{UTF-8}
Available Workers=
	2
	~	workers
	~		|

Base Rate=
	200
	~	loaves/Day
	~		|

Lead Time Sugar=
	1
	~	days
	~		|

Bread Production=
	MIN(Base Rate,MinResource )*Labour Efficiency
	~	loaves/Day
	~		|

Demand=
	200
	~	loaves/Day
	~		|

Water Safety=
	300
	~	litres
	~		|

Sugar Purchase=
	MAX(0,( Bread Production*Suger per Loaf+Sugar Safety-Sugar)/Lead Time Sugar)
	~	kg
	~		|

Flour per Loaf=
	0.3
	~	kg/loaf
	~		|

Suger per Loaf=
	0.02
	~	kg/loaf
	~		|

MinSugarWater=
	MIN(Sugar/Suger per Loaf, Water/Water per Loaf )
	~	
	~		|

Yeast Purchase=
	MAX(0,( Bread Production*Yeast per Loaf+Yeast Safety-Yeast)/Lead Time Yeast)
	~	kg
	~		|

Labour Efficiency=
	MIN(1, Available Workers/Workers Required )
	~	Dmnl
	~		|

Water= INTEG (
	Water Purchase-(Bread Production*Water per Loaf),
		2000)
	~	litres
	~		|

Water Cost=
	0.001
	~	$/litre
	~		|

Lead Time Water=
	1
	~	days
	~		|

Lead Time Yeast=
	1
	~	days
	~		|

Water Purchase=
	MAX(0,( Bread Production*Water per Loaf+Water Safety-Water)/Lead Time Water)
	~	litres
	~		|

Workers Required=
	2
	~	workers
	~		|

MinFlourYeast=
	MIN(Flour/Flour per Loaf, Yeast/Yeast per Loaf )
	~	
	~		|

MinResource=
	MIN(MinFlourYeast, MinSugarWater )
	~	
	~		|

Water per Loaf=
	0.2
	~	litres/loaf
	~		|

Waste Bread=
	2
	~	loaves/Day
	~		|

Raw Material Cost=
	(Flour Cost*Flour Purchase)+(Sugar Cost*Sugar Purchase)+(Yeast Cost*Yeast Purchase)+\
		(Water Cost*Water Purchase)
	~	$
	~		|

Yeast Safety=
	10
	~	kg
	~		|

Sugar Safety=
	20
	~	kg
	~		|

Bread= INTEG (
	Bread Production-Waste Bread-Sales,
		0)
	~	loaves
	~		|

Flour= INTEG (
	Flour Purchase-(Flour per Loaf*Bread Production),
		1000)
	~	kg
	~		|

Flour Cost=
	0.5
	~	$/kg
	~		|

Flour Purchase=
	MAX(0,( Bread Production*Flour per Loaf+Flour Safety-Flour)/Lead Time Flour )
	~	kg
	~		|

Flour Safety=
	200
	~	kg
	~		|

Labour Cost=
	Wage Rate*Total Labour Hours
	~	$
	~		|

Lead Time Flour=
	1
	~	days
	~		|

Maintainance Cost=
	Maintainance Rate*Money
	~	$
	~		|

Maintainance Rate=
	0.002
	~	fraction/Day
	~		|

Money= INTEG (
	Revenue-Labour Cost-Maintainance Cost-Raw Material Cost,
		100000)
	~	$
	~		|

Revenue=
	Sales Price*Sales
	~	$
	~		|

Sales=
	MIN( Bread , Demand )
	~	loaves/Day
	~		|

Sales Price=
	4
	~	$/loaf
	~		|

Sugar= INTEG (
	Sugar Purchase-(Bread Production*Suger per Loaf),
		100)
	~	kg
	~		|

Sugar Cost=
	0.8
	~	$/kg
	~		|

Total Labour Hours=
	16
	~	hours/Day
	~		|

Wage Rate=
	12
	~	$/Hour
	~		|

Yeast= INTEG (
	Yeast Purchase-(Bread Production*Yeast per Loaf),
		50)
	~	kg
	~		|

