PROYECTO TOROMOCHO

Tarifa hh
Dato Calculado Equivalente al Proyecto Und Anterior
S/

1 Capataz Capataz hh 35.41 37.62

4 Peon Peon hh 19.74 21.04
2 Operario Rigger Grúa hh 27.34 28.97
5 Operador Excavadora Operador Planta Concreto hh 28.73 30.44
11 Operador Volquete Operador Camion Cisterna hh 28.09 29.71
11 Operador Volquete Operador Camion Grua hh 28.09 29.71
8 Operador D6 Operador Excavadora hh 28.41 30.80
11 Operador Volquete Operador Camion Mixer hh 28.09 29.95
8 Operador D6 Operador Cargador Frontal hh 28.41 30.80
5 Operador Excavadora Operador Equipo Chancado hh 28.73 30.44
5 Operador Excavadora Oficial Equipo Chancado hh 28.73 30.44
11 Operador Volquete Operador Camion Volquete hh 28.09 29.95
11 Operador Volquete Operador Bomba de Concreto hh 0.00 29.71

Bomba de Concreto hm 0.00 56.20

Planta de Suelos hm 0.00 522.50
 Total MO Total Desc MO
Cantidad Desc. S/ S/ S/

-2.21 -5.9% 4,590.2143 -10,144.37 3,026,799.23 -202,448.50 -6.7%

-1.30 -6.2% 34,863.5674 -45,322.64 -1.74
-1.63 -5.6% 3,031.6815 -4,941.64
-1.71 -5.6% 3,000.5055 -5,130.86
-1.62 -5.5% 6,032.1876 -9,772.14
-1.62 -5.5% 3,031.6819 -4,911.32
-2.39 -7.8% 4,590.2149 -10,970.61
-1.86 -6.2% 23,984.9325 -44,611.97
-2.39 -7.8% 12,140.0982 -29,014.83
-1.71 -5.6% 6,031.7092 -10,314.22
-1.71 -5.6% 6,031.7092 -10,314.22
-1.86 -6.2% 9,139.5932 -16,999.64
-29.71 -100.0% 3,000.5055 -89,145.02

-56.20 -100.0% 3,000.5055 -168,628.41

-522.50 -100.0% 1,457.3352 -761,457.64

4,248,478.80 -1,221,679.57
3,026,799.23
-1,221,679.57
35,324,457.32
-3.5%
34,102,777.75
Para subir el 5%, en la hoja de cálculo, el incremento
de 6.8% pasaría a 11%
 PROYECTO TOROMOCHO Estimación Proporcional Estimación con Rooste
14x7 / Jornada: 10 h 21x7 / Jornada: 10 h 14x7 / Jornada: 10 h
Tipo de cambio 3.265 Sol / Usd Horas mes Horas mes Plazo: 730d [ 490d (T) / 245d (D) ]
257.14 225.00 Sin reemplazo bajada Con reemplazo bajada
Jornada 8h Jornada 9h Tarifa hh Tarifa hh Tarifa hh Tarifa hh Tarifa hh Tarifa hh Tarifa hh
Descripción Und Tarifa S/
S/ S/ S/ USD USD S/ USD S/ USD

1 Capataz hh 209.98 246.55 28.15 8.62 31.65 9.69 26.22 8.03 35.41 10.85
2 Operario hh 162.22 190.35 21.74 6.66 24.44 7.49 20.25 6.20 27.34 8.37
3 Oficial hh 130.60 153.35 17.51 5.36 19.69 6.03 16.31 5.00 22.03 6.75
4 Peon hh 117.10 137.44 15.70 4.81 17.65 5.41 14.62 4.48 19.74 6.05

5 A Operador Excavadora hh 171.49 199.62 22.82 6.99 25.68 7.87 21.28 6.52 28.73 8.80
6 Operador D8 hh 170.78 198.91 22.74 6.96 25.58 7.83 21.20 6.49 28.62 8.77
7 Operador Motoniveladora hh 170.05 198.18 22.65 6.94 25.49 7.81 21.12 6.47 28.51 8.73
8 B Operador D6 hh 169.36 197.49 22.57 6.91 25.39 7.78 21.04 6.44 28.41 8.70
9 Operador Cargador hh 168.64 196.77 22.49 6.89 25.30 7.75 20.96 6.42 28.30 8.67
10 Operador Retroexcavadora hh 167.91 196.04 22.40 6.86 25.20 7.72 20.88 6.40 28.19 8.63
11 C Operador Volquete hh 167.21 195.34 22.32 6.84 25.11 7.69 20.80 6.37 28.09 8.60
12 Operador Cisterna hh 166.50 194.63 22.24 6.81 25.01 7.66 20.72 6.35 27.98 8.57
13 Operador Cama baja hh 165.80 193.93 22.16 6.79 24.92 7.63 20.65 6.32 27.88 8.54

14 Capataz (AT) hh 213.87 250.44 28.61 8.76 32.17 9.85 26.65 8.16 35.99 11.02
15 Operario (AT) hh 166.10 194.23 22.19 6.80 24.96 7.64 20.68 6.33 27.92 8.55
16 Oficial (AT) hh 134.48 157.23 17.96 5.50 20.21 6.19 16.74 5.13 22.60 6.92
17 Peon (AT) hh 120.98 141.32 16.15 4.95 18.16 5.56 15.05 4.61 20.32 6.22

18 Capataz (AG) hh 228.54 265.11 30.32 9.29 34.13 10.45 28.29 8.66 38.18 11.69
19 Operario (AG) hh 176.48 204.61 23.40 7.17 26.34 8.07 21.84 6.69 29.47 9.03
20 Oficial (AG) hh 142.13 164.88 18.86 5.78 21.23 6.50 17.60 5.39 23.75 7.27
21 Peon (AG) hh 127.41 147.75 16.90 5.18 19.02 5.83 15.77 4.83 21.28 6.52

22 Capataz (HL) hh 216.46 253.03 28.91 8.85 32.52 9.96 26.94 8.25 36.38 11.14
23 Operario (HL) hh 167.21 195.34 22.32 6.84 25.11 7.69 20.80 6.37 28.09 8.60
24 Oficial (HL) hh 134.64 157.39 17.98 5.51 20.23 6.20 16.76 5.13 22.63 6.93
25 Peon (HL) hh 120.72 141.06 16.12 4.94 18.13 5.55 15.02 4.60 20.28 6.21

26 Operario Electromecánico hh 172.93 201.06 22.99 7.04 25.87 7.92 21.44 6.57 28.94 8.86
27 Operario Equipo Pesado hh 136.37 159.12 18.18 5.57 20.46 6.27 16.95 5.19 22.89 7.01
28 Operario Equipo Mediano hh 121.23 141.57 16.18 4.96 18.20 5.57 15.08 4.62 20.36 6.24

29 Topógrafo hh 180.05 208.18 23.82 7.30 26.82 8.21 22.24 6.81 30.00 9.19
30 Nivelador hh 142.13 164.88 18.86 5.78 21.23 6.50 17.60 5.39 23.75 7.27
31 Ayudante Topografía hh 117.10 137.44 15.70 4.81 17.65 5.41 14.62 4.48 19.74 6.05
Estimación con Rooster
21x7 / Jornada: 10 h
Plazo: 728d [ 546d (T) / 182d (D) ]
Sin reemplazo bajada Con reemplazo bajada
Tarifa hh Tarifa hh Tarifa hh Tarifa hh
S/ USD S/ USD

