View
231
Download
0
Category
Preview:
Citation preview
7/26/2019 Corrida Ecoturismo 2014 G
1/60
Proyecto Ecoturistico
ESTRUCTURA FINANCIECOINCEPTO
INVERSION FIJA Unidad CantidadTerreno con rio y vegetacion Ha 10Obra civil Restaurant obra 1.00
Baos obra 10.00Fosa septica obra 1.00
Accesorias y tuberias lote 1.00Cabaas cabaa 12.00
Sala de juntas obra 1.00
Auditorio obra 1.00
Estacionamiento obra 1.00
E!i"o de recreacion Bicicleta de montaa piea 20.00
Antena satelital interner !u"!esnet e#uipo 1.00$irolesa piea %.00
E#uipo de rapel lote 20.00
E!i"o y !ten#ilio# de Re#ta!rant $& 'C( )2 pul"adas marca Sony piea 1.00
Cosineta *ir"inia marca Arrenteiro piea 1.00
Horno de microondas R+,10 C- marca S!arp piea 2.00
Reri"erador (uple/ piea 2.00
lla e/pres classic marca Eo piea %.00
'icuadora metalica marca an piea %.00
Aire mini Split piea 1.00
material y e#uipo de restaurant presupuesto 1.00
S!btotalCAPITA$ DE TRA%AJOCapital de trabajo mensual presupuesto 1.00
Subtotal
INVERSION DIFERIDAConstitucion de la empresa presupuesto 1.00
3ermisos presupuesto 1.00
4nstalacion electrica presupuesto 1.00
4nstalacion !idraulica presupuesto 1.00
4nstalacion sanitaria presupuesto 1.00
S!btotal
TOTA$
aterial y e#uipo de restaurant Costo
local 506000.00
2 parrilas )6000.00
7/26/2019 Corrida Ecoturismo 2014 G
2/60
2 peroles 500.00
2 cauelas 270.00
) cauelas c!ica 2)0.00
2 *entiladiores de pedestal 16200.00
2 docenas de cubiertos %00.00
10 cuc!aras 100.00
2 cilindros 800.00) mesas 700.00
15 sillas 16270.00
2 docenas de platos planos ,00.00
2 docenas de platos anc!os ,00.00
S!&a '()'((*((
7/26/2019 Corrida Ecoturismo 2014 G
3/60
A Y FUENTES DE APORTACIONA"ortacione#
P* Unitario Total +r!"o Progra&a Otro 1006000.00 160006000.00 En comodato
1,06000.00 1,06000.00 1,06000.00106000.00 1006000.00 1006000.00206000.00 206000.00 206000.00%,6000.00 %,6000.00 %,6000.001,6000.00 1706000.00 1706000.00
706000.00 706000.00 706000.00
1006000.00 1006000.00 1006000.00
,006000.00 ,006000.00 ,006000.00
26%00.00 )56000.00 )56000.00
2,6000.00 2,6000.00 2,6000.00,6000.00 1,6000.00 1,6000.00
,50.00 116200.00 116200.00
1,6,00.00 1,6,00.00 1,6,00.00
1%6),0.00 1%6),0.00 1%6),0.00
26187.00 )6%85.00 )6%85.00
206200.00 )06)00.00 )06)00.00
5,,.00 1685,.00 1685,.00
588.00 26089.00 26089.00
11,6000.00 11,6000.00 11,6000.00
906900.00 906900.00 906900.00
,)-.-)'(/*(( .01)-(/*(( ,).0.).((*(( 2
1%)62,%.2, 1%)62,%.2, 1%)62,%.2,
,13).-1*.- ,13).-1*.- 2 2
%06000.00 %06000.00 %06000.00 +
,6000.00 ,6000.00 ,6000.00
106000.00 106000.00 106000.00
2,6000.00 2,6000.00 2,6000.00
206000.00 206000.00 206000.00
+ + +
4()(((*(( 4()(((*(( 2 2
,)'34)40,*.- 3/')'0,*.- ,).0.).((*(( 2
,((5 ./5 '.5 (5
7/26/2019 Corrida Ecoturismo 2014 G
4/60
7/26/2019 Corrida Ecoturismo 2014 G
5/60
Proyecto EcoturisticoRe#ta!rant
P$ATI$$Oojarra rita : ),.00 : 5).00ojarra al ojo de Ajo : ),.00 : 5).00
ojarra a la *eracruana : ),.00 : 5).00
ojarra en caldo : ),.00 : 5).00
ojarra a la diabla : ),.00 : 5).00
3escado rito : ,0.00 : 9).00
3escado al mojo de ajo : ,0.00 : 9).00
3escado empaniado : ,0.00 : 9).00
Caldo de 3escado : ,0.00 : 9).00
3escado a la diabla : ,0.00 : 9).00
Caldo de camar;n : ,0.00 : 7).00
Camaron al mojo de ajo : ,0.00 : 7).00Camaron empaniado : ,0.00 : 7).00
Camaron a la diabla : ,0.00 : 7).00
Camaron a la *eracruana : ,0.00 : 7).00
3ec!u"a de pollo rita : 2,.00 : %7.00
3ec!u"a asada : 2,.00 : %7.00
3ec!u"a a la e/icana : 2,.00 : %7.00
3ec!u"a empaniada : 2,.00 : %7.00
Bistec de res aada : 2,.00 : %7.00
Bistes de res a la me/icana : 2,.00 : %7.00
Bistec de res rita : 2,.00 : %7.00
Codornis rita : 2,.00 : %7.00
codornis enc!ilada : 2,.00 : %7.00Botellas de a"ua c!ica : ).00 : 7.00
Botella de a"ua 1 litro : ,.00 : 10.00
7/26/2019 Corrida Ecoturismo 2014 G
6/60
Caldo de camar;n ,.0 === 8.0
