| Materials |
| Description | Unit | Quantity | Waste | Value | Subtotal | ||
|---|---|---|---|---|---|---|---|
| Agua | lt | 3.50 | 5.00 | 5.00 | 17.50 | ||
| Grano cafe 3 | bul | 3.00 | 0.00 | 9,500.00 | 28,500.00 | ||
| Dilatacion amarilla pta diama | ml | 0.75 | 0.00 | 4,410.00 | 3,307.50 | ||
| A | Waste | 0.88 | |||||
B | Waste + Material subtotal | 31,825.88 | |||
| Equipment |
| Description | Unit | Quantity | Production | Value | Subtotal | ||
|---|---|---|---|---|---|---|---|
| Herramienta menor | % | 1 | 10 | 45,520.8405 | 4,552.08 |
C | Equipment subtotal | 4,552.08 | ||
| 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 1:2 (oficial + 2 ayudantes) | 100.00 | día | 1.00 | 0.17 | 267,769.65 | 45,520.8405 |
E | Labor subtotal | 45,520.8405 | ||
F | (A + B + C + D + E) Direct cost | 81,898.80 | ||