Page 205 - Estudios Economicos

I TABLA 900.44

CAMBARI
FLUJO DE FONDOS FINANCIERO DEL PROYECTO DE RIEGO ler. Etapa (solo incluye las obras especificas).
I Desde Cambari se riega el sector del Triangulo del Bermejo (lado boliviano).
USS de 30-9-95 FLUJ O
EGRESOS INGRESO
INVERSION OPERACION MANTENl-MIENTO TOTAL NETO
I Afro

I 1234 1997199819992000

I 56 20012002 3,893,5234,034,739 3,893,5234,034,739 (3,893,523)(4,034,739050

7 2003 1,347,805 75,145 1,422,950 1,600,000 177'232,548
1,600,000
1,367,452
75,145
1 292,307
2004
I 8 9 2005 1 236 809 ` 75,145 1,311,954 1,600,000 288,046
343,544
1,600,000
1,256,456
75.145
2006
1 181311
` -` ,1125,813
10
11 2007 75,145 1,200,958 1,600,000 399,042
454,540
1,600,000
1,145,460
75,145
I 12 2008 1070,315 - 75,145 1,089,963 1,600,000 510,037
1014 818
',959,320
2009
13
14 2010 75,145 1,034,465 1,600,000 565,535
621,033
15 2011 903,822 - 75,145 978,967 1,600,000 676,5311524855
1,600,0001600000
I 16 2012 848,324 75,14545 -_ `,1,524,855
923,46975145
75,175,145
20132014
17181920
1`8,4'9,406 75,145 75,145 1,600,000 1,524,855
i
1,600,000
75,145
2015
I 2016 75,145 75,145 1,600,000 1,524,855
1,524,855
1,600,000
75,145
75,145
2017
21
22 2018 r"Oobbs!ha 75,145 75,145 1,600,000 1,524,855
1,524,855
1,600,000
75,145
75,145
I 23 2019 75,145 75,145 1,600,000 1,524,855
2020
24
1.600,000
1,524,855
75,145
75,145
2021
252627
2022 75,145 75,145 1,600,000 1,524,855
1,524,855
1,600,000
75,145
I 28 2023 75,145 75,145 1,600,000 1,524,855
75,145
2024
29 2025 75,145 75,145 1,600,000 1,524,855
1,524,855
1,600,000
75,145
75,145
2026
30
I 31 2027 75,145 75,145 1,600,000 1,524,855
1,524,855
1,600,000
75,145
75,145
2028
323334353637
2029 75,145 75,145 1,600,000 1,524,855
2030 1,524,855
+; 75, 145 75.145 1,600,000 1,524,855
2031 75,145 75,145 1,600,000 1,524,855
2032 75,145 75,145 1,600,000
2033 75,145 75,145 1,600,000 1,524,855
1,524,855
1,600,000
I 38 2034 75,145 75,145 1,600,000 1,524,855
75,145
75,145
39
2035
40 2036 75,145 75,145 1,600,000 1,524,855
1,524,855
1,600,000
75,145
75,145
I 41 2037 75,145 75,145 1,600,000 1,524,855
2038
42
1,524,855
1,600,000
75,145
75,145
43
2039
44 2040 75,145 75,145 1,600,000 1,524,855
1,524,855
1,600,000
75,145
75,145
I 45 2041 75,145 75,145 1,600,000 1,524,855
2042
46
47 2043 75,145 75,145 1,600,000 1,524,855
1,524,855
48 2044 75,145 75,145 1,600,000 1,524,855
1,600,000
I 49 2045 75,145 75,145 1,600,000 1,524,855
75,145
75,145
2046
50
51 2047 75,145 75,145 1,600,000 1,524,855
1,524,855
1,600,000
75,145
75,145
52
204820492050
I 53 75,145 75,145 1,600,000 1,524,855
1,524,8551524855
1,600,000600000
75,145
75,145
54
5556 20512052 75,14575,145 75,14575,145 1',1,600,000 1,524,855
I VANTIR 7,542,128 0 316,159 7,858,287 6,731,708 (1,126,5799.83%
i:+