<?xml version="1.0" encoding="UTF-8"?>
<project id="r1" sign="empty" labelFontsize="18" arrowFontsize="12" name="Ausschnitt Businessplan" boxFontsize="12" maxTree="-1" version="7.0" xmlns:xsi="http://www.w3.org/2001/XMLSchema-instance" xsi:noNamespaceSchemaLocation="file:/de/consideo/resources/dtd/project.xsd">
  <description id="r2" compareStartTime="" compareTimeUnit="months" compareEndTime="" compareStartDate="">
    <boundary id="r3" name=""/>
    <objective id="r4" name=""/>
    <problem id="r5" name=""/>
  </description>
  <discussion id="r6"/>
  <exchange id="r7"/>
  <exploration id="r8">
    <diagram id="r9" ref="r10" exploreBoxWidth="110" exploreBoxHeight="55" type="brainstorming" bgDiagramName=""/>
    <draft id="r10" name=""/>
    <exchange id="r11"/>
  </exploration>
  <scenarios id="r12" defaultScenario="r13">
    <scenario id="r13" author="" subject="" simcockpits="r14" name="" date="0">
    <curve id="r15" includeZero="true" minValue="0" frozen="false" ref="r16" style="default" color="0 0 255" autoRange="true" maxValue="0"/>
      <curve id="r17" includeZero="true" minValue="0" frozen="false" ref="r18" style="default" color="255 0 255" autoRange="true" maxValue="0"/>
      <curve id="r19" includeZero="true" minValue="0" frozen="false" ref="r20" style="default" color="128 128 128" autoRange="true" maxValue="0"/>
      <curve id="r21" includeZero="true" minValue="0" frozen="false" ref="r22" style="default" color="0 0 178" autoRange="true" maxValue="0"/>
      <curve id="r23" includeZero="true" minValue="0" frozen="false" ref="r24" style="default" color="178 0 0" autoRange="true" maxValue="0"/>
      <curve id="r25" includeZero="true" minValue="0" frozen="false" ref="r26" style="default" color="0 178 0" autoRange="true" maxValue="0"/>
      <curve id="r27" includeZero="true" minValue="0" frozen="false" ref="r28" style="default" color="178 140 0" autoRange="true" maxValue="0"/>
      <curve id="r29" includeZero="true" minValue="0" frozen="false" ref="r30" style="default" color="178 0 178" autoRange="true" maxValue="0"/>
      <curve id="r31" includeZero="true" minValue="0" frozen="false" ref="r32" style="default" color="0 0 0" autoRange="true" maxValue="0"/>
      <curve id="r33" includeZero="true" minValue="0" frozen="false" ref="r34" style="default" color="0 0 255" autoRange="true" maxValue="0"/>
      <curve id="r35" includeZero="true" minValue="0" frozen="false" ref="r36" style="default" color="255 0 255" autoRange="true" maxValue="0"/>
      <curve id="r37" includeZero="true" minValue="0" frozen="false" ref="r38" style="default" color="128 128 128" autoRange="true" maxValue="0"/>
      <curve id="r39" includeZero="true" minValue="0" frozen="false" ref="r40" style="default" color="0 0 178" autoRange="true" maxValue="0"/>
      <curve id="r41" includeZero="true" minValue="0" frozen="false" ref="r42" style="default" color="178 0 0" autoRange="true" maxValue="0"/>
      <curve id="r43" includeZero="true" minValue="0" frozen="false" ref="r44" style="default" color="0 178 0" autoRange="true" maxValue="0"/>
      <curve id="r45" includeZero="true" minValue="0" frozen="false" ref="r46" style="default" color="178 140 0" autoRange="true" maxValue="0"/>
      <curve id="r47" includeZero="true" minValue="0" frozen="false" ref="r48" style="default" color="178 0 178" autoRange="true" maxValue="0"/>
      <curve id="r49" includeZero="true" minValue="0" frozen="false" ref="r50" style="default" color="0 0 0" autoRange="true" maxValue="0"/>