26.38 8.08 33.23 10.18

20.37 6.24 25.66 7.86
16.41 5.03 20.67 6.33
14.71 4.51 18.52 5.67

21.40 6.55 26.94 8.25

21.32 6.53 26.84 8.22
21.24 6.51 26.74 8.19
21.16 6.48 26.65 8.16
21.08 6.46 26.55 8.13
21.00 6.43 26.45 8.10
20.92 6.41 26.35 8.07
20.84 6.38 26.25 8.04
20.77 6.36 26.15 8.01

26.81 8.21 33.77 10.34

20.80 6.37 26.19 8.02
16.84 5.16 21.21 6.50
15.14 4.64 19.06 5.84

28.44 8.71 35.81 10.97

21.95 6.72 27.64 8.47
17.69 5.42 22.27 6.82
15.85 4.85 19.96 6.11

27.10 8.30 34.13 10.45

20.92 6.41 26.35 8.07
16.86 5.16 21.23 6.50
15.11 4.63 19.03 5.83

21.56 6.60 27.14 8.31

17.05 5.22 21.47 6.58
15.16 4.64 19.10 5.85

22.35 6.85 28.13 8.62

17.69 5.42 22.27 6.82
14.71 4.51 18.52 5.67
 Produccionde material de drenaje y Filtro -Drenes fase V

TABLA 2.03 - TARIFAS DE LABOR

Disciplina Civil

CATEGORIA
ITEM CONCEPTO
CAPATAZ OPERARIO PEON

1 JORNAL BÁSICO 83.59 64.30 46.50

2 BONIFICACION UNICA COMPLETARIA 26.75 20.58 13.95
3 BONIFICACION ALTA ESPECIALIDAD 0.00 0.00 0.00
4 TRABAJO NOCTURNO 0.00 0.00 0.00
5 DOMINICAL y FERIADOS 18.21 14.00 10.12
6 GRATIFICACIONES y VACACIONES 29.90 23.00 16.63
7 CTS y UTILIDADES 12.54 9.65 6.98
8 ASIGNACION ESCOLAR 20.90 16.08 11.63
9 BENEF. SOCIALES Y LEYES SOCIALES 16.09 12.61 9.29
10 HORAS EXTRAS 36.57 28.13 20.34

TOTAL DIA 244.55 188.35 135.44

COSTO HORA HOMBRE (En Soles) 24.46 18.84 13.54

COSTO HORA HOMBRE (En Dolares de USA de Norteamerica) 7.49 5.77 4.15
V

CATEGORIA

OPERADOR
CHANCADOR OPERADOR B OPERADOR C
A

64.30 64.30 64.30

20.58 20.58 20.58
8.36 6.43 4.50
0.00 0.00 0.00
14.00 14.00 14.00
23.00 23.00 23.00
9.65 9.65 9.65
16.08 16.08 16.08
13.52 13.3 13.10
28.13 28.13 28.13

197.62 195.49 193.34

19.76 19.55 19.33

6.05 5.99 5.92

 autor:

fecha: 9/12/2017
NUEVOS SOLES

De acuerdo a: Régimen Laboral de Construcción Civil 2017 - 2018

ITEM DESCRIPCIÓN FÓRMULA

A Jornal Básico
B Bonificación Unificada de Construcción A*a
Capataz
Operario
Oficial
Peón
B1 Bonificación Alta Especialidad (BAE)
C Bonificación por Movilidad Acumulada 6 días x S/ 1.20
Trabajo nocturno A*a (25% ), para el 50%
Bonificación por Altas Temperaturas S/ 3.50 para trabajos en A
D Bonificación por Contacto Directo con Agua A*a (20%)
E Bonificación por Altitud (H ≥ 3000 m.s.n.m.) 2016-2017: S/ 2.00
F Bonificación por Altura (H ≥ 10m), trabajos exteriores al edificio A*a (7%)
G Dominical A*a ( 1/6*4.3/4 )%
H CTS 12% y Utilidades 3% A*a (15%)
I Vacaciones A*a (11.54%)
J Gratificaciones (incluye bonif extraord de Essalud 9%) A*(a/360) (40jorn x semes
K Días Feriados A*a
L Asignación Escolar (3 hijos) A*a/360 (30 jorn x hijo)
M Overol
N Seguro de Vida (EsSalud) (obras >= 400 UIT) (S/.5.00/mes) (S/5.00)/(30días)
O Prestaciones Económicas (Seguro de Vida Ley, S.C.T.R. Pensión) (A+B+C+D+E+F+G+I+K+B1)*a
P Prestaciones Asistenciales (Accidentes de Trabajo S.C.T.R. Salud) (A+B+C+D+E+F+G+I+K+B1)*a
Q Cobertura Seguro de Accidentes Personales (A+B+C+D+E+F+G+I+K+B1)*a
R Prestaciones de Salud (A+B+C+D+E+F+G+I+K+B1)*a
S AFP -Fondo de Jubilación (A+B+C+D+E+F+G+I+K+B1)*a

T COSTO TOTAL POR DÍA - JORNAL 8 HORAS

U COSTO POR HORA HOMBRE (HH) - JORNAL 8 HORAS T/8
Tipo de Cambio
Jornada Producción 9.00 horas
Jornada de Pago: 10.00 Horas
8.50 Costo HH: 0.5x(H.Ext.60% + 15% (
9.00 COSTO HH - 1 HORAS EXTRA AL
9.50 COSTO HH - 1.5 HORAS EXTRA
 10.00 COSTO HH - 2 HORAS EXTRA AL
10.50 COSTO HH - 2 HORAS EXTRA AL
11.00 COSTO HH - 2 HORAS EXTRA AL
11.50 COSTO HH - 2 HORAS EXTRA AL
V COSTO HH - 2 HORAS EXTRA AL 60% +15% (CTS+UTI) A/8*a
W COSTO TOTAL POR DÍA - JORNAL 10 HORAS T+V
X COSTO POR HORA HOMBRE (HH) - JORNAL 10 HORAS W/9.0

Estimación Proporcional 14x7

Días en Obra 6
Bajada 1
6x1 COSTO EMPRESA MES 6x1 (6dx10h + 1dx8h) T/C
HMES

Estimación Proporcional 21x7

Días en Obra 21
Bajada 7
21x7 COSTO EMPRESA MES 21x7 (21dx11h + 7dx8h) T/C
HMES

Con Rooster 14x7

730 días del Proyecto
490 Trab Costo Total días Trabajados S/
245 Desc Costo Total días Descanso S/
Costo sin factor bajada :

Costo Día Hombre S/

Costo Hora Hombre S/ se descuenta 1h de charlas seg
Costo con bajada :

245 Trab Costo Total Días Reemplazo S/

Costo Día Hombre S/
Costo Hora Hombre S/ se descuenta 1h de charlas seg

Con Rooster 21x7

728 días del Proyecto
546 Trab Costo Total días Trabajados S/
182 Desc Costo Total días Descanso S/
Costo sin factor bajada :

Costo Día Hombre S/

Costo Hora Hombre S/ se descuenta 1h de charlas seg
Costo con bajada :

182 Trab Costo Total Días Reemplazo S/

Costo Día Hombre S/
Costo Hora Hombre S/ se descuenta 1h de charlas seg
 (NOMBRE DE LA OBRA)

