PROPOSAL
Copy of PG - Erwin Apartments - CNC Luxor White
Estimate ID: 4
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) | $217,622.25 | |
| A | 2 | $4,993.00 |
| B | 2 | $4,628.00 |
| C | 1 | $1,934.00 |
| D | 2 | $4,993.00 |
| E | 2 | $4,993.00 |
| G | 1 | $2,639.25 |
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: | $217,622.25 |
| Hardware: | $4,618.35 |
| Shipping: | $13,500.00 |
| TOTAL: | $235,740.60 |
Unit Detail Specifications
Building 1
Unit: A
Qty: 2
| Qty | Item / SKU | Description | Net Price |
|---|---|---|---|
| 1 | L10-B33 | Luxor White - Base Cabinet | $231.00 |
| 1 | L10-SB30 | Luxor White - Sink Base Cabinet | $192.75 |
| 1 | L10-B9L | Luxor White - Base Cabinet | $111.50 |
| 1 | L10-B18L | Luxor White - Base Cabinet | $141.00 |
| 1 | L10-B18R | Luxor White - Base Cabinet | $141.00 |
| 1 | L10-1836 | Luxor White - Wall Cabinet | $117.75 |
| 1 | L10-1836 | Luxor White - Wall Cabinet | $117.75 |
| 1 | L10-3018 | Luxor White - Wall Cabinet | $98.25 |
| 1 | L10-1836 | Luxor White - Wall Cabinet | $117.75 |
| 1 | L10-3318 | Luxor White - Wall Cabinet | $106.50 |
| 2 | L10-V30-HA | Luxor White - Vanity Base Cabinet | $149.75 |
| 2 | L10-VDB12-HA | Luxor White - Vanity Drawer Base Cabinet | $196.75 |
| 1 | L10-VDB18-HA | Luxor White - Vanity Drawer Base Cabinet | $213.50 |
| 3 | L10-TKS | Luxor White - Toe Kick Skin | $25.25 |
| 2 | L10-F396 | Luxor White - Tall Filler | $45.00 |
| 2 | L10-SCM | Luxor White - Scribe Molding | $24.50 |
| Unit Total: | $2,496.50 | ||
Unit: B
Qty: 2
| Qty | Item / SKU | Description | Net Price |
|---|---|---|---|
| 1 | L10-B30 | Luxor White - Base Cabinet | $216.50 |
| 1 | L10-SB30 | Luxor White - Sink Base Cabinet | $192.75 |
| 1 | L10-DWR3 | Luxor White - Dishwasher Panel | $76.50 |
| 2 | L10-B30 | Luxor White - Base Cabinet | $216.50 |
| 2 | L10-VDB12-HA | Luxor White - Vanity Drawer Base Cabinet | $196.75 |
| 1 | L10-V30-HA | Luxor White - Vanity Base Cabinet | $149.75 |
| 2 | L10-TKS | Luxor White - Toe Kick Skin | $25.25 |
| 2 | L10-F396 | Luxor White - Tall Filler | $45.00 |
| 2 | L10-SCM | Luxor White - Scribe Molding | $24.50 |
| 1 | L10-1836 | Luxor White - Wall Cabinet | $117.75 |
| 1 | L10-3036 | Luxor White - Wall Cabinet | $170.00 |
| 1 | L10-3018 | Luxor White - Wall Cabinet | $98.25 |
| 1 | L10-3036 | Luxor White - Wall Cabinet | $170.00 |
| 1 | L10-3318 | Luxor White - Wall Cabinet | $106.50 |
| Unit Total: | $2,314.00 | ||
Unit: C
Qty: 1
| Qty | Item / SKU | Description | Net Price |
|---|---|---|---|
| 1 | L10-2736 | Luxor White - Wall Cabinet | $165.00 |
| 1 | L10-3018 | Luxor White - Wall Cabinet | $98.25 |
| 1 | L10-2736 | Luxor White - Wall Cabinet | $165.00 |
| 1 | L10-3318 | Luxor White - Wall Cabinet | $106.50 |
| 1 | L10-B27 | Luxor White - Base Cabinet | $198.75 |
| 1 | L10-B27 | Luxor White - Base Cabinet | $198.75 |
| 1 | L10-B24 | Luxor White - Base Cabinet | $179.75 |
| 1 | L10-SB30 | Luxor White - Sink Base Cabinet | $192.75 |
| 1 | L10-DWR3 | Luxor White - Dishwasher Panel | $76.50 |
| 1 | L10-VDB18 | Luxor White - Vanity Drawer Base Cabinet | $213.50 |
| 2 | L10-TKS | Luxor White - Toe Kick Skin | $25.25 |
| 2 | L10-F396 | Luxor White - Tall Filler | $45.00 |
| 2 | L10-SCM | Luxor White - Scribe Molding | $24.50 |