      <curve id="r51" includeZero="true" minValue="0" frozen="false" ref="r52" style="default" color="0 0 255" autoRange="true" maxValue="0"/>
      <curve id="r53" includeZero="true" minValue="0" frozen="false" ref="r54" style="default" color="255 0 255" autoRange="true" maxValue="0"/>
      <curve id="r55" includeZero="true" minValue="0" frozen="false" ref="r56" style="default" color="128 128 128" autoRange="true" maxValue="0"/>
      <curve id="r57" includeZero="true" minValue="0" frozen="false" ref="r58" style="default" color="0 0 178" autoRange="true" maxValue="0"/>
      <curve id="r59" includeZero="true" minValue="0" frozen="false" ref="r60" style="default" color="178 0 0" autoRange="true" maxValue="0"/>
      <curve id="r61" includeZero="true" minValue="0" frozen="false" ref="r62" style="default" color="0 178 0" autoRange="true" maxValue="0"/>
      <curve id="r63" includeZero="true" minValue="0" frozen="false" ref="r64" style="default" color="178 140 0" autoRange="true" maxValue="0"/>
      <curve id="r65" includeZero="true" minValue="0" frozen="false" ref="r66" style="default" color="178 0 178" autoRange="true" maxValue="0"/>
      <curve id="r67" includeZero="true" minValue="0" frozen="false" ref="r68" style="default" color="0 0 0" autoRange="true" maxValue="0"/>
      <diagram id="r69" ref="r70" exploreBoxWidth="110" exploreBoxHeight="55" type="cld" bgDiagramName="">
        <box id="r71" navcoords="20,20,130,75" icon="" width="136" ghost="false" angle="0.0" ref="r72" fontstyle="color=-16777216 " height="24" style="color=-16777216 ">
          <coord id="r73" xpos="415" ypos="146"/>
        </box>
      </diagram>
      <diagram id="r74" ref="r72" exploreBoxWidth="110" exploreBoxHeight="55" type="cld" bgDiagramName="">
        <arrow id="r75" to="r76" navcoords="" colorstyle="color=-12566464 " from="r77" ylabel="-1" fromPortNo="0" ref="r78" toPortNo="0" style="curve" xlabel="-1">
          <coord id="r79" xpos="265" ypos="182"/>
          <coord id="r80" xpos="339" ypos="204"/>
          <coord id="r81" xpos="425" ypos="182"/>
        </arrow>
        <arrow id="r82" to="r76" navcoords="" colorstyle="color=-12566464 " from="r83" ylabel="-1" fromPortNo="0" ref="r84" toPortNo="0" style="curve" xlabel="-1">
          <coord id="r85" xpos="731" ypos="155"/>
          <coord id="r86" xpos="655" ypos="135"/>
          <coord id="r87" xpos="577" ypos="149"/>
        </arrow>
        <arrow id="r88" to="r76" navcoords="" colorstyle="color=-12566464 " from="r89" ylabel="0" fromPortNo="0" ref="r90" toPortNo="0" style="curve" xlabel="1000">
          <coord id="r91" xpos="528" ypos="350"/>
          <coord id="r92" xpos="536" ypos="269"/>
          <coord id="r93" xpos="502" ypos="182"/>
        </arrow>
        <arrow id="r94" to="r95" navcoords="" colorstyle="color=-12566464 " from="r96" ylabel="-1" fromPortNo="0" ref="r97" toPortNo="0" style="curve" xlabel="-1">
          <coord id="r98" xpos="400" ypos="630"/>
          <coord id="r99" xpos="466" ypos="610"/>
          <coord id="r100" xpos="540" ypos="536"/>
        </arrow>
        <arrow id="r101" to="r95" navcoords="" colorstyle="color=-12566464 " from="r102" ylabel="0" fromPortNo="0" ref="r103" toPortNo="0" style="curve" xlabel="1000">
          <coord id="r104" xpos="578" ypos="688"/>
          <coord id="r105" xpos="590" ypos="610"/>
          <coord id="r106" xpos="565" ypos="536"/>
