Columban College, Inc.

College of Engineering Department

Barretto, Olongapo City

Design and Build of Cable Wakeboarding with Surrounding Establishments

A Project
Submitted in Partial fulfillment of the
Subject Requirements in
IEM527 – Elective 4: Product Design and Development

Respectfully Submitted by:

John Connelle Francisco

Angelu P. Pita
Noime V. Ridulme
Honeylette M. Umipig

Respectfully Submitted to:

Mr. Gerald Ryan M. Garcia

Course Instructor

March 3, 2018

1|Page
 TABLE OF CONTENTS

CHAPTER Page No.

I. INTRODUCTION 4
II. IDENTIFYING CUSTOMER NEEDS 6
III. CONCEPT GENERATION AND SELECTION 7
IV. CONCEPT TESTING 9
V. PRODUCT SPECIFICATION 14
Two-tower wakeboard cable system 14
Full-size cable system 15
Other Facilities 17
Other Amenities 18
VI. PRODUCT ARCHITECTURE 19
Site Vicinity Map 20
Site Location Map 21
Top Views 22
Isometric Views 26
VII. DESIGN FOR MANUFACTURING 29
Summary 29
Land 30
Wakeboard System 30
Administration Building 31
Restaurant 31
Souvenir Shop 31
Amenities 32
Accommodations 32
Swimming Pool 53
Cost Reduction 55

2|Page
VIII. PROTOTYPING 56
Top View 56
Isometric View 57
IX. PRODUCT DEVELOPMENT AND ECONOMICS 58
Economic Analysis 58
Operating Hours/ Selling Price 59
Influences of the Qualitative Factors on Project Success 61
X. PRODUCT MANAGEMENT 63
Goals and Objective 63
Wakeboard Park Logo 64
Organizational Chart 65
Personnel Description 66
Project Execution 68
Marketing Strategies 69
Project Control 74
XI. DESIRABILITY OF THE PROJECT 75
Conclusion/Generalization 75

3|Page
 CHAPTER I

INTRODUCTION

Adrenaline rush, adventure or the feel of flying along the wind, that’s

Wakeboarding. Wakeboarding is a new watersport in the Philippines, but it’s increasingly

gaining momentum nearly at par with other popular sports like surfing and diving. Standing

on a small board through a serene lake. This calm, relaxing ride a quickly changes into a

breathtaking and exhilarating adventure.

Cable parks are becoming more popular and go by many names. So, whether you

call them a cable park like everyone do, or a cable wakeboard park, cable wake park,

wakeboard cable park, wakeboard park, or wake park, they’re all the same and they are all

about having fun. Cable Wakeboarding is increasingly popular sport that is already well

established internationally with more than 400 cable parks around the world over 30 years

ago. It has been claimed over the years that wakeboarding originated in variety of different

places. Wakeboarding in the Philippines is not as new as most people would think. In fact,

it has been around for quite some time, since early 90s via waterski enthusiasts who have

access to boats and would ride wakeboards, which would resemble surfboards with sandals.

Nowadays, wakeboarding is one of the fastest growing watersports in the world, and the

Philippines is slowly and surely gaining ground in terms of being a destination to

wakeboard and developing world-class local talent.

4|Page
 Following the extensive success of cable parks around the world, developing a

cable park will make a positive contribution to Subic Bay. The location of having Cable

Park in Subic Bay will provide an exciting, new experience to riders of all levels. The cable

park will incorporate a pro-shop, as well as a restaurant to accommodate non-riders who

may wish to sit back and relax as they watch friends and family out on the water. Cable

Wakeboarding Park fits well within the Subic Bay’s desire to sustain its environmentally

friendly image well into the future.

5|Page
 CHAPTER II

IDENTIFYING CUSTOMER NEEDS

Subic Bay Freeport Zone is one of the most exciting and fun-filled summer

destinations. Only a couple of hours from the hustle and bustle of Manila, Subic is a

peaceful, safe and controlled environment. It is also known for different kind of watersports

for the reason of multiple beaches around the city. Flyboard, Jetovator, Bandwagon, Jetski,

Banana Boat, Hoverboard, and Parasail are some of the water activities they can find in

Subic Bay. Currently, cable wakeboarding has not yet introduced in Subic Bay. And there

are only 9 places to visit wakeboarding destination in the Philippines. To gain more and

more followers from adventure seekers, cable wakeboarding wants to introduce for the first

time in the city. To experience the thrill and fun of wakeboarding, enabling people to do

stunts including aerial flips and turns.

