| Materials |
| Description | Unit | Quantity | Waste | Value | Subtotal | ||
|---|---|---|---|---|---|---|---|
| Separol sika | kg | 0.06 | 5.00 | 27,298.60 | 1,637.916 | ||
| Formaleta de madera | m2 | 1.00 | 5.00 | 18,331.00 | 18,331.00 | ||
| A | Waste | 998.45 | |||||
B | Waste + Material subtotal | 20,967.366 | |||
| Equipment |
| Description | Unit | Quantity | Production | Value | Subtotal | ||
|---|---|---|---|---|---|---|---|
| Parales telescopicos de 3 metros | día | 1.00 | 16.00 | 517.30 | 8,276.80 | ||
| Herramienta menor | % | 1 | 10 | 13,330.5236 | 1,333.05 |
C | Equipment subtotal | 9,609.85 | ||
| Transportation |
| Description | Unit | Quantity | Distance | Value | Subtotal | ||
|---|---|---|---|---|---|---|---|
| This Unit Cost does not include any transportation | 0.00 | ||||||
D | Transportation subtotal | 0.00 | ||
| Labor |
| Description | Time | Unit | Quantity | Production | Value | Subtotal | ||
|---|---|---|---|---|---|---|---|---|
| Cuadrilla 1:1 (oficial + 1 ayudante) | 100.00 | día | 1.00 | 14.00 | 186,627.33 | 13,330.5236 |
E | Labor subtotal | 13,330.5236 | ||
F | (A + B + C + D + E) Direct cost | 43,907.74 | ||