        </arrow>
        <arrow id="r107" to="r89" navcoords="" colorstyle="color=-12566464 " from="r95" ylabel="-1" fromPortNo="0" ref="r108" toPortNo="0" style="curve" xlabel="-1">
          <coord id="r109" xpos="559" ypos="500"/>
          <coord id="r110" xpos="560" ypos="442"/>
          <coord id="r111" xpos="538" ypos="398"/>
        </arrow>
        <arrow id="r112" to="r113" navcoords="" colorstyle="color=-12566464 " from="r76" ylabel="-1" fromPortNo="0" ref="r114" toPortNo="0" style="curve" xlabel="-1">
          <coord id="r115" xpos="510" ypos="146"/>
          <coord id="r116" xpos="538" ypos="113"/>
          <coord id="r117" xpos="548" ypos="66"/>
        </arrow>
        <box id="r76" navcoords="20,20,130,75" icon="" width="162" ghost="false" angle="0.0" ref="r118" fontstyle="color=-16777216 " height="36" style="color=-16777216 ">
          <coord id="r119" xpos="415" ypos="146"/>
        </box>
        <box id="r77" navcoords="20,20,130,75" icon="" width="162" ghost="false" angle="0.0" ref="r120" fontstyle="color=-16777216 " height="48" style="color=-16777216 ">
          <coord id="r121" xpos="103" ypos="136"/>
        </box>
        <box id="r83" navcoords="20,20,130,75" icon="" width="162" ghost="false" angle="0.0" ref="r122" fontstyle="color=-16777216 " height="48" style="color=-16777216 ">
          <coord id="r123" xpos="731" ypos="154"/>
        </box>
        <box id="r89" navcoords="20,20,130,75" icon="" width="162" ghost="false" angle="0.0" ref="r124" fontstyle="color=-16777216 " height="48" style="color=-16777216 ">
          <coord id="r125" xpos="445" ypos="350"/>
        </box>
        <box id="r96" navcoords="20,20,130,75" icon="" width="148" ghost="false" angle="0.0" ref="r126" fontstyle="color=-16777216 " height="36" style="color=-16777216 ">
          <coord id="r127" xpos="267" ypos="630"/>
        </box>
        <box id="r102" navcoords="20,20,130,75" icon="" width="162" ghost="false" angle="0.0" ref="r128" fontstyle="color=-16777216 " height="36" style="color=-16777216 ">
          <coord id="r129" xpos="495" ypos="688"/>
        </box>
        <box id="r95" navcoords="20,20,130,75" icon="" width="162" ghost="false" angle="0.0" ref="r130" fontstyle="color=-16777216 " height="36" style="color=-16777216 ">
          <coord id="r131" xpos="478" ypos="500"/>
        </box>
        <box id="r113" navcoords="20,20,130,75" icon="" width="162" ghost="false" angle="0.0" ref="r132" fontstyle="color=-16777216 " height="36" style="color=-16777216 ">
          <coord id="r133" xpos="472" ypos="30"/>
        </box>
      </diagram>
      <exchange id="r134"/>
      <model id="r70" startTime="1.291158E12" timeUnit="months" stepSize="1.0" name="Ausschnitt Businessplan" endTime="1.3253724E12" externalId="" createdByUser="true">
        <interaction id="r78" to="r118" staticImpact="17.0" label="" from="r120" type="information" userLabel="false" description="" polarity="1" name="DUMMY Gründungsbedingte Kosten --&gt; Kapitalbedarf vor Gründung" plainDescription="" delay="0.0" delaytype="shortterm"/>
        <interaction id="r84" to="r118" staticImpact="17.0" label="" from="r122" type="information" userLabel="false" description="" polarity="1" name="DUMMY Gründungsbedingte Investitionen --&gt; Kapitalbedarf vor Gründung" plainDescription="" delay="0.0" delaytype="shortterm"/>