JUSTIFICACIÓN DE PRECIOS MANO DE OBRA

Incremento de M.O. (%) 0.0%

BAE = 0.0% 0.0% 0.0% 0.0% 13.0%
FACTOR CATEGORÍA (S/.) EXCAVADORA, D8, MOTON
Dato
a CAPATAZ OPERARIO OFICIAL PEÓN 1A
83.59 64.30 52.00 46.50 64.30

32% 26.75
32% . 20.58 20.58
30% 15.60
30% 13.95
0.00 0.00 0.00 0.00 8.36
No 7.20 0.00 0.00 0.00 0.00 0.00
No 25.0% 0.00 0.00 0.00 0.00 0.00
No 3.50 0.00 0.00 0.00 0.00 0.00
No 20% 0.00 0.00 0.00 0.00 0.00
4,800 2.00 2.00 2.00 2.00 2.00 2.00
No 7% 0.00 0.00 0.00 0.00 0.00
17.92% 14.98 11.52 9.32 8.33 11.52
15% 12.54 9.65 7.80 6.98 9.65
11.54% 9.65 7.42 6.00 5.37 7.42
2 40 Jornales 20.25 15.58 12.60 11.26 15.58
3.86% 3.23 2.48 2.01 1.79 2.48
3 hijos 30 Jornales 20.90 16.08 13.00 11.63 16.08
S/. 0.60 0.60 0.60 0.60 0.60 0.60
S/. 0.17 0.17 0.17 0.17 0.17 0.17
E+F+G+I+K+B1)*a 0.31% 0.43 0.34 0.27 0.24 0.36
E+F+G+I+K+B1)*a 0.29% 0.41 0.31 0.25 0.23 0.34
E+F+G+I+K+B1)*a 0.33% 0.46 0.36 0.29 0.26 0.38
E+F+G+I+K+B1)*a 9% 12.62 9.75 7.82 7.01 10.50
E+F+G+I+K+B1)*a 1.00% 1.40 1.08 0.87 0.78 1.17

209.98 162.22 130.60 117.10 171.49

S/. 26.25 S/. 20.28 S/. 16.33 S/. 14.64 S/. 21.44
T/C = 3.265 $ 8.04 $ 6.21 $ 5.00 $ 4.48 $ 6.57

0.5x(H.Ext.60% + 15% ( 0.875 COSTO TOTAL PCOSTO POR HORA HOMBRE (HH) - JORNAL 8.50 HORAS
H - 1 HORAS EXTRA AL 1.750 COSTO TOTAL PCOSTO POR HORA HOMBRE (HH) - JORNAL 9 HORAS
H - 1.5 HORAS EXTRA 2.625 COSTO TOTAL PCOSTO POR HORA HOMBRE (HH) - JORNAL 9.50 HORAS
H - 2 HORAS EXTRA AL 3.500 COSTO TOTAL PCOSTO POR HORA HOMBRE (HH) - JORNAL 10 HORAS
H - 2 HORAS EXTRA AL 4.575 COSTO TOTAL PCOSTO POR HORA HOMBRE (HH) - JORNAL 10.50 HORAS
H - 2 HORAS EXTRA AL 5.650 COSTO TOTAL PCOSTO POR HORA HOMBRE (HH) - JORNAL 11 HORAS
H - 2 HORAS EXTRA AL 6.725 COSTO TOTAL PCOSTO POR HORA HOMBRE (HH) - JORNAL 11.50 HORAS
3.500 36.57 28.13 22.75 20.34 28.13
246.55 190.35 153.35 137.44 199.62
S/. 27.39 S/. 21.15 S/. 17.04 S/. 15.27 S/. 22.18
T/C = 3.265 $ 8.39 $ 6.48 $ 5.22 $ 4.68 $ 6.79

1.00 7,239.84 5,589.83 4,503.01 4,036.02 5,867.93

257.14 S/. 28.15 S/. 21.74 S/. 17.51 S/. 15.70 S/. 22.82

1.00 7,122.29 5,499.41 4,429.89 3,970.64 5,777.51

225.00 S/. 31.65 S/. 24.44 S/. 19.69 S/. 17.65 S/. 25.68

120,810.58 93,269.59 75,141.70 67,345.45 97,811.89

51,445.64 39,742.94 31,997.10 28,689.43 42,014.09

235.97 182.21 146.77 131.55 191.54

cuenta 1h de charlas seg 26.22 20.25 16.31 14.62 21.28

60,405.29 46,634.79 37,570.85 33,672.73 48,905.94

318.71 246.09 198.23 177.68 258.54
cuenta 1h de charlas seg 35.41 27.34 22.03 19.74 28.73

134,617.50 103,928.97 83,729.32 75,042.08 108,990.39

38,216.76 29,523.33 23,769.27 21,312.15 31,210.47

237.41 183.31 147.66 132.35 192.58

cuenta 1h de charlas seg 26.38 20.37 16.41 14.71 21.40

44,872.50 34,642.99 27,909.77 25,014.03 36,330.13

299.05 230.90 186.00 166.71 242.49
cuenta 1h de charlas seg 33.23 25.66 20.67 18.52 26.94
 217,706.76
S/. 9,071.12
S/. 272.98
S/. 30.33
 A B C
12.0% 11.0% 10.0% 9.0% 8.0% 7.0% 6.0%
EXCAVADORA, D8, MOTONIVELADORA CARGADOR FRONTAL, D6 VOLQUETE, CAMA BAJA
1B 1C 2A 2B 2C 3A 3B
64.30 64.30 64.30 64.30 64.30 64.30 64.30

20.58 20.58 20.58 20.58 20.58 20.58 20.58

7.72 7.07 6.43 5.79 5.14 4.50 3.86

0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
2.00 2.00 2.00 2.00 2.00 2.00 2.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
11.52 11.52 11.52 11.52 11.52 11.52 11.52
9.65 9.65 9.65 9.65 9.65 9.65 9.65
7.42 7.42 7.42 7.42 7.42 7.42 7.42
15.58 15.58 15.58 15.58 15.58 15.58 15.58
2.48 2.48 2.48 2.48 2.48 2.48 2.48
16.08 16.08 16.08 16.08 16.08 16.08 16.08
0.60 0.60 0.60 0.60 0.60 0.60 0.60
0.17 0.17 0.17 0.17 0.17 0.17 0.17
0.36 0.36 0.36 0.35 0.35 0.35 0.35
0.34 0.33 0.33 0.33 0.33 0.33 0.33
0.38 0.38 0.38 0.38 0.37 0.37 0.37
10.44 10.38 10.33 10.27 10.21 10.15 10.09
1.16 1.15 1.15 1.14 1.13 1.13 1.12

170.78 170.05 169.36 168.64 167.91 167.21 166.50

S/. 21.35 S/. 21.26 S/. 21.17 S/. 21.08 S/. 20.99 S/. 20.90 S/. 20.81
$ 6.54 $ 6.51 $ 6.48 $ 6.46 $ 6.43 $ 6.40 $ 6.37
 28.13 28.13 28.13 28.13 28.13 28.13 28.13
198.91 198.18 197.49 196.77 196.04 195.34 194.63
S/. 22.10 S/. 22.02 S/. 21.94 S/. 21.86 S/. 21.78 S/. 21.70 S/. 21.63
$ 6.77 $ 6.74 $ 6.72 $ 6.70 $ 6.67 $ 6.65 $ 6.62