Camaron al mojo de ajo ,.0 ,.0 8.0
Camaron empaniado 1,.0 === %,.0
Camaron a la diabla 9.0 === 2,.0
Camaron a la *eracruana 10.0 === 21.0
3ec!u"a de pollo rita 12.0 === 20.0
3ec!u"a asada 10.0 1,.0 1,.03ec!u"a a la e/icana 12.0 === 12.0
3ec!u"a empaniada 10.0 === 2,.0
Bistec de res aada 10.0 === 2,.0
Bistes de res a la me/icana 10.0 1,.0 20.0
Bistec de res rita 10.0 20.0 20.0
Codornis rita ,.0 ,.0 17.0
codornis enc!ilada 10.0 1,.0 20.0
Botellas de a"ua c!ica ,.0 === 17.0
Botella de a"ua 1 litro %.0 === 1,.0
7/26/2019 Corrida Ecoturismo 2014 G
7/60
Rerescos 100.0 200.0 200.0
TOTA$ ,0)4(. ,4)'-. 1.)(10
Pre#!"!e#to
CONCEPTO ENERO FE% 7ARojarra rita 800.0 1612,.0 2602,.0
ojarra al ojo de Ajo 710.0 710.0 1612,.0
ojarra a la *eracruana ),0.0 ),0.0 59,.0
ojarra en caldo 59,.0 59,.0 1612,.0
ojarra a la diabla 800.0 1612,.0 16))0.0
3escado rito 16000.0 162,0.0 16500.0
3escado al mojo de ajo 16000.0 162,0.0 16,00.0
3escado empaniado ,00.0 9,0.0 16000.0
Caldo de 3escado 9,0.0 16000.0 162,0.0
3escado a la diabla ,00.0 ,00.0 162,0.0
Caldo de camar;n 2,0.0 2,0.0 ),0.0
Camaron al mojo de ajo 2,0.0 2,0.0 ),0.0Camaron empaniado 9,0.0 9,0.0 169,0.0
Camaron a la diabla %,0.0 %,0.0 162,0.0
Camaron a la *eracruana ,00.0 ,00.0 160,0.0
3ec!u"a de pollo rita %00.0 %00.0 ,00.0
3ec!u"a asada 2,0.0 %9,.0 %9,.0
3ec!u"a a la e/icana %00.0 %00.0 %00.0
3ec!u"a empaniada 2,0.0 2,0.0 52,.0
Bistec de res aada 2,0.0 2,0.0 52,.0
Bistes de res a la me/icana 2,0.0 %9,.0 ,00.0
Bistec de res rita 2,0.0 ,00.0 ,00.0
Codornis rita 12,.0 12,.0 ),0.0
codornis enc!ilada 2,0.0 %9,.0 ,00.0Botellas de a"ua c!ica 20.0 20.0 92.0
Botella de a"ua 1 litro 1,.0 1,.0 9,.0
7/26/2019 Corrida Ecoturismo 2014 G
8/60
UNIDADES VENDIDAS 67ES
A%R 7AY JUN JU$ A+ SEPT OCT NOV DIC
120.0 8,.0 8,.0 8,.0 9,.0 9,.0 9,.0 8,.0 8,.0
120.0 80.0 80.0 80.0 80.0 80.0 80.0 80.0 80.0%0.0 20.0 20.0 20.0 20.0 20.0 20.0 20.0 20.0
5,.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0
9,.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0
9,.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0
7,.0 9,.0 9,.0 9,.0 9,.0 9,.0 9,.0 9,.0 9,.0
)0.0 %0.0 %0.0 %0.0 %,.0 %,.0 %,.0 === %,.0
)0.0 %2.0 %2.0 %2.0 %2.0 %2.0 %2.0 === %2.0
)0.0 2,.0 2,.0 2,.0 %2.0 %2.0 %2.0 === %2.0
7/26/2019 Corrida Ecoturismo 2014 G
9/60
%,.0 20.0 20.0 20.0 20.0 20.0 20.0 === 20.0
%,.0 20.0 20.0 20.0 20.0 20.0 20.0 20.0 20.0
90.0 50.0 50.0 50.0 50.0 50.0 50.0 50.0 50.0
50.0 === 50.0 50.0 50.0 50.0 50.0 50.0 50.0
)0.0 %,.0 %,.0 %,.0 %,.0 %,.0 %,.0 %,.0 %,.0
)0.0 === )0.0 )0.0 )0.0 )0.0 )0.0 )0.0 )0.0
20.0 2,.0 2,.0 2,.0 2,.0 2,.0 2,.0 2,.0 2,.012.0 %0.0 %0.0 %0.0 12.0 12.0 %0.0 %0.0 %0.0
1,.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0
1,.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0
1,.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0
10.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0
7.0 )0.0 )0.0 )0.0 )0.0 )0.0 )0.0 )0.0 )0.0
10.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0 ,0.0
7.0 )0.0 )0.0 )0.0 )0.0 )0.0 )0.0 )0.0 )0.0
,.0 %0.0 %0.0 %0.0 %0.0 %0.0 %0.0 %0.0 %0.0
7.0 )0.0 )0.0 )0.0 )0.0 )0.0 )0.0 )0.0 )0.0
10.0 )0.0 )0.0 )0.0 )0.0 )0.0 )0.0 )0.0 )0.0
,,(0 ,.3' ,.3' ,.3' ,.., ,.., ,.14 ,.-4 ,.-4
PRESUPUESTO DE IN+RESOS
A%R 7AY JUN JU$ A+ SEPT OCT NOV DIC96570.0 56070.0 56070.0 56070.0 )6700.0 )6700.0 )6700.0 56070.0 56070.0
96570.0 ,6950.0 ,6950.0 ,6950.0 ,6950.0 ,6950.0 ,6950.0 ,6950.0 ,6950.0
16820.0 16270.0 16270.0 16270.0 16270.0 16270.0 16270.0 16270.0 16270.0
)6150.0 %6200.0 %6200.0 %6200.0 %6200.0 %6200.0 %6200.0 %6200.0 %6200.0
)6700.0 %6200.0 %6200.0 %6200.0 %6200.0 %6200.0 %6200.0 %6200.0 %6200.0
,6,,0.0 %6900.0 %6900.0 %6900.0 %6900.0 %6900.0 %6900.0 %6900.0 %6900.0
56280.0 ,6,,0.0 ,6,,0.0 ,6,,0.0 ,6,,0.0 ,6,,0.0 ,6,,0.0 ,6,,0.0 ,6,,0.0
