New pool estimate from PB we decided to go with.
1 PROJECT DESCRIPTION Qty Rate Total
Swimming Pool New Build Construction of swimming pool 18'x38'.
Approximate surface area: 684sq.f.
Features: Automatic Cover, Tanning ledge 9ft. radius Depth: 3.5'-8.5
2 EXCAVATION/SITE PREPARATION 1 7,800.00 7,800.00
Before the excavation process can begin, the site must be carefully examined to make sure there are
not any obstructions that could interfere with the process of work. All approved plans and drawings
should be presented at the site. Building permits as a minimum must be posted on a visible from the
main road location. Public utility locating company (Miss Utility) must mark all public utility lines (Gas,
Electrical, Sewer, etc) before excavation (Miss Utility will not mark private lines such as irrigation
pipes, well and septic pipes, etc. Customer is responsible to mark the on the worksite). Benchmark
has to be set, location and height of the pool must be approved by the customer. After the excavation
is completed a temporary fence, 4 feet in height, will install to surround the excavation site, designate
the area, or serve as a construction barrier.
Note: Silt fence, dewatering wells, interconnecting trenches, construction entrance, protection bunds,
gutter buddies, and drains could be installed to prevent runoffs and contamination.
Important: Using soil consultant companies to take samples prior to excavation from the designated
location and study, is strongly recommended. It provides information on bearing capacity, soil layers,
types, etc. For more information contact
3 HAULING AND GRAVEL 1 7,200.00 7,200.00
Hauling excessive materials(dirt), and delivering grovel, of approximately 170 cubic yards (17 loads)
Disclaimer: if we have to haul rocks or bad soil(clay or other) price will change
4 POOL FORMING AND REBAR INSTALLATION 1 7,050.00 7,050.00
Pool forming and rebar, mesh installation #4 rebar 12'' of center
5 POOL PLUMBING AND EQUIPMENT INSTALLATION 1 6,000.00 6,000.00
Installation of pool plumbing lines 2"/1.5" pipes and equipment
-Skimmer lines, including skimmer boxes
-Main Drain line, including Dual Drain or Channel Drain VGB
-Polaris Lines
-Return line
-Control valves
6 PLUMBING MATERIALS 1 3,600.00 3,600.00
Pipes 1.5"/2" schedule 40 solid PVC,
2-skimmers
2-return outlets
2-Main drain
3-Jandy/Pentair 3way valves
7 POOL SHELL INSTALLATION 53 530.00 28,090.00
-Shotcrete/Gunite at max 4000 PSI. Approximately 684sq. ft. top surface pool(up to 49 cubic yards of concrete)
- 11" beam, 7"-8" wall, and floor. Depth 3.5'-8.5'
8 POOL EQUIPMENT SUPPLY 2 300.00 600.00
Supply and Install Equipment Pad
INTELLIFLO VSF VARIABLE SPEED & FLOW PUMP 3HP 230V I 1 1,997.00 1,997.00
PENTAIR INTELLIFLO VSF FILTER PUMP 3HP 8-SPEED SETTINGS/TIMER 230V
CLEAN & CLEAR PLUS 420 1 1,407.00 1,407.00
PENTAIR CLEAN & CLEAR PLUS 420 CARTRIDGE FILTER
EASYTOUCH 4PSC-IC40 SINGLE BODY 1 2,388.00 2,388.00
Pentair EasyTouch 4PSC-IC40 Single Body Pool Or Spa Control System, Includes SCG Integration
& IC40 Cell
SCREENLOGIC2 WIRELESS INTERFACE 1 713.00 713.00
Pentair Screenlogic 2 Interface & Wireless Connection Kit
ZINC ANODE 1 134.00 134.00
POOL TOOL ANTI-ELECTROLYSIS 2"
IN-LINE ZINC ANODE
HEAT PUMP H/C 140K BTU 1 5,931.00 5,931.00
140K BTU 230V ALMOND ULTRATEMP 140 H/C HEAT PUMP 460958
GLOBRITE COLOR LED W/100' CORD 5 610.00 3,050.00
12V 100' 1.5"MPT COLOR MICROBRITE LED LIGHT (AMP-30-1310)
Pool light installation 5 515.00 2,575.00
Labor and materials to install pool light fixtures in the new pool/spa. Materials include: el. conduits, Jboxes,
Transformers, etc.