Yeast Cost=
	10
	~	$/kg
	~		|

Yeast per Loaf=
	0.01
	~	kg/loaf
	~		|

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

FINAL TIME  = 240
	~	Month
	~	The final time for the simulation.
	|

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

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

TIME STEP  = 1
	~	Month [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
$-1--1--1,0,|12||-1--1--1|-1--1--1|-1--1--1|-1--1--1|-1--1--1|96,96,99,0
10,1,Money,765,313,42,22,3,3,0,0,-1,0,0,0,0,0,0,0,0,0
12,2,48,468,306,10,8,0,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,3,5,2,100,0,0,22,0,192,0,-1--1--1,,1|(532,306)|
1,4,5,1,4,0,0,22,0,192,0,-1--1--1,,1|(661,306)|
11,5,0,593,306,6,8,34,3,0,0,1,0,0,0,0,0,0,0,0,0
10,6,Revenue,593,336,42,22,40,3,0,0,-1,0,0,0,0,0,0,0,0,0
12,7,48,1318,308,10,8,0,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,8,10,1,100,0,0,22,0,192,0,-1--1--1,,1|(1060,309)|
1,9,10,7,4,0,0,22,0,192,0,-1--1--1,,1|(1318,309)|
11,10,0,1319,309,6,8,34,3,0,0,1,0,0,0,0,0,0,0,0,0
10,11,Raw Material Cost,1319,346,61,29,40,3,0,0,-1,0,0,0,0,0,0,0,0,0
12,12,48,1109,312,10,8,0,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,13,15,1,100,0,0,22,0,192,0,-1--1--1,,1|(955,314)|
1,14,15,12,4,0,0,22,0,192,0,-1--1--1,,1|(1109,314)|
11,15,0,1110,314,6,8,34,3,0,0,1,0,0,0,0,0,0,0,0,0
10,16,Labour Cost,1110,344,56,22,40,3,0,0,-1,0,0,0,0,0,0,0,0,0
12,17,48,930,313,10,8,0,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,18,20,1,100,0,0,22,0,192,0,-1--1--1,,1|(866,314)|
1,19,20,17,4,0,0,22,0,192,0,-1--1--1,,1|(930,314)|
11,20,0,931,314,6,8,34,3,0,0,1,0,0,0,0,0,0,0,0,0
10,21,Maintainance Cost,931,351,63,29,40,3,0,0,-1,0,0,0,0,0,0,0,0,0
10,22,Wage Rate,1029,449,50,22,8,3,0,0,-1,0,0,0,0,0,0,0,0,0
10,23,Total Labour Hours,1186,451,58,29,8,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,24,22,16,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
1,25,23,16,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
10,26,Sales Price,513,413,49,22,8,3,0,0,-1,0,0,0,0,0,0,0,0,0
10,27,Sales,662,415,42,22,8,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,28,26,6,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
1,29,27,6,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
10,30,Flour,1636,-41,42,22,3,3,0,0,-1,0,0,0,0,0,0,0,0,0
12,31,48,1459,12,10,8,0,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,32,34,31,100,0,0,22,0,192,0,-1--1--1,,1|(1498,12)|
1,33,34,30,4,0,0,22,0,192,0,-1--1--1,,1|(1533,-41)|
11,34,0,1533,12,6,8,34,3,0,0,1,0,0,0,0,0,0,0,0,0
10,35,Flour Purchase,1533,49,43,29,40,3,0,0,-1,0,0,0,0,0,0,0,0,0
10,36,Flour per Loaf,1786,-43,43,29,8,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,37,36,30,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
10,38,Bread,759,184,42,22,3,3,0,0,-1,0,0,0,0,0,0,0,0,0
12,39,48,563,174,10,8,0,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,40,42,39,100,0,0,22,0,192,0,-1--1--1,,1|(563,186)|
1,41,42,38,4,0,0,22,0,192,0,-1--1--1,,1|(643,198)|
11,42,0,563,198,6,8,34,3,0,0,1,0,0,0,0,0,0,0,0,0
10,43,Bread Production,563,235,51,29,40,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,44,27,38,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
12,45,48,898,163,10,8,0,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,46,48,38,100,0,0,22,0,192,0,-1--1--1,,1|(899,184)|
1,47,48,45,4,0,0,22,0,192,0,-1--1--1,,1|(898,159)|
11,48,0,899,159,6,8,34,3,0,0,1,0,0,0,0,0,0,0,0,0
10,49,Waste Bread,899,189,59,22,40,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,50,43,30,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
12,51,48,1288,460,10,8,0,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,52,54,51,100,0,0,22,0,192,0,-1--1--1,,1|(1288,399)|
1,53,54,11,4,0,0,22,0,192,0,-1--1--1,,1|(1196,346)|
11,54,0,1196,399,8,6,33,3,0,0,4,0,0,0,0,0,0,0,0,0
10,55,Flour Cost,1251,399,47,22,40,3,0,0,-1,0,0,0,0,0,0,0,0,0
12,56,48,1487,445,10,8,0,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,57,59,56,100,0,0,22,0,192,0,-1--1--1,,1|(1487,385)|
1,58,59,11,4,0,0,22,0,192,0,-1--1--1,,1|(1319,385)|
11,59,0,1554,385,8,6,33,3,0,0,1,0,0,0,0,0,0,0,0,0
10,60,Yeast Cost,1554,413,48,22,40,3,0,0,-1,0,0,0,0,0,0,0,0,0
12,61,48,1519,321,10,8,0,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,62,64,61,100,0,0,22,0,192,0,-1--1--1,,1|(1492,321)|
1,63,64,11,4,0,0,22,0,192,0,-1--1--1,,1|(1421,321)|
11,64,0,1469,321,6,8,34,3,0,0,1,0,0,0,0,0,0,0,0,0
10,65,Sugar Cost,1469,351,49,22,40,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,66,35,11,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
10,67,Yeast,1651,142,42,22,3,3,0,0,-1,0,0,0,0,0,0,0,0,0
12,68,48,1477,144,10,8,0,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,69,71,68,100,0,0,22,0,192,0,-1--1--1,,1|(1533,144)|
1,70,71,67,4,0,0,22,0,192,0,-1--1--1,,1|(1574,152)|
11,71,0,1533,152,6,8,34,3,0,0,1,0,0,0,0,0,0,0,0,0
10,72,Yeast Purchase,1533,189,43,29,40,3,0,0,-1,0,0,0,0,0,0,0,0,0
10,73,Yeast per Loaf,1763,137,44,29,8,3,0,0,-1,1,0,0,0,0,0,0,0,0
1,74,73,67,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
1,75,72,11,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
10,76,Sugar,1650,285,42,22,3,3,0,0,-1,0,0,0,0,0,0,0,0,0
12,77,48,1480,292,10,8,0,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,78,80,77,100,0,0,22,0,192,0,-1--1--1,,1|(1524,292)|
1,79,80,76,4,0,0,22,0,192,0,-1--1--1,,1|(1589,292)|
11,80,0,1565,292,6,8,34,3,0,0,1,0,0,0,0,0,0,0,0,0
10,81,Sugar Purchase,1565,329,43,29,40,3,0,0,-1,0,0,0,0,0,0,0,0,0
10,82,Suger per Loaf,1778,284,45,29,8,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,83,82,76,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
