PROPOSAL
PG - Erwin Apartments - CNC Luxor White - Per Charles
Estimate ID: 1
Date: August 27, 2026
Style: L10: Luxor White
YOUR LOGO HERE
123 Builder Lane
City, State 12345
Project Summary
| Building / Unit | Qty | Extended Base |
|---|---|---|
| Building 1 (x9) | $216,582.12 | |
| A | 2 | $5,111.75 |
| B | 2 | $4,699.76 |
| C | 1 | $1,919.06 |
| D | 2 | $4,852.74 |
| E | 2 | $4,888.55 |
| G | 1 | $2,592.84 |
| Accessories | 1 | $0.00 |
Hardware
Total Pulls:
2799
Cost per Pull:
$1.65
Total:
$4,618.35
Shipping
Trucks:
9
Cost/Truck:
$1,500.00
Total:
$13,500.00
| Base Cabinets: | $216,582.12 |
| Hardware: | $4,618.35 |
| Shipping: | $13,500.00 |
| TOTAL: | $234,700.47 |
Unit Detail Specifications
Building 1
Unit: A
Qty: 2
| Qty | Item / SKU | Description | Net Price |
|---|---|---|---|
| 1 | L10-B33 | Luxor White - Base Cabinet | $214.83 |
| 1 | L10-SB30 | Luxor White - Sink Base Cabinet | $179.26 |
| 1 | L10-B9L | Luxor White - Base Cabinet | $103.70 |
| 1 | L10-B18L | Luxor White - Base Cabinet | $131.13 |
| 1 | L10-B18R | Luxor White - Base Cabinet | $131.13 |
| 1 | L10-1842 | Luxor White - Wall Cabinet | $127.41 |
| 1 | L10-1842 | Luxor White - Wall Cabinet | $127.41 |
| 1 | L10-3024 | Luxor White - Wall Cabinet | $125.55 |
| 1 | L10-1842 | Luxor White - Wall Cabinet | $127.41 |
| 1 | L10-3324 | Luxor White - Wall Cabinet | $133.69 |
| 2 | L10-V30-HR | Luxor White - Vanity Base Cabinet, Handicap Removable | $195.07 |
| 2 | L10-VDB12-HA | Luxor White - Vanity Drawer Base Cabinet | $182.98 |
| 1 | L10-VDB18-HA | Luxor White - Vanity Drawer Base Cabinet | $198.56 |
| 3 | L10-TKS | Luxor White - Toe Kick Skin | $23.48 |
| 2 | L10-F396 | Luxor White - Tall Filler | $41.85 |
| 2 | L10-SCM | Luxor White - Scribe Molding | $22.79 |
| Unit Total: | $2,555.87 | ||
Unit: B
Qty: 2
| Qty | Item / SKU | Description | Net Price |
|---|---|---|---|
| 1 | L10-B30 | Luxor White - Base Cabinet | $201.35 |
| 1 | L10-SB30 | Luxor White - Sink Base Cabinet | $179.26 |
| 1 | L10-DWR3 | Luxor White - Dishwasher Panel | $71.15 |
| 2 | L10-B30 | Luxor White - Base Cabinet | $201.35 |
| 2 | L10-VDB12-HA | Luxor White - Vanity Drawer Base Cabinet | $182.98 |
| 1 | L10-V30-HR | Luxor White - Vanity Base Cabinet, Handicap Removable | $195.07 |
| 2 | L10-TKS | Luxor White - Toe Kick Skin | $23.48 |
| 2 | L10-F396 | Luxor White - Tall Filler | $41.85 |
| 2 | L10-SCM | Luxor White - Scribe Molding | $22.79 |
| 1 | L10-1842 | Luxor White - Wall Cabinet | $127.41 |
| 1 | L10-3042 | Luxor White - Wall Cabinet | $185.77 |
| 1 | L10-3024 | Luxor White - Wall Cabinet | $125.55 |
| 1 | L10-3042 | Luxor White - Wall Cabinet | $185.77 |
| 1 | L10-3324 | Luxor White - Wall Cabinet | $133.69 |
| Unit Total: | $2,349.88 | ||
Unit: C
Qty: 1
| Qty | Item / SKU | Description | Net Price |
|---|---|---|---|
| 1 | L10-2742 | Luxor White - Wall Cabinet | $179.26 |
| 1 | L10-3024 | Luxor White - Wall Cabinet | $125.55 |
| 1 | L10-2742 | Luxor White - Wall Cabinet | $179.26 |
| 1 | L10-3324 | Luxor White - Wall Cabinet | $133.69 |
| 1 | L10-B27 | Luxor White - Base Cabinet | $184.84 |
| 1 | L10-B27 | Luxor White - Base Cabinet | $184.84 |
| 1 | L10-B24 | Luxor White - Base Cabinet | $167.17 |
| 1 | L10-SB30 | Luxor White - Sink Base Cabinet | $179.26 |
| 1 | L10-DWR3 | Luxor White - Dishwasher Panel | $71.15 |
| 1 | L10-VDB18-HA | Luxor White - Vanity Drawer Base Cabinet | $198.56 |
| 2 | L10-TKS | Luxor White - Toe Kick Skin | $23.48 |
| 2 | L10-F396 | Luxor White - Tall Filler | $41.85 |
