Page 216 - Estudios Economicos

I TABLA 900.55

LA:S P PN AS
i FLUJO DE FONDOS FINANCIERO DEL PROYECTO DE RIEGO 2da. Etapa
Desde Las Pavas se riega el sector Aguas BIancas-Rio Pescado (lado argentino).
USS de 30-9-95
EGRESOS INGRESO FLUJONETO
i Afro INVERSION OPERACION MANTENl-MIENTO TOTAL

i 12345678 19971998199920002001200220032004

i

i 910 20052006 3 830,052 3,830,052 (3,830,052)

(3,968,96647
3,968,9661,399,753
1,325,833
11 2007 3,968,966 73,920 1,345,160 2,500,000 1,100,21,154,840
2,500,000
73,920
I 12 2008 1271,240 73,920 1,290,567 2,500,000 1,209,433
2009
1216,647
13
14 2010 1,162,054 73,920 1,235,974 2,500,000 1,264,026
2,500,000
1,318,620
15 2011 1,107,460 73,920 1,181,380 2,500,000 1,373,213
I 16 2012 1 052,867 73,920 1,126,787 2,500,000 1,427,806
73,920
1,072,194
998,274
2013
17
18 2014 943,681 73,920 1,017,601 2,500,000 1,482,399
1,536,992
2,500,000
963,008
73,920
889,088
2015
I 19 2016 834,495 73,920 908,415 2,500,000 2,426,080
1,591,585
20
2,500,000
73,920
73,920
2017
21
22 2018 73,920 73,920 2,500,000 2,426,080
2,426.080
2,500,000
73,920
73,920
I 23 2019 73,920 73,920 2,500,000 2,426,080
2020
24
25 2021 73,920 73,920 2,500,000 2,426,080
2,426,080
2,500,000
73,920
73,920
2022
26
i 27 2023 73,920 73,920 2,500,000 2,426,080
2,426,080
2,500,000
73,920
73,920
28
2024
29 2025 73,920 73,920 2,500,000 2,426,080
30 2026 73,920 73,920 2,500,000 2,426,080
I 31 2027 73,920 73,920 2,500,000 2,426,080
2,426,080
73,920
2,500,000
73,920
2028
32
33 2029 73,920 73,920 2,500,000 2,426,080
2,500,000
2,426,080
73,920
73,920
I 34 2030 73,920 73.920 2,500,000 2,426,080
2031
35
2,500,000
2,426,080
73,920
73,920
36
2033
37 2032 73,920 73,920 2,500,000 2,426,080
2,426,080
2,500,000
73,920
73,920
I 38 2034 73,920 73,920 2,500,000 2,426,080
2035
39
46 2036 73,920 73,920 2,500,000 2,426,080
2,500,000
2,426,080
73,920
73,920
i 41 2037 73,920 73,920 2,500,000 2,426,080
42
2038
2,426,080
2,500,000
73,920
73,920
43
2039
44 2040 73,920 73,920 2,500,000 2,426,080
2,500,000
2,426,080
73,920
73,920
I 45 2041 73,920 73,920 2,500,000 2,426,080
2042
46
2,426,080
2,500,000
47 2043 73,920 73,920 2,426,080
48 2044 73,920 73,920 2,500,000 2,426,080
2,500,000
49 2045 73,920 73,920 2,500,000 2,426,080
it 50 2046 73,920 73,920 2,500,000 2,426,080
73,920
51 2047 73,920 2,500,000 2,426,080
52 2048 73,920 73,920
i;, 53 2049 73,920 73,920 2,500,000 2,426,080
2,426,080
54 2050 73,920 73,920 2,500,000 2,426,080
2,500,000
5556 20512052 73,920 73,920 2,500,0006,671,254 2,426,080
73,920
73,920
I VANTIR 4,715,022 0 197,256 4,912,277 1,758,97717.69%
I