Estimate

# EST-008604
Homes Under Budget
#11, First Floor Near Ramamurthy Nagar Under Pass,
B Channasandra Rd, Banaswadi Outer Ring Road,
Bengaluru Karnataka 560043
India
GSTIN 29AAUFB7985K1ZA

Bill To
Mr. Sameer Ranjan Panda Estimate Date : 05-06-2021

Place Of Supply: Karnataka (29)

Shutter Dimension
Cabinet
# Item & Description Finish & (LxDxHmm HSN/SAC Qty Rate CGST SGST Amount
Material
Core )

kitchen

1 SF/HG BWR 50 x 18 x 9403 1.0 654.00 49.88 49.88 654.00

Laminate 800 pcs 9% 9%

BWR/EBNSC/Base filler
/50 x 18 x 800
BWR

1
 Shutter Dimension
Cabinet
# Item & Description Finish & (LxDxHmm HSN/SAC Qty Rate CGST SGST Amount
Material
Core )

2 SF/HG BWR 800 x 560 9403 1.0 11,535.00 879.79 879.79 11,535.00
Laminate x 800 pcs 9% 9%

BWR/EBSC/Sink unit with

2 shutter with Bottom
and no back panel/800 x
560 x 800
BWR

3 SF/HG BWR 950x560x 9403 1.0 22,588.00 1,722.81 1,722.81 22,588.00

Laminate 800 pcs 9% 9%

BWR/EBSC/L-corner with
2 shutters/950x560x800
BWR

4 SF/HG BWR 600 x 560 9403 1.0 30,901.00 2,356.86 2,356.86 30,901.00
Laminate x800 pcs 9% 9%

BWR/EBSC/Base In buit
HOB unit with 3 tandem
drawers/600 x 560 x800
BWR

5 SF/HG BWR 200 x 560 9403 1.0 8,844.00 674.54 674.54 8,844.00
Laminate x800 pcs 9% 9%

BWR/EBSC/Bottle pull
out for 150mm/200 x
560 x800
BWR

2
 Shutter Dimension
Cabinet
# Item & Description Finish & (LxDxHmm HSN/SAC Qty Rate CGST SGST Amount
Material
Core )

6 SF/HG BWR 800 x 560 9403 1.0 12,748.00 972.31 972.31 12,748.00
Laminate x 800 pcs 9% 9%

BWR/EBSC/Base unit
with 2 shutter/800 x 560
x 800
BWR

7 mr/ebnsc/wall SF/HG MR 50x18x60 1.0 578.00 44.08 44.08 578.00

filler Laminate 0 9% 9%

8 SF/HG MR 800 X 350 9403 1.0 5,814.00 443.44 443.44 5,814.00

Laminate X 600 pcs 9% 9%

MR/EBSC/Aquaguard
wall unit with 2 shutter
NO back panel NO base
panel/800 X 350 X 600
MR

9 SF/HG MR 650x350x 9403 1.0 12,080.00 921.36 921.36 12,080.00

Laminate 600 pcs 9% 9%

MR/EBSC/Wall L corner
/650x350x600
MR

3
 Shutter Dimension
Cabinet
# Item & Description Finish & (LxDxHmm HSN/SAC Qty Rate CGST SGST Amount
Material
Core )

10 SF/HG MR 800 X 350 9403 1.0 8,576.00 654.10 654.10 8,576.00

Laminate X 600 pcs 9% 9%

MR/EBSC/Wall unit with

2 shutter/800 X 350 X
600
MR

11 SF/HG MR 750 x 600 9403 4.5 3,114.00 1,068.79 1,068.79 14,013.00

Laminate x 18 pcs 9% 9%

MR/EBNSC/Loft with 2
shutter/750 x 600 x 18
MR

12 SF/HG MR 560 X 600 9403 1.0 2,134.00 162.76 162.76 2,134.00

Laminate X 18 pcs 9% 9%

MR/Loft End panel/560 X

600 X 18
MR

13 SF/HG BWR 600 x 560 9403 1.0 30,072.00 2,293.63 2,293.63 30,072.00
Laminate x 2020 pcs 9% 9%

BWR/EBSC/Tall unit in
built for oven &
microwave and 2
shutters with 1 RS & 2
tandem gallery drawers
/600 x 560 x 2020
BWR

4
 Shutter Dimension
Cabinet
# Item & Description Finish & (LxDxHmm HSN/SAC Qty Rate CGST SGST Amount
Material
Core )

14 gola(handle less) 1.0 4,500.00 343.22 343.22 4,500.00

kitchen 9% 9%

15 SS 1.0 9,500.00 724.58 724.58 9,500.00

sink 9% 9%

master bedroom

16 SF/HG MR 50 x 18 x 9403 1.0 1,119.00 85.35 85.35 1,119.00

Laminate 2100 pcs 9% 9%

MR/EBNSC/Tall filler /50

x 18 x 2100
MR

17 SF/HG MR 1800 x 9403 1.0 56,152.00 4,282.78 4,282.78 56,152.00

Laminate 600 x pcs 9% 9%
2100
MR/EBSC/Inset sliding -
1800 x 600 x 2100 with 2
drawers 2 RS & 2 hanger
rod/1800 x 600 x 2100
MR