        <interaction id="r90" to="r118" staticImpact="17.0" label="" from="r124" type="information" userLabel="false" description="" polarity="1" name="Kapitalbedarf für die ersten 6 Monate  --&gt; Kapitalbedarf vor Gründung" plainDescription="" delay="6.0" delaytype="shortterm"/>
        <interaction id="r97" to="r130" staticImpact="17.0" label="" from="r126" type="information" userLabel="false" description="" polarity="1" name="Umsatz Produkt 1 --&gt; Wareneinsatz Produkt 1" plainDescription="" delay="0.0" delaytype="shortterm"/>
        <interaction id="r103" to="r130" staticImpact="17.0" label="" from="r128" type="information" userLabel="false" description="" polarity="1" name="Wareneinsatzquote Produkt 1 --&gt; Wareneinsatz Produkt 1" plainDescription="" delay="0.0" delaytype="shortterm"/>
        <interaction id="r108" to="r124" staticImpact="17.0" label="" from="r130" type="information" userLabel="false" description="" polarity="1" name="Wareneinsatz Produkt 1 --&gt; Kapitalbedarf für die ersten 6 Monate " plainDescription="" delay="0.0" delaytype="shortterm"/>
        <interaction id="r114" to="r132" staticImpact="17.0" label="" from="r118" type="flow" userLabel="false" description="" polarity="1" name="Kapitalbedarf vor Gründung --&gt; Gesamter Kapitalbedarf" plainDescription="" delay="0.0" delaytype="shortterm"/>
        <subsystem id="r72" name="Kapitalbedarf" externalId="" createdByUser="true">
          <factor id="r118" useInteger="false" paloId="" useDependencies="false" type="rate" externalId="" unit="UNDIM./Monat" formulaType="manual" paloAggregate="false" formulaText="[DUMMY Gründungsbedingte Investitionen]+[DUMMY Gründungsbedingte Kosten]+[Kapitalbedarf für die ersten 6 Monate ]" description="" name="Kapitalbedarf vor Gründung" initialValue="0.0" plainDescription="" startDelayLoop="false" paloType="">
            <simseries id="r26" interpolator="linear"/>
            <xyseries id="r30" olapElementTime="0" xunit="" olapTimeMap="true" type="input" interpolator="linear" yunit="" name="Kapitalbedarf vor Gründung" xcoords="">1.291158E12,0.0,1.322694E12,0.0</xyseries>
            <xyseries id="r56" olapElementTime="0" xunit="" olapTimeMap="true" type="dependent" interpolator="linear" yunit="" name="Kapitalbedarf vor Gründung" xcoords="">0.0,0.0,100.0,0.0</xyseries>
            <xyseries id="r58" olapElementTime="0" xunit="" olapTimeMap="true" type="expected" interpolator="linear" yunit="" name="Kapitalbedarf vor Gründung (Vergleichswerte 1)" xcoords="">1.291158E12,0.0,1.322694E12,0.0</xyseries>
            <xyseries id="r60" olapElementTime="0" xunit="" olapTimeMap="true" type="desired" interpolator="linear" yunit="" name="Kapitalbedarf vor Gründung (Vergleichswerte 2)" xcoords="">1.291158E12,0.0,1.322694E12,0.0</xyseries>
          </factor>
          <factor id="r120" useInteger="false" paloId="" useDependencies="false" type="auxiliary" externalId="" unit="UNDIM." formulaType="inputSeries" paloAggregate="false" formulaText="" description="" name="DUMMY Gründungsbedingte Kosten" initialValue="0.0" plainDescription="" startDelayLoop="false" paloType="">
            <simseries id="r18" ref="r32" interpolator="linear"/>
            <xyseries id="r32" olapElementTime="0" xunit="" olapTimeMap="true" type="input" interpolator="linear" yunit="" name="DUMMY Gründungsbedingte Kosten" xcoords="">1.291158E12,2000.0,1.2938364E12,0.0,1.2965148E12,0.0,1.298934E12,0.0,1.3016088E12,0.0,1.3042008E12,0.0,1.3068792E12,0.0,1.3094712E12,0.0,1.3121496E12,0.0,1.314828E12,0.0,1.31742E12,0.0,1.320102E12,0.0,1.322694E12,0.0</xyseries>