26850.0 26220.0 26220.0 26220.0 26,80.0 26,80.0 26,80.0 26,80.0 26,80.026850.0 26%57.0 26%57.0 26%57.0 26%57.0 26%57.0 26%57.0 26%57.0 26%57.0
26850.0 167,0.0 167,0.0 167,0.0 26%57.0 26%57.0 26%57.0 26%57.0 26%57.0
268)0.0 16570.0 16570.0 16570.0 16570.0 16570.0 16570.0 16570.0 16570.0
268)0.0 16570.0 16570.0 16570.0 16570.0 16570.0 16570.0 16570.0 16570.0
,6770.0 ,60)0.0 ,60)0.0 ,60)0.0 ,60)0.0 ,60)0.0 ,60)0.0 ,60)0.0 ,60)0.0
,60)0.0 ,60)0.0 ,60)0.0 ,60)0.0 ,60)0.0 ,60)0.0 ,60)0.0 ,60)0.0 ,60)0.0
%6%50.0 268)0.0 268)0.0 268)0.0 268)0.0 268)0.0 268)0.0 268)0.0 268)0.0
16,20.0 16,20.0 16,20.0 16,20.0 16,20.0 16,20.0 16,20.0 16,20.0 16,20.0
950.0 8,0.0 8,0.0 8,0.0 8,0.0 8,0.0 8,0.0 8,0.0 8,0.0
),5.0 161)0.0 161)0.0 161)0.0 ),5.0 ),5.0 161)0.0 161)0.0 161)0.0
,90.0 16800.0 16800.0 16800.0 16800.0 16800.0 16800.0 16800.0 16800.0
,90.0 16800.0 16800.0 16800.0 16800.0 16800.0 16800.0 16800.0 16800.0,90.0 16800.0 16800.0 16800.0 16800.0 16800.0 16800.0 16800.0 16800.0
%70.0 16800.0 16800.0 16800.0 16800.0 16800.0 16800.0 16800.0 16800.0
%0).0 16,20.0 16,20.0 16,20.0 16,20.0 16,20.0 16,20.0 16,20.0 16,20.0
%70.0 16800.0 16800.0 16800.0 16800.0 16800.0 16800.0 16800.0 16800.0
5).0 %20.0 %20.0 %20.0 %20.0 %20.0 %20.0 %20.0 %20.0
,0.0 %00.0 %00.0 %00.0 %00.0 %00.0 %00.0 %00.0 %00.0
2)0.0 16200.0 16200.0 16200.0 16200.0 16200.0 16200.0 16200.0 16200.0
7/26/2019 Corrida Ecoturismo 2014 G
10/60
100.0 )00.0 )00.0 )00.0 )00.0 )00.0 )00.0 )00.0 )00.0
0-)3(3 0.)1-/ 0.)1-/ 0.)1-/ 0.)-0. 0.)-0. 01).30 01).30 01).30
de Egre#o#
A%R 7AY JUN JU$ A+ SEPT OCT NOV DIC,6)00.0 )629,.0 )629,.0 )629,.0 %6%9,.0 %6%9,.0 %6%9,.0 )629,.0 )629,.0
,6)00.0 )60,0.0 )60,0.0 )60,0.0 )60,0.0 )60,0.0 )60,0.0 )60,0.0 )60,0.0
16%,0.0 800.0 800.0 800.0 800.0 800.0 800.0 800.0 800.0
2682,.0 262,0.0 262,0.0 262,0.0 262,0.0 262,0.0 262,0.0 262,0.0 262,0.0
%6%9,.0 262,0.0 262,0.0 262,0.0 262,0.0 262,0.0 262,0.0 262,0.0 262,0.0
%69,0.0 26,00.0 26,00.0 26,00.0 26,00.0 26,00.0 26,00.0 26,00.0 26,00.0
)62,0.0 %69,0.0 %69,0.0 %69,0.0 %69,0.0 %69,0.0 %69,0.0 %69,0.0 %69,0.0
26000.0 16,00.0 16,00.0 16,00.0 169,0.0 169,0.0 169,0.0 169,0.0 169,0.0
26000.0 16500.0 16500.0 16500.0 16500.0 16500.0 16500.0 16500.0 16500.0
26000.0 162,0.0 162,0.0 162,0.0 16500.0 16500.0 16500.0 16500.0 16500.0
169,0.0 16000.0 16000.0 16000.0 16000.0 16000.0 16000.0 16000.0 16000.0
169,0.0 16000.0 16000.0 16000.0 16000.0 16000.0 16000.0 16000.0 16000.0%6,00.0 %6000.0 %6000.0 %6000.0 %6000.0 %6000.0 %6000.0 %6000.0 %6000.0
%6000.0 %6000.0 %6000.0 %6000.0 %6000.0 %6000.0 %6000.0 %6000.0 %6000.0
26000.0 169,0.0 169,0.0 169,0.0 169,0.0 169,0.0 169,0.0 169,0.0 169,0.0
16000.0 16000.0 16000.0 16000.0 16000.0 16000.0 16000.0 16000.0 16000.0
,00.0 52,.0 52,.0 52,.0 52,.0 52,.0 52,.0 52,.0 52,.0
%00.0 9,0.0 9,0.0 9,0.0 %00.0 %00.0 9,0.0 9,0.0 9,0.0
%9,.0 162,0.0 162,0.0 162,0.0 162,0.0 162,0.0 162,0.0 162,0.0 162,0.0
%9,.0 162,0.0 162,0.0 162,0.0 162,0.0 162,0.0 162,0.0 162,0.0 162,0.0
%9,.0 162,0.0 162,0.0 162,0.0 162,0.0 162,0.0 162,0.0 162,0.0 162,0.0
2,0.0 162,0.0 162,0.0 162,0.0 162,0.0 162,0.0 162,0.0 162,0.0 162,0.0
200.0 16000.0 16000.0 16000.0 16000.0 16000.0 16000.0 16000.0 16000.0
2,0.0 162,0.0 162,0.0 162,0.0 162,0.0 162,0.0 162,0.0 162,0.0 162,0.0%2.0 150.0 150.0 150.0 150.0 150.0 150.0 150.0 150.0
2,.0 1,0.0 1,0.0 1,0.0 1,0.0 1,0.0 1,0.0 1,0.0 1,0.0
120.0 500.0 500.0 500.0 500.0 500.0 500.0 500.0 500.0
,0.0 200.0 200.0 200.0 200.0 200.0 200.0 200.0 200.0
3/)1(.*( 33)/,(*( 33)/,(*( 33)/,(*( 33)(0(*( 33)(0(*( 33)-,(*( 3-)3,(*( 3-)3,(*(
7/26/2019 Corrida Ecoturismo 2014 G
11/60
TOTA$ ANUA$
810.0
801.022,.0
,20.0
,,2.0
,,2.0
950.0
%,0.0
%,5.0
%20.0
7/26/2019 Corrida Ecoturismo 2014 G
12/60
21).0
21).0
51,.0
,98.0
%51.0
)0).0
250.02,2.0
)50.0
)50.0
)50.0
)50.0
%,5.0
),,.0
%,5.0
255.0
%5).0
%70.0
,.10.
