tercera.edicionOSCAR VASQUEZ BUSTAMANTEINGENIERO CIVILCel. (0051)1- 9672-8619, 434-0615, 9412*8993E-mail ovasquezbus@yahoo.esCRONOGRAMA DE AVANCE DE OBRA Y FLUJO DE CAJAOBRA :PROPIETARIO :FECHA :2 MESES2 MESES2.67 MESSEMANASITEMDESCRIPCION DE PARTIDAS123456789101112131415161718192021222324252627282930TOTALSEM-01SEM-02SEM-03SEM-04SEM-05SEM-06SEM-07SEM-08SEM-09SEM-10SEM-11SEM-12SEM-13SEM-14SEM-15SEM-16SEM-17SEM-18SEM-19SEM-20SEM-21SEM-22SEM-23SEM-24SEM-25SEM-26SEM-27SEM-28SEM-29SEM-3001.00.00OBRAS PROVISIONALES1,248.001,608.001,536.001,092.00168.00168.00168.00168.00168.00168.00288.00288.00288.00288.00288.00288.00288.00288.00168.00168.00168.00168.00168.00168.00168.00168.00168.00168.00168.00168.0010,812.0002.00.00OBRAS PRELIMINARES94.2249.7349.7349.7349.7349.7349.7349.7349.7349.7349.7349.7349.7349.7349.73790.4203.00.00MOVIMIENTO DE TIERRAS2,514.683,022.411,378.921,200.23358.808,475.0504.00.00ESTRUCTURAS DE CONCRETO SIMPLE383.55254.56565.16815.18250.011,829.724,098.1705.00.00ESTRUCTURAS DE CONCRETO ARMADO9,707.619,707.6114,706.998,260.0619,905.2411,645.188,260.0619,905.2411,645.1819,276.984,168.50137,188.6406.00.00MUROS Y TABIQUES DE ALBAILERIA7,373.891,638.641,638.641,638.647,373.891,638.641,638.641,638.6424,579.6407.00.00REVOQUES, ENLUCIDOS Y MOLDURAS735.941,375.231,816.632,614.47910.252,285.493,584.302,566.791,929.041,351.6519,169.7908.00.00PISOS Y PAVIMENTOS756.07756.07756.07756.0710,351.59756.07138.79138.79138.79138.791,924.841,786.05834.8419,232.8609.00.00ZOCALOS2,578.22171.88171.88171.88171.88171.883,437.6210.00.00CONTRAZOCALOS1,257.8113.17266.11139.64139.64234.62218.47116.822,386.2811.00.00REVESTIMIENTOS437.73419.93107.091,094.70620.31620.313,300.0812.00.00COBERTURAS1,199.36399.791,599.1413.00.00CARPINTERIA DE MADERA17,906.401,989.601,989.601,989.601,989.601,989.601,989.601,989.601,989.601,989.6035,812.8014.00.00CARPINTERIA METALICA1,138.88284.72284.72284.72284.722,277.7615.00.00CERRAJERIA2,085.41173.78173.78173.78173.782,780.5416.00.00VIDRIOS, CRISTALES Y SIMILARES4,272.00444.88444.881,127.411,127.411,127.418,544.0017.00.00PINTURA5,498.71610.97610.97610.97610.97610.97610.97610.97610.97610.9710,997.4118.00.00APARATOS Y ACCESORIOS SANITARIOS8,571.75238.10238.10238.10238.109,524.1719.00.00VARIOS247.00247.00494.0020.00.00INSTALACIONES ELECTRICAS6,389.031,064.841,064.841,064.841,064.841,064.841,064.841,064.841,064.841,064.841,064.841,064.841,064.846,389.03491.46491.46491.46491.46491.46491.46491.46491.46491.46491.46491.46491.46491.4631,945.1521.00.00INSTALACIONES SANITARIAS4,706.48980.52980.52980.52980.52980.52980.52980.52980.52980.52980.52980.52980.524,706.48588.31588.31588.31588.3123,532.41SUBTOTAL FLUJO SEMANAL(U$)1,248.001,608.004,434.2315,558.704,207.174,278.4912,220.7011,970.6917,706.0217,897.0322,288.3217,592.0214,098.4126,541.4417,333.2432,075.5122,885.3711,539.1133,365.586,027.0712,373.825,060.2612,934.807,352.946,840.996,585.384,506.763,433.813,507.033,507.03360,977.93GASTOS GENERALES Y DIRECCION TECNICA 7%87.36112.56310.401,089.11294.50299.49855.45837.951,239.421,252.791,560.181,231.44986.891,857.901,213.332,245.291,601.98807.742,335.59421.90866.17354.22905.44514.71478.87460.98315.47240.37245.49245.4925,268.46TOTAL FLUJO DE CAJA SEMANAL (U$)1,335.361,720.564,744.6316,647.814,501.674,577.9913,076.1512,808.6418,945.4419,149.8223,848.5118,823.4615,085.3028,399.3418,546.5634,320.8024,487.3412,346.8535,701.176,448.9713,239.995,414.4813,840.247,867.647,319.867,046.354,822.243,674.183,752.523,752.52386,246.39PORCENTAJE DE AVANCE DE OBRA0.35%0.45%1.23%4.31%1.17%1.19%3.39%3.32%4.91%4.96%6.17%4.87%3.91%7.35%4.80%8.89%6.34%3.20%9.24%1.67%3.43%1.40%3.58%2.04%1.90%1.82%1.25%0.95%0.97%0.97%100.00%ACUMULADO (U$)1,335.363,055.927,800.5524,448.3528,950.0233,528.0146,604.1659,412.8078,358.2497,508.06121,356.57140,180.03155,265.33183,664.67202,211.23236,532.03261,019.37273,366.21309,067.39315,516.36328,756.35334,170.82348,011.06355,878.70363,198.57370,244.92375,067.16378,741.34382,493.86386,246.39ACUMULADO0.35%0.79%2.02%6.33%7.50%8.68%12.07%15.38%20.29%25.25%31.42%36.29%40.20%47.55%52.35%61.24%67.58%70.78%80.02%81.69%85.12%86.52%90.10%92.14%94.03%95.86%97.11%98.06%99.03%100.00%__________________________________________________EL CONTRATISTAEL CLIENTE