Page 172 - Estudios Economicos

I

TABLA 900.11
LA:SF'AINA:S
I FLUJO DE FONDOS DEL PROYECTO DE RIEGO 2da. Etapa
Desde Las Pavas se riega el sector Aguas Blancas-Rio Pescado (lado argentino).
e ..
EGRESOS INGRESO FLUJONETO
I Ailo INVERSION OPERACION MANTENl-MIENTO TOTAL

I 12345678 19971998199920002001200220032004

I

-,- ``
I 9 2005, ' 13,236,061 13,236,061 (13,236,061 )

_--'`ckjf7
1011 1`2006 13 236 061 13,236,061 ( 13,236,061 )
2007 125,000 49,223 174,223 0 (174,223)
I 12 2008 125,000 49,223 174,223 7gri :3R;rf (124,390)
49,834
623,114
49,223
174,223
125,000
2009
13
1,619,784
1,794,008
14 2010 125,000 49,223 174,223 3,448,222 3,273,999
49,223
174,223
125,000
I 15 2011 125,000 49,223 174,223 4,224,849 4,050,626
2012
16
5,345,004
5,519,227
49,223
174,223
125,000
17
2014
18 2013 125,000 49,223 174,223 7,331,356 7,157,133
7,331,356
174,223
7,157,133
49,223
I 20 2015 125,000 49,223 174,223 7,331,356 7,157,133
19
125,000
2016
21 2017 125,000 49,223 174,223 7,331,356 7,157,133
22 2018 125,000 49,223 174,223 7,331,356 7,157,133
I 23 2019 125,000 49,223 174,223 7,331,356 7,157,133
7,157,133
7,331,356
49,223
125,000
174,223
2020
24
25 2021 125,000 49,223 174,223 7,331,356 7,157,133
26 2022 125,000 49,223 174,223 7,331,356 7,157,133
I 27 2023 125,000 49,223 174,223 7,331,356 7,157,133
7,157,133
174,223
7,331,356
49,223
125,000
2024
28
29 2025 125,000 49,223 174,223 7,331,356 7,157,133
7,157,133
7,331,356
49,223
174,223
I 30 2026 125,000 49,223 174,223 7,331,356 7,157,133
125,000
2027
31
32 2028 125,000 49,223 174,223 7,331,356 7` 157,133
33 2029 125,000 49,223 174,223 7,331,356 7,157,133
I 34 2030 125,000 49,223 174,223 7,331,356 7,157,133
49,223
174,223
7,331,356
7,157,133
125,000
35
2031
36 2032 125,000 49,223 174,223 7,331,356 7,157,133
37 2033 125,000 49,223 174,223 7,331,356 7,157,133
I 38 2034 125,000 49,223 174,223 7,331,356 7,157,133
7,331,356
7,157,133
174,223
49.223
39
2035
125,000
40 2036 125,000 49,223 174,223 7,331,356 7,157,133
7,157,133
49,223
174,223
7,331,356
125,000
I 41 2037 125,000 49,223 174,223 7,331,356 7,157,133
42
2038
7,157,133
7,331,356
49,223
174,223
2039
125,000
43
44 2040 125,000 49,223 174,223 7,331,356 7,157,133
7,331,356
7,157,133
I 45 2041 125,000 49,223 174,223 7,331,356 7,157,133
49,223
174,223
2042
125,000
46
47 2043 125,000 49,223 174,223 7,331,356 7,157,133
48 2044 125,000 49,223 174,223 7,331,356 7,157,133
I 49 2045 125,000 49,223 174,223 7,331,356 7,157,133
7,331,356
7,157,133
174,223
49,223
125,000
2046
50
51 2047 125,000 49,223 174,223 7,331,356 7,157,133
7,331,356
7,157,133
174,223
49,223
125,000
52
I •54 2048 125,000 49,223 174,223 7,331,356 7,157,133
2049
53
7,157,133
49,223
7,331,356
174,223
125,000
2050
55 2051 125,000 49,223 174,223 7,331,356 7,157,133
7,157,133
7,331,356
49,223
174,223
I VANT'R 2052 9,034,714 333,563 131,352 9,499,629 11,476,582 1,976,95313.63%
125,000
56
I