18 SF/HG MR 900 x 600 9403 2.0 3,545.00 540.76 540.76 7,090.00

Laminate x 18 pcs 9% 9%

MR/EBNSC/Loft with 2
shutter/900 x 600 x 18
MR

5
 Shutter Dimension
Cabinet
# Item & Description Finish & (LxDxHmm HSN/SAC Qty Rate CGST SGST Amount
Material
Core )

19 SF/HG MR 560 X 600 9403 1.0 2,134.00 162.76 162.76 2,134.00

Laminate X 18 pcs 9% 9%

MR/Loft End panel/560 X

600 X 18
MR

20 SF/HG MR 300 x 18 x 9403 4.0 815.00 248.64 248.64 3,260.00

Laminate 200 pcs 9% 9%

MR/Horizontal shelf
18mm/300 x 18 x 200
MR

21 Engineere 6' x 6.5 9403 1.0 31,999.00 2,440.60 2,440.60 31,999.00

d wood pcs 9% 9%
King size cot with box
storage

22 bedside table 1.0 5,150.00 392.80 392.80 5,150.00

9% 9%

23 9403 6.0 180.00 82.37 82.37 1,080.00

sqft 9% 9%

Mirror frameless
Rectangle/ Oval 5mm thk

guest bedroom

6
 Shutter Dimension
Cabinet
# Item & Description Finish & (LxDxHmm HSN/SAC Qty Rate CGST SGST Amount
Material
Core )

24 SF/HG MR 50 x 18 x 9403 1.0 1,119.00 85.35 85.35 1,119.00

Laminate 2100 pcs 9% 9%

MR/EBNSC/Tall filler /50

x 18 x 2100
MR

25 SF/HG MR 700 x 560 9403 3.0 24,382.00 5,578.93 5,578.93 73,146.00

Laminate x 2100 pcs 9% 9%

MR/EBSC/Hinged
wardrobe with 2 shutter -
1FS & 1RS with hanger
/700 x 560 x 2100
MR

26 9403 7.0 180.00 96.10 96.10 1,260.00

sqft 9% 9%

Mirror frameless
Rectangle/ Oval 5mm thk
on one shutter of wardrobe

27 SF/HG MR 700 x 600 9403 3.0 2,968.00 679.12 679.12 8,904.00

Laminate x 18 pcs 9% 9%

MR/EBNSC/Loft with 2
shutter/700 x 600 x 18
MR

7
 Shutter Dimension
Cabinet
# Item & Description Finish & (LxDxHmm HSN/SAC Qty Rate CGST SGST Amount
Material
Core )

28 SF/HG MR 560 X 600 9403 1.0 2,134.00 162.76 162.76 2,134.00

Laminate X 18 pcs 9% 9%

MR/Loft End panel/560 X

600 X 18
MR

29 study table SF/HG MR 900 x 750 1.0 24,520.00 1,870.17 1,870.17 24,520.00
foldable Laminate x 750 9% 9%

