<?xml version="1.0" encoding="UTF-8"?>
<project id="r1" sign="empty" labelFontsize="18" arrowFontsize="12" name="Untitled" 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="false" maxValue="1"/>
      <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="10000" frozen="false" ref="r38" style="default" color="128 128 128" autoRange="false" maxValue="14000"/>
      <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"/>
      <diagram id="r47" ref="r48" exploreBoxWidth="110" exploreBoxHeight="55" type="cld" bgDiagramName="">
        <arrow id="r49" to="r50" navcoords="" colorstyle="color=-12566464 " from="r51" ylabel="0" fromPortNo="0" ref="r52" toPortNo="0" style="curve" xlabel="1000">
          <coord id="r53" xpos="646" ypos="194"/>
          <coord id="r54" xpos="720" ypos="218"/>
          <coord id="r55" xpos="793" ypos="204"/>
        </arrow>
        <arrow id="r56" to="r51" navcoords="" colorstyle="color=-12566464 " from="r50" ylabel="-1" fromPortNo="0" ref="r57" toPortNo="0" style="curve" xlabel="-1">
          <coord id="r58" xpos="798" ypos="184"/>
          <coord id="r59" xpos="724" ypos="161"/>
          <coord id="r60" xpos="665" ypos="171"/>
        </arrow>
        <arrow id="r61" to="r51" navcoords="" colorstyle="color=-12566464 " from="r62" ylabel="-1" fromPortNo="0" ref="r63" toPortNo="0" style="curve" xlabel="-1">
          <coord id="r64" xpos="642" ypos="64"/>
          <coord id="r65" xpos="614" ypos="109"/>
          <coord id="r66" xpos="609" ypos="170"/>
        </arrow>
        <arrow id="r67" to="r68" navcoords="" colorstyle="color=-12566464 " from="r50" ylabel="-1" fromPortNo="0" ref="r69" toPortNo="0" style="curve" xlabel="-1">
          <coord id="r70" xpos="835" ypos="208"/>
          <coord id="r71" xpos="824" ypos="280"/>
          <coord id="r72" xpos="838" ypos="345"/>
        </arrow>
        <box id="r50" navcoords="20,20,130,75" icon="" width="88" ghost="false" angle="0.0" ref="r73" fontstyle="color=-16777216 " height="24" style="color=-16777216 ">
          <coord id="r74" xpos="793" ypos="184"/>
        </box>
        <box id="r51" navcoords="20,20,130,75" icon="" width="112" ghost="false" angle="0.0" ref="r75" fontstyle="color=-16777216 " height="24" style="color=-16777216 ">
          <coord id="r76" xpos="553" ypos="170"/>
        </box>
        <box id="r62" navcoords="20,20,130,75" icon="" width="130" ghost="false" angle="0.0" ref="r77" fontstyle="color=-16777216 " height="36" style="color=-16777216 ">
          <coord id="r78" xpos="589" ypos="28"/>
        </box>
        <box id="r68" navcoords="20,20,130,75" icon="" width="124" ghost="false" angle="0.0" ref="r79" fontstyle="color=-16777216 " height="36" style="color=-16777216 ">
          <coord id="r80" xpos="781" ypos="345"/>
        </box>
      </diagram>
      <exchange id="r81"/>
      <model id="r48" startTime="1.3036824E12" timeUnit="days" stepSize="1.0" name="Untitled" endTime="1.6193016E12" externalId="" createdByUser="true">
        <factor id="r73" useInteger="false" paloId="" useDependencies="false" type="level" externalId="" unit="NO DIM." formulaType="manual" paloAggregate="false" formulaText="" description="" name="Total" initialValue="10000.0" plainDescription="" startDelayLoop="false" paloType="">
          <simseries id="r16" interpolator="linear"/>
          <xyseries id="r22" olapElementTime="0" xunit="" olapTimeMap="true" type="expected" interpolator="linear" yunit="" name="Total (Comparison values 1)" xcoords="">1.0,0.0,10.0,0.0</xyseries>
          <xyseries id="r24" olapElementTime="0" xunit="" olapTimeMap="true" type="input" interpolator="linear" yunit="" name="Total" xcoords=""/>
          <xyseries id="r26" olapElementTime="0" xunit="" olapTimeMap="true" type="desired" interpolator="linear" yunit="" name="Total (Comparison values 2)" xcoords="">1.0,0.0,10.0,0.0</xyseries>
        </factor>
        <factor id="r75" useInteger="false" paloId="" useDependencies="false" type="rate" externalId="" unit="NO DIM./day" formulaType="manual" paloAggregate="false" formulaText="[Total]*([Interest rate]/350)" description="" name="Interests" initialValue="0.0" plainDescription="" startDelayLoop="false" paloType="">
          <simseries id="r20" interpolator="linear"/>
          <xyseries id="r28" olapElementTime="0" xunit="" olapTimeMap="true" type="dependent" interpolator="linear" yunit="" name="Interests" xcoords="">0.0,0.0,100.0,0.0</xyseries>
          <xyseries id="r30" olapElementTime="0" xunit="" olapTimeMap="true" type="input" interpolator="linear" yunit="" name="Interests" xcoords=""/>
          <xyseries id="r32" olapElementTime="0" xunit="" olapTimeMap="true" type="expected" interpolator="linear" yunit="" name="Interests (Comparison values 1)" xcoords="">1.0,0.0,10.0,0.0</xyseries>