| 2 | L10-SCM | Luxor White - Scribe Molding | $22.79 |
| 1 | L10-V30-HA | Luxor White - Vanity Base Cabinet | $139.27 |
| Unit Total: | $1,919.06 | ||
Unit: D
Qty: 2
| Qty | Item / SKU | Description | Net Price |
|---|---|---|---|
| 1 | L10-1842 | Luxor White - Wall Cabinet | $127.41 |
| 1 | L10-3324 | Luxor White - Wall Cabinet | $133.69 |
| 1 | L10-1842 | Luxor White - Wall Cabinet | $127.41 |
| 1 | L10-3024 | Luxor White - Wall Cabinet | $125.55 |
| 1 | L10-1836 | Luxor White - Wall Cabinet | $109.51 |
| 1 | L10-B33 | Luxor White - Base Cabinet | $214.83 |
| 1 | L10-SB30 | Luxor White - Sink Base Cabinet | $179.26 |
| 1 | L10-B9L | Luxor White - Base Cabinet | $103.70 |
| 1 | L10-B18L | Luxor White - Base Cabinet | $131.13 |
| 1 | L10-B18L | Luxor White - Base Cabinet | $131.13 |
| 2 | L10-V30-HA | Luxor White - Vanity Base Cabinet | $139.27 |
| 1 | L10-VDB12-HA | Luxor White - Vanity Drawer Base Cabinet | $182.98 |
| 1 | L10-VDB12-HA | Luxor White - Vanity Drawer Base Cabinet | $182.98 |
| 1 | L10-VDB18-HA | Luxor White - Vanity Drawer Base Cabinet | $198.56 |
| 3 | L10-TKS | Luxor White - Toe Kick Skin | $23.48 |
| 2 | L10-F396 | Luxor White - Tall Filler | $41.85 |
| 2 | L10-SCM | Luxor White - Scribe Molding | $22.79 |
| Unit Total: | $2,426.37 | ||
Unit: E
Qty: 2
| Qty | Item / SKU | Description | Net Price |
|---|---|---|---|
| 1 | L10-3324 | Luxor White - Wall Cabinet | $133.69 |
| 1 | L10-1842 | Luxor White - Wall Cabinet | $127.41 |
| 1 | L10-1842 | Luxor White - Wall Cabinet | $127.41 |
| 1 | L10-3024 | Luxor White - Wall Cabinet | $125.55 |
| 1 | L10-1842 | Luxor White - Wall Cabinet | $127.41 |
| 1 | L10-B33 | Luxor White - Base Cabinet | $214.83 |
| 1 | L10-SB30 | Luxor White - Sink Base Cabinet | $179.26 |
| 1 | L10-B9L | Luxor White - Base Cabinet | $103.70 |
| 1 | L10-B18L | Luxor White - Base Cabinet | $131.13 |
| 1 | L10-B18R | Luxor White - Base Cabinet | $131.13 |
| 2 | L10-V30-HA | Luxor White - Vanity Base Cabinet | $139.27 |
| 2 | L10-VDB12-HA | Luxor White - Vanity Drawer Base Cabinet | $182.98 |
| 1 | L10-VDB18-HA | Luxor White - Vanity Drawer Base Cabinet | $198.56 |
| 3 | L10-TKS | Luxor White - Toe Kick Skin | $23.48 |
| 2 | L10-F396 | Luxor White - Tall Filler | $41.85 |
| 2 | L10-SCM | Luxor White - Scribe Molding | $22.79 |
| Unit Total: | $2,444.27 | ||
Unit: G
Qty: 1
| Qty | Item / SKU | Description | Net Price |
|---|---|---|---|
| 1 | L10-1842 | Luxor White - Wall Cabinet | $127.41 |
| 1 | L10-3324 | Luxor White - Wall Cabinet | $133.69 |
| 1 | L10-2742 | Luxor White - Wall Cabinet | $179.26 |
| 1 | L10-3024 | Luxor White - Wall Cabinet | $125.55 |
| 1 | L10-2742 | Luxor White - Wall Cabinet | $179.26 |
| 3 | L10-B27 | Luxor White - Base Cabinet | $184.84 |
| 1 | L10-SB30 | Luxor White - Sink Base Cabinet | $179.26 |
| 1 | L10-DWR3 | Luxor White - Dishwasher Panel | $71.15 |
| 2 | L10-V30-HA | Luxor White - Vanity Base Cabinet | $139.27 |
| 2 | L10-VDB12-HA | Luxor White - Vanity Drawer Base Cabinet | $182.98 |
| 1 | L10-VDB18-HA | Luxor White - Vanity Drawer Base Cabinet | $198.56 |
| 3 | L10-TKS | Luxor White - Toe Kick Skin | $23.48 |
| 2 | L10-F396 | Luxor White - Tall Filler | $41.85 |
| 2 | L10-SCM | Luxor White - Scribe Molding | $22.79 |
| Unit Total: | $2,592.84 | ||
Unit: Accessories
Qty: 1
| Qty | Item / SKU | Description | Net Price |
|---|---|---|---|
| 0 | L10-SHM | Luxor White - Shoe Molding | $31.16 |
| Unit Total: | $0.00 | ||
Prices valid for 30 days. Hardware and shipping totals are estimates based on current logistical rates.