dining area-crockery

30 SF/HG MR 600 x 450 9403 2.0 22,744.00 3,469.42 3,469.42 45,488.00

Laminate x 1320 pcs 9% 9%

MR/EBSC/Semi tall unit

with 1 aluminium shutter
with glass/600 x 450 x
1320
MR-one for puja unit

31 SF/HG MR 600 x 560 9403 4.0 7,181.00 2,190.81 2,190.81 28,724.00

Laminate x 800 pcs 9% 9%

MR/EBSC/Base unit with

1 shutter/600 x 560 x
800
MR

32 9403 16.0 250.00 305.08 305.08 4,000.00

sqft 9% 9%

Stone cladding material

8
 Shutter Dimension
Cabinet
# Item & Description Finish & (LxDxHmm HSN/SAC Qty Rate CGST SGST Amount
Material
Core )

33 9403 16.0 70.00 85.42 85.42 1,120.00

sqft 9% 9%

Stone cladding
installation

34 9403 22.0 900.00 1,510.17 1,510.17 19,800.00

sqft 9% 9%
Panelling woodwork
calculation

35 9403 2.0 185.00 19.82 19.82 370.00

pcs 6% 6%

Electrical fixture - LED

Spotlight 2W circular

36 9403 2.0 600.00 91.53 91.53 1,200.00

pcs 9% 9%

Electrical installation -
lights inside cabinets

37 SF/HG BWR 700 x 560 9403 1.0 10,606.00 808.93 808.93 10,606.00
Laminate x 800 pcs 9% 9%

BWR/EBSC/Sink unit with

2 shutter with Bottom
and no back panel/700 x
560 x 800
BWR-vanity

9
 Shutter Dimension
Cabinet
# Item & Description Finish & (LxDxHmm HSN/SAC Qty Rate CGST SGST Amount
Material
Core )

38 4 seater dining 1.0 36,362.00 2,773.37 2,773.37 36,362.00

table 9% 9%

39 sink bowl-installation depends 1.0 4,000.00 305.08 305.08 4,000.00

seperate on 9% 9%
customer'
s choice

40 faucet-installation depends 1.0 4,000.00 305.08 305.08 4,000.00

seperate on 9% 9%
customer'
s choice

41 9403 6.0 180.00 82.37 82.37 1,080.00

sqft 9% 9%

Mirror frameless
Rectangle/ Oval 5mm thk

living area

42 SF/HG MR 600 x 450 9403 1.0 9,098.00 693.92 693.92 9,098.00

Laminate x 900 pcs 9% 9%

MR/EBSC/Base 1 shutter
unit with 1 RS with
handle/600 x 450 x 900
MR-shoe rack(L shape)

10
 Shutter Dimension
Cabinet
# Item & Description Finish & (LxDxHmm HSN/SAC Qty Rate CGST SGST Amount
Material
Core )

43 SF/HG MR 450 x 450 9403 1.0 4,664.00 355.73 355.73 4,664.00

Laminate x 500 pcs 9% 9%

MR/EBSC/Base 1 shutter
unit with handle/450 x
450 x 500
MR-shoe rack(L shape)

44 stand for tv lumpsum 1.0 9,989.00 761.87 761.87 9,989.00

9% 9%

45 jhula with light 60x24x18i 1.0 59,999.00 4,576.19 4,576.19 59,999.00

mattress nches 9% 9%

46 L shape sofa cum 1.0 63,999.00 4,881.28 4,881.28 63,999.00

bed 9% 9%

toilets-vanity

47 SF/HG BWR 700 x 560 9403 2.0 10,606.00 1,617.86 1,617.86 21,212.00
Laminate x 800 pcs 9% 9%

BWR/EBSC/Sink unit with

2 shutter with Bottom
and no back panel/700 x
560 x 800
BWR

11
 Shutter Dimension
Cabinet
# Item & Description Finish & (LxDxHmm HSN/SAC Qty Rate CGST SGST Amount
Material
Core )

48 SF/HG MR 600 X 350 9403 2.0 6,541.00 997.78 997.78 13,082.00

Laminate X 600 pcs 9% 9%

MR/EBSC/Wall unit with

1 shutter/600 X 350 X
600
MR

49 9403 4.0 180.00 54.92 54.92 720.00

sqft 9% 9%

Mirror frameless
Rectangle/ Oval 5mm thk
toilet-1

50 9403 4.0 180.00 54.92 54.92 720.00

sqft 9% 9%

Mirror frameless
Rectangle/ Oval 5mm thk
toilet-2

utility

51 SF/HG BWR 50 x 18 x 9403 2.0 654.00 99.76 99.76 1,308.00

Laminate 800 pcs 9% 9%

BWR/EBNSC/Base filler
/50 x 18 x 800
BWR

12
 Shutter Dimension
Cabinet
# Item & Description Finish & (LxDxHmm HSN/SAC Qty Rate CGST SGST Amount
Material
Core )

52 SF/HG BWR 800 x 560 9403 1.0 11,535.00 879.79 879.79 11,535.00
Laminate x 800 pcs 9% 9%

BWR/EBSC/Sink unit with

2 shutter with Bottom
and no back panel/800 x
560 x 800
BWR

53 mr/ebnsc/wall SF/HG MR 50x18x60 2.0 578.00 88.17 88.17 1,156.00

filler Laminate 0 9% 9%

54 SF/HG MR 800 X 350 9403 1.0 8,576.00 654.10 654.10 8,576.00

Laminate X 600 pcs 9% 9%

MR/EBSC/Wall unit with

2 shutter/800 X 350 X
600
MR

Sub Total 7,56,412.00

(Tax Inclusive)

CGST9 (9%) 57,664.19

SGST9 (9%) 57,664.19

CGST6 (6%) 19.82

SGST6 (6%) 19.82

Total ₹7,56,412.00

13
 Total In Words: Indian Rupee Seven Lakh Fifty-
Six Thousand Four Hundred
Twelve Only

Notes
Looking forward for your business.
Note:
SF - Suede/Matte finish
HG - High gloss finish
* Laminate is considered for the finishes.
* All is non soft close. If soft close extra charges would be applicable.
* Plywood brand is of Plyneer/Kitply or equivalent. Extra charges applicable if any other specific brands.
* Laminate brand is of Merino (0.8mm)or equivalent.
* All hardware considered is from EBCO non soft close. Extra charges applicable if soft close or any other specific brands.

Terms & Conditions

1. Do visit us at our complete sanitised office anytime.
2. Also we are now available virtually, at your convenient time.
3. Also do refer us and win exciting offers and cashbacks. For further details please check the link below https://homesunderbudget.com/refer-us/
4. 10 years of warranty in woodworks.

Authorized Signature

14