5,846.63 5,824.73 5,804.03 5,782.43 5,760.53 5,739.53 5,718.23

S/. 22.74 S/. 22.65 S/. 22.57 S/. 22.49 S/. 22.40 S/. 22.32 S/. 22.24

5,756.21 5,734.31 5,713.61 5,692.01 5,670.11 5,649.11 5,627.81

S/. 25.58 S/. 25.49 S/. 25.39 S/. 25.30 S/. 25.20 S/. 25.11 S/. 25.01

97,463.99 97,106.29 96,768.19 96,415.39 96,057.69 95,714.69 95,366.79

41,840.14 41,661.29 41,492.24 41,315.84 41,136.99 40,965.49 40,791.54

190.83 190.09 189.40 188.67 187.94 187.23 186.52

21.20 21.12 21.04 20.96 20.88 20.80 20.72

48,731.99 48,553.14 48,384.09 48,207.69 48,028.84 47,857.34 47,683.39

257.58 256.60 255.68 254.71 253.73 252.79 251.84
28.62 28.51 28.41 28.30 28.19 28.09 27.98

108,602.73 108,204.15 107,827.41 107,434.29 107,035.71 106,653.51 106,265.85

31,081.25 30,948.39 30,822.81 30,691.77 30,558.91 30,431.51 30,302.29

191.87 191.14 190.45 189.73 189.00 188.30 187.59

21.32 21.24 21.16 21.08 21.00 20.92 20.84

36,200.91 36,068.05 35,942.47 35,811.43 35,678.57 35,551.17 35,421.95

241.60 240.69 239.83 238.93 238.01 237.14 236.25
26.84 26.74 26.65 26.55 26.45 26.35 26.25
 F-POLIC01-19

LIC-2014-37 & 38

5.0% BAE = 0.0% 0.0%

TE, CAMA BAJA FACTOR ALTAS TEMPERATURAS
Dato
3C a CAPATAZ (AT) OPERARIO (AT)
64.30 83.59 64.30
sobre jornal basico
32% 26.75
20.58 32% 20.58
30%
30%
3.22 sobre jornal basico 0.00 0.00
0.00 No 7.20 0.00 0.00
0.00 No 25.0% 0.00 0.00
0.00 Si 3.50 3.50 3.50
0.00 No 20% 0.00 0.00
2.00 4,800 2.00 2.00 2.00
0.00 sobre jornal basico No 7% 0.00 0.00
11.52 sobre jornal basico 17.92% 14.98 11.52
9.65 sobre jornal basico 15% 12.54 9.65
7.42 sobre jornal basico 11.54% 9.65 7.42
15.58 sobre jornal basico/360 2 40 Jornales 20.25 15.58
2.48 sobre jornal basico 3.86% 3.23 2.48
16.08 sobre jornal basico/360 3 hijos 30 Jornales 20.90 16.08
0.60 S/. 0.60 0.60 0.60
0.17 S/. 0.17 0.17 0.17
0.35 sobre jornal basico, buc, dominical, vac 0.31% 0.45 0.35
0.32 sobre jornal basico, buc, dominical, vac 0.29% 0.42 0.32
0.37 sobre jornal basico 0.33% 0.47 0.37
10.04 sobre jornal basico, buc, dominical, vac 9% 12.93 10.06
1.12 sobre jornal basico, buc, dominical, vac 1.00% 1.44 1.12

165.80 213.87 166.10

S/. 20.72 S/. 26.73 S/. 20.76
$ 6.35 $ 8.19 $ 6.36
1.024
 28.13 36.57 28.13
193.93 250.44 194.23
S/. 21.55 S/. 27.83 S/. 21.58
$ 6.60 $ 8.52 $ 6.61

5,697.23 7,356.54 5,706.23

S/. 22.16 S/. 28.61 S/. 22.19

5,606.81 7,238.99 5,615.81

S/. 24.92 S/. 32.17 S/. 24.96

95,023.79 122,716.68 95,170.79

40,620.04 52,398.69 40,693.54

185.81 239.88 186.12

20.65 26.65 20.68

47,511.89 61,358.34 47,585.39

250.90 323.94 251.30
27.88 35.99 27.92

105,883.65 136,741.44 106,047.45

30,174.89 38,924.74 30,229.49

186.89 241.30 187.19

20.77 26.81 20.80

35,294.55 45,580.48 35,349.15

235.38 303.91 235.75
26.15 33.77 26.19
1.016 1.021
 0.0% 0.0% BAE = 0.0% 0.0%
ALTAS TEMPERATURAS FACTOR CONTACTO AGUA
Dato
OFICIAL (AT) PEON (AT) a CAPATAZ (AG) OPERARIO (AG)
52.00 46.50 83.59 64.30

32% 26.75
32% . 20.58
15.60 30%
13.95 30%
0.00 0.00 0.00 0.00
0.00 0.00 No 7.20 0.00 0.00
0.00 0.00 No 25.0% 0.00 0.00
3.50 3.50 No 3.50 0.00 0.00
0.00 0.00 Si 20% 16.72 12.86
2.00 2.00 4,800 2.00 2.00 2.00
0.00 0.00 No 7% 0.00 0.00
9.32 8.33 17.92% 14.98 11.52
7.80 6.98 15% 12.54 9.65
6.00 5.37 11.54% 9.65 7.42
12.60 11.26 2 40 Jornales 20.25 15.58
2.01 1.79 3.86% 3.23 2.48
13.00 11.63 3 hijos 30 Jornales 20.90 16.08
0.60 0.60 S/. 0.60 0.60 0.60
0.17 0.17 S/. 0.17 0.17 0.17
0.28 0.25 0.31% 0.49 0.38
0.26 0.24 0.29% 0.46 0.35
0.30 0.27 0.33% 0.52 0.40
8.14 7.33 9% 14.12 10.90
0.90 0.81 1.00% 1.57 1.21

134.48 120.98 228.54 176.48

S/. 16.81 S/. 15.12 S/. 28.57 S/. 22.06
$ 5.15 $ 4.63 $ 8.75 $ 6.76
1.029 1.033 1.088
 22.75 20.34 36.57 28.13
157.23 141.32 265.11 204.61
S/. 17.47 S/. 15.70 S/. 29.46 S/. 22.73
$ 5.35 $ 4.81 $ 9.02 $ 6.96

4,619.41 4,152.42 7,796.64 6,017.63

S/. 17.96 S/. 16.15 S/. 30.32 S/. 23.40

4,546.29 4,087.04 7,679.09 5,927.21

S/. 20.21 S/. 18.16 S/. 34.13 S/. 26.34

77,042.90 69,246.65 129,904.98 100,256.99

32,947.70 29,640.03 55,992.84 43,236.64

150.67 135.46 254.65 196.57

16.74 15.05 28.29 21.84

38,521.45 34,623.33 64,952.49 50,128.49

203.44 182.89 343.63 265.24
22.60 20.32 38.18 29.47

85,847.80 77,160.56 144,751.26 111,714.93

24,475.43 22,018.31 41,594.68 32,118.65

151.54 136.23 255.97 197.57

16.84 15.14 28.44 21.95

28,615.93 25,720.19 48,250.42 37,238.31

190.85 171.56 322.25 248.73
21.21 19.06 35.81 27.64
1.026 1.029
 0.0% 0.0% BAE = 0.0% 0.0%
CONTACTO AGUA FACTOR TRABAJO EN ALTURA > 10m
Dato
OFICIAL (AG) PEON (AG) a CAPATAZ (HL) OPERARIO (HL)
52.00 46.50 83.59 64.30

