Scholarships=
	MAX(IF THEN ELSE(((Scholarship Index(Time)*4000)/Development Funds)<1, 0.2*(Scholarship Index\
		(Time)*4000), 0.2*Development Funds),0)
	~	
	~		|

Continue2=
	MAX(DELAY3("2nd Year"*Percent FT Faculty(Time)*(Facility Infrastructure/101000),3),0\
		)
	~	
	~		|

"2nd Year"= INTEG (
	+Continue1-Drop2-Grad1-Continue2,
		480)
	~	students
	~		|

"3rd Year"= INTEG (
	Continue2-Drop3-Grad2,
		336)
	~	
	~		|

Grad2=
	MAX((0.9/3)*"3rd Year", 0)
	~	
	~		|

Alumni= INTEG (
	Grad1+Grad2,
		4000)
	~	
	~		|

Drop2=
	MAX("2nd Year"--Continue2-((0.1/3)*"2nd Year"),0)
	~	students per semester
	~		|

Continue1=
	MAX(DELAY3("1st Year"*Percent FT Faculty(Time)*(Facility Infrastructure/101000),3),0\
		)
	~	students per semester
	~		|

Semester Enrollment=
	"1st Year"+"2nd Year"+"3rd Year"
	~	
	~		|

Drop1=
	MAX(("1st Year"-Continue1),0)
	~	students per semester
	~		|

Grad1=
	MAX((0.1/3)*"2nd Year", 0)
	~	
	~		|

New=
	DELAY3(Applications*Admission Requirements(Time)*Employer Tuition Reimbursement(Time\
		)*Loans or Personal Money*Scholarships
	, 3)
	~	students per semester
	~		|

Facility Infrastructure= INTEG (
	investment,
		100000)
	~	
	~		|

Scholarship Index(
	[(0,0)-(15,1)],(0,0.1),(4.90826,0.324561),(9.86239,0.592105),(14.8624,0.578947),(15,\
		0.6))
	~	
	~		|

Admission Requirements(
	[(0,0)-(15,1)],(0,0.55),(1,0.55),(6,0.65),(10,0.75),(15,0.75))
	~	
	~		|

investment=
	MAX(Development Funds*0.1,0)
	~	
	~		|

New Funds=
	Alumni*0.001
	~	
	~		|

Development Funds= INTEG (
	+New Funds-investment-Scholarships,
		1)
	~	
	~		|

Percent FT Faculty(
	[(0,0)-(20,1)],(0,0.25),(4.89297,0.609649),(7.15596,0.657895),(10.0306,0.662281),(11\
		,0.758772),(15.0459,0.820175))
	~	
	~		|

"1st Year"= INTEG (
	+New-Continue1-Drop1,
		600)
	~	students
	~		|

Drop3=
	MAX((0.1/3)*"3rd Year",0)
	~	
	~		|

Potential Students=
	(0.2*Alumni)*(Convenience(Time)*(1-County Unemployment Rate(Time))*Older Student CC Enrollment Index\
		(Time))
	~	
	~		|

Loans or Personal Money=
	1-County Unemployment Rate(Time)
	~	
	~		|

Convenience(
	[(0,0)-(15,1)],(0,0.5),(5,0.5),(6,0.7),(9,0.7),(10.8257,0.907895),(15,0.9))
	~	
	~		|

County Unemployment Rate(
	[(0,0)-(15,0.1)],(0,0.03),(3,0.03),(4,0.04),(6,0.04),(7,0.06),(9,0.07),(10,0.08),(12\
		,0.08),(14,0.085),(15,0.085))
	~	
	~		|

Employer Tuition Reimbursement(
	[(0,0)-(15,1)],(0,0.5),(3,0.5),(4,0.4),(6,0.4),(7,0.3),(10,0.3),(12,0.25),(15,0.25))
	~	
	~		|

Applications=
	0.9*Potential Students
	~	
	~		|

Older Student CC Enrollment Index(
	[(0,0.5)-(15,1)],(0,0.95),(3.80734,0.940789),(7.79817,0.905702),(11.3303,0.877193),(\
		15,0.83))
	~	
	~		|

