"our sales [units/t]"=
	MAX(0, MIN("total demand [units/t]","total demand [units/t]"/("competing companies [nbr]"
	+1)*("our relative sales [frac]")*(2-EXP(-"invested funds differentiation [cu]"/3000\
		) ) + (
	"total demand [units/t]"-"total demand [units/t]"/("competing companies [nbr]"
	+1)*("our relative sales [frac]")*(2-EXP(-"invested funds differentiation [cu]"/3000\
		)))*EXP
	(-Time/30)))
	~	
	~		|

"costs of every cc [cu/t]"=
	"sales of every cc [units/t]"*"piece costs of every cc [cu/unit]"
	~	
	~		|

"piece costs of every cc [cu/unit]"=
	(0.6+0.4*EXP( -"sales of every cc [units/t]"/100 ))
	~	
	~		|

"price elasticity [frac]"=
	4*EXP(-"invested funds differentiation [cu]"/400)
	~	
	~		|

"total demand [units/t]"=
	1000+Time
	~	
	~		|

"entering rate [nbr/t]"=
	("our cash flow [cu/t]"+"competing companies [nbr]"*"cash flow of every cc [cu/t]")/\
		(1000*(1+"competing companies [nbr]"
	))*EXP(-"invested funds differentiation [cu]"/4000)
	~	
	~		|

"our relative sales [frac]"=
	IF THEN ELSE("relative price [frac]"<1.3, MAX(0, -"price elasticity [frac]"*("relative price [frac]"\
		-1)+1), 0)
	~	
	~		|

"market price [cu]"=
	(0.8+EXP(-"competing companies [nbr]"/2))
	~	
	~		|

"our price [cu]"=
	IF THEN ELSE("competing companies [nbr]">1, "market price [cu]"*"relative price [frac]"\
		, "market price [cu]")
	~	
	~		|

"our piece costs [cu/t]"=
	(0.6+0.4*EXP(-"our sales [units/t]"/100))*"rationality factor [frac]"
	~	
	~		|

"sales of every cc [units/t]"=
	IF THEN ELSE("competing companies [nbr]"<1, 0, ("total demand [units/t]"-"our sales [units/t]"\
		)/"competing companies [nbr]")
	~	
	~		|

"our costs [cu/t]"=
	"our sales [units/t]"*"our piece costs [cu/t]"
	~	
	~		|

"action time [t]"=
	30
	~	
	~		|

"amortisation rate [cu/t]"=
	"invested funds process innovation [cu]"/"lifetime [t]"
	~	
	~		|

"lifetime [t]"=
	100
	~	
	~		|

"maturity [cu/t]"=
	"invested funds differentiation [cu]"/"action time [t]"
	~	
	~		|

"investment rate differentiation [cu/t]"=
	MAX("our cash flow [cu/t]"*"investment intensity differentiation [frac]",0)
	~	
	~		|

"invested funds differentiation [cu]"= INTEG (
	"investment rate differentiation [cu/t]"-"maturity [cu/t]",
		0)
	~	
	~		|

"cash flow of every cc [cu/t]"=
	"turnover of every cc [cu/t]"-"costs of every cc [cu/t]"
	~	
	~		|

"our free cash flow [cu/t]"=
	"our cash flow [cu/t]"-"investment rate process innovation [cu/t]"-"investment rate differentiation [cu/t]"
	~	
	~		|

"invested funds process innovation [cu]"= INTEG (
	"investment rate process innovation [cu/t]"-"amortisation rate [cu/t]",
		0)
	~	
	~		|

"investment intensity differentiation [frac]"=
	0
	~	
	~		|

"relative price [frac]"=
	1
	~	
	~		|

"our turnover [cu/t]"=
	"our sales [units/t]"*"our price [cu]"
	~	
	~		|

"rationality factor [frac]"=
	0.7+0.3*EXP(-"invested funds process innovation [cu]"/500)
	~	
	~		|

"competing companies [nbr]"= INTEG (
	"entering rate [nbr/t]",
		0)
	~	
	~		|

"investment intensity process innovation [frac]"=
	0
	~	
	~		|

"investment rate process innovation [cu/t]"=
	MAX("our cash flow [cu/t]"*"investment intensity process innovation [frac]",0)
	~	
	~		|