Lago de Oro in Batangas is the first cable wakeboarding Park in the Philippines and

Pampanga is the nearest place to try cable wakeboarding. The researchers want to design

and build Cable Wakeboarding in Subic Bay according to customer needs. Easy access to

the place of cable wakeboarding is the first thing that customer wants. Affordable price

for the watersport activity especially for beginners must also keep in mind. And for the fact

that not everyone wakeboards, other establishments are important to consider. Featuring a

hotel and several restaurants for a more enjoyable and relaxing stay. Some of the existing

cable Wakeboarding Park in the Philippines includes other amenities such as adult and

children swimming pools, playground, water sport equipment rental, golf, board games,

fishing spots and etc.

6|Page
 CHAPTER III

CONCEPT GENERATION AND SELECTION

To be able to select the best concept for a cable wakeboarding in Subic Bay, the

researchers targeted specifications, thorough search has been done internally and externally

in order to achieve long term goals.

Cable wakeboarding is very popular in Europe as well as in United States and is

slowly gaining momentum here in the Philippines. To develop a world-class cable park

that will represent the city to worldwide competition there are things to be consider, such

as the cable system, land and water requirements, location and the customer requirements.

Rixen, and Sesitec are two major companies that offered and install cable system

around the world. Currently, Rixen provided cable system to the different cable park in the

Philippines, like the Camsur Watersports Complex, Decawake in Pampanga, Lubao Cable

Park and many other. Full-size cable system and two-tower cable system are used with a

speed of 0-62 km/hr that can carry 6-12 people simultaneously. And in building a cable

park, a minimum land requirement is approximately 3 to 4 hectares to support rooms and

other buildings. With a good location and a calm water in order to showcase the thrill of

the ride.

Providing a twenty-three (13) hectare cable park that maximize the customer

requirement is the goal of the researchers. Cable wakeboarding as the main attraction of

the park, where in beginners and professional wakeboarders are separated. The beginner

area will feature a two-tower cable system called little bro made by Rixen, it is ideal for

learning tricks that can cater both beginners and expert wakeboarders, it is also a straight-

line system that is made perfectly for learning. The expert area will have a full-size cable

7|Page
system that run counter-clockwise around the lake. The park will also introduce different

amenities like souvenir shops, accommodations, and restaurants for people to enjoy.

8|Page
 CHAPTER IV

CONCEPT TESTING

Cable Wakeboarding is one of the hottest growing water sports trends. A kind of

water sports that helps to exercise all muscles in a human body and gives exceptional

extreme sensations while being one of the safest sports suitable for people of all ages.

Introducing new challenging kind of sports in the city will surely derive great pleasure from

everyone. The researchers conducted a survey to get a precise idea of what the customers

need.

Set of sample concept survey are listed below:

• Have you or members of your household visited any watersports during the past year?

Yes

No

0 10 20 30 40

Figure 1

9|Page
 • Approximately how often did you or members of your household visit watersports
over the past 12 months

1 to 5

6 to 10

11 to 19

20 or more

I don't know

0 10 20 30 40 50

Figure 2

• Overall how would you rate the physical condition of all the watersports you have
visited?

Excellent

Good

Fair

Poor

0 10 20 30 40

Figure 3

10 | P a g e
 • Are you familiar with cable wakeboarding?

Yes

No

Not sure

0 5 10 15 20 25 30 35 40 45 50

Figure 4

• Have you experienced cable wakeboarding?

Yes

No

0 10 20 30 40 50 60

Figure 5

11 | P a g e
 • Would you be interested to visit a cable wakeboarding in Olongapo City?

Yes

No

Maybe

0 10 20 30 40 50 60

Figure 6

• What kind of water spot do you prefer?

Lake

Seaside

Both

I have no idea

0 5 10 15 20 25 30

Figure 7

12 | P a g e
 • What facilities would you like to find in a cable wakeboarding park?