32% 26.75
32% . 20.58
15.60 30%
13.95 30%
0.00 0.00 0.00 0.00
0.00 0.00 No 7.20 0.00 0.00
0.00 0.00 No 25.0% 0.00 0.00
0.00 0.00 No 3.50 0.00 0.00
10.40 9.30 No 20% 0.00 0.00
2.00 2.00 4,800 2.00 2.00 2.00
0.00 0.00 Si 7% 5.85 4.50
9.32 8.33 17.92% 14.98 11.52
7.80 6.98 15% 12.54 9.65
6.00 5.37 11.54% 9.65 7.42
12.60 11.26 2 40 Jornales 20.25 15.58
2.01 1.79 3.86% 3.23 2.48
13.00 11.63 3 hijos 30 Jornales 20.90 16.08
0.60 0.60 S/. 0.60 0.60 0.60
0.17 0.17 S/. 0.17 0.17 0.17
0.30 0.27 0.31% 0.45 0.35
0.28 0.25 0.29% 0.42 0.33
0.32 0.29 0.33% 0.48 0.37
8.76 7.85 9% 13.14 10.15
0.97 0.87 1.00% 1.46 1.13

142.13 127.41 216.46 167.21

S/. 17.77 S/. 15.93 S/. 27.06 S/. 20.90
$ 5.44 $ 4.88 $ 8.29 $ 6.40
1.088 1.088
 22.75 20.34 36.57 28.13
164.88 147.75 253.03 195.34
S/. 18.32 S/. 16.42 S/. 28.11 S/. 21.70
$ 5.61 $ 5.03 $ 8.61 $ 6.65

4,848.91 4,345.32 7,434.24 5,739.53

S/. 18.86 S/. 16.90 S/. 28.91 S/. 22.32

4,775.79 4,279.94 7,316.69 5,649.11

S/. 21.23 S/. 19.02 S/. 32.52 S/. 25.11

80,791.40 72,397.35 123,985.78 95,714.69

34,821.95 31,215.38 53,033.24 40,965.49

158.37 141.94 242.49 187.23

17.60 15.77 26.94 20.80

40,395.70 36,198.68 61,992.89 47,857.34

213.71 191.52 327.41 252.79
23.75 21.28 36.38 28.09

90,024.70 80,671.34 138,155.58 106,653.51

25,867.73 23,188.57 39,396.12 30,431.51

159.19 142.66 243.89 188.30

17.69 15.85 27.10 20.92

30,008.23 26,890.45 46,051.86 35,551.17

200.41 179.60 307.15 237.14
22.27 19.96 34.13 26.35
 0.0% 0.0% BAE = 0.0% 15.0%
ABAJO EN ALTURA > 10m FACTOR OPERARIOS ESPECIALIZADOS
Dato
OFICIAL (HL) PEON (HL) a Op Electrom
52.00 46.50 83.59 64.30

32% 26.75
32% . 20.58
15.60 30%
13.95 30%
0.00 0.00 0.00 9.65
0.00 0.00 No 7.20 0.00 0.00
0.00 0.00 No 25.0% 0.00 0.00
0.00 0.00 No 3.50 0.00 0.00
0.00 0.00 No 20% 0.00 0.00
2.00 2.00 4,800 2.00 2.00 2.00
3.64 3.26 No 7% 0.00 0.00
9.32 8.33 17.92% 14.98 11.52
7.80 6.98 15% 12.54 9.65
6.00 5.37 11.54% 9.65 7.42
12.60 11.26 2 40 Jornales 20.25 15.58
2.01 1.79 3.86% 3.23 2.48
13.00 11.63 3 hijos 30 Jornales 20.90 16.08
0.60 0.60 S/. 0.60 0.60 0.60
0.17 0.17 S/. 0.17 0.17 0.17
0.28 0.25 0.31% 0.43 0.37
0.26 0.24 0.29% 0.41 0.34
0.30 0.27 0.33% 0.46 0.39
8.15 7.31 9% 12.62 10.62
0.91 0.81 1.00% 1.40 1.18

134.64 120.72 209.98 172.93

S/. 16.83 S/. 15.09 S/. 26.25 S/. 21.62
$ 5.15 $ 4.62 $ 8.04 $ 6.62
 22.75 20.34 36.57 28.13
157.39 141.06 246.55 201.06
S/. 17.49 S/. 15.67 S/. 27.39 S/. 22.34
$ 5.36 $ 4.80 $ 8.39 $ 6.84

4,624.21 4,144.62 7,239.84 5,911.13

S/. 17.98 S/. 16.12 S/. 28.15 S/. 22.99

4,551.09 4,079.24 7,122.29 5,820.71

S/. 20.23 S/. 18.13 S/. 31.65 S/. 25.87

77,121.30 69,119.25 120,810.58 98,517.49

32,986.90 29,576.33 51,445.64 42,366.89

150.83 135.20 235.97 192.99

16.76 15.02 26.22 21.44

38,560.65 34,559.63 60,405.29 49,258.74

203.66 182.54 318.71 260.47
22.63 20.28 35.41 28.94

85,935.16 77,018.60 134,617.50 109,776.63

24,504.55 21,970.99 38,216.76 31,472.55

151.70 135.97 237.41 194.02

16.86 15.11 26.38 21.56

28,645.05 25,672.87 44,872.50 36,592.21

191.05 171.24 299.05 244.29
21.23 19.03 33.23 27.14
 10.0% 8.0% BAE = 0.0%
ERARIOS ESPECIALIZADOS FACTOR TOPOGRAFIA
Dato
Op Eq Pes Op Eq Med a
52.00 46.50 83.59

32% 26.75
32% .
15.60 30%
13.95 30%
5.20 3.72 0.00
0.00 0.00 No 7.20 0.00
0.00 0.00 No 25.0% 0.00
0.00 0.00 No 3.50 0.00
0.00 0.00 No 20% 0.00
2.00 2.00 4,800 2.00 2.00
0.00 0.00 No 7% 0.00
9.32 8.33 17.92% 14.98
7.80 6.98 15% 12.54
6.00 5.37 11.54% 9.65
12.60 11.26 2 40 Jornales 20.25
2.01 1.79 3.86% 3.23
13.00 11.63 3 hijos 30 Jornales 20.90
0.60 0.60 S/. 0.60 0.60
0.17 0.17 S/. 0.17 0.17
0.29 0.25 0.31% 0.43
0.27 0.24 0.29% 0.41
0.30 0.27 0.33% 0.46
8.29 7.35 9% 12.62
0.92 0.82 1.00% 1.40

136.37 121.23 209.98

S/. 17.05 S/. 15.15 S/. 26.25
$ 5.22 $ 4.64 $ 8.04
 22.75 20.34 36.57
159.12 141.57 246.55
S/. 17.68 S/. 15.73 S/. 27.39
$ 5.42 $ 4.82 $ 8.39

4,676.11 4,159.92 7,239.84

S/. 18.18 S/. 16.18 S/. 28.15

4,602.99 4,094.54 7,122.29

S/. 20.46 S/. 18.20 S/. 31.65

77,969.00 69,369.15 120,810.58

33,410.75 29,701.28 51,445.64

152.58 135.71 235.97

16.95 15.08 26.22

38,984.50 34,684.58 60,405.29

205.98 183.23 318.71
22.89 20.36 35.41

86,879.74 77,297.06 134,617.50

24,819.41 22,063.81 38,216.76

153.43 136.48 237.41

17.05 15.16 26.38

28,959.91 25,765.69 44,872.50

193.21 171.88 299.05
21.47 19.10 33.23
 25.0% 20.0% 0.0%
TOPOGRAFIA
Topografo Nivelador Ayudante
64.30 52.00 46.50

