PROPOSED 16 x 7 METER POOL DEVELOPMENT

ITEM DESCRIPTION QTTY UNIT RATE

GROUND WORKS

Excavation
Oversite
A Remove top soil average not exceeding
150mm deep big pool 162 m2 650

B Excavate pit to receive pool shallow end

not exceeding 1.50m and deep end not
exceeding 3.00m and cart away from site 221 m3 1495

Working Space
C Excavate working space to receive pool
and all its elements 92 m3 1495

D Level and compact base of excavation 146 m2 208

Earth Work Support

E Earth work support to vertical sides of
excavated wall surfaces 99 m2 3250

Filling
F Back fill excavation with laterite and compact 92 m3 4550

Concrete Work
Blinding
G 75mm thick blinding in cement and sand
mix (1:4) 146 m2 3900

Reinforced in-situ concrete (1:2:4 - 20mm

aggregate) max strenght after 18days
placed in formwork( measured separately)
and firmly around reinforcement(measured
separately)

H Pool base 44 m3 39650

J Pool Wall 26 m3 39650

K Pool Deck 45 m3 39650

Total To Collection

Page 1 FF0000HYDEAL KREATION

 PROPOSED 16 x 7 METER POOL DEVELOPMENT
ITEM DESCRIPTION QTTY UNIT RATE

Water bar
A 9" sika water bar to joint between pool
base and its retaining wall 62 m 6500

Reinforcement

High tensil reinforcement to BS 4449 placed

in formwork including bends, hooks, tying
wire
B Pool Base 5.72 Ton 318500

C pool wall 3.38 Ton 318500

Wire Mesh
D Wire mesh to pool deck 299 m2 1040

Form Work
Sawn Timber formwork to:

E Vertical surface of walls 226 m2 4550

F Edge of concrete base 52 m 845

Engine Room
G 1 units 1950000
Construction of engine room not exceeding 10 x 4 meter
floor size and 4meter high, of concrete elements with
proper ventilative services, adequate illumination, and all
necessary functional accessories

Total to Collection

COLLECTION

PAGE 1

PAGE 2

Page 2 FF0000HYDEAL KREATION

 PROPOSED 16 x 7 METER POOL DEVELOPMENT
ITEM DESCRIPTION QTTY UNIT RATE

Ground Works to Summary

FINISHES

Wall

Rendering
12mm render to vertical wall of pool in
sand and cement mix (1:3) inclusive of
water proof cement in cement mix (1:1)

A wall surface 81 m2 1690

Tile
Tile finish(spanish) to rendered surface of wall or
any approved equal fixed with suitable adhesive

B Pool Wall 81 m2 7150

Floor

Tile
C 8mm thick non-slip tiles surface tiles laid on
screeded surface(measured seperately) to
surrounding pool perimeter [Labour Only] 299 m2 910

D 200x600x25mm "bull nose" tile finish to screeded

top surface of pool wall not exceeding 250mm
wide 56 m 8450

Tile finish(spanish) to screeded surface of floor or

any approved equal fixed with suitable adhesive
E Pool base 118 m2 7150

Screeding
F 38mm cement and sand Screeding (1:4)
finished fair in water proof cement and
portland cement mix (1:1) 417 m2 1495

Page 3 FF0000HYDEAL KREATION

 PROPOSED 16 x 7 METER POOL DEVELOPMENT
ITEM DESCRIPTION QTTY UNIT RATE

Finishes to Summary

SERVICES
Mechanical and Electrical

PURIFICATION EQUIPMENTS

The following equipments are to be of approved

standard; supplied and installed to manufacturers
instructions:

