1
S1160 leverage
0964aeb8-30be-49d5-a12d-c7d4230e9440
isee systems, inc.
STELLA
2013
2100
1
km/yr
784.06
Praqualification_Rate
Bidding_Process_Rate
Re_Praqualification_Rate
kilometers
MIN(Wait__Estabilshement_of_Toll_Road_Company*Correction__Performance_Effect/Time_Standard,Early_Finish__Time*Correction__Performance_Effect)
km/yr
784.06
Bidding_Process_Rate
Winner_Decision_Rate
kilometers
(Prequalification/Correction_Time)*(PreQ_successful_Effect)
km/yr
784.06
Winner_Decision_Rate
Rate_of_Wait_Establishment_of_Toll_Road
kilometers
Bidding_process/Average_Bidding_Process_Time
km/yr
784.06
Rate_of_Wait_Establishment_of_Toll_Road
Re_Praqualification_Rate
Praqualification_Rate
Toll_Road_Cons_Ag_Rate
kilometers
Winner__Decision/Time_of_Wait_Estabilshment_of__Toll_Road
km/yr
Correction__Performance_Effect
784.06
Toll_Road_Cons_Ag_Rate
Bank_Financing__Agreement_Rate
kilometers
MIN(Wait__Estabilshement_of_Toll_Road_Company/Time_Standard*(Correction__Performance_Effect),Early_Finish__Time*(Correction__Performance_Effect))
km/yr
784.06
Bank_Financing__Agreement_Rate
Land_Ac_Rate
kilometers
Toll_Road_Concession__Agreement/Ave_Bank_Financing_Rate_Time
km/yr
2213.83-784.06
Land_Ac_Rate
Construction_Rate
kilometers
(Bank_Financing_Agreement/EXP(Ave_Land_Acquisition_Time_per_km))*Land__Acq_Fraction
km/yr
784.06
Construction_Rate
kilometers
(Land_Acquisition_Process/EXP(Ave_Construction_Time_per_km))*Toll_Road_Building_Fraction
km/yr
(Prequalification/Correction_Time)*PreQ_successful_Effect
km/yr
6/12
years
4/12
years
4/12
years
2/12
years
2/12
years
TIME
0,0.10000000000000001,0.20000000000000001,0.30000000000000004,0.40000000000000002,0.5,0.59999999999999998,0.69999999999999996,0.79999999999999993,0.89999999999999991,0.99999999999999989
0,0.029999999999999999,0.059999999999999998,0.105,0.19,0.46000000000000002,0.745,0.85499999999999998,0.92000000000000004,0.98499999999999999,1
5/12
years
5/30
years
2/25
years
0.01
0.023
784.06
Praqualification_Rate_1
Bidding_Process_Rate_1
Re_Praqualification_Rate_1
kilometers
MIN(Wait__Estabilshement_of_Toll_Road_Company_1*Correction__Performance_Effect_1/Time_Standard_1,Early_Finish__Time_1*Correction__Performance_Effect_1)
km/yr
784.06
Bidding_Process_Rate_1
Winner_Decision_Rate_1
kilometers
(Prequalification_1/Correction_Time_1)*(PreQ_successful_Effect_1)
km/yr
784.06
Winner_Decision_Rate_1
Rate_of_Wait_Establishment_of_Toll_Road_1
kilometers
Bidding_process_1/Average_Bidding_Process_Time_1
km/yr
784.06
Rate_of_Wait_Establishment_of_Toll_Road_1
Re_Praqualification_Rate_1
Praqualification_Rate_1
Toll_Road_Cons_Ag_Rate_1
kilometers
Winner__Decision_1/Time_of_Wait_Estabilshment_of__Toll_Road_1
km/yr
Correction__Performance_Effect_1
784.06
Toll_Road_Cons_Ag_Rate_1
Bank_Financing__Agreement_Rate_1
kilometers
MIN(Wait__Estabilshement_of_Toll_Road_Company_1/Time_Standard_1*(Correction__Performance_Effect_1),Early_Finish__Time_1*(Correction__Performance_Effect_1))
km/yr
784.06
Bank_Financing__Agreement_Rate_1
Land_Ac_Rate_1
kilometers
Toll_Road_Concession__Agreement_1/Ave_Bank_Financing_Rate_Time_1
km/yr
2213.83-784.06
Land_Ac_Rate_1
Construction_Rate_1
kilometers
(Bank_Financing_Agreement_1/EXP(Ave_Land_Acquisition_Time_per_km_after_leverage))*Land__Acq_Fraction_1
km/yr
784.06
Construction_Rate_1
kilometers
