<?xml version="1.0" encoding="UTF-8"?>
<project id="r1" sign="empty" labelFontsize="18" arrowFontsize="12" name="Wirkungstreiber auf den Gewinn" boxFontsize="12" maxTree="-1" version="7.5" 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"/>
      <diagram id="r67" ref="r68" exploreBoxWidth="110" exploreBoxHeight="55" type="cld" bgDiagramName="">
        <arrow id="r69" to="r70" navcoords="" colorstyle="color=-12566464 " from="r71" ylabel="-1" fromPortNo="0" ref="r72" toPortNo="0" style="curve" xlabel="-1">
          <coord id="r73" xpos="921" ypos="92"/>
          <coord id="r74" xpos="880" ypos="94"/>
          <coord id="r75" xpos="814" ypos="132"/>
        </arrow>
        <arrow id="r76" to="r70" navcoords="" colorstyle="color=-12566464 " from="r77" ylabel="0" fromPortNo="0" ref="r78" toPortNo="0" style="curve" xlabel="1000">
          <coord id="r79" xpos="925" ypos="196"/>
          <coord id="r80" xpos="870" ypos="186"/>
          <coord id="r81" xpos="816" ypos="157"/>
        </arrow>
        <arrow id="r82" to="r83" navcoords="" colorstyle="color=-12566464 " from="r84" ylabel="0" fromPortNo="0" ref="r85" toPortNo="0" style="curve" xlabel="1000">
          <coord id="r86" xpos="756" ypos="252"/>
          <coord id="r87" xpos="620" ypos="248"/>
          <coord id="r88" xpos="486" ypos="168"/>
        </arrow>
        <arrow id="r89" to="r83" navcoords="" colorstyle="color=-12566464 " from="r70" ylabel="0" fromPortNo="0" ref="r90" toPortNo="0" style="curve" xlabel="1000">
          <coord id="r91" xpos="746" ypos="134"/>
          <coord id="r92" xpos="628" ypos="109"/>
          <coord id="r93" xpos="507" ypos="144"/>
        </arrow>
        <arrow id="r94" to="r83" navcoords="" colorstyle="color=-12566464 " from="r95" ylabel="0" fromPortNo="0" ref="r96" toPortNo="0" style="curve" xlabel="1000">
          <coord id="r97" xpos="215" ypos="179"/>
          <coord id="r98" xpos="321" ypos="125"/>
          <coord id="r99" xpos="419" ypos="145"/>
        </arrow>
        <arrow id="r100" to="r95" navcoords="" colorstyle="color=-12566464 " from="r101" ylabel="0" fromPortNo="0" ref="r102" toPortNo="0" style="curve" xlabel="1000">
          <coord id="r103" xpos="411" ypos="243"/>
          <coord id="r104" xpos="320" ypos="193"/>
          <coord id="r105" xpos="236" ypos="191"/>
        </arrow>
        <box id="r95" navcoords="" icon="" width="88" ghost="false" angle="0.0" ref="r106" fontstyle="color=-16777216 " height="24" style="color=-16777216 ">
          <coord id="r107" xpos="148" ypos="179"/>
        </box>
        <box id="r71" navcoords="" icon="" width="118" ghost="false" angle="0.0" ref="r108" fontstyle="color=-16777216 " height="36" style="color=-16777216 ">
          <coord id="r109" xpos="921" ypos="73"/>
        </box>
        <box id="r77" navcoords="" icon="" width="142" ghost="false" angle="0.0" ref="r110" fontstyle="color=-16777216 " height="36" style="color=-16777216 ">
          <coord id="r111" xpos="925" ypos="193"/>
        </box>
        <box id="r101" navcoords="" icon="" width="94" ghost="false" angle="0.0" ref="r112" fontstyle="color=-16777216 " height="24" style="color=-16777216 ">
          <coord id="r113" xpos="386" ypos="243"/>
        </box>
        <box id="r70" navcoords="" icon="" width="94" ghost="false" angle="0.0" ref="r114" fontstyle="color=-16777216 " height="25" style="color=-16777216 ">
          <coord id="r115" xpos="746" ypos="132"/>
        </box>
        <box id="r84" navcoords="" icon="" width="88" ghost="false" angle="0.0" ref="r116" fontstyle="color=-16777216 " height="24" style="color=-16777216 ">