TOTA$
,9655)
1)6)00
%%6270
%,6%27
)067)7
,562)0
2,6800256%))
2%6570
196895
196895
,16550
)765%5
%06%2)
1,6%,2
86770
86,95
19)70
196)70196)70
196)70
1%6,27
196280
267)7
26550
106820
7/26/2019 Corrida Ecoturismo 2014 G
13/60
%6700
+
010)(1(
TOTA$)068,0.0
)06,),.0
10612,.0
2%6)00.0
2)67)0.0
296500.0
%76000.0
196,00.0
196700.0
156000.0
106900.0
106900.0%069,0.0
2768,0.0
1760,0.0
106100.0
56,00.0
56%00.0
116,00.0
116,00.0
116,00.0
116,00.0
76800.0
116%9,.016)2).0
16%%0.0
,6)50.0
16800.0
3--),44*(
7/26/2019 Corrida Ecoturismo 2014 G
14/60
Proyecto Ecoturistico
Servicio# Cantidad U* de 7edida PrecioCabaas 12 3ersona : ,0.00
Alberca 1 3ersona : 20.00
Rapel 1 3ersona : 100.00$irolesa 1 3ersona : 1,0.00
Renta de bicicletas 20 bicicleta : 70.00
Auditorio 1 dia : 16000.00
Sala de juntas 1 dia : 16000.00
N!&ero de #ervicio# a dar "or &e#
Servicio U* de 7edida Ene Feb 7ar Abr Cabaas 3ersona 2, %0 %0 )7
Alberca 3ersona 2)0 2,0 %,0 )00
Rapel 3ersona 920 9,0 700 8,0$irolesa 3ersona 920 9,0 700 8,0
Renta de bicicletas bicicleta 1,0 1,0 200 %,0
Auditorio dia ) ) % %
Sala de juntas dia 5 5 , ,
Ingre#o# "or #ervicio# "or &e#
Servicio Ene Feb 7ar Abr 7ayCabaas : 162,0.00 : 16,00.00 : 16,00.00 : 26)00.00 : 169,0.00
Alberca : )6700.00 : ,6000.00 : 96000.00 : 76000.00 : 96000.00
Rapel : 926000.00 : 9,6000.00 : 706000.00 : 8,6000.00 : 706000.00$irolesa : 1076000.00 : 1126,00.00 : 1206000.00 : 1)26,00.00 : 1206000.00
Renta de bicicletas : 126000.00 : 126000.00 : 156000.00 : 276000.00 : 206000.00
Auditorio : )6000.00 : )6000.00 : %6000.00 : %6000.00 : )6000.00
Sala de juntas : 56000.00 : 56000.00 : ,6000.00 : ,6000.00 : 96000.00
Total 8 .(/)(-(*(( 8 .,0)(((*(( 8 .1.)-((*(( 8 ./1)4((*(( 8 .14)'-(*((
7/26/2019 Corrida Ecoturismo 2014 G
15/60
7ay J!n J!l Ago Se" Oct Nov%, )7 )7 %0 2, 2, %,
%,0 %00 )00 %,0 2,0 2,0 %00
700 900 8,0 900 500 500 5,0700 900 8,0 900 500 500 5,0
2,0 %00 %,0 200 200 1,0 2,0
) 5 5 10 5 ) 7
9 10 10 12 8 7 1)
J!n J!l Ago Se" Oct Nov Dic: 26)00.00 : 26)00.00 : 16,00.00 : 162,0.00 : 162,0.00 : 169,0.00 : 262,0.00
: 56000.00 : 76000.00 : 96000.00 : ,6000.00 : ,6000.00 : 56000.00 : 96000.00
: 906000.00 : 8,6000.00 : 906000.00 : 506000.00 : 506000.00 : 5,6000.00 : 9,6000.00:10,6000.00 : 1)26,00.00 :10,6000.00 : 806000.00 : 806000.00 : 896,00.00 :1126,00.00
: 2)6000.00 : 276000.00 : 156000.00 : 156000.00 : 126000.00 : 206000.00 : 276000.00
: 56000.00 : 56000.00 : 106000.00 : 56000.00 : )6000.00 : 76000.00 : 106000.00
: 106000.00 : 106000.00 : 126000.00 : 86000.00 : 76000.00 : 1)6000.00 : 156000.00
8..1)3((*(( 8 .4,)4((*(( 8..,)-((*(( 8 ,/').-(*(( 8,/().-(*(( 8.,.).-(*(( 8.-()'-(*((
7/26/2019 Corrida Ecoturismo 2014 G
16/60
Dic Total), )2)
%,0 %980
9,0 78909,0 7890
%,0 2800
10 57
15 107
Total8 .,).((*((8 '-)/((*((
8 /4')(((*((8 ,)13-)-((*((8 .1.)(((*((8 0/)(((*((8 ,(/)(((*((8 .)'3')-((*((
7/26/2019 Corrida Ecoturismo 2014 G
17/60
Proyecto EcoturisticoPre#!"!e#to An!al de Ingre#o#3royeccion de *entas
Conce"to A9o , A9o . A9o 1
Renta de cabaas 216200.00 226250.00 2%6%9%.00
Alberca 9,6700.00 986,80.00 7%6,58.,0Rapel 7896000.00 8)167,0.00 87768)2.,0
$irolesa 16%),6,00.00 16)12699,.00 16)7%6)1%.9,
Renta de bicicletas 2%26000.00 2)%6500.00 2,,6970.00
Renta de auditorio 576000.00 916)00.00 9)6890.00
Renta de salas de juntas 1076000.00 11%6)00.00 1186090.00
&enta en restaurant 5%560%0.00 55967%1.,0 901622%.07
+ +
Ingre#o# Totale# 1)1/1)-1(*(( 1)--.)'(0*-( 1)'1()13,*/1
7/26/2019 Corrida Ecoturismo 2014 G
18/60
A9o 3 A9o -
2)6,)1.5, 2,6957.9%
7969)9.87 8261%,.%9160%76%78.5% 160806%08.11
16,,96,7).)) 165%,6)5%.55
2576,58.00 2716889.),
976917.,0 7265,).)%
12,602%.,0 1%1629).57
9%5627).2% 99%6087.))
