<?xml version="1.0" encoding="UTF-8"?>
<project id="r1" sign="empty" labelFontsize="18" arrowFontsize="12" name="Kick-back" 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="Den Kick-back Betrag für jeweils !2 Monate aufzusummieren und zur Auszahlung bringen."/>
    <problem id="r5" name="Ich möchte kick-back Zahliungen, die über den Zeitraum von 12 Monaten einbehalten werden im 13 Monat abrechnen und im 14 Monat zur Auszahlung bringen. &#10;&#10;Dabei fangen die 12 Monate in unregelmäßigen Abständen an zu laufen, entsprechen also nicht den Quartalen oder Jahren.&#10;&#10;Die Kick-back Betrachtung ist ein Teil einer Strategieplanung und läuft über 3 Jahre.&#10;&#10;Der Kick-bach Betrag entspricht einem vorgegebenen Prozentbetrag eines Rechnungsbetrages."/>
  </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"/>
      <diagram id="r49" ref="r50" exploreBoxWidth="110" exploreBoxHeight="55" type="cld" bgDiagramName="">
        <arrow id="r51" to="r52" navcoords="" colorstyle="color=-12566464 " from="r53" ylabel="-1" fromPortNo="0" ref="r54" toPortNo="0" style="curve" xlabel="-1">
          <coord id="r55" xpos="392" ypos="489"/>
          <coord id="r56" xpos="318" ypos="338"/>
          <coord id="r57" xpos="187" ypos="245"/>
        </arrow>
        <arrow id="r58" to="r59" navcoords="" colorstyle="color=-12566464 " from="r53" ylabel="-1" fromPortNo="0" ref="r60" toPortNo="0" style="curve" xlabel="-1">
          <coord id="r61" xpos="413" ypos="489"/>
          <coord id="r62" xpos="497" ypos="424"/>
          <coord id="r63" xpos="553" ypos="322"/>
        </arrow>
        <arrow id="r64" to="r65" navcoords="" colorstyle="color=-12566464 " from="r59" ylabel="-1" fromPortNo="0" ref="r66" toPortNo="0" style="curve" xlabel="-1">
          <coord id="r67" xpos="570" ypos="298"/>
          <coord id="r68" xpos="649" ypos="207"/>
          <coord id="r69" xpos="675" ypos="92"/>
        </arrow>
        <box id="r53" navcoords="" icon="" width="160" ghost="false" angle="0.0" ref="r70" fontstyle="color=-16777216 " height="24" style="color=-16777216 ">
          <coord id="r71" xpos="318" ypos="489"/>
        </box>
        <box id="r59" navcoords="" icon="" width="112" ghost="false" angle="0.0" ref="r72" fontstyle="color=-16777216 " height="24" style="color=-16777216 ">
          <coord id="r73" xpos="504" ypos="298"/>
        </box>
        <box id="r52" navcoords="" icon="" width="148" ghost="false" angle="0.0" ref="r74" fontstyle="color=-16777216 " height="33" style="color=-16777216 ">
          <coord id="r75" xpos="97" ypos="221"/>
        </box>
        <box id="r65" navcoords="" icon="" width="162" ghost="false" angle="0.0" ref="r76" fontstyle="color=-16777216 " height="36" style="color=-16777216 ">
          <coord id="r77" xpos="599" ypos="56"/>
        </box>
      </diagram>
      <exchange id="r78"/>
      <model id="r50" startTime="1.3016088E12" timeUnit="months" stepSize="1.0" name="Kick-back" endTime="1.3936284E12" externalId="" createdByUser="true">
        <factor id="r70" useInteger="false" paloId="" useDependencies="false" type="auxiliary" externalId="" unit="[€]/[Monat]" formulaType="inputSeries" paloAggregate="false" formulaText="" description="Dies ist der Rechnungsbetrag" name="Abrechnungsbetrag" initialValue="0.0" plainDescription="Dies ist der Rechnungsbetrag" startDelayLoop="false" paloType="">
          <simseries id="r16" ref="r24" interpolator="linear"/>
          <xyseries id="r24" olapElementTime="0" xunit="" olapTimeMap="true" type="input" interpolator="linear" yunit="" name="Abrechnungsbetrag" xcoords="">1.3016088E12,15000.0,1.3936284E12,25000.0</xyseries>
        </factor>
        <factor id="r72" useInteger="false" paloId="" useDependencies="false" type="auxiliary" externalId="" unit="[€]/[Monat]" formulaType="manual" paloAggregate="false" formulaText="[Abrechnungsbetrag]/100*10" description="Dies ist der Kick-Back Betrag. Dieser Beträgt hier 10% des Rechnungsbetrages." name="Kick-Back" initialValue="0.0" plainDescription="Dies ist der Kick-Back Betrag. Dieser Beträgt hier 10% des Rechnungsbetrages." startDelayLoop="false" paloType="">
          <simseries id="r18" interpolator="linear"/>
          <xyseries id="r26" olapElementTime="0" xunit="" olapTimeMap="true" type="dependent" interpolator="linear" yunit="" name="Kick-Back" xcoords="">0.0,0.0,100.0,0.0</xyseries>
          <xyseries id="r28" olapElementTime="0" xunit="" olapTimeMap="true" type="input" interpolator="linear" yunit="" name="Kick-Back" xcoords=""/>