          <coord id="r117" xpos="756" ypos="242"/>
        </box>
        <box id="r83" navcoords="" icon="" width="94" ghost="false" angle="0.0" ref="r118" fontstyle="color=-16777216 " height="24" style="color=-16777216 ">
          <coord id="r119" xpos="419" ypos="144"/>
        </box>
      </diagram>
      <exchange id="r120">
        <xlsdata id="r121" ref="r42" matrix="" filename="C:\Dokumente und Einstellungen\Mav\Desktop\Download\Mappe1.xls">
          <param id="r122" name="Importer" value="FactorValueImporter">
            <param id="r123" name="Table" value="Tabelle1"/>
            <param id="r124" name="FactorValueImporter.importtypes.InputTime" value="Zeit"/>
            <param id="r125" name="FactorValueImporter.importtypes.InputValue" value="Rabatt"/>
            <param id="r126" ref="r112" name="importLocation" value=""/>
            <param id="r127" name="addData" value="true"/>
          </param>
        </xlsdata>
      </exchange>
      <model id="r68" startTime="1.0" timeUnit="nounit" stepSize="1.0" name="Wirkungstreiber auf den Gewinn" endTime="10.0" externalId="" createdByUser="true">
        <factor id="r106" useInteger="false" paloId="" useDependencies="true" type="auxiliary" externalId="" unit="UNDIM." formulaType="manual" paloAggregate="false" formulaText="[Rabatt]" description="" name="Preis" initialValue="0.0" plainDescription="" startDelayLoop="false" paloType="">
          <simseries id="r22" ref="r30" interpolator="linear"/>
          <xyseries id="r30" olapElementTime="0" xunit="" olapTimeMap="true" type="dependent" interpolator="linear" yunit="" name="Preis" xcoords="">0.0,100.0,1.0,0.0</xyseries>
          <xyseries id="r32" olapElementTime="0" xunit="" olapTimeMap="true" type="input" interpolator="linear" yunit="" name="Preis" xcoords=""/>
          <xyseries id="r34" olapElementTime="0" xunit="" olapTimeMap="true" type="expected" interpolator="linear" yunit="" name="Preis (Vergleichswerte 1)" xcoords="">1.0,0.0,10.0,0.0</xyseries>
          <xyseries id="r36" olapElementTime="0" xunit="" olapTimeMap="true" type="desired" interpolator="linear" yunit="" name="Preis (Vergleichswerte 2)" xcoords="">1.0,0.0,10.0,0.0</xyseries>
        </factor>
        <factor id="r108" useInteger="false" paloId="" useDependencies="false" type="auxiliary" externalId="" unit="UNDIM." formulaType="manual" paloAggregate="false" formulaText="30000" description="" name="Fixe Kosten" initialValue="0.0" plainDescription="" startDelayLoop="false" paloType="">
          <simseries id="r18" ref="r38" interpolator="linear"/>
          <xyseries id="r38" olapElementTime="0" xunit="" olapTimeMap="true" type="input" interpolator="linear" yunit="" name="Fixe Kosten" xcoords="">1.0,0.0,10.0,0.0</xyseries>
        </factor>
        <factor id="r110" useInteger="false" paloId="" useDependencies="false" type="auxiliary" externalId="" unit="UNDIM." formulaType="manual" paloAggregate="false" formulaText="60000" description="" name="Variable Kosten" initialValue="0.0" plainDescription="" startDelayLoop="false" paloType="">
          <simseries id="r16" ref="r40" interpolator="linear"/>
          <xyseries id="r40" olapElementTime="0" xunit="" olapTimeMap="true" type="input" interpolator="linear" yunit="" name="Variable Kosten" xcoords="">1.0,0.0,10.0,0.0</xyseries>
        </factor>
        <factor id="r112" useInteger="false" paloId="" useDependencies="false" type="auxiliary" externalId="" unit="UNDIM." formulaType="inputSeries" paloAggregate="false" formulaText="" description="" name="Rabatt" initialValue="0.0" plainDescription="" startDelayLoop="false" paloType="">
