Page 168 - Estudios Economicos

I TABLA 900.7

lJ!SFJAINA:S
I FLUJO DE FONDOS DEL PROYECTO DE RIEGO 1 er. Etapa (solo incluye las obras especificas).
Desde Las Pavas se riega el sector Aguas BIancas-Rio Pescado (Iado argentino).
•
e
0--
EGRESOS TOTAL lNGRESO FLUJONETO
I Afuo INVERSION OPERACION MANTENl-MIENTO

I 1234 1997199819992000 0000

I 5 67 2001 6,152,898 6,152,898 (6,152,898)
(6,152,898)
.--,
6,152,898
2002
6152 898
713,536
2003 75,000 61,529 136,529 850,065 1,053,562
136,529
I 8 9 2004 75,000 61,529 136,529 1,190,091 1,393,588
1,530,117
61,529
75,000
2005
10 2006 75,000 61,529 136,529 1,870,143 1,733,614
11 2007 75,000 61,529 136,529 2,210,169 2,073,640
2,413,666
I 12 2008 75,000 61,529 136,529 2,550,195 2,753,692
136,529
2,890,221
75,000
61,529
2009
13
14 2010 75,000 61,529 136,529 3,230,247 3,093,718
15 2011 75,000 61,529 136,529 3,400,260 3,263,731
I 16 2012 75,000 61,529 136,529 3,400,260 3,263,731
3,400,260
3,263,731
75,000
136,529
61,529
2013
17
18 2014 75,000 61,529 136,529 3,400,260 3,263,731 .
3,400,260
3,263,731
136,529
75,000
61,529
19
I 20 2015 75,000 61,529 136,529 3,400,260 3,263,731
2016
21 2017 75,000 61,529 136,529 3,400,260 3,263,731
22 2018 75,000 61,529 136,529 3,400,260 3,263,731
3,263,731
3,400,260
I 23 2019 75,000 61,529 136,529 3,400,260 3,263,731
75,000
61,529
136,529
24
2020
25 2021 75,000 61,529 136,529 3,400,260 3,263,731
26 2022 75,000 61,529 136,529 3,400,260 3,263,731
I 27 2023 75,000 61,529 136,529 3,400,260 3,263,731
3,400,260
3,263,731
75,000
61,529
136,529
2024
28
29 2025 75,000 61,529 136,529 3,400,260 3,263,731
3,400,260
3,263,731
61,529
75,000
136,529
I 30 2026 75,000 61,529 136,529 3,400,260 3,263,731
2027
31
3,400,260
3,263,731
75,000
136,529
61,529
2028
32
33 2029 75,000 61,529 136,529 3,400,260 3,263,731
3,400,260
I 34 2030 75,000 61,529 136,529 3,400,260 3,263,731
3,263,731
136,529
61,529
75,000
35
2031
36 2032 75,000 61,529 136,529 3,400,260 3,263,731
37 2033 75,000 61,529 136,529 3,400,260 3,263,731
I 38 2034 75,000 61,529 136,529 3,400,260 3,263,731
3,263,731
3,400,260
136,529
2035
75,000
61,529
39
40 2036 75,000 61,529 136,529 3,400,260 3,263,731
3,400,260
3,263,731
75,000
136,529
2037
61,529
I 41 2038 75,000 61,529 136,529 3,400,260 3,263,731
42
3,263,731
3,400,260
75,000
136,529
2039
61,529
43
44 2040 75,000 61,529 136,529 3,400,260 3,263,731
3,263,731
3,400,260
136,529
75,000
I 45 2041 75,000 61,529 136,529 3,400,260 3,263,731
61,529
46
2042
47 2043 75,000 61,529 136,529 3,400,260 3,263,731
48 2044 75,000 61,529 136,529 3,400,260 3,263,731
I 49 2045 75,000 61,529 136,529 3,400,260 3,263,731
3,263,731
3,400,260
136,529
75,000
2046
61,529
50
51 2047 75,000 61,529 136,529 3,400,260 3,263,731
52 2048 75,000 61,529 136,529 3,400,260 3,263,731
I 53 2049 75,000 61,529 136,529 3,400,260 3,263,731
3,400,260
3,263,731
136,529
75,000
61,529
2050
54
55 2051 75,000 61,529 136,529 3,400,260 3,263,731
3,4cO,260
3,263,7313,197,71616.05%
61,529
136,529
75,000
I VANTIR 2052 6,608,570 315,549 258,872 7,182,990 10,380,706
56
I