A Skimmer 2 m 45500

B Drains 2 Nr 32,500

C Inlet eyeball nozzles 8 Nr 14300

D Non-leak flanges 8 Nr 11700

E Re-circulation pump machine (3hp) complete

with installation accessories 2 Nr 396500

F 36" Spar pack high-rite sand filter tank with media

sand and multi-port valves 2 Nr 1365000

POOL DECK ACCESSORIES

G Three (3) steps stainless steel ladder with rubber
bumpers 4 Nr 97500

POOL ILLUMINATION

H Step down transformers with deck boxes(240-120) 8 Nr 38350

J Under water lights (300watts) 8 Nr 48100

K Mechanical Conduiting (inclusive of builders 1 unit 1755000

work associated with this work section)

L Electrical panelling, conduiting and wiring 1 unit 2340000

Page 4 FF0000HYDEAL KREATION

 PROPOSED 16 x 7 METER POOL DEVELOPMENT
ITEM DESCRIPTION QTTY UNIT RATE

M Pressure test to mechanical installation Lot

Services to Summary

Maintenance

A Allow a sum for chemicals and pool

treatment item

Maintenance to summary

Page 5 FF0000HYDEAL KREATION

 PROPOSED 16 x 7 METER POOL DEVELOPMENT
ITEM DESCRIPTION QTTY UNIT RATE

SUMMARY

1 GROUND WORKS

2 FINISHES

3 SERVICES

4 MAINTENANCE

Total

Add
Preliminaries

VAT 5% 5%

Page 6 FF0000HYDEAL KREATION

 PROPOSED 16 x 7 METER POOL DEVELOPMENT
ITEM DESCRIPTION QTTY UNIT RATE

GRAND TOTAL

Page 7 FF0000HYDEAL KREATION

 N : K

105,300.00

330,395.00

137,540.00

30,368.00

321,750.00

418,600.00

569,400.00

1,744,600.00

1,030,900.00

1,784,250.00

6,473,103.00

Page 8 FF0000HYDEAL KREATION

 N : K

403,000.00

1,821,820.00

1,076,530.00

310,960.00

1,028,300.00

43,940.00

1,950,000.00

6,634,550.00

6,473,103.00

6,634,550.00

Page 9 FF0000HYDEAL KREATION

 N : K

13,107,653.00

136,890.00

579,150.00

272,090.00

473,200.00

843,700.00

623,415.00

Page 10 FF0000HYDEAL KREATION

 N : K

2,928,445.00

91,000.00

65,000.00

114,400.00

93,600.00

793,000.00

2,730,000.00

390,000.00

306,800.00

384,800.00

1,755,000.00

2,340,000.00

Page 11 FF0000HYDEAL KREATION

 N : K

390,000.00

9,453,600.00

390,000.00

390,000.00

Page 12 FF0000HYDEAL KREATION

 N : K

13,107,653.00

2,928,445.00

9,453,600.00

390,000.00

25,879,698.00

1,423,383.39

27,303,081.39

1,365,154.07

Page 13 FF0000HYDEAL KREATION

 N : K

28,668,235.46

Page 14 FF0000HYDEAL KREATION

 PROFOMA INVOICE
PROPOSED 10 x 5 METER OVERFLOW POOL DEVELOPMENT
ITEM DESCRIPTION QTTY UNIT RATE

GROUND WORKS
A
Excavations(pool) and Concreteworks (in-situ concrete to:pool
base, walls and deck; Reinforcement works; Formworks)

Ancilliary ground structures (Engine room &Balancing Tank)

FINISHES
B Rendering(pool wall), screeding(pool base and deck), and Tiling
works(pool wall, pool base and pool deck)

EQUIPMENTS
C Supply of pool equipment and fittings complete, to include
all service works

D Installation of pool equipment

TREATMENT
E Chemical treatment to pool water for use

COMMISSION
F
Clearing / Cleaning and test running; and hand over of site

Total

Add
Preliminaries

VAT 5% 5%

GRAND TOTAL

page/15 FF0000HYDEAL KREATION

VELOPMENT
N : K

13,107,653.00

2,928,445.00

7,090,200.00

2,363,400.00

390,000.00

200,000.00

26,079,698.00

1,223,383.39

1,365,154.07

28,668,235.46

page/16 FF0000HYDEAL KREATION