20.58
15.60
13.95
16.08 10.40 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
2.00 2.00 2.00
0.00 0.00 0.00
11.52 9.32 8.33
9.65 7.80 6.98
7.42 6.00 5.37
15.58 12.60 11.26
2.48 2.01 1.79
16.08 13.00 11.63
0.60 0.60 0.60
0.17 0.17 0.17
0.39 0.30 0.24
0.36 0.28 0.23
0.41 0.32 0.26
11.19 8.76 7.01
1.24 0.97 0.78

180.05 142.13 117.10

S/. 22.51 S/. 17.77 S/. 14.64
$ 6.89 $ 5.44 $ 4.48
 28.13 22.75 20.34
208.18 164.88 137.44
S/. 23.13 S/. 18.32 S/. 15.27
$ 7.08 $ 5.61 $ 4.68

6,124.73 4,848.91 4,036.02

S/. 23.82 S/. 18.86 S/. 15.70

6,034.31 4,775.79 3,970.64

S/. 26.82 S/. 21.23 S/. 17.65

102,006.29 80,791.40 67,345.45

44,111.29 34,821.95 28,689.43

200.16 158.37 131.55

22.24 17.60 14.62

51,003.14 40,395.70 33,672.73

270.03 213.71 177.68
30.00 23.75 19.74

113,664.15 90,024.70 75,042.08

32,768.39 25,867.73 21,312.15

201.14 159.19 132.35

22.35 17.69 14.71

37,888.05 30,008.23 25,014.03

253.19 200.41 166.71
28.13 22.27 18.52
 Incrementos Anuales Jornal Básico

Operario Oficial Peon Operario Oficial

1995 24.23 21.81 19.31 24.23 21.81

2001 - 2002 2.66 2.40 2.12 26.89 24.21
2002 - 2003 0.50 0.45 0.40 27.39 24.66
2003 - 2004 1.70 1.60 1.50 29.09 26.26
2004 - 2005 3.00 2.50 2.30 32.09 28.76
2005 - 2006 1.50 1.30 1.20 33.59 30.06
2006 - 2007 1.50 1.30 1.20 35.09 31.36
2007 - 2008 1.50 1.20 1.10 36.59 32.56
2008 - 2009 2.20 2.00 1.80 38.79 34.56
2009 - 2010 2.01 1.54 1.37 40.80 36.10
2010 - 2011 2.00 1.40 1.30 42.80 37.50
2011 - 2012 2.70 2.00 1.70 45.50 39.50
2012 - 2013 3.10 2.10 1.90 48.60 41.60
2013 - 2014 3.50 2.50 2.20 52.10 44.10
2014 - 2015 3.50 2.40 2.10 55.60 46.50
2015 - 2016 3.00 2.00 1.80 58.60 48.50
2016 - 2017 2.80 1.80 1.60 61.40 50.30
2017 - 2018 2.90 1.70 1.60 64.30 52.00
2018 - 2019
2019 - 2020
2020 - 2021
2021 - 2022
2022 - 2023

Total 64.30 52.00 46.50

61.4 50.3 44.9
ornal Básico

Peon

19.31
21.43
21.83
23.33
25.63
26.83
28.03
29.13
30.93
32.30
33.60
35.30
37.20
39.40
41.50 61.4
43.30 1.05
44.90 6.1
46.50 393.267
6
65.5445
1.06759
Régimen 14 x 7 2017
1/6 2/6 3/6 4/6 5/6 6/6 7/6 8/6
Días del Proyecto 730 T T T T T T T T
Días Trabajados (T) 490
Días Descansos (D) 245

Régimen 21 x 7 2017
1/6 2/6 3/6 4/6 5/6 6/6 7/6 8/6
Días del Proyecto 728 T T T T T T T T
Días Trabajados (T) 546
Días Descansos (D) 182
 9/6 10/6 11/6 12/6 13/6 14/6 15/6 16/6 17/6 18/6 19/6 20/6 21/6 22/6 23/6 24/6
T T T T T T D D D D D D D T T T

9/6 10/6 11/6 12/6 13/6 14/6 15/6 16/6 17/6 18/6 19/6 20/6 21/6 22/6 23/6 24/6
T T T T T T T T T T T T T D D D
25/6 26/6 27/6 28/6 29/6 30/6 1/7 2/7 3/7 4/7 5/7 6/7 7/7 8/7 9/7 10/7
T T T T T T T T T T T D D D D D

25/6 26/6 27/6 28/6 29/6 30/6 1/7 2/7 3/7 4/7 5/7 6/7 7/7 8/7 9/7 10/7
D D D D T T T T T T T T T T T T
11/7 12/7 13/7 14/7 15/7 16/7 17/7 18/7 19/7 20/7 21/7 22/7 23/7 24/7 25/7 26/7
D D T T T T T T T T T T T T T T

11/7 12/7 13/7 14/7 15/7 16/7 17/7 18/7 19/7 20/7 21/7 22/7 23/7 24/7 25/7 26/7
T T T T T T T T T D D D D D D D
27/7 28/7 29/7 30/7 31/7 1/8 2/8 3/8 4/8 5/8 6/8 7/8 8/8 9/8 10/8 11/8
D D D D D D D T T T T T T T T T

27/7 28/7 29/7 30/7 31/7 1/8 2/8 3/8 4/8 5/8 6/8 7/8 8/8 9/8 10/8 11/8
T T T T T T T T T T T T T T T T
12/8 13/8 14/8 15/8 16/8 17/8 18/8 19/8 20/8 21/8 22/8 23/8 24/8 25/8 26/8 27/8
T T T T T D D D D D D D T T T T

12/8 13/8 14/8 15/8 16/8 17/8 18/8 19/8 20/8 21/8 22/8 23/8 24/8 25/8 26/8 27/8
T T T T T D D D D D D D T T T T
28/8 29/8 30/8 31/8 1/9 2/9 3/9 4/9 5/9 6/9 7/9 8/9 9/9 10/9 11/9 12/9
T T T T T T T T T T D D D D D D

28/8 29/8 30/8 31/8 1/9 2/9 3/9 4/9 5/9 6/9 7/9 8/9 9/9 10/9 11/9 12/9
T T T T T T T T T T T T T T T T
13/9 14/9 15/9 16/9 17/9 18/9 19/9 20/9 21/9 22/9 23/9 24/9 25/9 26/9 27/9 28/9
D T T T T T T T T T T T T T T D

13/9 14/9 15/9 16/9 17/9 18/9 19/9 20/9 21/9 22/9 23/9 24/9 25/9 26/9 27/9 28/9
T D D D D D D D T T T T T T T T
29/9 30/9 1/10 2/10 3/10 4/10 5/10 6/10 7/10 8/10 9/10 10/10 11/10 12/10 13/10 14/10
D D D D D D T T T T T T T T T T

29/9 30/9 1/10 2/10 3/10 4/10 5/10 6/10 7/10 8/10 9/10 10/10 11/10 12/10 13/10 14/10
T T T T T T T T T T T T T D D D
15/10 16/10 17/10 18/10 19/10 20/10 21/10 22/10 23/10 24/10 25/10 26/10 27/10 28/10 29/10 30/10
T T T T D D D D D D D T T T T T

