Page 206 - Estudios Economicos

I TABLA 900.45

LA:S P PN NS
FLUJO DE FONDOS FINANCIERO DEL PROYECTO DE RIEGO ler. Etapa (solo incluye las obras especificas).
I Desde Las Pavas se riega el sector Aguas Blancas-Rio Pescado (lado argentino).
e 3--
EGRESOS I INGRESO FLUJONETO
INVERSION OPERACION MANTENl-MIENTO TOTAL
I Afro

0000
I 1234 1997199819992000

I 56 20012002 4,787,5654,961,207 4,787,5654,961,207 (4,787,565)4,961,2079691

78 20032004200520062007200820092010201120122013201420152016201720182019202020212022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204204204205205205 1,657,2911,589,050 92,40092,40092400 1,749,6911,681,4501613208 1,500,0001,500,0001500000 (24, )(181,450)(113,208)
I 9101112 1,520,8081,452,5671,384,3261,316,0841247843 92,40092,40092,40092,400 -' -,1,544,9671,476,7261,408,4841,340,243 '1,500,0001,500,0001,500,0001,500,000 (44,967)23,27491,516159,757

I 13141516 1,179,6011,111,3601,043,119789012 92,40092,40092,40092400 1,272,0011,203,7601,135,51992400 1,500,0001,500,0001,500,0001,500,000 227,999296,240364,4811,407,600

I 17

1819 92 400 92 400 1,500,000 1,407,600 .
1,407,600
92 400 92,400 1,500,000 1,407,600
I 20 92 400 92,400 1,goo,000 1,407,600
1,500,000
92 400
92 400
I92 400
21
22 92 400 92,400 1,500,000 1,407,600
1,407,600
1,500,000
92 400
23
I 24 92 400 92,400 1,500,000 1,407,600
1,407,600
1,500,000
92 400
92 400
I92 400
25
26 92 400 92 400 1,500,000 1,407,600
1,407,600
1,500,000
92,400
'92 400
I 27 92,400 1,500,000 1,407,600
28
1,407,600
29 92 400 92,400 1,500,000 1,407,600
1,500,000
92,400
30 92 400 92,400 1,500,000 1,407,600
92 400
I 31 '92 400 92 400 1,500,000 1,407,600
32
33 92 400 92,400 1,500,000 1,407,600
1,407,600
1,500,000
92,400
34 92 400 92,400 1,500,000 1,407,600
I 35 92 400 92,400 1,500,000 1,407,600
92 400
36
'92 400
37 92 400 92,400 1,500,000 1,407,600
1,407,600
1,500,000
92,400
I 38 92 400 92,400 1,500,000 1,407,600
39
1,407,600
1,500,000
92,400
92 400
40
41 92 400 92,400 1,500,000 1,407,600
1,407,600
1,500,000
92,400
92 400
I 42 92 400 92,400 1,500,000 1,407,600
4344454647484950515253545556
1,407,600
1,500,000
92,400
92 400
92 400 92,400 1,500,000 1,407,600
1,407,600
1,500,000
I 92 400 92,400 1,500,000 1,407,600
92,400
92 400
I92 400
1,407,600
1,500,000
92,400
92 400 92,400 1,500,000 1,407,600
92 400 92,400 1,500,000 1,407,600
fi 92 400 92,400 1,500,000 1,407,600
'92 400
92,400 1,500,000 1,407,600
92 400 92,400 1,500,000 1,407,600
I92 400
92,400 1,500,000 1,407,600
lit
92,40092,400 92,40092,4009,662,728 1,500,0001,500,0006 1,407,6001,407,600
I VANTIR 9,273,972 0 388,756 6,310,97 (3,351,752)'6.81%
I