          </factor>
          <factor id="r122" useInteger="false" paloId="" useDependencies="false" type="auxiliary" externalId="" unit="UNDIM." formulaType="inputSeries" paloAggregate="false" formulaText="" description="" name="DUMMY Gründungsbedingte Investitionen" initialValue="0.0" plainDescription="" startDelayLoop="false" paloType="">
            <simseries id="r16" ref="r34" interpolator="linear"/>
            <xyseries id="r34" olapElementTime="0" xunit="" olapTimeMap="true" type="input" interpolator="linear" yunit="" name="DUMMY Gründungsbedingte Investitionen" xcoords="">1.291158E12,10000.0,1.2938364E12,0.0,1.2965148E12,0.0,1.298934E12,0.0,1.3016088E12,0.0,1.3042008E12,0.0,1.3068792E12,0.0,1.3094712E12,0.0,1.3121496E12,0.0,1.314828E12,0.0,1.31742E12,0.0,1.320102E12,0.0,1.322694E12,0.0</xyseries>
          </factor>
          <factor id="r124" useInteger="false" paloId="" useDependencies="false" type="auxiliary" externalId="" unit="UNDIM." formulaType="manual" paloAggregate="false" formulaText="[Wareneinsatz Produkt 1]" description="" name="Kapitalbedarf für die ersten 6 Monate " initialValue="0.0" plainDescription="" startDelayLoop="false" paloType="">
            <simseries id="r24" ref="r36" interpolator="linear"/>
            <xyseries id="r36" olapElementTime="0" xunit="" olapTimeMap="true" type="input" interpolator="linear" yunit="" name="Kapitalbedarf für die ersten 6 Monate " xcoords="">1.291158E12,0.0,1.322694E12,0.0</xyseries>
            <xyseries id="r50" olapElementTime="0" xunit="" olapTimeMap="true" type="dependent" interpolator="linear" yunit="" name="Kapitalbedarf für die ersten 6 Monate " xcoords="">0.0,0.0,100.0,0.0</xyseries>
            <xyseries id="r52" olapElementTime="0" xunit="" olapTimeMap="true" type="expected" interpolator="linear" yunit="" name="Kapitalbedarf für die ersten 6 Monate  (Vergleichswerte 1)" xcoords="">1.291158E12,0.0,1.322694E12,0.0</xyseries>
            <xyseries id="r54" olapElementTime="0" xunit="" olapTimeMap="true" type="desired" interpolator="linear" yunit="" name="Kapitalbedarf für die ersten 6 Monate  (Vergleichswerte 2)" xcoords="">1.291158E12,0.0,1.322694E12,0.0</xyseries>
          </factor>
          <factor id="r126" useInteger="false" paloId="" useDependencies="false" type="auxiliary" externalId="" unit="UNDIM." formulaType="inputSeries" paloAggregate="false" formulaText="" description="" name="Umsatz Produkt 1" initialValue="0.0" plainDescription="" startDelayLoop="false" paloType="">
            <simseries id="r20" ref="r38" interpolator="linear"/>
            <xyseries id="r38" olapElementTime="0" xunit="" olapTimeMap="true" type="input" interpolator="linear" yunit="" name="Umsatz Produkt 1" xcoords="">1.291158E12,0.0,1.2938364E12,500.0,1.2965148E12,500.0,1.298934E12,500.0,1.3016088E12,500.0,1.3042008E12,500.0,1.3068792E12,500.0,1.3094712E12,1000.0,1.3121496E12,1000.0,1.314828E12,1000.0,1.31742E12,1000.0,1.320102E12,1000.0,1.322694E12,1000.0</xyseries>
          </factor>
          <factor id="r128" useInteger="false" paloId="" useDependencies="false" type="auxiliary" externalId="" unit="UNDIM." formulaType="manual" paloAggregate="false" formulaText="0.3&#10;" description="" name="Wareneinsatzquote Produkt 1" initialValue="0.0" plainDescription="" startDelayLoop="false" paloType="">
            <simseries id="r22" ref="r40" interpolator="linear"/>