(Land_Acquisition_Process_after_leverege/EXP(Ave_Construction_Time_per_km_after_leverage))*Toll_Road_Building_Fraction_1*Leverage
km/yr
(Prequalification_1/Correction_Time_1)*PreQ_successful_Effect_1
km/yr
6/12
years
4/12
years
4/12
years
2/12
years
2/12
years
TIME
0,0.10000000000000001,0.20000000000000001,0.30000000000000004,0.40000000000000002,0.5,0.59999999999999998,0.69999999999999996,0.79999999999999993,0.89999999999999991,0.99999999999999989
0,0.029999999999999999,0.059999999999999998,0.105,0.19,0.46000000000000002,0.745,0.85499999999999998,0.92000000000000004,0.98499999999999999,1
5/12
years
5/30
years
2/25
years
0.01
0.023
1
Correction__Performance_Effect
Correction__Performance_Effect
Toll_Road_Cons_Ag_Rate
PreQ_successful_Effect
Bidding_Process_Rate
Bank_Financing_Agreement
Land_Ac_Rate
Ave_Bank_Financing_Rate_Time
Bank_Financing__Agreement_Rate
Wait__Estabilshement_of_Toll_Road_Company
Toll_Road_Cons_Ag_Rate
Prequalification
Re_Praqualification_Rate
Prequalification
Bidding_Process_Rate
Correction_Time
Bidding_Process_Rate
Early_Finish__Time
Toll_Road_Cons_Ag_Rate
Land__Acq_Fraction
Land_Ac_Rate
Average_Bidding_Process_Time
Winner_Decision_Rate
PreQ_successful_Effect
Early_Finish__Time
Praqualification_Rate
Correction__Performance_Effect
Praqualification_Rate
Toll_Road_Building_Fraction
Construction_Rate
Winner__Decision
Rate_of_Wait_Establishment_of_Toll_Road
Time_Standard
Praqualification_Rate
Toll_Road_Concession__Agreement
Bank_Financing__Agreement_Rate
Time_of_Wait_Estabilshment_of__Toll_Road
Rate_of_Wait_Establishment_of_Toll_Road
Ave_Land_Acquisition_Time_per_km
Land_Ac_Rate
Bidding_process
Winner_Decision_Rate
Correction_Time
Re_Praqualification_Rate
Ave_Construction_Time_per_km
Construction_Rate
Land_Acquisition_Process
Construction_Rate
Wait__Estabilshement_of_Toll_Road_Company
Praqualification_Rate
Time_Standard
Toll_Road_Cons_Ag_Rate
PreQ_successful_Effect
Re_Praqualification_Rate
Correction__Performance_Effect_1
Wait__Estabilshement_of_Toll_Road_Company_1
Toll_Road_Cons_Ag_Rate_1
PreQ_successful_Effect_1
Re_Praqualification_Rate_1
Ave_Bank_Financing_Rate_Time_1
Bank_Financing__Agreement_Rate_1
Bank_Financing_Agreement_1
Land_Ac_Rate_1
PreQ_successful_Effect_1
Bidding_Process_Rate_1
Land__Acq_Fraction_1
Land_Ac_Rate_1
Time_Standard_1
Praqualification_Rate_1
Prequalification_1
Bidding_Process_Rate_1
Correction__Performance_Effect_1
Toll_Road_Cons_Ag_Rate_1
Wait__Estabilshement_of_Toll_Road_Company_1
Praqualification_Rate_1
Time_Standard_1
Toll_Road_Cons_Ag_Rate_1
Bidding_process_1
Winner_Decision_Rate_1
Ave_Land_Acquisition_Time_per_km_after_leverage
Land_Ac_Rate_1
Land_Acquisition_Process_after_leverege
Construction_Rate_1
Ave_Construction_Time_per_km_after_leverage
Construction_Rate_1
Correction_Time_1
Re_Praqualification_Rate_1
Time_of_Wait_Estabilshment_of__Toll_Road_1
Rate_of_Wait_Establishment_of_Toll_Road_1
Toll_Road_Concession__Agreement_1
Bank_Financing__Agreement_Rate_1
Winner__Decision_1
Rate_of_Wait_Establishment_of_Toll_Road_1
Toll_Road_Building_Fraction_1
Construction_Rate_1
Correction__Performance_Effect_1
Praqualification_Rate_1
PreQ_successful_Effect_1
Average_Bidding_Process_Time_1
Winner_Decision_Rate_1
Early_Finish__Time_1
Praqualification_Rate_1
Early_Finish__Time_1
Toll_Road_Cons_Ag_Rate_1
Leverage
Construction_Rate_1
Correction_Time_1
Bidding_Process_Rate_1
Prequalification_1
Re_Praqualification_Rate_1
0.25