1,84,81,11,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
10,85,Maintainance Rate,920,436,63,29,8,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,86,85,21,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
10,87,Demand,660,479,42,22,8,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,88,87,27,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
1,89,30,150,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
1,90,67,150,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
1,91,76,152,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
1,92,36,150,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
1,93,73,150,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
1,94,82,152,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
1,95,30,35,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
10,96,Flour Safety,1505,-69,55,22,8,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,97,96,35,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
10,98,Lead Time Flour,1388,7,48,29,8,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,99,98,35,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
1,100,1,21,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
1,101,43,35,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
1,102,36,35,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
10,103,Base Rate,407,207,46,22,8,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,104,103,43,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
10,105,Labour Efficiency,491,128,44,29,8,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,106,105,43,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
1,107,38,27,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
1,108,43,67,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
1,109,43,76,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
10,110,Yeast Safety,1530,101,56,22,8,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,111,110,72,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
10,112,Lead Time Yeast,1387,179,40,18,8,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,113,112,72,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
10,114,Lead Time Sugar,1406,268,40,18,8,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,115,114,81,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
1,116,73,72,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
1,117,82,81,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
1,118,67,72,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
1,119,76,81,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
1,120,43,72,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
1,121,43,81,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
10,122,Sugar Safety,1542,234,57,22,8,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,123,122,81,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
10,124,Available Workers,632,122,42,29,8,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,125,124,105,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
10,126,Workers Required,344,127,43,29,8,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,127,126,105,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
10,128,Water,1659,406,42,22,3,3,0,0,-1,0,0,0,0,0,0,0,0,0
10,129,Water per Loaf,1796,405,47,29,8,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,130,129,128,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
12,131,48,1633,472,10,8,0,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,132,134,131,100,0,0,22,0,192,0,-1--1--1,,1|(1633,458)|
1,133,134,128,4,0,0,22,0,192,0,-1--1--1,,1|(1633,434)|
11,134,0,1633,446,8,6,33,3,0,0,4,0,0,0,0,0,0,0,0,0
10,135,Water Purchase,1684,446,43,29,40,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,136,128,135,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
10,137,Water Safety,1688,511,59,22,8,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,138,137,135,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
10,139,Lead Time Water,1829,483,48,29,8,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,140,139,135,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
12,141,48,1372,488,10,8,0,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,142,144,141,100,0,0,22,0,192,0,-1--1--1,,1|(1372,507)|
1,143,144,11,4,0,0,22,0,192,0,-1--1--1,,1|(1394,346)|
11,144,0,1394,507,8,6,33,3,0,0,4,0,0,0,0,0,0,0,0,0
10,145,Water Cost,1453,507,51,22,40,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,146,135,11,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
1,147,43,128,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
1,148,43,135,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
1,149,129,135,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
10,150,MinFlourYeast,736,102,58,29,8,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,151,150,156,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
10,152,MinSugarWater,573,69,59,29,8,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,153,152,156,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
1,154,128,152,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
1,155,129,152,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
10,156,MinResource,419,74,60,22,8,3,0,0,-1,0,0,0,0,0,0,0,0,0
1,157,156,43,0,0,0,0,0,192,0,-1--1--1,,1|(0,0)|
///---\\\
:L<%^E!@
1:current2.vdfx
4:Time
5:Demand
9:current2
19:99,0
24:0
25:240
26:240
23:0
15:0,0,0,0,0,0
27:0,
34:0,
42:0
72:0
73:0
95:0
96:0
97:0
77:0
78:0
102:1
93:0
94:0
92:0
91:0
90:0
87:0
75:
43:
103:8,8,8,3,8
105:0,0,0,0,0,0,0,0,0,0
104:Vensim Sans|12||0-0-0|0-0-0|-1--1--1|0-0-255|192-192-192|-1--1--1