 To 441,42	0,0068	34	0,988
	Standard Deviation:			19,875						41	441,42 To 444,63	0,0046	23	0,9926
	Variance:			395,0141						42	444,63 To 447,83	0,0038	19	0,9964
	Skewness:			-0,0316						43	447,83 To 451,04	0,002	10	0,9984
	Excess Kurtosis:			0,036						44	451,04 To 454,24	0,0006	3	0,999
	Highest Probability:			0,0692						45	454,24 To 457,45	0,0006	3	0,9996
										46	457,45 To 460,65	0,0002	1	0,9998
										47	460,65 To 463,86	0	0	0,9998
										48	463,86 To 467,06	0	0	0,9998
										49	467,06 To 470,27	0	0	0,9998
										50	470,27 To 473,48	0,0002	1	1