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

FINAL TIME  = 15
	~	Quarter
	~	The final time for the simulation.
	|

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

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

TIME STEP  = 1
	~	Quarter [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,Times New Roman|12||0-0-0|0-0-0|0-0-255|-1--1--1|-1--1--1|96,96,100
10,1,Potential Students,275,81,54,11,8,3,0,0,0,0,0,0
10,2,Older Student CC Enrollment Index,472,125,52,25,8,3,0,0,0,0,0,0
1,3,2,1,0,0,0,0,1,64,0,0-0-0,|12||0-0-0,1|(378,104)|
10,4,County Unemployment Rate,86,78,65,19,8,3,0,0,0,0,0,0
10,5,Employer Tuition Reimbursement,162,189,55,19,8,3,0,0,0,0,0,0
1,6,4,1,0,0,45,0,1,64,0,0-0-0,|12||0-0-0,1|(179,79)|
10,7,Applications,278,228,38,10,8,3,0,0,0,0,0,0
1,8,1,7,0,0,0,0,1,64,0,0-0-0,|12||0-0-0,1|(275,148)|
10,9,Loans or Personal Money,85,147,55,19,8,3,0,0,0,0,0,0
1,10,4,9,0,0,45,0,1,64,0,0-0-0,|12||0-0-0,1|(85,105)|
10,11,Convenience,471,83,52,13,8,3,0,26,0,0,0,0,0-0-0,0-0-0,|14|B|0-0-255
1,12,11,1,0,0,0,12,1,64,0,0-0-128,|12||0-0-0,1|(382,82)|
12,13,48,249,-13,10,8,0,3,0,0,-1,0,0,0
10,14,Time,201,113,26,11,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
1,15,14,1,0,0,0,0,1,64,0,0-0-0,|12||0-0-0,1|(231,99)|
1,16,14,9,0,0,0,0,1,64,0,0-0-0,|12||0-0-0,1|(164,123)|
10,17,"2nd Year",332,394,36,19,3,3,0,0,0,0,0,0
12,18,48,328,459,10,8,0,3,0,0,-1,0,0,0
1,19,21,18,4,0,0,22,1,0,0,0-0-0,|12||0-0-0,1|(329,448)|
1,20,21,17,100,0,0,22,1,0,0,0-0-0,|12||0-0-0,1|(329,423)|
11,21,48,329,439,8,6,33,3,0,0,4,0,0,0
10,22,Drop2,358,439,21,11,40,3,0,0,-1,0,0,0
1,23,17,21,1,0,0,0,1,64,0,0-0-0,|12||0-0-0,1|(304,424)|
10,24,"1st Year",173,399,40,20,3,3,0,0,0,0,0,0
1,25,27,17,4,0,0,22,1,0,0,0-0-0,|12||0-0-0,1|(283,396)|
1,26,27,24,100,0,0,22,1,0,0,0-0-0,|12||0-0-0,1|(235,396)|
11,27,508,264,396,6,8,34,3,0,0,1,0,0,0
10,28,Continue1,264,415,31,11,40,3,0,0,-1,0,0,0
12,29,48,65,401,10,8,0,3,0,0,-1,0,0,0
1,30,32,24,4,0,0,22,1,0,0,0-0-0,|12||0-0-0,1|(116,398)|
1,31,32,29,100,0,0,22,1,0,0,0-0-0,|12||0-0-0,1|(81,398)|
11,32,48,93,398,6,8,34,3,0,0,1,0,0,0
10,33,New,93,419,25,13,40,3,0,0,-1,0,0,0
12,34,48,193,475,10,8,0,3,0,0,-1,0,0,0
1,35,37,34,4,0,0,22,1,0,0,0-0-0,|12||0-0-0,1|(193,456)|
1,36,37,24,100,0,0,22,1,0,0,0-0-0,|12||0-0-0,1|(193,426)|