Electrical and Bonding work
Pool electrical and bonding: 1 5,300.00 5,300.00
Installation of supply line with sub-panel box up to 100 AMPS, including all the necessary breakers,
one outlet 5'-20' away from the pool, and bonding grid. Does not include a pool lights installation and
it will be a separate line item.
Tiles 144 48.77 7,022.88
Water Line Tile
Installation of 6" wide band of frost-proof waterline tiles, selected
Tile Manufacturer:NPT
Tiles Model: PARIS GLASS MOSAIC 1.05SQ/SHT Tiles Type:Glass
COPING STONE 114 65.00 7,410.00
Pool Coping Stone Installation of pool coping stone perimeter: 110 ln. f.
Coping stone Manufacturer/Distributor:
Coping stone Model/size: Coping stone Material type: Slate/Travertine
New Pool Plaster 1 15,224.00 15,224.00
Interior Pool Surface of a New Pool:684 sq.f., including water delivery
Manufacturer: SGM 90B Type: Diamond Brite
Color: Cobalt (Mix of 6 Mid blue + 4 Onyx )
Thoroughly prepare the concrete shell surface to properly receive the interior coating. This shall
include chipping and filling any voids and around all fittings and light niches using hydraulic cement,
modified grouts, etc.. Pressure wash and Acid treatment are required as the following step. The
surface must be clean, sound, and free of dirt, oil, grease, and scale deposits. MiraPrime Aqua-Blok
XL or AQURON® CPSP will be used to treat pool shells. Applying a cementitious bond coating agent
designed for the chosen interior surface. Cover the entire pool with a 3/8* to 5/8* thick coating of
marble dust and white Portland cement(White pool plaster only, other surfaces may require different
thickness and application). The new surface will be hand-trowelled smooth. The pool must be filled
with water immediately after the surface allows. For exposed aggregate surfaces, exposing and Acid
treatment has to be done before filling.
NOTES: NPC Startup Procedures MUST Be Followed. Surface damage such as stains, streaks,
erosion, etching (pitting), mottling (discoloration, and hairline cracks) Damage Due to
PoorWaterChemicals are NOT Covered Under Warranty. THE OWNER IS RESPONSIBLE FOR
REFILLING THE POOL UNLESS THE CONTRACT STATES OTHERWISE
PRICE IS SET BASED ON THE TOP SURFACE AREA OF SQUARE FEET.
PAVER PATIO/POOL DECKING INSTALLATION 1,200 20.00 24,000.00
Installation of concrete pavers over 4"-6" 21A base with under base stone dust or quartz sand.
Polymeric sand is to be used to seal pattern joints. Installation only (Pavers to be provided by the
Client. Not Previous pavers ) IF WE NEED TO INSTALL DECK DRAIN PROVIDED BY THE CUSTOMER
WE WILL CHARGE $15 PER LN FT
Auto safety cover 1 15,170.00 15,170.00
Auto safety cover under mount cover -Cover Star pool cover
Eclipse Pool Cover System -WALK ON STONE LID
All meet the ASTM standard for safety covers as
specified in ASTM standard F 1346-91 when they are installed and maintained properly according
to the installation and homeowner instructions which have been provided by Coverstar
Pool drawings package 1 2,000.00 2,000.00
Creating pool structural/architectural drawing package for building permit only. Note: Not Include grading plan
Items&Parts 1 500.00 500.00
Extra cost for building the benches
Items&Parts 1 750.00 750.00
Extra cost to run an aerator line and install jet fittings + control valve
Items&Parts 1 420.00 420.00
Extra charge for plastering extra bench
Items&Parts 1 1,426.00 1,426.00
FLOOR COLORVISION BUBBLER GUNITE NICHE + LIGHT KIT WITH SUPPLY LINE AND CONTROL VALVE
New Pool Start-up
Perform initial pool start-up and balance of chemicals. The customer is responsible for maintaining
pool chemistry up to code and according to the requirements of the NPC for new plaster
finish after the initial treatment is performed.
Payment schedule:
10% Down On Signature
20% On Excavation
40% After Gunite Install
20% After Plaster Install
10% After Completion
Total $157,892.88