+ +
1)4,0)/-/*4. 3),,.)'(,*/0
7/26/2019 Corrida Ecoturismo 2014 G
19/60
Proyecto Ecoturistico3resupuesto Anual de E"resos3royeccion de costos
Conce"to6A9o# A9o , A9o . A9o 1Co#to# Fi:o#
Administrador 926000.00 9,6500.00 986%70.00
Secretaria 756)00.00 806920.00 8,62,5.00Contabilidad 176000.00 176800.00 1867),.00
3apeleria 176000.00 176800.00 1867),.00
4nternet satelital 2)6000.00 2,6200.00 256)50.00
Electricidad 96200.00 96,50.00 968%7.00
A"ua 56000.00 56%00.00 5651,.00
&elador )%6200.00 ),6%50.00 )96527.00
Encar"ado de *entas 756)00.00 806920.00 8,62,5.00
3ublicidad y mercadotecnia %06000.00 %16,00.00 %%609,.00
S!btotal 14,).((*(( 3,()'0(*(( 31,).4/*((
Co#to# Variable#
Cocineros 756)00.00 806920.00 8,62,5.00Ayundante de cocina 10%6570.00 107675).00 11)6%09.20
Recepcionista de entrada 586120.00 926,95.00 95620).70
Encar"ado de estacionamient %)6,50.00 %56277.00 %76102.)0
Encar"ado de tirolesa %)6,50.00 %56277.00 %76102.)0
Encar"ado de bicicletas %)6,50.00 %56277.00 %76102.)0
Encar"ado de alberca %)6,50.00 %56277.00 %76102.)0
Encar"ado de rapel %)6,50.00 %56277.00 %76102.)0
Encar"ado de auditorio y sala %)6,50.00 %56277.00 %76102.)0
C!oer 756)00.00 806920.00 8,62,5.00
Ayudante "eneral 1926700.00 1716))0.00 1806,12.00
Combustibles %76770.00 )0672).00 )2675,.20
4nsumos y materias primas de ),,6188.00 )9968,7.8, ,0167,5.80S!btotal ,).,4)/14*(( ,)./()/1(*4- ,)133)/'.*-(
Co#to# Totale# ,)0,,)(14*(( ,)04,)-4(*4- ,)''0),'(*-(
7e&oria# de Calc!lo de Co#to#
Co#to# de Ad&ini#tracion
Conce"to Cantidad Precio Unitario Frec!enciaAdministrador 1 2,0 2)
Secretaria 2 1,0 2)Contabilidad 1 1,00 1
3apeleria 1 1,00 1
4nternet satelital 1 2000 1
Electricidad 1 12000 0.0,
A"ua 1 ,00 1
&elador 1 120 %0
Co#to# de venta#
7/26/2019 Corrida Ecoturismo 2014 G
20/60
Conce"to Cantidad Precio Unitario Frec!enciaEncar"ado de *entas 2 1,0 2)
3ublicidad y mercadotecnia 1 2,00 1
Co#to# de o"eraci;n
Conce"to Cantidad Precio Unitario Frec!enciaCocineros 2 1,0 2)Ayundante de cocina % 120 2)
Recepcionista de entrada 2 120 2)
Encar"ado de estacionamient 1 120 2)
Encar"ado de tirolesa 1 120 2)
Encar"ado de bicicletas 1 120 2)
Encar"ado de alberca 1 120 2)
Encar"ado de rapel 1 120 2)
Encar"ado de auditorio y sala 1 120 2)
C!oer 2 1,0 2)
Ayudante "eneral , 120 2)
Co#to de in#!&o#
Conce"to U* de &edida Cantidad Precio UnitarioCombustibles litro 1,0 10.7
7/26/2019 Corrida Ecoturismo 2014 G
21/60
A9o 3 A9o -
7%6%)8.00 796,15.),
1006017.70 10,6018.9)2067%9.2, 216798.11
2067%9.2, 216798.11
29697%.00 286192.1,
76%%).80 769,1.5,
568),.9, 9628%.0)
,06008.)0 ,26,08.79
1006017.70 10,6018.9)
%)6927.9, %56)5,.18
3-.)/0.*4( 3'-)-(0*(-
1006017.70 10,6018.9)1206022.,5 125602%.58
70601,.0) 7)601,.98
)06009.,2 )26009.80
)06009.,2 )26009.80
)06009.,2 )26009.80
)06009.,2 )26009.80
)06009.,2 )26009.80
)06009.,2 )26009.80
1006017.70 10,6018.9)
20060%9.50 21060%8.)7
),6007.)5 )962,7.77
,2568)8.9) ,,%6289.2%,)3,.),,0*,. ,)3/.)'.,*41
,)/03)4'4*(. ,)4-/)..'*4'
Co#to total &en#!al Co#to A9o ,: 56000.00 : 926000.00
: 96200.00 : 756)00.00: 16,00.00 : 176000.00
: 16,00.00 : 176000.00
: 26000.00 : 2)6000.00
: 500.00 : 96200.00
: ,00.00 : 56000.00
: %6500.00 : )%6200.00
7/26/2019 Corrida Ecoturismo 2014 G
22/60
Co#to total &en#!al Co#to A9o ,: 96200.00 : 756)00.00
: 26,00.00 : %06000.00
Co#to total &en#!al Co#to A9o ,: 96200.00 : 756)00.00: 765)0.00 : 10%6570.00
: ,6950.00 : 586120.00
: 26770.00 : %)6,50.00
: 26770.00 : %)6,50.00
: 26770.00 : %)6,50.00
: 26770.00 : %)6,50.00
: 26770.00 : %)6,50.00
: 26770.00 : %)6,50.00
: 96200.00 : 756)00.00
: 1)6)00.00 : 1926700.00
Frec!encia Co#to total &en#!al2) : %76770.00
7/26/2019 Corrida Ecoturismo 2014 G
23/60
Proyecto Ecoturistico
TA%$A A7ORTI
7/26/2019 Corrida Ecoturismo 2014 G
24/60
PA+O TOTA$
0.00
2,2))0.00
2,2))0.00
2,2))0.00
2,2))0.00
2,2))0.00
1252200.00
7/26/2019 Corrida Ecoturismo 2014 G
25/60
Proyecto Ecoturistico
DEPRECIACIONES Y AMORTIZACIONES
Conce"to Unidad Cantidad Co#to Unitario
INVERSION FIJA (DEPRECIACION)bra ci*il
Restaurant obra 1.00 1,06000.00
Baos obra 10.00 106000.00
Fosa septica obra 1.00 206000.00
Accesorias y tuberias lote 1.00 %,6000.00
Cabaas cabaa 12.00 1,6000.00
Sala de juntas obra 1.00 706000.00
Auditorio obra 1.00 1006000.00
Estacionamiento obra 1.00 ,006000.00
E#uipo de recreacion Bicicleta de montaa piea 20.00 26%00.00
Antena satelital interner !u"!esnet e#uipo 1 2,6000.00
