Page 169 - Estudios Economicos

I
TABLA 900.8
AIR:I-NAI+
I FLUJO DE FONDOS DELPROYECTO DE RIEGO 1 er. Etapa (solo incluye las obras especificas).
Desde Arrazayal se riega el sector Aguas Blancas-Rio Pescado (lado argentino).
USS de 30-9-95 EGRESOS 11111,_I
lNGRESO FLUJONETO
I Afro INVERSION OPERACION MANTENl-MIENTO TOTAL

I 1234 1997199819992000 0000

I 5 2001 3,691,739 3,691,739 (3,691,739)
67 20022003 3 691 739--' , 3,691,739 (3,691,739)
75,000 36,917 111,917 850,065 738,148
I 8 9 2004 75,000 36,917 111,917 1,190,091 1,078,174
1,418,200
75,000
1,530,117
36,917
111,917
2005
10 2006 75,000 36,917 111,917 1,870,143 1,758,226
2007 75,000 36,917 111,917 2,210,169 2,098,252
11
I 12 2008 75,000 36,917 111,917 2,550,195 2,438,278
2,778,304
75,000
2,890,221
36,917
2009
111,917
13
14 2010 75,000 36,917 111,917 3,230,247 3,118,330
3,400,260
3,288,343
75,000
36,917
111,917
I 15 2011 75,000 36,917 111,917 3,400,260 3,288,343
2012
16
17 2013 75,000 36,917 111,917 3,400,260 3,288,343
18 2014 75,000 36,917 111,917 3,400,260 3,288,343
3,288,343
3,400,260
I 20 2015 75,000 36,917 111,917 3,400,260 3,288,343
19
36,917
75,000
2016
111,917
21 2017 75,000 36,917 111,917 3,400,260 3,288,343
22 2018 75,000 36,917 111,917 3,400,260 3,288,343
I 23 2019 75,000 36,917 111,917 3,400,260 3,288,343
3,288,343
3,400,260
75,000
36,917
24
2020
111,917
25 2021 75,000 36,917 111,917 3,400,260 3,288,343
26 2022 75,000 36,917 111,917 3,400,260 3,288,343
I 27 2023 75,000 36,917 111,917 3,400,260 3,288,343
3,288,343
3,400,260
75,000
36,917
2o24
111,917
28
29 2025 75,000 36,917 111,917 3,400,260 3,288,343
3,288,343
3,400,260
I 30 2026 75,000 36,917 111,917 3,400,260 3,288,343
75,000
36,917
2027
111,917
31
32 2028 75,000 36,917 111,917 3,400,260 3,288,343
33 2029 75,000 36,917 111,917 3,400,260 3,288,343
3,400,260
I 34 2030 75,000 36,917 111,917 3,400,260 3,288,343
3,288,343
36,917
75,000
35
2031
111,917
36 2032 75,000 36,917 111,917 3,400,260 3,288,343
37 2033 75,000 36,917 111,917 3,400,260 3,288,343
I 38 2034 75,000 36,917 111,917 3,400,260 3,288,343
3,288,343
3,400,260
75,000
39
36,917
2035
111,917
40 2036 75,000 36,917 111,917 3,400,260 3,288,343
3,288,343
3,400,260
75,000
I 41 2037 75,000 36,917 111,917 3,400,260 3,288,343
42
2038
36,917
111,917
3,288,343
3,400,260
75,000
36,917
43
2039
111,917
44 2040 75,000 36,917 111,917 3,400,260 3,288,343
3,288,343
3,400,260
I 45 2041 75,000 36,917 111,917 3,400,260 3,288,343
75,000
2042
36,917
111,917
46
47 2043 75,000 36,917 111,917 3,400,260 3,288,343
48 2044 75,000 36,917 111,917 3,400,260 3,288,343
I 49 2045 75,000 36,917 111,917 3,400,260 3,288,343
3,400,260
3,288,343
75,000
36,917
2046
50
111,917
51 2047 75,000 36,917 111,917 3,400,260 3,288,343
3,288,343
3,400,260
75,000
36,917
111,917
I 52 2048 75,000 36,917 111,917 3,400,260 3,288,343
53
2049
54 2050 75,000 36,917 111,917 3,400,260 3,288,343
55 2051 75,000 36,917 111,917 3,400,260 3,288,343
I VANTIR 2052 3,965,142 315,549 155,323 4,436,014 10,380,706 3,288,3435,944,69223.07%
3,400,260
75,000
36,917
111,917
56
E