Page 217 - Estudios Economicos

I TABLA 900.56

AIRRPZ.A:NAI_
FLUJO DE FONDOS FINANCIERO DEL PROYECTO DE RIEGO 2da. Etapa
I Desde Arrazayal se riega el sector Aguas Blancas-Rio Pescado (Iado argentino).
Se 30- -9
EGRESOS TOTAL lNGRESO FLUJONETO
I ANO INVERSION OPERAcloN MANTENl-MIENTO

I 12345678 19971998199920002001200220032004

I

I 10 2005 2,298,031 2,298,031 (2,298,031)
9
2,381,379
(2,381,379)1,660,148
2006
2,381,379
11 2007 795,500 44,352 839,852 2,500,000 1,692,904
2,500,000
807,096
44,352
762,744
I 12 2008 729,988 44.352 774,340 2,500,000 1, 725,660
2009
13
14 2010 697,232 44,352 741,584 2,500,000 1,758,416
15 2011 664,476 44,352 708,828 2,500,000 1,791,172
2,500,000
I 16 2012 631,720 44,352 676,072 2,500,Q00 1,823,928
1,856,683
643,317
44,352
598,965
2013
17
18 2014 566,209 44,352 610,561 2,500,000 1,889,439
19 2015 533,453 44,352 577,805 2,500,000 1,922,195
I 20 2016 500,697 44,352 545,049 2,500,000 2,455,648
1,954,951
2,500,000
44,352
44,352
2017
21
22 2018 44,352 44,352 2,500,000 2,455,648
2,500,000
2,455,648
44,352
44,352
2019
23
I 24 2020 44,352 44,352 2,500,000 2,455,648
2,500,000
2,455,648
44,352
44,352
2021
25
26 2022 44,352 44,352 2,500,000 2,455,648
2,455,648
44,352
2,500,000
44,352
I 27 2023 44,352 44,352 2,500,000 2,455,648
2024
28
29 2025 44,352 44,352 2,500,000 2,455,648
30 2026 44,352 44,352 2,500,000 2,455,648
I 31 2027 44,352 44,352 2,500,000 2,.455,648
2,500,000
2,455,648
44,352
44,352
2028
32
33 2029 44,352 44,352 2,500,000 2,455,648
34 2030 44,352 44,352 2,500,000 2,455,648
I 35 2031 44,352 44,352 2,500,000 2,455,648
2,455,648
2,500,000
44,352
44,352
2032
36
37 2033 44,352 44,352 2,500,000 2,455,648
2,455,648
44,352
2,500,000
44,352
I 38 2034 44,352 44,352 2,500,000 2,455,648
39
2035
2,455,648
2,500,000
44,352
44,352
2036
40
41 2037 44,352 44,352 2,500,000 2,455,648
2,455,648
I 42 2038 44,352 44,352 2,500,000 2,455,648
44,352
2,500,000
44,352
2039
43
44 2040 44,352 44,352 2,500,000 2,455,648
45 2041 44,352 44,352 2,500,000 2,455,648
I 46 2042 44,352 44,352 2,500,000 2,455,648
2,500,000
2,455,648
44,352
44,352
47
2043
48 2044 44,352 44,352 2,500,000 2,455,648
49 2045 44,352 44,352 2,500,000 2,455,648
50 2046 44,352 44,352 2,500,000 2,455,648
;+; 44,352 44,352 2,500,000 2,455,648
51 2047
52 2048 44,352 44,352 2,500,000 2,455,648
2,455,648
44,352
2,500,000
I 53 2049 44,352 44,352 2,500,000 2,455,648
44,352
2050
54
55 2051 44,352 44,352 2,500,000 2,455,648
56 2052 44,352 44,352 2,500,OcO 2,455,648
I VANTIR 2,829,013 .0 118,353 2,947,366 6,671,254 3,723,88832.79%
•\t+