$irolesa piea %.00 ,6000.00
E#uipo de rapel lote 20.00 ,50.00
E#uipo y utensilios de Restaurant
$& 'C( )2 pul"adas marca Sony piea 1.00 1,6,00.00
Cosineta *ir"inia marca Arrenteiro piea 1.00 1%6),0.00
Horno de microondas R+,10 C- m piea 2.00 26187.00
Reri"erador (uple/ piea 2.00 206200.00
lla e/pres classic marca Eo piea %.00 5,,.00
'icuadora metalica marca an piea %.00 588.00Aire mini Split piea 1.00 11,6000.00
material y e#uipo de restaurant presupuesto 1.00 906900.00
Subtotal Depreciacioe!TOTA"
7/26/2019 Corrida Ecoturismo 2014 G
26/60
Co#to Total
1,06000.00 1,.00 106000.00 ,06000.00 1006000.00
1006000.00 10.00 106000.00 ,06000.00 ,06000.00
206000.00 10.00 26000.00 106000.00 106000.00
%,6000.00 ,.00 96000.00 %,6000.00 +
1706000.00 10.00 176000.00 806000.00 806000.00
706000.00 1,.00 ,6%%%.%% 256555.59 ,%6%%%.%%
1006000.00 1,.00 56555.59 %%6%%%.%% 556555.59
,006000.00 1,.00 %%6%%%.%% 1556555.59 %%%6%%%.%%
)56000.00 ,.00 86200.00 )56000.00 +
2,6000.00 ,.00 ,6000.00 2,6000.00 +
1,6000.00 ,.00 %6000.00 1,6000.00 +
116200.00 ,.00 262)0.00 116200.00 +
1,6,00.00 5.00 26,7%.%% 126815.59 26,7%.%%
1%6),0.00 10.00 16%),.00 5692,.00 5692,.00
)6%85.00 5.00 9%2.59 %655%.%% 9%2.59
)06)00.00 5.00 569%%.%% %%6555.59 569%%.%%
1685,.00 5.00 %29.,0 165%9.,0 %29.,0
26089.00 5.00 %)8.,0 169)9.,0 %)8.,011,6000.00 5.00 186155.59 8,67%%.%% 186155.59
906900.00 5.00 11697%.%% ,76815.59 11697%.%%
### $%&'&*+ ,',*,, ###### $%&'&*+ ,',*,, ###
A9o# de Vida
Util
De"reciacion
An!al
Dre"reciacio
n en - a9o#
Valor
Re#id!al
7/26/2019 Corrida Ecoturismo 2014 G
27/60
Proyecto EcoturisticoESTADO DE RES-"TADOS PROYECTADO A % A.OS D
CONCEPTO/PERIODO P r o y e c t a d o sAo 1 Ao 2 Ao 3
INGRESOS POR VENTAS %6%7%6,%0.00 %6,,26905.,0 %69%06%)1.7%
COSTOS DE PRODUCCION 1621867%8.00 1627067%0.8, 16%))6792.,0
UTILIDAD BRUTA .),01)04,*(( .).',)/'-*-- .)1/-)304*11
GASTOS DE ADMINISTRACION 29)6700.00 2776,)0.00 %026859.00
GASTOS DE VENTAS 1156)00.00 1226220.00 1276%%1.00
UTILIDAD DE OPERACIN ,)''.)34,*(( ,)/0,),,-*-- ,)4-3),',*11
AMORTIZACION
UTILIDADES ANTES DE I!PUESTOS ,)''.)34,*(( ,)/0,),,-*-- ,)4-3),',*11
I.S.R. (30%) ,%169)9.%0 ,,76%%).59 ,7562,1.)0
P.T.U. (10%) 19962)8.10 1756111.,5 18,6)19.1%
UTILIDAD NETA ,)(01)343*0( ,),,0)004*11 ,),'.)-(.*/(
E"resos Tota#es 26%2060%,.)0 26)%560%9.19 26,,967%8.0%
7/26/2019 Corrida Ecoturismo 2014 G
28/60
E VIDA DE" PROYECTO*
Ao $ Ao %
%681567,7.82 )61126901.75
16)126115.12 16)726921.8%
.)-(3)'3.*'4 .)0.4)4'4*41
%17611,.%, %%)6021.12
1%)69)9.,, 1)16)7).8%
.)(-,)/'4*/4 .),-3)3'1*/4
.)(-,)/'4*/4 .),-3)3'1*/4
51,6,5%.89 5)56%)2.19
20,6179.88 21,6))9.%8
,).1,),.'*43 ,).4.)0/3*11
2657,69%0.87 267206019.,%
7/26/2019 Corrida Ecoturismo 2014 G
29/60
Proyecto EcoturisticoPUNTO DE E>UI$I%RIO
Cocepto A/o $ A/o 0 A/o ,
I1re!o! 3,383,530 3,552,707 3,730,342Co!to! Fi2o! 391,200 410,760 431,298
Co!to! Variable! 1,219,839 1,280,831 1,344,872
Puto 3e E4uilibrio e 5alor (6) 611,750 642,337 674,454
Puto 3e E4uilibrio e porceta2 18% 18% 18%
7/26/2019 Corrida Ecoturismo 2014 G
30/60
A/o & A/o %
3,916,859 4,112,702452,863 475,506
1,412,116 1,482,722
708,177 743,585
18% 18% Indica el 5 de venta#
"ara c!brir lo# co#to#y no tener "erdida#
7/26/2019 Corrida Ecoturismo 2014 G
31/60
Pro7ecto Ecoturi!tico
Fl!:o de E?ectivo 7en#!al o Fl!:o de Ca:a
CONCEPTO 7e# , 7e# . 7e# 1 7e# 3 7e# -IN+RESOS
3or &entas 0.00 2716850.7% 2716850.7% 2716850.7% 2716850.7%E+RESOSCostos &ariables 10165,%.2, 10165,%.2, 10165,%.2, 10165,%.2, 10165,%.2,
Costos Fijos %26500.00 76)7).00 76,57.7) 765,).,% 769)1.09
Total Egre#o# 1%)62,%.2, 11061%9.2, 1106222.08 1106%09.97 1106%8).%2
Fl!:o deEecti*o +1%)62,%.2, 191672%.,7 19169%7.9) 19165,%.0, 1916,55.,1
Eecti*o Acumulado +1%)62,%.2, %96,90.%% 2086%08.07 %706852.1% ,,26,27.5)
7/26/2019 Corrida Ecoturismo 2014 G
32/60
7ESES PRI7ER A=O7e# 0 7e# ' 7e# / 7e# 4 7e# ,( 7e# ,,
2716850.7% 2716850.7% 2716850.7% 2716850.7% 2716850.7% 2716850.7%
10165,%.2, 10165,%.2, 10165,%.2, 10165,%.2, 10165,%.2, 10165,%.2,
0.00 0.00 0.00 0.00 0.00 0.00
10165,%.2, 10165,%.2, 10165,%.2, 10165,%.2, 10165,%.2, 10165,%.2,
1706%09.,7 1706%09.,7 1706%09.,7 1706%09.,7 1706%09.,7 1706%09.,7
9%267%5.22 81%61)%.71 1608%6),1.%8 1629%69,7.89 16),)6055.,5 165%)6%9).1)
7/26/2019 Corrida Ecoturismo 2014 G
33/60
7e# ,. TOTA$
2716850.7% %61016,58.19
10165,%.2, 1621867%8.00
0.00 5960)7.))
10165,%.2, 162756779.))