11,37,48,193,439,8,6,33,3,0,0,4,0,0,0
10,38,Drop1,222,439,21,11,40,3,0,0,-1,0,0,0
1,39,24,28,0,0,0,0,1,64,0,0-0-0,|12||0-0-0,1|(216,406)|
10,40,"3rd Year",500,397,40,20,3,3,0,0,0,0,0,0
1,41,43,40,4,0,0,22,1,0,0,0-0-0,|12||0-0-0,1|(439,395)|
1,42,43,17,100,0,0,22,1,0,0,0-0-0,|12||0-0-0,1|(387,395)|
11,43,428,412,395,6,8,34,3,0,0,1,0,0,0
10,44,Continue2,412,413,42,10,40,3,0,0,-1,0,0,0
1,45,17,44,1,0,0,0,1,64,0,0-0-0,|12||0-0-0,1|(393,422)|
12,46,48,470,465,10,8,0,3,0,0,-1,0,0,0
1,47,49,46,4,0,0,22,1,0,0,0-0-0,|12||0-0-0,1|(469,446)|
1,48,49,40,100,0,0,22,1,0,0,0-0-0,|12||0-0-0,1|(469,420)|
11,49,48,469,429,8,6,33,3,0,0,4,0,0,0
10,50,Drop3,500,429,23,11,40,3,0,0,-1,0,0,0
1,51,40,49,1,0,0,0,1,64,0,0-0-0,|12||0-0-0,1|(457,417)|
1,52,9,33,0,0,0,0,1,64,0,0-0-0,|12||0-0-0,1|(88,279)|
1,53,7,32,0,0,0,0,1,64,0,0-0-0,|12||0-0-0,1|(187,310)|
1,54,5,32,0,0,0,0,1,64,0,0-0-0,|12||0-0-0,1|(127,293)|
10,55,Alumni,473,226,40,20,3,3,0,26,0,0,0,0,0-0-0,0-0-0,|14|B|0-0-255
1,56,55,1,0,0,0,12,0,64,0,-1--1--1,,1|(374,154)|
10,57,Development Funds,173,557,59,22,3,3,0,0,0,0,0,0
12,58,48,207,636,10,8,0,3,0,0,-1,0,0,0
1,59,61,57,4,0,0,22,1,0,0,0-0-0,|12||0-0-0,1|(205,594)|
1,60,61,58,100,0,0,22,1,0,0,0-0-0,|12||0-0-0,1|(205,624)|
11,61,48,205,615,8,6,33,3,0,0,4,0,0,0
10,62,New Funds,255,615,42,17,40,3,0,26,-1,0,0,0,0-0-0,0-0-0,|14|B|0-0-255
10,63,Facility Infrastructure,382,557,64,24,3,3,0,26,0,0,0,0,0-0-0,0-0-0,|14|B|0-0-255
1,64,66,63,4,0,0,22,1,0,0,0-0-0,|12||0-0-0,1|(299,554)|
1,65,66,57,100,0,0,22,1,0,0,0-0-0,|12||0-0-0,1|(250,554)|
11,66,348,275,554,6,8,34,3,0,0,1,0,0,0
10,67,investment,275,573,34,11,40,3,0,0,-1,0,0,0
12,68,48,169,478,10,8,0,3,0,0,-1,0,0,0
1,69,71,68,4,0,0,22,1,0,0,0-0-0,|12||0-0-0,1|(173,494)|
1,70,71,57,100,0,0,22,1,0,0,0-0-0,|12||0-0-0,1|(173,525)|
11,71,48,173,509,8,6,33,3,0,0,4,0,0,0
10,72,Scholarships,231,509,50,11,40,3,0,26,-1,0,0,0,0-0-0,0-0-0,|14|B|0-0-255
10,73,Admission Requirements,68,498,61,27,8,3,0,26,0,0,0,0,0-0-0,0-0-0,|14|B|0-0-255
10,74,Percent FT Faculty,355,507,45,20,8,3,0,26,0,0,0,0,0-0-0,0-0-0,|14|B|0-0-128
1,75,57,71,1,0,0,0,1,64,0,0-0-0,|12||0-0-0,1|(173,532)|
1,76,57,66,1,0,0,0,1,64,0,0-0-0,|12||0-0-0,1|(250,538)|
10,77,Scholarship Index,61,555,48,20,8,3,0,26,0,0,0,0,0-0-0,0-0-0,|14|B|0-0-255