15/10 16/10 17/10 18/10 19/10 20/10 21/10 22/10 23/10 24/10 25/10 26/10 27/10 28/10 29/10 30/10
D D D D T T T T T T T T T T T T
31/10 1/11 2/11 3/11 4/11 5/11 6/11 7/11 8/11 9/11 10/11 11/11 12/11 13/11 14/11 15/11
T T T T T T T T T D D D D D D D

31/10 1/11 2/11 3/11 4/11 5/11 6/11 7/11 8/11 9/11 10/11 11/11 12/11 13/11 14/11 15/11
T T T T T T T T T D D D D D D D
16/11 17/11 18/11 19/11 20/11 21/11 22/11 23/11 24/11 25/11 26/11 27/11 28/11 29/11 30/11 1/12
T T T T T T T T T T T T T T D D

16/11 17/11 18/11 19/11 20/11 21/11 22/11 23/11 24/11 25/11 26/11 27/11 28/11 29/11 30/11 1/12
T T T T T T T T T T T T T T T T
2/12 3/12 4/12 5/12 6/12 7/12 8/12 9/12 10/12 11/12 12/12 13/12 14/12 15/12 16/12 17/12
D D D D D T T T T T T T T T T T

2/12 3/12 4/12 5/12 6/12 7/12 8/12 9/12 10/12 11/12 12/12 13/12 14/12 15/12 16/12 17/12
T T T T T D D D D D D D T T T T
 2018
18/12 19/12 20/12 21/12 22/12 23/12 24/12 25/12 26/12 27/12 28/12 29/12 30/12 31/12 1/1 2/1
T T T D D D D D D D T T T T T T

2018
18/12 19/12 20/12 21/12 22/12 23/12 24/12 25/12 26/12 27/12 28/12 29/12 30/12 31/12 1/1 2/1
T T T T T T T T T T T T T T T T
 3/1 4/1 5/1 6/1 7/1 8/1 9/1 10/1 11/1 12/1 13/1 14/1 15/1 16/1 17/1 18/1
T T T T T T T T D D D D D D D T

3/1 4/1 5/1 6/1 7/1 8/1 9/1 10/1 11/1 12/1 13/1 14/1 15/1 16/1 17/1 18/1
T D D D D D D D T T T T T T T T
19/1 20/1 21/1 22/1 23/1 24/1 25/1 26/1 27/1 28/1 29/1 30/1 31/1 1/2 2/2 3/2
T T T T T T T T T T T T T D D D

19/1 20/1 21/1 22/1 23/1 24/1 25/1 26/1 27/1 28/1 29/1 30/1 31/1 1/2 2/2 3/2
T T T T T T T T T T T T T D D D
 4/2 5/2 6/2 7/2 8/2 9/2 10/2 11/2 12/2 13/2 14/2 15/2 16/2 17/2 18/2 19/2
D D D D T T T T T T T T T T T T

4/2 5/2 6/2 7/2 8/2 9/2 10/2 11/2 12/2 13/2 14/2 15/2 16/2 17/2 18/2 19/2
D D D D T T T T T T T T T T T T
20/2 21/2 22/2 23/2 24/2 25/2 26/2 27/2 28/2 1/3 2/3 3/3 4/3 5/3 6/3 7/3
T T D D D D D D D T T T T T T T

20/2 21/2 22/2 23/2 24/2 25/2 26/2 27/2 28/2 1/3 2/3 3/3 4/3 5/3 6/3 7/3
T T T T T T T T T D D D D D D D
 8/3 9/3 10/3 11/3 12/3 13/3 14/3 15/3 16/3 17/3 18/3 19/3 20/3 21/3 22/3 23/3
T T T T T T T D D D D D D D T T

8/3 9/3 10/3 11/3 12/3 13/3 14/3 15/3 16/3 17/3 18/3 19/3 20/3 21/3 22/3 23/3
T T T T T T T T T T T T T T T T
24/3 25/3 26/3 27/3 28/3 29/3 30/3 31/3 1/4 2/4 3/4 4/4 5/4 6/4 7/4 8/4
T T T T T T T T T T T T D D D D

24/3 25/3 26/3 27/3 28/3 29/3 30/3 31/3 1/4 2/4 3/4 4/4 5/4 6/4 7/4 8/4
T T T T T D D D D D D D T T T T
 9/4 10/4 11/4 12/4 13/4 14/4 15/4 16/4 17/4 18/4 19/4 20/4 21/4 22/4 23/4 24/4
D D D T T T T T T T T T T T T T

9/4 10/4 11/4 12/4 13/4 14/4 15/4 16/4 17/4 18/4 19/4 20/4 21/4 22/4 23/4 24/4
T T T T T T T T T T T T T T T T
25/4 26/4 27/4 28/4 29/4 30/4 1/5 2/5 3/5 4/5 5/5 6/5 7/5 8/5 9/5 10/5
T D D D D D D D T T T T T T T T

25/4 26/4 27/4 28/4 29/4 30/4 1/5 2/5 3/5 4/5 5/5 6/5 7/5 8/5 9/5 10/5
T D D D D D D D T T T T T T T T
11/5 12/5 13/5 14/5 15/5 16/5 17/5 18/5 19/5 20/5 21/5 22/5 23/5 24/5 25/5 26/5
T T T T T T D D D D D D D T T T

11/5 12/5 13/5 14/5 15/5 16/5 17/5 18/5 19/5 20/5 21/5 22/5 23/5 24/5 25/5 26/5
T T T T T T T T T T T T T D D D
27/5 28/5 29/5 30/5 31/5 1/6 2/6 3/6 4/6 5/6 6/6 7/6 8/6 9/6 10/6 11/6
T T T T T T T T T T T D D D D D

27/5 28/5 29/5 30/5 31/5 1/6 2/6 3/6 4/6 5/6 6/6 7/6 8/6 9/6 10/6 11/6
D D D D T T T T T T T T T T T T
12/6 13/6 14/6 15/6 16/6 17/6 18/6 19/6 20/6 21/6 22/6 23/6 24/6 25/6 26/6 27/6
D D T T T T T T T T T T T T T T

12/6 13/6 14/6 15/6 16/6 17/6 18/6 19/6 20/6 21/6 22/6 23/6 24/6 25/6 26/6 27/6
T T T T T T T T T D D D D D D D
28/6 29/6 30/6 1/7 2/7 3/7 4/7 5/7 6/7 7/7 8/7 9/7 10/7 11/7 12/7 13/7
D D D D D D D T T T T T T T T T

28/6 29/6 30/6 1/7 2/7 3/7 4/7 5/7 6/7 7/7 8/7 9/7 10/7 11/7 12/7 13/7
T T T T T T T T T T T T T T T T
14/7 15/7 16/7 17/7 18/7 19/7 20/7 21/7 22/7 23/7 24/7 25/7 26/7 27/7 28/7 29/7
T T T T T D D D D D D D T T T T

14/7 15/7 16/7 17/7 18/7 19/7 20/7 21/7 22/7 23/7 24/7 25/7 26/7 27/7 28/7 29/7
T T T T T D D D D D D D T T T T
30/7 31/7 1/8 2/8 3/8 4/8 5/8 6/8 7/8 8/8 9/8 10/8 11/8 12/8 13/8 14/8
T T T T T T T T T T D D D D D D