            <xyseries id="r40" olapElementTime="0" xunit="" olapTimeMap="true" type="input" interpolator="linear" yunit="" name="Wareneinsatzquote Produkt 1" xcoords="">1.291158E12,0.0,1.322694E12,0.0</xyseries>
          </factor>
          <factor id="r130" useInteger="false" paloId="" useDependencies="false" type="auxiliary" externalId="" unit="UNDIM." formulaType="manual" paloAggregate="false" formulaText="[Wareneinsatzquote Produkt 1]*[Umsatz Produkt 1]" description="" name="Wareneinsatz Produkt 1" initialValue="0.0" plainDescription="" startDelayLoop="false" paloType="">
            <simseries id="r28" interpolator="linear"/>
            <xyseries id="r42" olapElementTime="0" xunit="" olapTimeMap="true" type="dependent" interpolator="linear" yunit="" name="Wareneinsatz Produkt 1" xcoords="">0.0,0.0,100.0,0.0</xyseries>
            <xyseries id="r44" olapElementTime="0" xunit="" olapTimeMap="true" type="input" interpolator="linear" yunit="" name="Wareneinsatz Produkt 1" xcoords=""/>
            <xyseries id="r46" olapElementTime="0" xunit="" olapTimeMap="true" type="expected" interpolator="linear" yunit="" name="Wareneinsatz Produkt 1 (Vergleichswerte 1)" xcoords="">1.291158E12,0.0,1.322694E12,0.0</xyseries>
            <xyseries id="r48" olapElementTime="0" xunit="" olapTimeMap="true" type="desired" interpolator="linear" yunit="" name="Wareneinsatz Produkt 1 (Vergleichswerte 2)" xcoords="">1.291158E12,0.0,1.322694E12,0.0</xyseries>
          </factor>
          <factor id="r132" useInteger="false" paloId="" useDependencies="false" type="level" externalId="" unit="UNDIM." formulaType="manual" paloAggregate="false" formulaText="" description="" name="Gesamter Kapitalbedarf" initialValue="0.0" plainDescription="" startDelayLoop="false" paloType="">
            <simseries id="r62" ref="r66" interpolator="linear"/>
            <xyseries id="r64" olapElementTime="0" xunit="" olapTimeMap="true" type="expected" interpolator="linear" yunit="" name="Gesamter Kapitalbedarf (Vergleichswerte 1)" xcoords="">1.291158E12,0.0,1.322694E12,0.0</xyseries>
            <xyseries id="r66" olapElementTime="0" xunit="" olapTimeMap="true" type="input" interpolator="linear" yunit="" name="Gesamter Kapitalbedarf" xcoords=""/>
            <xyseries id="r68" olapElementTime="0" xunit="" olapTimeMap="true" type="desired" interpolator="linear" yunit="" name="Gesamter Kapitalbedarf (Vergleichswerte 2)" xcoords="">1.291158E12,0.0,1.322694E12,0.0</xyseries>
          </factor>
        </subsystem>
      </model>
      <simcockpit id="r14" name="Simulationsergebnisse">
        <table id="r135" freezed="false" width="1162" boldRows="" timeStamps="" type="ordinaryType" ref="r136" fontstyle="color=-16777216 " xpos="66" height="372" style="color=-2830136 " description="" name="Unbenannt" ypos="44" widthCoords="[time];70;Umsatz Produkt 1;175;Wareneinsatz Produkt 1;217;Kapitalbedarf vor Gründung;287;Gesamter Kapitalbedarf;217" columnNames="">
          <curvegroup id="r137" refs="r19 r27 r25 r61"/>
        </table>
      </simcockpit>
      <simulation id="r136" useBeginning="true" monteCarloAmount="1" endTime="1.3253724E12" startTime="1.291158E12" ref="r70" stepSize="1.0" timeUnit="months" method="simple_Euler" dominantPathAnalysis="false"/>
    </scenario>
  </scenarios>
  <sign id="r138" verify="Zz43PI54hK6HhyhrIRq577xOpnxYPflyNpTqwucAQJwK5Sz3OkkPkO7vG+K4mrTYOxzvAiyU2lnWWXEBVpB+cw=="/>
</project>
