Page 207 - Estudios Economicos

I TABLA 900.46

AIR:RPZAVAI_
I FLUJO DE FONDOS FINANCIERO DEL PROYECTO DE RIEG01er. Etapa (solo incluye las obras especificas).
Desde Arrazayal se riega el sector Aguas Blancas-Rio Pescado (Iado argentino).
USe 30-9-95
EGRESOS INGRESO FLUJONETO
I Afro INVERSION OPERACION MANTENl-MIENTO TOTAL

I 1234 1997199819992000 0000

I 5 2001 2,872,539 2,872,539 (2,872,539)
2,976,724
(2,976,724)
-` -,994,375
2 976 724
20022003
67
55,440 1,049,815 1,500,000 450,185
1,500,000
1,008,870
55,440
491,130
I 8 9 2004 953,430 55,440 967,925 1,500,000 532,075
2005
912,485
10 2006 871,540 55,440 926,980 1,500,000 573,020
11 2007 830,595 55,440 886,035 1,500,000 613,965
12 2008 789,651 55,440 845,091 1,500,000 654,909
1` 13 2009 748,706 55,440 804,146 1,500,000 695,854
736,799
14 2010 707,761 55,440 763,201 1,500,000
15 2011 666,816 55,440 722,256 1,500,000 777,744
I 16 2012 625,871 55,440 681,311 1,500,000 1,444,560
818,689
1,500,000
55,440
55,440
2013
17
18 2014 55,440 55,440 1,500,000 1,444,560
1,444,560
1,500,000
55,440
55,440
2015
19
I 20 2016 55,440 55,440 1,500,000 1,444,560
1,444,560
55,440
55,440
1,500,000
21
22 2017 55,440 55,440 1,500,000 1,444,560
2018
1,444,560
55,440
1,500,000
55,440
I 23 2019 55,440 55,440 1,500,000 1,444,560
2020
24
1,500,000
1,444,560
55,440
55,440
25
2022
26 2021 55,440 55,440 1,500,000 1,444,560
1,444,560
55,440
I 27 2023 55,440 55,440 1,500,000 1,444,560
1,500,000
55,440
28
2024
29 2025 55,440 55,440 1,500,000 1,444,560
30 2026 55,440 55,440 1,500,000 1,444,560
I 31 2027 55,440 55,440 1,500,000 1,444,560
1,444,560
55,440
1,500,000
55,440
2028
32
33 2029 55,440 55,440 1,500,000 1,444,560
1,444,560
55,440
1,500,000
55,440
34
I 35 2030 55,440 55,440 1,500,000 1,444,560
2031
1,500,000
55,440
1,444,560
55,440
2032
36
37 2033 55,440 55,440 1,500,000 1,444,560
38 2034 55,440 55,440 1,500,000 1,444,560
1` 39 2035 55,440 55,440 1,500,000 1,444,560
40 2036 55,440 55,440 1,500,000 1,444,560
1,444,560
1,500,000
55,440
55,440
2037
41
I 42 •2039 55,440 55,440 1,500,000 1,444,560
2038
1,444,560
55,440
1,500,000
55,440
43
44 2040 55,440 55,440 1,500,000 1,444,560
1,444,560
55,440
1,500,000
55,440
I 45 2041 55,440 55,440 1,500,000 1,444,560
46
2042
1,444,560
1,500,000
55,440
55,440
2043
47
48 2044 55,440 55,440 1,500,000 1,444,560
1,500,000
55,440
1,444,560
55,440
I 49 2045 55,440 55,440 1,500,000 1,444,560
50
2046
51 2047 55,440 55,440 1,500,000 1,444,560
52 2048 55,440 55,440 1,500,000 1,444,560
I 53 2049 55,440 55,440 1,500,000 1,444,560
1,444,560
1,500,000
55,440
55,440
54
2050
5556 2051 55,440 55,440 1,500,000 1,444,560
1,444,560
1,500,000
55,440
55,440
I VANTIR 2052 5,564,383 0 233,254 5 Jgr/ ,R;di 6,310,976 513,33913.37%
+/+