"turnover of every cc [cu/t]"=
	"sales of every cc [units/t]"*"market price [cu]"
	~	
	~		|

"our cash flow [cu/t]"=
	"our turnover [cu/t]"-"our costs [cu/t]"
	~	
	~		|

"our liquid funds [cu]"= INTEG (
	"our free cash flow [cu/t]",
		0)
	~	
	~		|

********************************************************
	.Control
********************************************************~
		Simulation Control Parameters
	|

FINAL TIME  = 500
	~	Week
	~	The final time for the simulation.
	|

INITIAL TIME  = 0
	~	Week
	~	The initial time for the simulation.
	|

SAVEPER  = 
        TIME STEP
	~	Week [0,?]
	~	The frequency with which output is stored.
	|

TIME STEP  = 0.125
	~	Week [0,?]
	~	The time step for the simulation.
	|

\\\---/// Sketch information - do not modify anything except names
V300  Do not put anything below this section - it will be ignored
*View 1
$192-192-192,0,Verdana|14|B|0-0-0|0-0-0|0-0-0|-1--1--1|-1--1--1|96,96,50,0
10,1,"competing companies [nbr]",520,445,79,39,3,131,0,4,0,0,0,0,255-255-255,192-192-192,|12|B|0-0-0
12,2,48,206,444,10,8,0,3,0,0,-1,0,0,0
1,3,5,1,4,0,0,22,0,0,0,-1--1--1,,1|(377,443)|
1,4,5,2,100,0,0,22,0,0,0,-1--1--1,,1|(259,443)|
11,5,48,308,443,6,8,34,3,0,0,1,0,0,0
10,6,"entering rate [nbr/t]",308,473,70,22,40,131,0,0,-1,0,0,0
10,7,"market price [cu]",656,598,73,21,8,131,0,0,0,0,0,0
10,8,"turnover of every cc [cu/t]",825,488,82,22,8,131,0,0,0,0,0,0
10,9,"sales of every cc [units/t]",567,753,74,22,8,131,0,0,0,0,0,0
10,10,"total demand [units/t]",793,1003,71,22,8,131,0,0,0,0,0,0
10,11,"piece costs of every cc [cu/unit]",1001,737,73,33,8,131,0,0,0,0,0,0
10,12,"costs of every cc [cu/t]",1037,349,75,22,8,131,0,0,0,0,0,0
10,13,"cash flow of every cc [cu/t]",637,176,91,25,8,131,0,0,0,0,0,0
1,14,1,9,1,0,0,13,2,64,0,-1--1--1,|12||0-0-0,1|(494,583)|
1,15,1,7,1,0,0,13,2,64,0,-1--1--1,|12||0-0-0,1|(536,552)|
1,16,7,8,1,0,0,13,2,64,0,-1--1--1,|12||0-0-0,1|(779,560)|
1,17,9,8,1,0,0,13,2,64,0,-1--1--1,|12||0-0-0,1|(822,603)|
1,18,8,13,1,0,0,13,2,64,0,-1--1--1,|12||0-0-0,1|(788,265)|
1,19,9,12,1,0,0,13,2,64,0,-1--1--1,|12||0-0-0,1|(989,588)|
1,20,11,12,1,0,0,13,2,64,0,-1--1--1,|12||0-0-0,1|(1097,532)|
1,21,10,9,1,0,0,13,0,64,0,-1--1--1,,1|(621,930)|
1,22,12,13,1,0,0,13,2,64,0,-1--1--1,|12||0-0-0,1|(952,252)|
1,23,9,11,1,0,0,13,2,64,0,-1--1--1,|12||0-0-0,1|(862,807)|
10,24,"our piece costs [cu/t]",1437,590,65,22,8,131,0,0,0,0,0,0
10,25,"our costs [cu/t]",1654,516,49,22,8,131,0,0,0,0,0,0
10,26,"our turnover [cu/t]",1648,780,67,25,8,131,0,0,0,0,0,0
10,27,"our cash flow [cu/t]",1809,642,72,22,8,131,0,0,0,0,0,0
10,28,"our liquid funds [cu]",2185,719,69,38,3,131,0,4,0,0,0,0,0-0-0,192-192-192,|12|B|0-0-0
10,29,"invested funds process innovation [cu]",1713,203,89,39,3,131,0,4,0,0,0,0,0-0-0,192-192-192,|12|B|0-0-0
12,30,48,2073,209,10,8,0,3,0,0,-1,0,0,0