1706%09.,7 1671)6571.92
1671)6571.92
7/26/2019 Corrida Ecoturismo 2014 G
34/60
A N A $ I S I S F I N A N C I
INDICADORES FINANCIFLUJO NETO DE EFECTIVO
I5er!ioe! para el pro7ectoA/o 3e I1re!o! E1re!o! Fi2a Di8eri3a
operaci9 totale! totale!0 2 0 ,)-.-)'(/*(( 4()(((*((1 3,383,530.00 2,320,035.40
2 3,552,706.50 2,436,037.173 3,730,341.83 2,557,839.03
4 3,916,858.92 2,685,730.98
5 4,112,701.86 2,820,017.53
CALCULO DEL VAN, R B/C Y TIR CON UNA TASA DE DESCUENTO DEL 10%
A/o Co!to! :ee;cio! Factor 3e Co!to!3e totale! totale! actuali
7/26/2019 Corrida Ecoturismo 2014 G
35/60
R O
ROS
Valor 3e Re!cateCap 3e trab* Valor Recup* De
Re!i3ual ap* De Tra ,13).-1*.- +169)86851.2,
1605%6)8).50
161156558.%%
161926,02.70
162%16129.8)%$',&*+ 0 260))6)18.00
:ee;cio! Flu2o eto 3eactuali
7/26/2019 Corrida Ecoturismo 2014 G
36/60
A N A $ I S I S D E S E
INDICADORES FINANCIEROS EN CASO DE -E "OS COFLUJO NETO DE EFECTIVO
I5er!ioe! para el pro7ecA/o 3e I1re!o! E1re!o! Fi2a Di8eri3a
operaci9 totale! totale!0 ,)-.-)'(/*(( 4()(((*((1 3,383,530.00 ###
2 3,552,706.50 ###3 3,730,341.83 ###
4 3,916,858.92 ###
5 4,112,701.86 ###
CALCULO DEL VAN, R B/C Y TIR CON UNA TASA DE DESCUENTO DEL 1%
A/o Co!to! :ee;cio! Factor 3e Co!to!3e totale! totale! actuali
7/26/2019 Corrida Ecoturismo 2014 G
37/60
2 2,436,037 3,383,530 0.756 1,841,994.08
3 2,557,839 3,552,707 0.658 1,681,820.68
4 2,685,731 3,730,342 0.572 1,535,575.405 2,820,018 3,916,859 0.497 1,402,047.11
Total ,3)-04)0., ,')/(-)/3' ,()../)/.(*0,
Los indicadores fnancieros que arroja el proyeco son!
VAN? $'%&'@*@TIR ? #VA"-E:BC ? $*$%
7/26/2019 Corrida Ecoturismo 2014 G
38/60
S I % I $ I D A D
TOS Y TASA DE ACT-A"IZACION INCREMENTEN %>
o Valor 3e Re!cateCap 3e trab* Valor Recup* De
Re!i3ual ap* De Tra ,13).-1*.- +169)86851.2,
8)96)82.7%
88)6759.)9
160))6510.7,
1608567)1.%8
161,1657%.)5
:ee;cio! lu2o eto 3eactuali
7/26/2019 Corrida Ecoturismo 2014 G
39/60
2,558,434.78 716,440.70
2,335,962.19 654,141.51
2,132,835.05 597,259.641,947,371.13 545,324.02
,,)''0)04/*14 ,)-3')/''*'/
7/26/2019 Corrida Ecoturismo 2014 G
40/60
PERODO DE RECUPERACIN
0 1 2 3 4
FLUJO ACT. - 1,749,961.25 966,813.27 922,867.21 880,918.71 840,876.95
SALDO - 1,749,961.25 - 783,147.98 ,14)',4*.3 ,)(.()01'*43 ,)/0,)-,3*/4
El ultimo saldo ne"ati*o corresponde
al numero de aos de recuperacion
Periodo de rec!"eracion ,*(( a9o#
7/26/2019 Corrida Ecoturismo 2014 G
41/60
5
1,269,423.35
1),1()41/*.3
7/26/2019 Corrida Ecoturismo 2014 G
42/60
%A$ANCE +ENERA$
ACTIVOS@ pasi*os en cerosa corto plao
ACTIVO CIRCU$ANTE@ prestamos bancariosBA>CS impuestos por pa"ar
4>&E>$AR4S 1%)62,%.2, etc*
TOTA$ ACTIVO CIRCU$ANTE ,13).-1*.- CAPITA$ CONTA%$E@resultado de ejercicios ante
ACTIVO FIJO@ CA34$A' SC4A' ?A3R$AC4> Restaurant 1,06000.00
Baos 1006000.00 OTRAS APORTACIONES Fosa septica 206000.00 Acti*o Fijo
Accesorias y tuberias %,6000.00 Acti*o (ierido
Cabaas 1706000.00 Capital de $rabajo
Sala de juntas 706000.00
Auditorio 1006000.00
Estacionamiento ,006000.00
Bicicleta de montaa )56000.00
Antena satelital interner !u"!esn 2,6000.00
$irolesa 1,6000.00
E#uipo de rapel 116200.00
$& 'C( )2 pul"adas marca Sony 1,6,00.00
Cosineta *ir"inia marca Arrenteiro 1%6),0.00
Horno de microondas R+,10 C- )6%85.00
Reri"erador (uple/ )06)00.00
lla e/pres classic marca Eo 1685,.00
'icuadora metalica marca an 26089.00
Aire mini Split 11,6000.00
material y e#uipo de restaurant 906900.00
,)-.-)'(/*((
ACTIVO DIFERIDOConstitucion de la empresa %06000.00
3ermisos ,6000.00
4nstalacion electrica 106000.00
4nstalacion !idraulica 2,6000.00
4nstalacion sanitaria 206000.00 Capital de trabajo
TOTA$ ACTIVO DIFERIDO 4()(((*((
TOTA$ ACTIVO ,)'34)40,*.- OTA$ PASIVO CAPITA$
7/26/2019 Corrida Ecoturismo 2014 G
43/60
'-(('-((
,-(((
7/26/2019 Corrida Ecoturismo 2014 G
44/60
riore ya sea perdida o "anacia o en ceros
)796951.2, 3/')'0,*.-
SU%SIDIO FEDERA$B@ 162526200.00
+
+
,).0.).((*((
,)'34)40,*.-
7/26/2019 Corrida Ecoturismo 2014 G
45/60
7/26/2019 Corrida Ecoturismo 2014 G
46/60
A 1 r o p r o 7 e c t o !