30/7 31/7 1/8 2/8 3/8 4/8 5/8 6/8 7/8 8/8 9/8 10/8 11/8 12/8 13/8 14/8
T T T T T T T T T T T T T T T T
15/8 16/8 17/8 18/8 19/8 20/8 21/8 22/8 23/8 24/8 25/8 26/8 27/8 28/8 29/8 30/8
D T T T T T T T T T T T T T T D

15/8 16/8 17/8 18/8 19/8 20/8 21/8 22/8 23/8 24/8 25/8 26/8 27/8 28/8 29/8 30/8
T D D D D D D D T T T T T T T T
31/8 1/9 2/9 3/9 4/9 5/9 6/9 7/9 8/9 9/9 10/9 11/9 12/9 13/9 14/9 15/9
D D D D D D T T T T T T T T T T

31/8 1/9 2/9 3/9 4/9 5/9 6/9 7/9 8/9 9/9 10/9 11/9 12/9 13/9 14/9 15/9
T T T T T T T T T T T T T D D D
16/9 17/9 18/9 19/9 20/9 21/9 22/9 23/9 24/9 25/9 26/9 27/9 28/9 29/9 30/9 1/10
T T T T D D D D D D D T T T T T

16/9 17/9 18/9 19/9 20/9 21/9 22/9 23/9 24/9 25/9 26/9 27/9 28/9 29/9 30/9 1/10
D D D D T T T T T T T T T T T T
2/10 3/10 4/10 5/10 6/10 7/10 8/10 9/10 10/10 11/10 12/10 13/10 14/10 15/10 16/10 17/10
T T T T T T T T T D D D D D D D

2/10 3/10 4/10 5/10 6/10 7/10 8/10 9/10 10/10 11/10 12/10 13/10 14/10 15/10 16/10 17/10
T T T T T T T T T D D D D D D D
18/10 19/10 20/10 21/10 22/10 23/10 24/10 25/10 26/10 27/10 28/10 29/10 30/10 31/10 1/11 2/11
T T T T T T T T T T T T T T D D

18/10 19/10 20/10 21/10 22/10 23/10 24/10 25/10 26/10 27/10 28/10 29/10 30/10 31/10 1/11 2/11
T T T T T T T T T T T T T T T T
3/11 4/11 5/11 6/11 7/11 8/11 9/11 10/11 11/11 12/11 13/11 14/11 15/11 16/11 17/11 18/11
D D D D D T T T T T T T T T T T

3/11 4/11 5/11 6/11 7/11 8/11 9/11 10/11 11/11 12/11 13/11 14/11 15/11 16/11 17/11 18/11
T T T T T D D D D D D D T T T T
19/11 20/11 21/11 22/11 23/11 24/11 25/11 26/11 27/11 28/11 29/11 30/11 1/12 2/12 3/12 4/12
T T T D D D D D D D T T T T T T

19/11 20/11 21/11 22/11 23/11 24/11 25/11 26/11 27/11 28/11 29/11 30/11 1/12 2/12 3/12 4/12
T T T T T T T T T T T T T T T T
5/12 6/12 7/12 8/12 9/12 10/12 11/12 12/12 13/12 14/12 15/12 16/12 17/12 18/12 19/12 20/12
T T T T T T T T D D D D D D D T

5/12 6/12 7/12 8/12 9/12 10/12 11/12 12/12 13/12 14/12 15/12 16/12 17/12 18/12 19/12 20/12
T D D D D D D D T T T T T T T T
 2019
21/12 22/12 23/12 24/12 25/12 26/12 27/12 28/12 29/12 30/12 31/12 1/1 2/1 3/1 4/1 5/1
T T T T T T T T T T T T T D D D

2019
21/12 22/12 23/12 24/12 25/12 26/12 27/12 28/12 29/12 30/12 31/12 1/1 2/1 3/1 4/1 5/1
T T T T T T T T T T T T T D D D
 6/1 7/1 8/1 9/1 10/1 11/1 12/1 13/1 14/1 15/1 16/1 17/1 18/1 19/1 20/1 21/1 22/1 23/1
D D D D T T T T T T T T T T T T T T

6/1 7/1 8/1 9/1 10/1 11/1 12/1 13/1 14/1 15/1 16/1 17/1 18/1 19/1 20/1 21/1 22/1 23/1
D D D D T T T T T T T T T T T T T T
24/1 25/1 26/1 27/1 28/1 29/1 30/1 31/1 1/2 2/2 3/2 4/2 5/2 6/2 7/2 8/2 9/2 10/2 11/2 12/2
D D D D D D D T T T T T T T T T T T T T

24/1 25/1 26/1 27/1 28/1 29/1 30/1 31/1 1/2 2/2 3/2 4/2 5/2 6/2 7/2 8/2 9/2 10/2 11/2 12/2
T T T T T T T D D D D D D D T T T T T T
13/2 14/2 15/2 16/2 17/2 18/2 19/2 20/2 21/2 22/2 23/2 24/2 25/2 26/2 27/2 28/2 1/3 2/3 3/3 4/3
T D D D D D D D T T T T T T T T T T T T

13/2 14/2 15/2 16/2 17/2 18/2 19/2 20/2 21/2 22/2 23/2 24/2 25/2 26/2 27/2 28/2 1/3 2/3 3/3 4/3
T T T T T T T T T T T T T T T D D D D D
5/3 6/3 7/3 8/3 9/3 10/3 11/3 12/3 13/3 14/3 15/3 16/3 17/3 18/3 19/3 20/3 21/3 22/3 23/3 24/3
T T D D D D D D D T T T T T T T T T T T

5/3 6/3 7/3 8/3 9/3 10/3 11/3 12/3 13/3 14/3 15/3 16/3 17/3 18/3 19/3 20/3 21/3 22/3 23/3 24/3
D D T T T T T T T T T T T T T T T T T T
25/3 26/3 27/3 28/3 29/3 30/3 31/3 1/4 2/4 3/4 4/4 5/4 6/4 7/4 8/4 9/4 10/4 11/4 12/4 13/4
T T T D D D D D D D T T T T T T T T T T

25/3 26/3 27/3 28/3 29/3 30/3 31/3 1/4 2/4 3/4 4/4 5/4 6/4 7/4 8/4 9/4 10/4 11/4 12/4 13/4
T T T D D D D D D D T T T T T T T T T T
14/4 15/4 16/4 17/4 18/4 19/4 20/4 21/4 22/4 23/4 24/4 25/4 26/4 27/4 28/4 29/4 30/4 1/5 2/5 3/5
T T T T D D D D D D D T T T T T T T T T

14/4 15/4 16/4 17/4 18/4 19/4 20/4 21/4 22/4 23/4 24/4 25/4 26/4 27/4 28/4 29/4 30/4 1/5 2/5 3/5
T T T T T T T T T T T D D D D D D D T T
4/5 5/5 6/5 7/5 8/5 9/5 10/5 11/5 12/5 13/5 14/5 15/5 16/5 17/5 18/5 19/5 20/5 21/5 22/5 23/5
T T T T T D D D D D D D T T T T T T T T

4/5 5/5 6/5 7/5 8/5 9/5 10/5 11/5 12/5 13/5 14/5 15/5 16/5 17/5 18/5 19/5 20/5 21/5 22/5 23/5
T T T T T T T T T T T T T T T T T T T D
24/5 25/5 26/5 27/5 28/5 29/5 30/5 31/5 1/6 2/6 3/6 4/6 5/6
T T T T T T D D D D D D D

24/5 25/5 26/5 27/5 28/5 29/5 30/5 31/5 1/6 2/6 3/6 4/6 5/6
D D D D D D