Assumption : Other income									Chart Source Data
										Bin	Interval	Probability	Frequency	Percentiles
										1	15.19 To 15,48	0,003	15	0,003
										2	15,48 To 15,78	0,0034	17	0,0064
										3	15,78 To 16,07	0,0062	31	0,0126
										4	16,07 To 16,36	0,0062	31	0,0188
										5	16,36 To 16,65	0,0074	37	0,0262
										6	16,65 To 16,95	0,0104	52	0,0366
										7	16,95 To 17,24	0,0098	49	0,0464
										8	17,24 To 17,53	0,0148	74	0,0612
										9	17,53 To 17,83	0,0132	66	0,0744
										10	17,83 To 18,12	0,0156	78	0,09
										11	18,12 To 18,41	0,0176	88	0,1076
										12	18,41 To 18,7	0,0188	94	0,1264
										13	18,7 To 19	0,017	85	0,1434
										14	19 To 19,29	0,0262	131	0,1696
										15	19,29 To 19,58	0,0224	112	0,192
										16	19,58 To 19,88	0,0238	119	0,2158
										17	19,88 To 20,17	0,0288	144	0,2446
										18	20,17 To 20,46	0,0318	159	0,2764
	Assumption Definition									19	20,46 To 20,75	0,034	170	0,3104
	Location within the Model:			[Advanced Model.xls] Balance sheet ! C11						20	20,75 To 21,05	0,033	165	0,3434
	Distribution Type:			Triangular Distribution						21	21,05 To 21,34	0,034	170	0,3774
	Minimum:			15						22	21,34 To 21,63	0,0344	172	0,4118
	Maximum:			30						23	21,63 To 21,93	0,04	200	0,4518
	Most Likely:			22						24	21,93 To 22,22	0,0388	194	0,4906
										25	22,22 To 22,51	0,0378	189	0,5284
	Influences on Forecasts									26	22,51 To 22,81	0,038	190	0,5664
	Influencing Following Forecasts:			Total profit				20,01 %		27	22,81 To 23,1	0,0364	182	0,6028
				Economic Result				4,77 %		28	23,1 To 23,39	0,036	180	0,6388
										29	23,39 To 23,68	0,032	160	0,6708
	Basic Chart Statistics									30	23,68 To 23,98	0,0322	161	0,703
	Number of Trials:			5000						31	23,98 To 24,27	0,0262	131	0,7292
	Number of Bins:			50						32	24,27 To 24,56	0,0278	139	0,757
	Minimum Value:			15,19						33	24,56 To 24,86	0,0256	128	0,7826
	Maximum Value:			29,84						34	24,86 To 25,15	0,028	140	0,8106
	Chart Range:			14,65						35	25,15 To 25,44	0,0232	116	0,8338
	Single Bin Range:			0,29						36	25,44 To 25,73	0,0234	117	0,8572
										37	25,73 To 26,03	0,0182	91	0,8754
	Simulation Output Values									38	26,03 To 26,32	0,0154	77	0,8908
	Arithmetic Mean:			22,3429						39	26,32 To 26,61	0,0174	87	0,9082
	Median:			22,3005						40	26,61 To 26,91	0,0146	73	0,9228
	Mode:			21,78						41	26,91 To 27,2	0,0134	67	0,9362
	Standard Deviation:			3,0246						42	27,2 To 27,49	0,0116	58	0,9478
	Variance:			9,1484						43	27,49 To 27,78	0,0114	57	0,9592
	Skewness:			0,0454						44	27,78 To 28,08	0,0104	52	0,9696
	Excess Kurtosis:			-0,5357						45	28,08 To 28,37	0,009	45	0,9786
	Highest Probability:			0,04						46	28,37 To 28,66	0,0066	33	0,9852
										47	28,66 To 28,96	0,0066	33	0,9918
										48	28,96 To 29,25	0,0044	22	0,9962
										49	29,25 To 29,54	0,0028	14	0,999
										50	29,54 To 29,84	0,001	5	1