Café
Restaurant
Souvenir Shop
Accomodations
Bar
Pool
Playground
Picnic Area
Others

0 5 10 15 20 25 30 35 40

Figure 8

The data was collected through 60 respondents, which reside nearby Subic Bay

premises. The place has long been known as a lifestyle city for adventurous and outdoors

enthusiasts. Out of 60 respondents, 30 of them stated that they have been into water sports

facilities at least 5 times within this year. Number of 34 respondents declared that they are

satisfied with the facility they have visited, while only 12 of them rated it as excellent. Not

all of the respondents are familiar with cable wakeboarding and just 4 of them have tried

the mentioned sport. However, all of them agreed to visit the cable wakeboarding facility

if there is one in the City. Artificial lake water surrounded by land was favored by most of

the respondents whereas the metropolitan is bounded by many oceans. Not everyone

wakeboards, the visitors selected three amenities such as restaurants, accommodations and

souvenir shop for anyone and everyone. The adventurous and high-adrenalin nature of the

Cable Wakeboarding Park sits comfortably alongside, and complements, the prevailing

tourism attractions of the Subic Bay.

13 | P a g e
 CHAPTER V

PRODUCT SPECIFICATIONS

The Cable Wake Park is an ultimate complex for sportive activities as well as for

leisure, fun and entertainment. The park offers a range of features including a full size main

cable, with high quality obstacles and reverse winch cable for the beginners. Ambient

swimming pool for adult and kids, restaurant, open air bar in the roof top terrace with

spectacular view on the lake cater to different interests, comfortable hotel apartments, and

professional training equipment, pro shop and hire shop enable the visitors enjoying

activities of the Park.

Two-Tower Wakeboard Cable System

The Two-Tower wakeboard cable system is set up in 200 meters length by 30

meters width on artificial lake. The total height of the cable above the ground in 6.75

meters. The basic structure of the water ski cableway can be obtained in the schematic

diagram in figure 9. The running cable consisting of one single cable runs via 2

horizontally arranged deflection pulleys. The two deflection pulleys are connected to the

mast by side arms. The running cable is driven by an electric motor. The cable speed can

be adjusted infinitely from the frequency inverter located in the control unit. The usual

speeds range from 25 to 35 km/h.

14 | P a g e
 Figure 9. (basic structure of two-tower cableway)

Figure 10. (beginner’s cableway)

Full Size Cable System

The full-size cable system is designed in circular artificial lake with the length of

333.8 meters and a total of length 721 meters, it has a total of five (5) cableways that allows

riders to ride simultaneously. The distance between the riders between 70 to 90-meter

range. The basic structure of the full-size cable system can be seen in Figure 10. Different

obstacles are also placed like the kickers, fun box, rooftop, high rail, etc. These obstacles

are produced through plastic welding process. They are rounded edges and screw-free

constructions characterize complete obstacle line, UV-resistant, white and shattered PE-

surface gliding properties.

15 | P a g e
 Figure 11. (basic structure of full size cable ways)

Figure 12. (full size cable ways)

16 | P a g e
Other Facilities

The main building consists of the following facilities:

• Office is a 16.5 square meter room where organization users do administrative work. And

the purpose of the office environment is to support its occupants in performing their job.

• Front desk is a 14 square meter room, where employees are responsible for making sure

guests have a pleasant experience at the park. Duties typically involve checking guests in

and out, taking reservations, registrations and answering questions the guests may have.

There is also a lounge that will serve as a waiting area for guests.

• Souvenir shop or Pro shop is a 38 square meter store selling souvenirs relating to

wakeboarding such as t-shirts, key chains, collections and other items. All equipment for

professional wakeboard are also available for rent and buys in the pro shop.

• Kitchen is a part where used for cooking and food preparation. Counter or simply a cashier

is a person who handles the cash register that the customer wishes to purchase food. Tables

and chairs are placed on the front where foods and drinks are served.

• Restroom is a 44 square meter bathroom with 5 stalls for urinals and a shower room for

the customers who go through cable wakeboarding.

• Bar Area is a 96 square meter onsite café on the rooftop overlooking the lakes where

beverages are served.

• Cable Wakeboarding Lake is a surface where riders are pulled around the lake by ropes

attached to the carriers. Starting Dock is a floating square that is level with the water to

allow the rider to start off standing up or sitting down.

17 | P a g e
Other Amenities:

• Accommodations are lodge facilities consisting of common rooms where guests can stay

overnight.