          <simseries id="r26" interpolator="linear"/>
          <xyseries id="r42" olapElementTime="0" xunit="" olapTimeMap="true" type="input" interpolator="linear" yunit="" name="Rabatt" xcoords="">1.0,0.1,2.0,0.15,3.0,0.2,4.0,0.25,5.0,0.3,6.0,0.35,7.0,0.4,8.0,0.45,9.0,0.5,10.0,0.55</xyseries>
          <xyseries id="r44" olapElementTime="0" xunit="" olapTimeMap="true" type="dependent" interpolator="linear" yunit="" name="Rabatt" xcoords="">0.0,0.0,100.0,0.0</xyseries>
          <xyseries id="r46" olapElementTime="0" xunit="" olapTimeMap="true" type="expected" interpolator="linear" yunit="" name="Rabatt (Vergleichswerte 1)" xcoords="">1.0,0.0,10.0,0.0</xyseries>
          <xyseries id="r48" olapElementTime="0" xunit="" olapTimeMap="true" type="desired" interpolator="linear" yunit="" name="Rabatt (Vergleichswerte 2)" xcoords="">1.0,0.0,10.0,0.0</xyseries>
        </factor>
        <factor id="r114" useInteger="false" paloId="" useDependencies="false" type="auxiliary" externalId="" unit="UNDIM." formulaType="manual" paloAggregate="false" formulaText="[Fixe Kosten]+[Variable Kosten]" description="" name="Kosten" initialValue="0.0" plainDescription="" startDelayLoop="false" paloType="">
          <simseries id="r24" interpolator="linear"/>
          <xyseries id="r50" olapElementTime="0" xunit="" olapTimeMap="true" type="dependent" interpolator="linear" yunit="" name="Kosten" xcoords="">0.0,0.0,100.0,0.0</xyseries>
          <xyseries id="r52" olapElementTime="0" xunit="" olapTimeMap="true" type="input" interpolator="linear" yunit="" name="Kosten" xcoords=""/>
          <xyseries id="r54" olapElementTime="0" xunit="" olapTimeMap="true" type="expected" interpolator="linear" yunit="" name="Kosten (Vergleichswerte 1)" xcoords="">1.0,0.0,10.0,0.0</xyseries>
          <xyseries id="r56" olapElementTime="0" xunit="" olapTimeMap="true" type="desired" interpolator="linear" yunit="" name="Kosten (Vergleichswerte 2)" xcoords="">1.0,0.0,10.0,0.0</xyseries>
        </factor>
        <factor id="r116" useInteger="false" paloId="" useDependencies="false" type="auxiliary" externalId="" unit="UNDIM." formulaType="manual" paloAggregate="false" formulaText="1000000" description="" name="Menge" initialValue="0.0" plainDescription="" startDelayLoop="false" paloType="">
          <simseries id="r20" ref="r66" interpolator="linear"/>
          <xyseries id="r66" olapElementTime="0" xunit="" olapTimeMap="true" type="input" interpolator="linear" yunit="" name="Menge" xcoords="">1.0,0.0,10.0,0.0</xyseries>
        </factor>
        <factor id="r118" useInteger="false" paloId="" useDependencies="false" type="auxiliary" externalId="" unit="UNDIM." formulaType="manual" paloAggregate="false" formulaText="[Preis]*[Menge]-[Kosten]" description="" name="Gewinn" initialValue="0.0" plainDescription="" startDelayLoop="false" paloType="">
          <factorimpactconfig id="r128" quadrantBottomRightText="abnehmend erhöhend" impactTimesNegativeColor="0 0 255" quadrantBottomLeftText="zunehmend senkend" quadrantTopLeftText="abnehmend senkend" quadrantTopRightColor="153 255 153" impactPlusNegativeColor="0 0 255" quadrantCutPoint="0.0" quadrantTopLeftColor="255 204 204" quadrantShowText="true" selection="r108 r118 r114 r116 r106 r112 r110" impactPlusPositiveColor="255 0 0" quadrantBottomRightColor="255 255 153" impactTimesPositiveColor="255 0 0" quadrantBottomLeftColor="255 153 153" quadrantTopRightText="zunehmend erhöhend"/>
