Page 173 - Estudios Economicos

I TABLA 900.12

NR:RPZPN:NAIL
FLUJO DE FONDOS DEL PROYECTO DE RIEGO 2da. Etapa
I Desde Arrazayal se riega el sector Aguas BIancas-Rio Pescado (lado argentino).
I 30 9 95
EGRESOS INGRESO FLUJONETO
I Afuo INVERSION OPERACION MANTENl-MIENTO TOTAL

I 12345678 19971998199920002001200220032004

-

I

I 9 2005 • 11,267,134 11,267,134 ( 11,267,134)
10 2006 11267,134 11,267,134 ( 11,267,134)
0
11 2007 125,000 29,534 154,534 49,834 (154,534)
29,534
154,534
I 12 2008 125,000 29,534 154,534 7 gri7 ,%R;rf (104,700)
642,803
125,000
2009
13
14 2010 125,000 29,534 154,534 1,794,008 1,639,474
15 2011 125,000 29,534 154,534 3,448,222 3,293,689
I 16 2012 125,000 29,534 154,534 4,224,849 4,070,315
5,364,693
29,534
154,534
5,519,227
125,000
2013
17
7,331,356
18 2014 125,000 29,534 154,534 7,331,356 7,176,822
7,176,822
154,534
29,534
125,000
2015
I 19 2016 125,000 29,534 154,534 7,331,356 7,176,822
20
7,331,356
154,534
7,176,822
125,000
29,534
2017
21
22 2018 125,000 29,534 154,534 7,331,356 7,176,822
7,331,356
7,176,822
I 23 2019 125,000 29,534 154,534 7,331,356 7,176,822
29,534
154,534
125,000
2020
24
154,534
7,331,356
7,176,822
29,534
25
2022
125,000
26 2021 125,000 29,534 154,534 7,331,356 7,176,822
I 27 2023 125,000 29,534 154,534 7,331,356 7,176,822
7,176,822
154,534
29,534
7,331,356
125,000
2024
28
29 2025 125,000 29,534 154,534 7,331,356 7,176,822
30 2026 125,000 29,534 154,534 7,331,356 7,176,822
I 31 2027 125,000 29,534 154,534 7,331,356 7,176,822
29,534
154,534
7,331,356
7,176,822
2028
125,000
32
33 2029 125,000 29,534 154,534 7,331,356 7,176,822
29,534
154,534
7,331,356
7,176,822
2030
125,000
34
I 35 2031 125,000 29,534 154,534 7,331,356 7,176,822
7,176,822
29,534
7,331,356
2032
36
154,534
125,000
37 2033 125,000 29,534 154,534 7,331,356 7,176,822
I 38 2034 125,000 29,534 154,534 7,331,356 7,176,822
7,331,356
7,176,822
29,534
154,534
2035
39
125,000
40 2036 125,000 29,534 154,534 7,331,356 7,176,822
41 2037 125,000 29,534 154,534 7,331,356 7,176,822
I 42 2038 125,000 29,534 154,534 7,331,356 7,176,822
154,534
29,534
7,176,822
7,331,356
125,000
2039
43
44 2040 125,000 29,534 154,534 7,331,356 7,176,822
7,331,356
154,534
7,176,822
29,534
I 45 2041 125,000 29,534 154,534 7,331,356 7,176,822
46
2042
125,000
7,331,356
154,534
7,176,822
29,534
125,000
2043
47
48 2044 125,000 29,534 154,534 7,331,356 7,176,822
I 49 2045 125,000 29,534 154,534 7,331,356 7,176,822
29,534
7,331,356
7,176,822
125,000
154,534
2046
50
51 2047 125,000 29,534 154,534 7,331,356 7,176,822
52 2048 125,000 29,534 154,534 7,331,356 7,176,822
I 53 2049 125,000 29,534 154,534 7,331,356 7,176,822
7t 1 76,822
154,534
29,534
7,331,356
125,000
2050
54
55 2051 125,000 29,534 154,534 7,331,356 7,176,822
7,176,8223,373,451
7,331,356
154,534
29,534
125,000
56
I VAN 2052 7t690,757 333,563 78,811 8,103,131 11,476,582
TIR 15.09%
I