1,78,77,71,1,0,0,12,0,64,0,-1--1--1,,1|(99,534)|
10,79,Time,148,443,26,11,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
1,80,74,28,0,0,0,12,0,64,0,-1--1--1,,1|(311,462)|
1,81,74,44,1,0,0,12,0,64,0,-1--1--1,,1|(392,461)|
1,82,63,44,1,0,0,0,1,64,0,0-0-0,|12||0-0-0,1|(431,509)|
1,83,63,28,1,0,0,0,1,64,0,0-0-0,|12||0-0-0,1|(267,466)|
1,84,72,33,1,0,0,13,0,64,0,-1--1--1,,1|(105,450)|
1,85,73,33,1,0,0,13,0,64,0,-1--1--1,,1|(73,419)|
1,86,79,33,1,0,0,0,1,64,0,0-0-0,|12||0-0-0,1|(117,427)|
10,87,Alumni,462,612,41,11,8,2,0,27,-1,0,0,0,128-128-128,0-0-0,|14|B|0-0-255
1,88,87,62,0,0,0,13,0,64,0,-1--1--1,,1|(368,612)|
10,89,Semester Enrollment,374,223,40,17,8,3,0,0,0,0,0,0
1,90,24,89,0,0,0,0,1,64,0,0-0-0,|12||0-0-0,1|(269,314)|
1,91,17,89,1,0,0,0,1,64,0,0-0-0,|12||0-0-0,1|(332,286)|
1,92,40,89,1,0,0,0,1,64,0,0-0-0,|12||0-0-0,1|(449,344)|
10,93,Time,254,366,26,11,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
10,94,Time,430,364,26,11,8,2,0,3,-1,0,0,0,128-128-128,0-0-0,|12||128-128-128
1,95,93,28,1,0,0,0,1,64,0,0-0-0,|12||0-0-0,1|(252,371)|
1,96,94,43,0,0,0,0,1,64,0,0-0-0,|12||0-0-0,1|(423,376)|
1,97,99,55,4,0,0,22,0,0,0,-1--1--1,,3|(459,303)|(459,303)|(459,274)|
1,98,99,17,100,0,0,22,0,0,0,-1--1--1,,1|(332,303)|
11,99,108,395,303,6,8,34,3,0,0,1,0,0,0
10,100,Grad1,395,322,20,11,40,3,0,0,-1,0,0,0
1,101,103,55,4,0,0,22,0,0,0,-1--1--1,,1|(472,275)|
1,102,103,40,100,0,0,22,0,0,0,-1--1--1,,1|(472,347)|
11,103,396,472,311,8,6,33,3,0,0,4,0,0,0
10,104,Grad2,500,311,20,11,40,3,0,0,-1,0,0,0
1,105,17,100,0,0,0,0,1,64,0,0-0-0,|12||0-0-0,1|(361,359)|
1,106,40,104,0,0,0,0,1,64,0,0-0-0,|12||0-0-0,1|(500,356)|
1,107,28,38,0,0,0,0,1,64,0,0-0-0,|12||0-0-0,1|(249,423)|
1,108,24,37,1,0,0,0,1,64,0,0-0-0,|12||0-0-0,1|(175,435)|
1,109,44,22,1,0,0,0,1,64,0,0-0-0,|12||0-0-0,1|(386,439)|
1,110,79,71,1,0,0,0,1,64,0,0-0-0,|12||0-0-0,1|(153,476)|
12,111,0,202,31,254,28,8,4,0,0,-1,0,0,0
Full Enrollment Model for "Enrollment Management Dynamics"
///---\\\
:GRAPH GRAPH
:X-AXIS Time
:SCALE
:VAR Semester Enrollment
:UNITS Students
:SCALE
:VAR New
:UNITS Students
:L<%^E!@
1:Current.vdf
1:C:\Documents and Settings\sshafto.SSHAFTO\Desktop\CJKalin\Current.vdf
9:Current
15:0,0,0,0,0,0
19:100,0
27:2,
4:Time
5:investment
24:0
25:15
26:15