Page 15 - Tera Group Proposal Rebranding CITGO- 14 SERVICE STATIONS

10/13/16 TERA GROUP N.V.
Wayaca, ARUBA

MATERIAL LABOR
total
Qty. unit total Combined Total

MID Sign - All materials removed will be disposed of 1 ea 23,374.91 3,129.73
Install new footer 1 set 0.00 0.00
Install new sign 8' x 8' @ 40' OAH 1 ea 0.00
Run primary electric to sign 2 ea 2,240.32 0.00
Install new faces 0.00 0.00
Other ea 0.00
Installation MID Sign ea 0.00 687.00
Total Sign 3816.7344
25615.23 29,431.96

Canopy T shape 32' S x 45' P + 16' s x 8' x 8' +15' handle

Money Exchange decals 8 ea 0.00 0.00
0.00
New CITGO Triform decal 184 lf 0.00 0.00
0.00
New CITGO Trimark ILLUMINATED 1 ea 0.00 0.00
623.30
New CITGO channel letters (1) set White, (1) set Blue 2 ea 0.00 3,071.64
1,014.76
Electrical materials** 1 Lot Price 2,240.32 4709.7024

Power wash canopy deck 1696 sf 0.00

Paint canopy deck Incl. surface preparation*** 1696 sf 84.24

Installation Canopy

Total Canopy 2324.556 7,034.26

Pumps 6 pumps, 1 to be removed 1 ea 0.00 0.00
Remove pump 5" x 12" 12 ea 0.00 0.00
Pump Full Service Hours Decal 6 set 0.00 0.00
Pump Decal Set Premium & Diesel 6 set 0.00 0.00
Replace doors 6 ea 50.54 203.58
Paint pump bases 7.5" x 8.5" 6 set 50.54 67.86
Paint /decal pump faces 6 ea 50.54 67.86
Replace top pump shroud (bonnet) 6 set 505.44 203.58
Replace pump risers 12 ea 0.00 0.00
Decal Thank you for Choosing Us 12 ea 0.00 0.00
No Smoking Decal 6 ea 0.00 0.00
Dispenser Flag Sign 1 ea
0.00 0.00
Dispenser Flag Decal Kit (#'s 1-10) Total Pumps 0.00 740.24
Installation Pumps 657.072 1283.1156

1,940.19

Valances 6 ea 0.00 0.00
Demo existing 6 ea 0.00 0.00
Assemble and install 48" Metal Valance 6 ea 0.00 0.00
Valance (full or self serve) decals 0.00 483.00
Installation Pumps Total Valances 0 483

483.00

Trash 4 ea 0.00 0.00
Remove existing Trash Valets 3 ea 0.00 0.00
CSU - 1 Waste, 2 Windshield + Squeegees 1 ea 0.00 0.00
CSU Waste Only Container [for Front Door] 0.00 483.00
Installation Trash Total Trash 0 483

483.00

Painting

Paint the tank farm 1 Lot price 292.50 4,897.62
1 Lot price 50.54 180.96
Island form Does not incl. repairs 5 ea 0.00 0.00
9 ea 75.82 305.37
Remove wood cladding & paint Canopy columns Gray 1 set 8.42 113.10
1 Lot price 8.42 723.84
Bollards - Straight 2 ea 16.85 113.10

Vent pipes Total Paint 452.556 6333.99

Perimeter curb

Area light poles

6,786.55

Back Court 24" x 24" 2 set 0.00 0.00
Enter Here / DNE (ONE OF EACH) 24" x 24" 1 ea 0.00 0.00
Air Machine sticker Black/Reg Green/Diesel 20 ea 0.00 0.00
Replace hand warmers on nozzels 1 Lot Price 39.00 361.92
Power wash forecourt 648.00
Installation Back Court 1009.92

Total Back Court 39 1,048.92

Project Managing Fee 3,510.00

Sub-Total 50,717.87
Estimated Taxes 1,775.13
409.50
Permits 292.50
Disposal
53,195.00
Total

10/14/2016