Page 4 - Tera Group Proposal Rebranding CITGO- BLVD
P. 4

10/13/16                                                Prepared By: Tera Group N.V.
                                                                  Boulevard                                                CONTRACTOR INFORMATION

                                                                     Aruba

                                                                                             MATERIAL                          LABOR              Combined Total
                                                                                      Qty. unit Total                      Total

            MID Sign - All materials removed will be disposed of                      1 ea 23,203.31                       3,909.73
              New footer (excavation, concrete and rebar provided by contractor)                                             202.88
              Install new sign @ 40' OAH 11' x 14' + (2) 3' 7" x 14'                  1 set                       0.00
              New primary electric                                                                                         1,622.39
              Retreive sign from refinery                                             2 ea 4,012.63                          187.20
              Mid sign Installation                                                                                          686.79
                                                                                      1 ea
                                                                                                                           6,608.99
                                                                                             Total Sign 27,215.94                                 34,807.82

            Canopy                   T shape Flex face canopy 105'P x 51's x 23' x 36' + 56' handle x 37" fascia

            Money Exchange decals                                                     20 ea

            New CITGO Triform / with digitally printed w/ letters FLEX FACE           381 lf

            Power wash canopy deck                                                    1 Lot price                            623.29
                                                                                                                           1,019.07
            Canopy Installation                                                                                            1,642.36

                                                                                             Total Canopy                                         1,642.36

            Pumps                                              5" x 12"               8 ea                        84.24    339.30
              Pump Full Service Hours Decal              Premium & Diesel             10 set                      84.24    339.30
              Pump Decal Set                                                          10 set                      84.24    113.14
              Door Vinyl                                      7.5" x 8.5"             10 ea
              Paint pump bases                               same sided               10 set
              Paint /decal pump faces                                                 10 ea
              Paint top pump shroud                                                   10 set
              Decal pump risers                                                       20 ea
              Decal Thank you for Choosing Us                                         20 ea
              No Smoking Decals                                                       20 ea
              Dispenser Flag Sign                                                     1 ea

              Dispenser Flag Decal Kit (#'s 1-10)                                     1 ea

              Dispenser Flag Decal Kit (#'s 11-20)                                                                           744.12
              Pump Installation                                                                                            1,535.86

                                                                                             Total Pumps 252.72                                   1,788.58

            Valances                                                                  10 ea                                484.97
              Demo existing                                                           10 ea                                484.97
              Assemble and install 48" Metal Valance                                  10 ea
              Valance (full or self serve) decals
              Valences Installation                                                         Total Valances

                                                                                                                                                  484.97

            Trash                                                                     9 ea                                   484.97
              Remove existing Trash Valets                                            8 ea                                   484.97
              CSU - 1 Waste, 2 Windshield + Squeegees                                 1 ea
              CSU Waste Only Container [for Front Door]                                                                        90.48
              Trash Installation                                                           Total Trash                       723.81
                                                                                                                             508.95
            Painting                                     Does not incl. repairs       1 Lot price                    8.42    113.10                 484.97
              Island form                                                             8 ea                         67.39   1,447.68               3,557.89
              Canopy columns Gray                                                     15 ea                       126.36     395.88
              Bollards - Straight                                                     1 set                                3,279.90
              Vent pipes                                                              1 Lot price                    8.42
              Perimeter curb                                                          7 ea                           8.42
              Area light poles                                                                                     58.97
                                                                                            Total Paint           277.99

            Back Court                                Food shop 36" x 56' + 41' + 56' + 41'

            Enter Here / DNE (ONE OF EACH)                        24" x 24"           4 set

            Air Machine sticker                                   24" x 24"           1 ea

            Replace hand warmers on nozzels              Black/Reg Green/Diesel 36           ea

            Replace existing C Store Signage flex face food shop                      194 LF

            Replace existing 105' x 19" Interior C Store Signage flex face food shop  105    LF

            Power wash forecourt                                                      1 Lot Price                 39.00      361.92
                                                                                                                             647.01
            Back Court Installation                                                                                        1,008.93

                                                                                             Total Back Court 39.00        3,399.24               1,047.92
                                                                                                                           4,680.00                8,079.24
            Safety Equipment                                                                                               8,079.24
            Project Managing Fee

                                                                                             Total Fees

                                                                                                                                      Subtotal    51,893.74
                                                                                                                           Estimated Taxes         1,816.28
                                                                                                                                                      702.00
                                                                                                                                       Permits        585.00
                                                                                                                                      Disponal
                                                                                                                                                  54,997.02
                                                                                                                                           Total

10/14/2016                       Federal Heath Sign Co. | 1020 Pittsburgh Dr. Ste A. | Delaware, OH 43015 | 740-368-4120 ext 3
   1   2   3   4   5   6   7   8   9