          <simseries id="r28" interpolator="linear"/>
          <xyseries id="r58" olapElementTime="0" xunit="" olapTimeMap="true" type="dependent" interpolator="linear" yunit="" name="Gewinn" xcoords="">0.0,0.0,100.0,0.0</xyseries>
          <xyseries id="r60" olapElementTime="0" xunit="" olapTimeMap="true" type="input" interpolator="linear" yunit="" name="Gewinn" xcoords=""/>
          <xyseries id="r62" olapElementTime="0" xunit="" olapTimeMap="true" type="expected" interpolator="linear" yunit="" name="Gewinn (Vergleichswerte 1)" xcoords="">1.0,0.0,10.0,0.0</xyseries>
          <xyseries id="r64" olapElementTime="0" xunit="" olapTimeMap="true" type="desired" interpolator="linear" yunit="" name="Gewinn (Vergleichswerte 2)" xcoords="">1.0,0.0,10.0,0.0</xyseries>
        </factor>
        <interaction id="r72" to="r114" staticImpact="17.0" label="" from="r108" type="information" userLabel="false" description="" polarity="1" name="Fixe Kosten --&gt; Kosten" plainDescription="" delay="0.0" delaytype="shortterm"/>
        <interaction id="r78" to="r114" staticImpact="17.0" label="" from="r110" type="information" userLabel="false" description="" polarity="1" name="Variable Kosten --&gt; Kosten" plainDescription="" delay="0.0" delaytype="shortterm"/>
        <interaction id="r85" to="r118" staticImpact="17.0" label="" from="r116" type="information" userLabel="false" description="" polarity="1" name="Menge --&gt; Gewinn" plainDescription="" delay="0.0" delaytype="shortterm"/>
        <interaction id="r90" to="r118" staticImpact="17.0" label="" from="r114" type="information" userLabel="false" description="" polarity="-1" name="Kosten --&gt; Gewinn" plainDescription="" delay="0.0" delaytype="shortterm"/>
        <interaction id="r96" to="r118" staticImpact="17.0" label="" from="r106" type="information" userLabel="false" description="" polarity="1" name="Preis --&gt; Gewinn" plainDescription="" delay="0.0" delaytype="shortterm"/>
        <interaction id="r102" to="r106" staticImpact="25.0" label="" from="r112" type="information" userLabel="false" description="" polarity="-1" name="Rabatt --&gt; Preis" plainDescription="" delay="0.0" delaytype="shortterm"/>
      </model>
      <simcockpit id="r14" name="Simulationsergebnisse">
        <chart id="r129" rendererType="lineRenderer" zoomY1="0.0" numberformat="0" timeStamp="" zoomY0="0.0" bins="0" type="ordinaryChartType" height="355" style="color=-2830136 " description="" name="Wirkungstreiber auf den Gewinn" ypos="-11" zoomX1="0.0" zoomX0="0.0" freezed="false" useTimeline="false" width="707" allSelectedRange="false" ref="r130" fontstyle="color=-16777216 " xpos="-77" domainAxisLabel="Zeit">
          <curvegroup id="r131" refs="r23 r53 r55 r19 r21 r33 r35 r25 r17"/>
        </chart>
        <table id="r132" freezed="false" width="634" boldRows="" timeStamps="" type="ordinaryType" ref="r130" fontstyle="color=-16777216 " xpos="-6" height="271" style="color=-2830136 " description="" name="Wirkungstreiber auf den Gewinn" ypos="343" widthCoords="[time];70;Gewinn;103;Kosten;105;Menge;98;Preis;98;Rabatt;105" columnNames="">
          <curvegroup id="r133" refs="r27 r23 r19 r21 r25"/>
        </table>
      </simcockpit>
      <simulation id="r130" useBeginning="true" monteCarloAmount="1" endTime="10.0" startTime="1.0" ref="r68" stepSize="1.0" timeUnit="nounit" method="simple_Euler" dominantPathAnalysis="false"/>
    </scenario>
  </scenarios>
  <sign id="r134" verify="Zz43PI54hK6HhyhrIRq577xOpnxYPflyNpTqwucAQJwK5Sz3OkkPkO7vG+K4mrTYOxzvAiyU2lnWWXEBVpB+cw=="/>
</project>