          <xyseries id="r30" olapElementTime="0" xunit="" olapTimeMap="true" type="expected" interpolator="linear" yunit="" name="Kick-Back (Vergleichswerte 1)" xcoords="">1.3016088E12,0.0,1.3305564E12,0.0</xyseries>
          <xyseries id="r32" olapElementTime="0" xunit="" olapTimeMap="true" type="desired" interpolator="linear" yunit="" name="Kick-Back (Vergleichswerte 2)" xcoords="">1.3016088E12,0.0,1.3305564E12,0.0</xyseries>
        </factor>
        <factor id="r74" useInteger="false" paloId="" useDependencies="false" type="auxiliary" externalId="" unit="[€]/[Monat]" formulaType="manual" paloAggregate="false" formulaText="[Abrechnungsbetrag]/100*90" description="Der Auszahlungsbetrag beträgt hier 90%" name="Rechnungsbetrag" initialValue="0.0" plainDescription="Der Auszahlungsbetrag beträgt hier 90%" startDelayLoop="false" paloType="">
          <simseries id="r22" interpolator="linear"/>
          <xyseries id="r34" olapElementTime="0" xunit="" olapTimeMap="true" type="input" interpolator="linear" yunit="" name="Rechnungsbetrag" xcoords="">1.3016088E12,0.0,1.3305564E12,0.0</xyseries>
          <xyseries id="r36" olapElementTime="0" xunit="" olapTimeMap="true" type="dependent" interpolator="linear" yunit="" name="Rechnungsbetrag" xcoords="">0.0,0.0,100.0,0.0</xyseries>
          <xyseries id="r38" olapElementTime="0" xunit="" olapTimeMap="true" type="expected" interpolator="linear" yunit="" name="Rechnungsbetrag (Vergleichswerte 1)" xcoords="">1.3016088E12,0.0,1.3305564E12,0.0</xyseries>
          <xyseries id="r40" olapElementTime="0" xunit="" olapTimeMap="true" type="desired" interpolator="linear" yunit="" name="Rechnungsbetrag (Vergleichswerte 2)" xcoords="">1.3016088E12,0.0,1.3305564E12,0.0</xyseries>
        </factor>
        <factor id="r76" useInteger="false" paloId="" useDependencies="false" type="auxiliary" externalId="" unit="[€]/[Jahr]" formulaType="manual" paloAggregate="false" formulaText="" description="Wie mach ich das ?????" name="Kick-Back Auszahlung ????" initialValue="0.0" plainDescription="Wie mach ich das ?????" startDelayLoop="false" paloType="">
          <simseries id="r20" interpolator="linear"/>
          <xyseries id="r42" olapElementTime="0" xunit="" olapTimeMap="true" type="dependent" interpolator="linear" yunit="" name="Kick-Back Auszahlung ????" xcoords="">0.0,0.0,100.0,0.0</xyseries>
          <xyseries id="r44" olapElementTime="0" xunit="" olapTimeMap="true" type="input" interpolator="linear" yunit="" name="Kick-Back Auszahlung ????" xcoords=""/>
          <xyseries id="r46" olapElementTime="0" xunit="" olapTimeMap="true" type="expected" interpolator="linear" yunit="" name="Kick-Back Auszahlung ???? (Vergleichswerte 1)" xcoords="">1.3016088E12,0.0,1.3305564E12,0.0</xyseries>
          <xyseries id="r48" olapElementTime="0" xunit="" olapTimeMap="true" type="desired" interpolator="linear" yunit="" name="Kick-Back Auszahlung ???? (Vergleichswerte 2)" xcoords="">1.3016088E12,0.0,1.3305564E12,0.0</xyseries>
        </factor>
        <interaction id="r54" to="r74" staticImpact="17.0" label="" from="r70" type="information" userLabel="false" description="" polarity="1" name="Abrechnungsbetrag --&gt; Rechnungsbetrag" plainDescription="" delay="0.0" delaytype="shortterm"/>
        <interaction id="r60" to="r72" staticImpact="17.0" label="" from="r70" type="information" userLabel="false" description="" polarity="1" name="Abrechnungsbetrag --&gt; Kick-Back" plainDescription="" delay="0.0" delaytype="shortterm"/>
        <interaction id="r66" to="r76" staticImpact="17.0" label="" from="r72" type="information" userLabel="false" description="" polarity="1" name="Kick-Back --&gt; Kick-Back Auszahlung ????" plainDescription="" delay="0.0" delaytype="shortterm"/>
      </model>
      <simcockpit id="r14" name="Simulationsergebnisse">
        <table id="r79" freezed="false" width="776" boldRows="" timeStamps="" type="ordinaryType" ref="r80" fontstyle="color=-16777216 " xpos="14" height="641" style="color=-2830136 " description="" name="Kick-back" ypos="14" widthCoords="[time];70;Abrechnungsbetrag;217;Rechnungsbetrag;203;Kick-Back;161" columnNames="">
          <curvegroup id="r81" refs="r15 r21 r17"/>
        </table>
      </simcockpit>
      <simulation id="r80" useBeginning="true" monteCarloAmount="1" endTime="1.3936284E12" startTime="1.3016088E12" ref="r50" stepSize="1.0" timeUnit="months" method="simple_Euler" dominantPathAnalysis="false"/>
    </scenario>
  </scenarios>
  <sign id="r82" verify="Zz43PI54hK6HhyhrIRq577xOpnxYPflyNpTqwucAQJwK5Sz3OkkPkO7vG+K4mrTYOxzvAiyU2lnWWXEBVpB+cw=="/>
</project>
