Page 167 - Estudios Economicos

I

+++
TABLA 9cO.6
CAMBARI
FLUJO DE FONDOS DEL PROYECTO DE RIEGO ler. Etapa (solo incluye las obras especificas).
I Desde Cambari se riega el sector de] Triangulo del Bermejo (lado boliviano).
USSde 3CL9-95
EGRESOS
lNVERSION OPERACION MANTENl-MIENTO TOTAL lNGRESO FLUJONETO
Afro
I

1234 1997199819992un
I
5 2001 5,545,182 5,545,182 (5,545,182)
6 2cO2 5,545,182 5,545,182 (5,545,182)
I 8 7 20032C"20Ci52us2cO7 2cO,rm 55,452 255,452 1 ,us.156 491 ,ces
746,5cO
2co,cro
789,704
55,452
255,452
9 2CX),rm 55,452 255,452 1 ,343, 772 1 ,es,320
10 2co,cxro 55,452 255,452 1 ,642,388 1 ,386,936
2cO,un
1 ,941 ,Ou
I 12 2008 2cO,Ou 55,452 255,452 2,239,620 1,685,552
11
255,452
55,452
1 ,se4,1 68
2cO,OcO
2Cxre
13
2,836,852
255,452
55,452
14 2011 2cO,On 55,452 255,452 2,538,236 2,282,784
2010
2,581,4CXJ
2cO,un
255,452
2,se6,160
55,452
2,730,708
15
I 16 2012 2co,cro 55,452 256,452 2,986,1cO 2,7cO,708
2es,452
55,452
2,es6,1co
2,7cO,708
2013
17
2cO,OCX)
18 2014 2cro,ocro 55,452 255,452 2,se6,160 2,7cO,7CB
19 2015 200,un 55,452 255,452 2,es6, 1 60 2,730,7CB
20 2016 2cO,rm 55,452 255,452 2,986,1 60 2.JsOJU3
21 2017 2cO,un 55,452 255,452 2,se6, 1 60 2,730,708
i+
22 2018 2CX),Ou 55,452 255,452 2,986,160 2,7co,7ca
23 2019 2cO,Ou 55,452 255,452 2,ee6, 1 60 2,7cO,7CB
I 24 2020 2cx],cro 55,452 255,452 2,9ee.1 co 2,7cO.7cO
255,452
2cO,Ou
2,7cO,708
25
2,986,1cO
55,452
2021
200,Ou
26
255,452
55,452
27 2022 2oo,cxro 55,452 255,452 2,986,1cO 2,7cO,7CB
2,986,1cO
2023
2,7cO.7CX3
2,JcO,Jce
55,452
2024
255,452
28
2,986,1cO
200,OcO
I 29 2025 2cro,cro 55,452 255,452 2,986,1 cO 2,730,708
2,730,708
255,452
55,452
2026
sO
2,986,1 60
200,Ocro
31 2027 2CX),On 55,452 255,452 2,986,1 cO 2,7cO,708
32 2028 an,OcO 55,452 255,452 2,986,160 2,730,708
I 34 2029 2cx),cxro 55,452 255,452 2,986,160 2,73o,7ce
33
255,452
55,452
2,7cO,7CB
20cO
2,986,160
2CXJ,rm
35 2031 2cx],cro 55,452 255,452 2,986,160 2,73o,7ce
36 2032 2cO,un 55,452 255,452 2,986,1cO 2,73o,7ca
I 37 2033 2cx],cro 55,452 255,452 2,se6,1 6o 2,730,7CB
2.JcO,Jce
2cO,un
55,452
2004
2,se6,16o
255,452
38
39 2035 200,rm 55,452 255,452 2,986,160 2,7sO,7CX3
40 2us 2cO,rm 55,452 255,452 2,es6,i6o 2,730,708
41 2007 200,Ou 55,452 256,452 2,986,160 2,JsO.Jce
42 2CX38 2cx),cro 55,452 255,452 2.986,160 730,7ce
++
43 2039 2co,ocro 55,452 255,452 2.986,1 cO 2..]so`]rr3
44 20cO 2CX),On 55,452 255,452 2,se6,1 co 2,73o,7cre
2]so]rx3
2,se6. 1 6o
255,452
55,452
45
I 46 2041 200,Cxro 55,452 255,452 2,se6,160 2.730,708
ae,On
2042
an,Cro
255,452
2,730,7CB
2,986,1 cO
2043
47
55,452
48 2044 2cO,rm 55,452 255,452 2,986,160 2,7cO,7ce
2]so.]rr3
2,es6, 1 6o
2045
49
55,452
255,452
2CX),On
I 50 2046 2co,cro 55,452 255,452 2,986,1 cO 2|sO,]Cf3
2,se6,i6o
2co,cro
55,452
255,452
2.730,7Ci3
2047
51
52 2048 2CX),On 55,452 255,452 2,se6, 1 60 2,7sO,7CB
53 2049 2co,cxro 55,452 255,452 2,986,160 2,730,7CB
I 54 2Cro 2co,cxro 55,452 255,452 2,986,160 2,730,708
an,un
2,730,7co
55,452
2asl
2,es6,1 60
255,452
55
56 as2 2cO,rm 55.452 255,452 2,986,1 cO 2]sO]Cf3
VANTIR 5,955,847 841,463 233,3cO 7,CcO,614 9,116,494 2,cO5,8cO14.es%
I
I
I