ESTIMATE REPORT DETAILS

SR2023030530454
NO. 43 JULIO PACANA ST., PUNTOD CAGAYAN DE ORO CITY 900 Date: March 15, 2023
857-1987 / 0977 805 2771     FAX NO.

Project Title: ALIGN/REPAIR AND REPAINT

Client Name Start Date Attachment

Mapfre Insular March 15, 2023 SR2023030530454.
Subject/Description Vehicle Type Mileage
-RENZ IVAN S. NAPARAN TOYOTA VIOS 0
09153133956 CHASSIS #:
NCPI512027544
Plate Number Discount
ANA 5508 ₱ 0.00

Summary Details Cost Details

Material ₱ 85,500.00 Revenue ₱ 164,732.14    Contract Price ₱ 184,500.00
Labor ₱ 99,000.00 Original Contract Price ₱ 184,500.00    Withholding Tax ₱ 3,294.64
Overhead ₱ 0.00 VAT (Govn't) ₱ 8,236.61    Net Contract Price ₱ 172,968.75

Mat.Code Unit Description QTY Unit Price Sub-Total

KJ20230326006 Pcs Toyota vios : tail light lh/rh - 2.00 8,000.00 16,000.00
genuine
KJ20230326007 Pc Toyota vios : back door panel assy 1.00 22,000.00 22,000.00
-genuine
KJ20230326008 Pc Toyota vios : backdoor weatherstrip 1.00 6,500.00 6,500.00
assy -genuine
KJ20230326009 Pcs Toyota vios : back door hinges 2.00 2,500.00 5,000.00
lh/rh -genuine
KJ20230326010 Pc Toyota vios : rear bumper assy - 1.00 21,000.00 21,000.00
genuine
KJ20230326011 Pc Toyota vios : back door garnish 1.00 6,000.00 6,000.00
assy -genuine
KJ20230326012 Pcs Toyota vios : rear bumper bracket 2.00 4,500.00 9,000.00
lh/rh -genuine
Material 85,500.00

Functional Description No of QTY Rate Sub-Total

Area Heads
Direct Labor ALIGN/REPAIR- QUARTER PANEL 1 1 55,000.00 55,000.00
LH/RH, BACKDOOR CROSS BRIDGE,
REAR BUMPER BAR, REAR BUMPER
CROSS BRIDGE PULLLOUT/INSTALL-
QUARTER PANEL LH/RH, BACKDOOR
CROSS BRIDGE
Direct Labor REPAINT- QUARTER PANEL LH/RH, 1 1 44,000.00 44,000.00
REAR BUMPER BAR, BACKDOOR CROSS
BRIDGE, REAR BUMPER CROSS BRIDGE,
BACKDOOR, REAR BUMPER ASSY
Labor 99,000.00
Acct.Name Functional Area Description QTY Unit Price Sub-Total
Overhead 0.00

Total Cost (VAT Exclusive) 184,500.00

Estimated Profit 0.00
Grand Total 184,500.00

Prepared by:

Shannie N. Navarro
Receptionist | March 15, 2023 14:23:26