Page 18 - Tera Group Proposal Rebranding CITGO- 14 SERVICE STATIONS

10/13/16 Prepared By: Tera Group N.V.
Santa Cruz, ARUBA
Qty. unit MATERIAL LABOR Combined Total
MID Sign - All materials removed will be disposed of total total
Remove and discard existing faces
Replace existing bulbs w/ Principal LEDs* 1 ea 596.67 834.18
Face Replacement Only 81 1/2" x 85" + 26" x 85" ATM 1 ea 0.00 507.00
Other 1 set 0.00
Installation MID Sign 1 ea 0.00
596.67 519.04
Total Sign 687.00 3,143.88
2,547.21

Canopy Backlit 3 sides 37" fascia 50' x 85' (backlit 1 50'er+(2) 85's) 0.00 0.00
Money Exchange decals 16 ea 0.00 0.00
Illuminated flex face 220 lf 0.00 0.00
New CITGO Triform decal 50 lf 0.00 623.30
Power wash canopy deck 1,016.00
Installation Canopy 4250 sf 0.00 1,639.30

Total Canopy 1,639.30

Pumps Premium & Diesel 8 set 0.00 0.00
Pump Decal Set 7.5" x 8.5" 8 set 0.00 0.00
Door Vinyl 8 ea 103.10 271.44
Paint pump bases 8 set 103.10 90.48
Paint /decal pump faces 8 ea 103.10 90.48
Paint top pump shroud 8 set 1,031.04 271.44
Decal pump risers 16 ea 0.00 0.00
Decal Thank you for Choosing Us 16 ea 0.00 0.00
No Smoking Decals 8 ea 0.00 0.00
Dispenser Flag Sign 0.00
Dispenser Flag Decal Kit (#'s 1-10) 1 ea 0.00 741.00
Installation Pumps 1464.84
Total Pumps 1340.352 2,805.19
Valances 0.00 483.00
Demo existing 8 ea 0.00 0.00
Assemble and install 48" Metal Valance 8 ea 0.00 0.00
Valance (full or self serve) decals 8 ea 0.00 483.00
Installation Valances 483
Total Valances 0

Trash 7 ea 0.00 0.00
Remove existing Trash Valets 6 ea 0.00 0.00
CSU - 1 Waste, 2 Windshield + Squeegees 1 ea 0.00 0.00
CSU Waste Only Container [for Front Door] 483.00
Installation Trash Total Trash 0.00 483.00

483.00

Painting Does not incl. repairs 1 ea 0.00 0.00
Paint Pylon (up to 40' OAH) 1 Lot price 77.33 180.96
Island form 6 ea 77.33 542.88 3,269.38
Canopy columns Gray 5 ea 64.44 169.65
Bollards - Horseshoe 1 ea 12.89 113.10 2,309.61
Flag pole 1 Lot price 12.89 1,085.76 4,680.00
Storage trailer 1 set 12.89 113.10
Vent pipes 1 Lot price 12.89 723.84
Perimeter curb 1 ea 12.89
Area light poles 283.54 56.55
Total Paint 2,985.84
Back Court
Enter Here / DNE (ONE OF EACH) 24" x 24" 3 set 0.00 0.00
1 Lot Price 608.72 631.30
Paint air machine 24" x 24" 1 ea
Black/Reg Green/Diesel 28 ea 0.00 0.00
Air Machine sticker 61 lf 0.00 0.00
Replace hand warmers on nozzels in sections 1 Lot Price 0.00 0.00
Backlit C Store staple rail fascia 37" x 61' 59.67 361.92
Power Wash Forecourt 648.00
Installation Back Court Total Back Court 668.39 1,641.22

Project Managing Fee 4,680.00

Sub-Total 18,813.35
Estimated Taxes 658.47
409.50
Permits 292.50
Disposal
20,173.82
Total

10/14/2016