1,31,33,29,4,0,0,22,0,0,0,-1--1--1,,1|(1868,205)|
1,32,33,30,100,0,0,22,0,0,0,-1--1--1,,1|(2004,205)|
11,33,48,1940,205,6,8,34,3,0,0,1,0,0,0
10,34,"investment rate process innovation [cu/t]",1940,246,101,33,40,131,0,0,-1,0,0,0
12,35,48,2176,463,10,8,0,3,0,0,-1,0,0,0
1,36,38,28,4,0,0,22,0,0,0,-1--1--1,,1|(2177,629)|
1,37,38,35,100,0,0,22,0,0,0,-1--1--1,,1|(2177,518)|
11,38,48,2177,571,8,6,33,3,0,0,2,0,0,0
10,39,"our free cash flow [cu/t]",2098,571,71,22,40,131,0,0,-1,0,0,0
10,40,"our sales [units/t]",1226,832,57,29,8,131,0,0,0,0,0,0
10,41,"investment intensity process innovation [frac]",1766,374,110,33,8,131,0,0,0,0,0,0
1,42,40,25,1,0,0,13,2,64,0,-1--1--1,|12||0-0-0,1|(1508,722)|
1,43,27,34,1,0,0,13,2,64,0,-1--1--1,|12||0-0-0,1|(1907,439)|
1,44,41,34,1,0,0,13,0,64,0,-1--1--1,,1|(1791,302)|
1,45,27,39,1,0,0,13,2,64,0,-1--1--1,|12||0-0-0,1|(1992,650)|
1,46,26,27,1,0,0,13,2,64,0,-1--1--1,|12||0-0-0,1|(1767,706)|
1,47,34,39,1,0,0,13,2,64,0,-1--1--1,|12||0-0-0,1|(2036,376)|
1,48,25,27,1,0,0,13,2,64,0,-1--1--1,|12||0-0-0,1|(1760,573)|
12,49,48,1352,207,10,8,0,3,0,0,-1,0,0,0
1,50,52,49,4,0,0,22,0,0,0,-1--1--1,,1|(1424,206)|
1,51,52,29,100,0,0,22,0,0,0,-1--1--1,,1|(1561,206)|
11,52,48,1493,206,6,8,34,3,0,0,1,0,0,0
10,53,"amortisation rate [cu/t]",1493,236,68,22,40,131,0,0,-1,0,0,0
10,54,"rationality factor [frac]",1506,379,67,22,8,131,0,0,0,0,0,0
1,55,29,54,1,0,0,13,2,64,0,-1--1--1,|12||0-0-0,1|(1633,325)|
1,56,54,24,1,0,0,13,2,64,0,-1--1--1,|12||0-0-0,1|(1425,429)|
1,57,24,25,1,0,0,13,2,64,0,-1--1--1,|12||0-0-0,1|(1508,521)|
1,58,40,24,1,0,0,13,2,64,0,-1--1--1,|12||0-0-0,1|(1385,714)|
10,59,"relative price [frac]",1711,1108,71,22,8,131,0,0,0,0,0,0
10,60,"our price [cu]",1569,912,48,22,8,131,0,0,0,0,0,0
10,61,"market price [cu]",1802,874,62,22,8,130,0,2,-1,0,0,0,0-0-0,0-0-0,|14||128-128-128
1,62,59,106,1,0,0,13,0,64,0,-1--1--1,,1|(1559,1097)|
1,63,59,60,1,0,0,13,2,64,0,-1--1--1,|12||0-0-0,1|(1620,1049)|
1,64,61,60,1,0,0,13,2,64,0,-1--1--1,|12||0-0-0,1|(1718,905)|
1,65,60,26,1,0,0,13,2,64,0,-1--1--1,|12||0-0-0,1|(1627,854)|
1,66,40,26,1,0,0,13,2,64,0,-1--1--1,|12||0-0-0,1|(1527,825)|
1,67,10,40,1,0,0,13,2,64,0,-1--1--1,|12||0-0-0,1|(972,996)|
10,68,"invested funds differentiation [cu]",1581,1358,94,41,3,131,0,4,0,0,0,0,0-0-0,192-192-192,|12|B|0-0-0
12,69,48,1986,1355,10,8,0,3,0,0,-1,0,0,0
1,70,72,68,4,0,0,22,0,0,0,-1--1--1,,1|(1744,1356)|
1,71,72,69,100,0,0,22,0,0,0,-1--1--1,,1|(1901,1356)|
11,72,48,1820,1356,6,8,34,3,0,0,3,0,0,0
10,73,"investment rate differentiation [cu/t]",1820,1315,85,33,40,131,0,0,-1,0,0,0
12,74,48,1193,1351,10,8,0,3,0,0,-1,0,0,0
1,75,77,74,4,0,0,22,0,0,0,-1--1--1,,1|(1256,1353)|
1,76,77,68,100,0,0,22,0,0,0,-1--1--1,,1|(1404,1353)|
11,77,48,1316,1353,6,8,34,3,0,0,3,0,0,0
10,78,"maturity [cu/t]",1316,1323,59,22,40,131,0,0,-1,0,0,0
