Assumption : Finance costs									Chart Source Data
										Bin	Interval	Probability	Frequency	Percentiles
										1	12.04 To 12,2	0,002	10	0,002
										2	12,2 To 12,35	0,0022	11	0,0042
										3	12,35 To 12,51	0,0062	31	0,0104
										4	12,51 To 12,67	0,0074	37	0,0178
										5	12,67 To 12,83	0,0094	47	0,0272
										6	12,83 To 12,98	0,012	60	0,0392
										7	12,98 To 13,14	0,0134	67	0,0526
										8	13,14 To 13,3	0,0188	94	0,0714
										9	13,3 To 13,45	0,0202	101	0,0916
										10	13,45 To 13,61	0,0206	103	0,1122
										11	13,61 To 13,77	0,0188	94	0,131
										12	13,77 To 13,92	0,027	135	0,158
										13	13,92 To 14,08	0,023	115	0,181
										14	14,08 To 14,24	0,0312	156	0,2122
										15	14,24 To 14,39	0,031	155	0,2432
										16	14,39 To 14,55	0,0318	159	0,275
										17	14,55 To 14,71	0,0316	158	0,3066
										18	14,71 To 14,86	0,0338	169	0,3404
	Assumption Definition									19	14,86 To 15,02	0,0348	174	0,3752
	Location within the Model:			[Advanced Model.xls] Balance sheet ! C5						20	15,02 To 15,18	0,041	205	0,4162
	Distribution Type:			Triangular Distribution						21	15,18 To 15,34	0,0406	203	0,4568
	Minimum:			12						22	15,34 To 15,49	0,0354	177	0,4922
	Maximum:			20						23	15,49 To 15,65	0,0354	177	0,5276
	Most Likely:			15						24	15,65 To 15,81	0,0324	162	0,56
										25	15,81 To 15,96	0,0334	167	0,5934
	Influences on Forecasts									26	15,96 To 16,12	0,035	175	0,6284
	Influencing Following Forecasts:			Total Expenses				3,35 %		27	16,12 To 16,28	0,0292	146	0,6576
				Economic Result				-2,55 %		28	16,28 To 16,43	0,0304	152	0,688
										29	16,43 To 16,59	0,0258	129	0,7138
	Basic Chart Statistics									30	16,59 To 16,75	0,0242	121	0,738
	Number of Trials:			5000						31	16,75 To 16,9	0,0238	119	0,7618
	Number of Bins:			50						32	16,9 To 17,06	0,0212	106	0,783
	Minimum Value:			12,04						33	17,06 To 17,22	0,0226	113	0,8056
	Maximum Value:			19,89						34	17,22 To 17,37	0,0188	94	0,8244
	Chart Range:			7,84						35	17,37 To 17,53	0,018	90	0,8424
	Single Bin Range:			0,16						36	17,53 To 17,69	0,0172	86	0,8596
										37	17,69 To 17,85	0,0186	93	0,8782
	Simulation Output Values									38	17,85 To 18	0,0174	87	0,8956
	Arithmetic Mean:			15,6644						39	18 To 18,16	0,0188	94	0,9144
	Median:			15,5231						40	18,16 To 18,32	0,0138	69	0,9282
	Mode:			15,1						41	18,32 To 18,47	0,012	60	0,9402
	Standard Deviation:			1,6558						42	18,47 To 18,63	0,0132	66	0,9534
	Variance:			2,7417						43	18,63 To 18,79	0,011	55	0,9644
	Skewness:			0,2417						44	18,79 To 18,94	0,0078	39	0,9722
	Excess Kurtosis:			-0,6178						45	18,94 To 19,1	0,0072	36	0,9794
	Highest Probability:			0,041						46	19,1 To 19,26	0,0078	39	0,9872
										47	19,26 To 19,41	0,0048	24	0,992
										48	19,41 To 19,57	0,0046	23	0,9966
										49	19,57 To 19,73	0,0014	7	0,998
										50	19,73 To 19,89	0,002	10	1