| 1 | L10-V30 | Luxor White - Vanity Base Cabinet | $149.75 |
| Unit Total: | $1,934.00 | ||
Unit: D
Qty: 2
| Qty | Item / SKU | Description | Net Price |
|---|---|---|---|
| 1 | L10-1836 | Luxor White - Wall Cabinet | $117.75 |
| 1 | L10-3318 | Luxor White - Wall Cabinet | $106.50 |
| 1 | L10-1836 | Luxor White - Wall Cabinet | $117.75 |
| 1 | L10-3018 | Luxor White - Wall Cabinet | $98.25 |
| 1 | L10-1836 | Luxor White - Wall Cabinet | $117.75 |
| 1 | L10-B33 | Luxor White - Base Cabinet | $231.00 |
| 1 | L10-SB30 | Luxor White - Sink Base Cabinet | $192.75 |
| 1 | L10-B9L | Luxor White - Base Cabinet | $111.50 |
| 1 | L10-B18L | Luxor White - Base Cabinet | $141.00 |
| 1 | L10-B18L | Luxor White - Base Cabinet | $141.00 |
| 2 | L10-V30 | Luxor White - Vanity Base Cabinet | $149.75 |
| 1 | L10-VDB12 | Luxor White - Vanity Drawer Base Cabinet | $196.75 |
| 1 | L10-VDB12 | Luxor White - Vanity Drawer Base Cabinet | $196.75 |
| 1 | L10-VDB18-HA | Luxor White - Vanity Drawer Base Cabinet | $213.50 |
| 3 | L10-TKS | Luxor White - Toe Kick Skin | $25.25 |
| 2 | L10-F396 | Luxor White - Tall Filler | $45.00 |
| 2 | L10-SCM | Luxor White - Scribe Molding | $24.50 |
| Unit Total: | $2,496.50 | ||
Unit: E
Qty: 2
| Qty | Item / SKU | Description | Net Price |
|---|---|---|---|
| 1 | L10-3318 | Luxor White - Wall Cabinet | $106.50 |
| 1 | L10-1836 | Luxor White - Wall Cabinet | $117.75 |
| 1 | L10-1836 | Luxor White - Wall Cabinet | $117.75 |
| 1 | L10-3018 | Luxor White - Wall Cabinet | $98.25 |
| 1 | L10-1836 | Luxor White - Wall Cabinet | $117.75 |
| 1 | L10-B33 | Luxor White - Base Cabinet | $231.00 |
| 1 | L10-SB30 | Luxor White - Sink Base Cabinet | $192.75 |
| 1 | L10-B9L | Luxor White - Base Cabinet | $111.50 |
| 1 | L10-B18L | Luxor White - Base Cabinet | $141.00 |
| 1 | L10-B18R | Luxor White - Base Cabinet | $141.00 |
| 2 | L10-V30 | Luxor White - Vanity Base Cabinet | $149.75 |
| 2 | L10-VDB12 | Luxor White - Vanity Drawer Base Cabinet | $196.75 |
| 1 | L10-VDB18 | Luxor White - Vanity Drawer Base Cabinet | $213.50 |
| 3 | L10-TKS | Luxor White - Toe Kick Skin | $25.25 |
| 2 | L10-F396 | Luxor White - Tall Filler | $45.00 |
| 2 | L10-SCM | Luxor White - Scribe Molding | $24.50 |
| Unit Total: | $2,496.50 | ||
Unit: G
Qty: 1
| Qty | Item / SKU | Description | Net Price |
|---|---|---|---|
| 1 | L10-1836 | Luxor White - Wall Cabinet | $117.75 |
| 1 | L10-3318 | Luxor White - Wall Cabinet | $106.50 |
| 1 | L10-2736 | Luxor White - Wall Cabinet | $165.00 |
| 1 | L10-3018 | Luxor White - Wall Cabinet | $98.25 |
| 1 | L10-2736 | Luxor White - Wall Cabinet | $165.00 |
| 3 | L10-B27 | Luxor White - Base Cabinet | $198.75 |
| 1 | L10-SB30 | Luxor White - Sink Base Cabinet | $192.75 |
| 1 | L10-DWR3 | Luxor White - Dishwasher Panel | $76.50 |
| 2 | L10-V30 | Luxor White - Vanity Base Cabinet | $149.75 |
| 2 | L10-VDB12 | Luxor White - Vanity Drawer Base Cabinet | $196.75 |
| 1 | L10-VDB18 | Luxor White - Vanity Drawer Base Cabinet | $213.50 |
| 3 | L10-TKS | Luxor White - Toe Kick Skin | $25.25 |
| 2 | L10-F396 | Luxor White - Tall Filler | $45.00 |
| 2 | L10-SCM | Luxor White - Scribe Molding | $24.50 |
| Unit Total: | $2,639.25 | ||
Prices valid for 30 days. Hardware and shipping totals are estimates based on current logistical rates.