1,79,27,73,1,0,0,13,2,64,0,-1--1--1,|12||0-0-0,1|(1913,919)|
10,80,"price elasticity [frac]",1531,1174,79,22,8,131,0,0,0,0,0,0
10,81,"investment intensity differentiation [frac]",2063,1216,111,22,8,131,0,0,0,0,0,0
1,82,73,39,1,0,0,13,2,64,0,-1--1--1,|12||0-0-0,1|(2049,941)|
1,83,68,80,1,0,0,13,2,64,0,-1--1--1,|12||0-0-0,1|(1616,1263)|
1,84,81,73,1,0,0,13,0,64,0,-1--1--1,,1|(1953,1289)|
1,85,80,106,1,0,0,13,2,64,0,-1--1--1,|12||0-0-0,1|(1403,1034)|
10,86,"lifetime [t]",1327,330,58,12,8,131,0,0,0,0,0,0
1,87,86,53,1,0,0,13,2,64,0,-1--1--1,|12||0-0-0,1|(1431,315)|
1,88,29,52,1,0,0,13,2,64,0,-1--1--1,|12||0-0-0,1|(1676,157)|
10,89,"action time [t]",1259,1184,60,22,8,131,0,0,0,0,0,0
1,90,89,78,1,0,0,13,2,64,0,-1--1--1,|12||0-0-0,1|(1239,1271)|
1,91,68,78,1,0,0,13,2,64,0,-1--1--1,|12||0-0-0,1|(1398,1301)|
1,92,40,9,1,0,0,13,0,64,0,-1--1--1,,1|(823,897)|
1,93,1,40,1,0,0,13,0,64,0,-1--1--1,,1|(437,928)|
10,94,"our cash flow [cu/t]",243,242,69,22,8,130,0,2,-1,0,0,0,0-0-0,0-0-0,|14||128-128-128
1,95,13,5,1,0,0,13,2,64,0,-1--1--1,|14||0-0-0,1|(417,225)|
1,96,68,6,1,0,0,13,0,64,0,-1--1--1,,1|(412,963)|
1,97,94,5,1,0,0,13,0,64,0,-1--1--1,,1|(241,353)|
10,98,Time,1270,658,43,12,8,130,0,2,-1,0,0,0,0-0-0,0-0-0,|14||128-128-128
1,99,1,5,1,0,0,13,2,64,0,-1--1--1,|14||0-0-0,1|(407,397)|
1,100,98,40,1,0,0,0,0,64,0,-1--1--1,,1|(1209,725)|
1,101,68,40,1,0,0,13,2,64,0,-1--1--1,|14||0-0-0,1|(1316,1085)|
10,102,Time,956,1055,43,12,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|14||128-128-128
1,103,102,10,1,0,0,0,0,64,0,-1--1--1,,1|(833,1077)|
10,104,"competing companies [nbr]",1797,1001,65,33,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|14||128-128-128
1,105,104,60,1,0,0,0,0,64,0,-1--1--1,,1|(1691,990)|
10,106,"our relative sales [frac]",1389,953,82,32,8,131,0,0,0,0,0,0
1,107,106,40,1,0,0,0,0,64,0,-1--1--1,,1|(1326,883)|
\\\---/// Sketch information - do not modify anything except names
V300  Do not put anything below this section - it will be ignored
*View 2
$192-192-192,0,Times New Roman|12||0-0-0|0-0-0|0-0-255|-1--1--1|-1--1--1|96,96,5,0
12,1,0,245,308,80,20,3,124,0,0,0,0,0,0
"relative price [frac]",0.5,2,0
12,2,0,241,219,80,20,3,124,0,0,0,0,0,0
"investment intensity differentiation [frac]",0,0.8,0
12,3,0,244,127,80,20,3,124,0,0,0,0,0,0
"investment intensity process innovation [frac]",0,0.5,0
12,4,0,1111,159,199,147,3,188,0,0,1,0,0,0
competing_companies
12,5,0,700,465,203,150,3,188,0,0,1,0,0,0
investment
12,6,0,287,774,199,151,3,188,0,0,1,0,0,0
liquid_funds
12,7,0,1114,463,200,148,3,188,0,0,1,0,0,0
piece_costs
12,8,0,700,773,203,151,3,188,0,0,1,0,0,0
price
12,9,0,1116,773,202,152,3,188,0,0,1,0,0,0
sales
12,10,0,699,159,202,149,3,188,0,0,1,0,0,0
cashflow
///---\\\
:GRAPH competing_companies
:TITLE competing companies [nbr]
:SCALE
:VAR "competing companies [nbr]"
:Y-MAX 12
:LINE-WIDTH 2