          <xyseries id="r34" olapElementTime="0" xunit="" olapTimeMap="true" type="desired" interpolator="linear" yunit="" name="Interests (Comparison values 2)" xcoords="">1.0,0.0,10.0,0.0</xyseries>
        </factor>
        <factor id="r77" useInteger="false" paloId="" useDependencies="false" type="auxiliary" externalId="" unit="NO DIM." formulaType="manual" paloAggregate="false" formulaText="range(0.01,0.03,0.001)" description="" name="Interest rate" initialValue="0.0" plainDescription="" startDelayLoop="false" paloType="">
          <simseries id="r18" ref="r36" interpolator="linear"/>
          <xyseries id="r36" olapElementTime="0" xunit="" olapTimeMap="true" type="input" interpolator="linear" yunit="" name="Interest rate" xcoords="">1.0,0.0,10.0,0.0</xyseries>
        </factor>
        <factor id="r79" useInteger="false" paloId="" useDependencies="false" type="auxiliary" externalId="" unit="NO DIM." formulaType="manual" paloAggregate="false" formulaText="if(time()==date(25.4.2021),[Total],0/0)" description="" name="Total at end" initialValue="0.0" plainDescription="" startDelayLoop="false" paloType="">
          <simseries id="r38" interpolator="linear"/>
          <xyseries id="r40" olapElementTime="0" xunit="" olapTimeMap="true" type="dependent" interpolator="linear" yunit="" name="Total at end" xcoords="">0.0,0.0,100.0,0.0</xyseries>
          <xyseries id="r42" olapElementTime="0" xunit="" olapTimeMap="true" type="input" interpolator="linear" yunit="" name="Total at end" xcoords=""/>
          <xyseries id="r44" olapElementTime="0" xunit="" olapTimeMap="true" type="expected" interpolator="linear" yunit="" name="Total at end (Comparison values 1)" xcoords="">1.3036824E12,0.0,1.6193016E12,0.0</xyseries>
          <xyseries id="r46" olapElementTime="0" xunit="" olapTimeMap="true" type="desired" interpolator="linear" yunit="" name="Total at end (Comparison values 2)" xcoords="">1.3036824E12,0.0,1.6193016E12,0.0</xyseries>
        </factor>
        <interaction id="r52" to="r73" staticImpact="17.0" label="" from="r75" type="flow" userLabel="false" description="" polarity="1" name="Interests --&gt; Total" plainDescription="" delay="0.0" delaytype="shortterm"/>
        <interaction id="r57" to="r75" staticImpact="17.0" label="" from="r73" type="information" userLabel="false" description="" polarity="1" name="Total --&gt; Interests" plainDescription="" delay="0.0" delaytype="shortterm"/>
        <interaction id="r63" to="r75" staticImpact="17.0" label="" from="r77" type="information" userLabel="false" description="" polarity="1" name="Interest rate --&gt; Interests" plainDescription="" delay="0.0" delaytype="shortterm"/>
        <interaction id="r69" to="r79" staticImpact="17.0" label="" from="r73" type="information" userLabel="false" description="" polarity="1" name="Total --&gt; Total at end" plainDescription="" delay="0.0" delaytype="shortterm"/>
      </model>
      <simcockpit id="r14" name="Simulation results">
        <chart id="r82" rendererType="lineRenderer" zoomY1="0.9668169314302997" numberformat="0" timeStamp="" zoomY0="0.240476430515749" bins="0" type="crossImpactChartType" height="404" style="color=-52 " description="result depending on interest rates" name="cross impact diagram" ypos="0" zoomX1="0.06746987951807229" zoomX0="0.0" freezed="false" useTimeline="false" width="504" allSelectedRange="false" ref="r83" fontstyle="color=-16777216 " xpos="418" domainAxisLabel="Time">
          <curvegroup id="r84" refs="r17 r37"/>
        </chart>
        <chart id="r85" rendererType="lineRenderer" zoomY1="0.0" numberformat="0" timeStamp="" zoomY0="0.0" bins="0" type="mcTracesChartType" height="403" style="color=-10066330 " description="of range of outcomes" name="spaghetti diagram" ypos="1" zoomX1="0.0" zoomX0="0.0" freezed="false" useTimeline="false" width="412" allSelectedRange="false" ref="r83" fontstyle="color=-1 " xpos="7" domainAxisLabel="Time">
          <curvegroup id="r86" refs="r15"/>
        </chart>
        <table id="r87" freezed="false" width="916" boldRows="" timeStamps="" type="ordinaryType" ref="r83" fontstyle="color=-16777216 " xpos="6" height="252" style="color=-1 " description="" name="results of current scenario (choose scenario via context menu of the spaghetti diagram)" ypos="405" widthCoords="[time];70;Interest rate;161;Interests;168;Total;180;Total at end;161" columnNames="">
          <curvegroup id="r88" refs="r17 r19 r15 r37"/>
        </table>
      </simcockpit>
      <simulation id="r83" useBeginning="true" monteCarloAmount="1" endTime="1.6193016E12" startTime="1.3036824E12" ref="r48" stepSize="1.0" timeUnit="days" method="simple_Euler" dominantPathAnalysis="false"/>
    </scenario>
  </scenarios>
  <sign id="r89" verify="Zz43PI54hK6HhyhrIRq577xOpnxYPflyNpTqwucAQJwK5Sz3OkkPkO7vG+K4mrTYOxzvAiyU2lnWWXEBVpB+cw=="/>
</project>
