Page 6 - Tera Group Proposal Rebranding CITGO- 14 SERVICE STATIONS

10/13/16 Prepared By: Tera Group N.V.
Caya Grandi, ARUBA

MATERIAL LABOR
Qty. unit
Combined Total
1 ea
MID Sign - All materials removed will be disposed of 1 set 390.00 380.25
Replace existing bulbs w/ Principal LEDs* 5 lamp 1 set 0.00 625.89
Demo existing Valero faces 1 ea 0.00
Face Replacement Only 66 3/4" x 60 1/8" trim size 0.00 0.00
Other Total Sign 519.04
Installation MID Sign 390.00 687.00
2,212.17
2,602.17

Canopy (2) canopies 26' P x 20' s x 32"
Money Exchange decals
New CITGO Triform decal 5 ea 0.00 0.00
New CITGO Trimark ILLUMINATED 0.00 0.00
New CITGO channel letters 184 lf 0.00 0.00
Electrical materials** 0.00 0.00
Power wash canopy deck 2 ea 2,240.32 0.00
Paint horizontal beams 39.00 361.92
Installation Canopy (2) sets White, (2) sets Blue 4 ea 84.24 3,071.64
1,016.00
1 Lot Price 4,449.56

1040 sf

Incl. surface preparation*** 1 Lot Price

Total Canopy 2,363.56 6,813.12

Pumps

Pump Full Service Hours Decal 5" x 12" 8 ea 0.00 0.00
5 set 0.00 0.00
Pump Decal Set Premium & Diesel 5 set 0.00 0.00
5 ea 42.12 169.65
Door Vinyl 5 set 42.12 56.55
5 ea 42.12 56.55
Paint pump bases 5 set 42.12 169.65
10 ea 0.00 0.00
Paint /decal pump faces 10 ea 0.00 0.00
4 ea 0.00 0.00
Paint top pump shroud 1 ea 0.00
10 ea 0.00 0.00
Decal pump risers
Total Pumps 168.48 0.00
Decal Thank you for Choosing Us 7.5" x 8.5" 741.00
1,193.40
No Smoking Decals

Dispenser Flag Sign

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

Remove yellow band on pump doors, paint and reinstall

Installation Pumps

1,361.88

Valances set 0.00 0.00
No valances Total Valances 0.00 483.00
Installation Valances 483.00

483.00

Trash 3 ea 0.00 0.00
Remove existing Trash Valets 2 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 50.54 180.96
Island form 4 ea 33.70 361.92
Canopy columns Gray 1 Lot price 84.24 180.96
Canopy horizontal I beams Gray 4 ea 336.96 135.72
Concrete style bollards 1 set 113.10
Vent pipes 8.42 972.66
Total Paint 513.86
1,486.52

Back Court

Enter Here / DNE (ONE OF EACH) 24" x 24" 1 set 0.00 0.00
1 Lot Price 292.50 5,740.80
Paint Building including remote fill station and dumpster enclosure if applicable 1 ea
10 ea 0.00 0.00
Air Machine sticker 24" x 24" 80 lf 0.00 0.00
64 lf 0.00 0.00
Replace hand warmers on nozzels Black/Reg Green/Diesel 1 per set 0.00 0.00
6 ea 0.00 0.00
Vinyl decal existing C Store Signage 36" x 80' 1 Lot Price 0.00 0.00
1 ea 39.00 361.92
Interior Red Vinyl 0.00 0.00
540.00
Vinyl numbers 1-13 use pump numbers 6,642.72

No Parking Signs

Powerwash forecourt

New 4' x 4' projecting wall sign

Installation Back Court

Total Back Court 331.50 6,974.22

Project Managing Fee 3,510.00 3,510.00
Sub-Total 23,713.91
Estimated Taxes
829.99
Permits 468.00
Disposal
292.5
Total 25,304.40

10/14/2016