:GRAPH liquid_funds
:TITLE our liquid funds [cu]
:SCALE
:VAR "our liquid funds [cu]"
:Y-MAX 24000
:LINE-WIDTH 2

:GRAPH sales
:TITLE sales [units/t]
:SCALE
:VAR "sales of every cc [units/t]"
:LINE-WIDTH 2
:VAR "our sales [units/t]"
:LINE-WIDTH 2

:GRAPH investment
:TITLE investments [cu]
:SCALE
:VAR "invested funds process innovation [cu]"
:LINE-WIDTH 2
:VAR "invested funds differentiation [cu]"
:LINE-WIDTH 2

:GRAPH piece_costs
:TITLE piece costs [cu/unit]
:SCALE
:VAR "piece costs of every cc [cu/unit]"
:LINE-WIDTH 2
:VAR "our piece costs [cu/t]"
:LINE-WIDTH 2

:GRAPH price
:TITLE price [cu/unit]
:SCALE
:VAR "market price [cu]"
:Y-MIN 0.5
:Y-MAX 1.5
:LINE-WIDTH 2
:VAR "our price [cu]"
:Y-MIN 0.5
:Y-MAX 1.5
:LINE-WIDTH 2

:GRAPH cashflow
:TITLE our free cash flow [cu/t]
:SCALE
:VAR "our free cash flow [cu/t]"
:Y-MAX 100
:LINE-WIDTH 2
:L<%^E!@
1:basecase.vdf
1:Current.vdf
1:\\argos.fhsg.ch\users$\SDL\presentation\systemdynamic\Dynamik kompetitiver Märkte\Current.vdf
1:\\argos.fhsg.ch\users$\SDL\simulations\system dynamic models\Dynamik kompetitiver Märkte\Current.vdf
9:basecase
15:0,0,0,0,0,0
19:50,0
27:2,
34:0,
4:Time
5:action time [t]
24:0
25:500
26:500