Nece!ita! ! c$roduccion de ai& 5 corridas fnanci
(ioae a capo a)iero 10 corridas fnan
(ioae en in*ernadero o casa so)ra 20 corridas fnan
+elon en in*ernadero
n-orda de )ecerros el! 01 784 88 1
/onsulorio edico
o*inos de do)le proposio Teeo! 3i!poacas leceras
/ile piquin
/ria de *enado cola )lanca
la)oracion de producos laceos
$roduccion y en-orda de )orre-os$roduccion y en-orda de ca)ras ci*os
/a)ras leceras
eaccionaria de oocicleas
la)oracion de dulces de aarindo
/enro de oocopiado
$roduccion de ojarra ilapia
+iel apicola
$roduccion y en-orda de cerdosn-orda de pollos
ilo
+ai& para silo
dquisicion de raco para culi*o de rijol
ienda de a)arroes
/ile jalapeo a cielo a)iero
/aeeria
:ndusriali&acion de an-o
:ndusriali&acion de aarindo/ocina econoica
esauran de rucas
/oerciali&acion de ariculos para el o-ar
Lecu-a en in*ernadero
ena de in;a)les
$roduccion de planulas de orali&as en alaci-o
lo1o 3e Corri3a! Fiaci
+as de 20 corrid
@@@.a"roproyectos.or"
=uarderia o esancia inanil
http://www.agroproyectos.org/p/relacion-de-corridas-financieras.htmlhttp://www.agroproyectos.org/http://www.agroproyectos.org/http://www.agroproyectos.org/p/relacion-de-corridas-financieras.html7/26/2019 Corrida Ecoturismo 2014 G
47/60
/linica de depilacion
couriso
/uli*o de pepino
/onruccion de ca)aas y al)erca
ena de aeriales de ploeria$roduccion de )loc?s
@aracia
/uli*o y produccion de caa de a&ucar
$anaderia
/oerciali&adora de aerias prias
/arniceria
Aapaeria
$urifcadora de a-ua
$olleriaLo)ricoposa
orilleria de arina de ri-o
orilleria de ai&
/i)ercae inerne
/i)er y papeleria
:ncu)adora de pollios
seica
la)oracion de quesos y *ena de lece@erreeria
+adereria
i*ero de ule
i*ero de planas ruales
i*ero de planas de cae
i*ero oresal
-uacae ass
ienda de ropa
ienda de ropa para )e)e
Bueseria
aller de erreria
copio y )enefcio de cae
copio y epaque de ruas y *erduras
/uli*o de an-o aden
/uli*o y producciCn de *ainilla
copio y reciclado de $e y caron
/uli*o y produccion de nopal
7/26/2019 Corrida Ecoturismo 2014 G
48/60
-roorrajera
ruca
ea&cal
/uli*o y produccion de papaya
/uli*o y )enefcio de caD$apeleria
ena de producos @oay
+erceria
+inisuper
$aseleria
:prena di-ial
irria de ci*o
$inole
ena de a)ur-uesaseerinaria
/uli*o y produccion de lici
aller ecanico
aller de cosura
Eulceria
paque de &ar&aora
uola*ado, la*ado de auos
ena de o)iliario
$roduccion y *ena de eloe$roduccion y acopio de iel apicola
:ndusriali&acion de cile a)anero
/ile a)anero en in*ernadero
/uli*o y produccion de cile serrano
ransoracion de pasa de pescado
$roduccion y *ena de /a)rios
(aropa curcas
/uli*o de alala orrajero
$roduccion y coerciali&acion de *elas$roduccion y coerciali&acion de *eladoras
$aleeria! *ena de a-uas, paleas y nie*es.
/arpineria
$roduccion de on-os rescos
/uli*o y produccion de on-o sea
asro :@
Fopal en saluera
7/26/2019 Corrida Ecoturismo 2014 G
49/60
sa)leciieno y aneniieno de culi*o de ule
/uli*o, produccion y acopio de piiena ne-ra
:ndusriali&acion de oae a pure de oae
la)oracion de peluces
/uli*o y produccion de pia/aD oreado )enefcio de cae
anda de usica de *ieno
rapice
spinaca en in*ernadero
ena de esa)res
ulcani&adora
ena de equipo de copuo
$roduccion y *ena de lecones
esauran de rucascopio y coerciali&acion de oja de ai&
La*anderia
@rijoles preparados
alon de )elle&a
/uli*o de sa)ila
n-orda de cerdos
aller de cal&ado
aqueria
ecadora de cae$i&&eria
$ueso de acos
ena de aales
$ollos rosi&ados a&ado, encilados, ranceros
$ollos esilo ?enu?y
ena de o)iliario e in;a)les
ena de erili&anes y a-roinsuos
/ria de epe&cuinle
racor a-ricola e ipleenos$roduccion de orraje *erde idroponico
/oerciali&adora de producos de lipie&a
$roduccion de ce)olla criolla
/ria de i-uanas
+arisqueria
:ncu)adora de pollios
eproduccion de perros de ra&a
7/26/2019 Corrida Ecoturismo 2014 G
50/60
aller de cosura de panalones de e&clilla
/uli*o y produccion de lion persa
/uli*o y produccion de naranja
/uli*o y produccion de andarina
/uli*o y produccion de oronja
/ria y en-orda de conejosaller de seri-rafa
$roduccion de planulas de lecu-a
eaccionaria
ienda de anasia
quipo de sonido
/uli*o y produccion de papa
+iscelanea
paque de jioae
Aar&aora en in*ernadero/anola orrajero
/uli*o y produccion de sandia
$roduccion de nopal en in*ernadero
copio de -ranos
n-orda de caaron
@resa en in*ernadero
G ucas corridas as de -iros a-ropecuarios, ruales, perene
/uli*o de rijol
7/26/2019 Corrida Ecoturismo 2014 G
51/60
S* C*
rri3a!G Proocioe!Heras! '1,000.00
ieras!'2,000.00
ieras! '3,000.00
0 25 lun a *ie 9!00 a a 5!00 p
icio 3e 3i!e/ar corri3a! ;aciera! para to3o tipo 3e e1ocio o a
s< coi&ar al correo! cotactoa1ropro7ecto!*or1
7/26/2019 Corrida Ecoturismo 2014 G
52/60
7/26/2019 Corrida Ecoturismo 2014 G
53/60
7/26/2019 Corrida Ecoturismo 2014 G
54/60
7/26/2019 Corrida Ecoturismo 2014 G
55/60
, -anado enor, -anado ayor, a-roindusrial, ne-ocios, ec
7/26/2019 Corrida Ecoturismo 2014 G
56/60
cti5i3a3 ecooica*
7/26/2019 Corrida Ecoturismo 2014 G
57/60
7/26/2019 Corrida Ecoturismo 2014 G
58/60
7/26/2019 Corrida Ecoturismo 2014 G
59/60
7/26/2019 Corrida Ecoturismo 2014 G
60/60
Recommended