• Warehouse is a 12 square meter building for storage of wakeboarding equipment such as

wakeboard skis, helmets and lifejackets.

• Swimming Pool is a 10 x 10-meter pool for adults, with a depth of 6 feet and a

4 x 3-meter kiddie pool, with a depth of 3 feet for toddlers, which enable swimming for

the guests.

• Parking Area is a cleared area that is intended for parking vehicles reserved for the

customers.

18 | P a g e
 CHAPTER VI

PRODUCT ARCHITECTURE

Site Vicinity Map

SITE

The proposed project is located at 4 Rizal Highway Corner Aim High Ave.,

Olongapo City, Zambales. It has a total area of 13 hectare.

19 | P a g e
Site Location Plan

Figure 13. (Site Location Plan)

20 | P a g e
Top Views

Figure 14. (Top View of the Whole Cable Park)

21 | P a g e
 Figure 15. (Top View of Swimming Pool and kiddie pool)

22 | P a g e
 Figure 16. (Top View of Accommodation)

23 | P a g e
 Figure 17. (Top view of main building and warehouse)

Figure 18. (Top View of Beginners Cable way)

24 | P a g e
 Figure 19. (Full-size Cableways)

25 | P a g e
Isometric Views

Figure 20. (Isometric view of the whole park)

Figure 21. (Isometric View of the Accommodation)

26 | P a g e
 Figure 22. (Isometric View of Swimming Pool and kiddie pool)

Figure 23. (Isometric View of Main Building and Warehouse)

27 | P a g e
 Figure 24. (Isometric View of Full-Size Cable ways)

Figure 25. (Isometric View of the Beginners Cableways)

28 | P a g e
 CHAPTER VII

DESIGN FOR MANUFACTURING

SUMMARY

ITEM DESCRIPTION COST

1 Land
SUB-TOTAL ₱515,778,900.00

2 Wakeboard System
SUB-TOTAL ₱43,121,298.00

3 Administration Building
Restaurant ₱3,000,000.00
Souvenir Store ₱1,753,487.00
SUB-TOTAL ₱4,753,487.00

4 Amenities
Accomodations ₱27,570,613.02
Swimming Pool ₱553,100.00
SUB-TOTAL ₱28,123,713.02

5 Pre-Operating Expenses
Overhead ₱14,945,220.39
Electricity ₱131,753.66
SUB-TOTAL ₱15,076,974.05

Grand Total Investment Cost ₱602,100,885.07

29 | P a g e
Subject: LAND

Price Per Total

Location Land Area
Square Meter Cost

4 Rizal Highway Corner Aim High Ave.,

128,944.725 ₱515,778,
Olongapo, City, Zambales ₱4,000.00
sq. meter 900.00

Subject: WAKEBOARD SYSTEM

Item Item Description Cost

₱1,771,672.00
1 Two Tower System- Equipment and Installed
₱17,421,632.40
2 Full Size Cable System- Equipment and Installed
₱11,734,721.60
3 Floating Access Docks/Wavebreaks
₱6,721,932.00
4 Starting Dock
₱5,471,340.00
5 Wakeboard Features

Total Cost ₱43,121,298.00

30 | P a g e
ADMINISTRATION BUILDING

Subject: RESTAURANT

Franchise name Franchise agreement Cost

Gerry's Grill Restaurant and Bar 10 Years ₱3,000,000.00

Subject: SOUVENIR SHOP

Item Description Cost

1 Store Fixtures ₱398,848.00
2 Merchandise ₱40,000.00
3 Wakeboard Equipment ₱500,000.00
4 Miscellaneous Expenses ₱29,196.00
5 IT Works ₱321,424.00
6 Marketing ₱464,019.00
Total Cost ₱1,753,487.00

31 | P a g e
 AMENITIES

Accommodations

Subject: 1-2 PERSON VILLA/1-4 PERSON VILLA

Floor Area: 42 SM

BUILDING DETAILS
Area Unit
Ground Floor
1 Bathroom 4 SM
2 Bedroom 18 SM
3 Dining Room 5 SM
4 Living Room 15 SM
Total Area 42 SM

BID FORM-BUILDING
CODE DESCRIPTION QTY. UNIT MATERIAL LABOR MATERIALS LABOR TOTAL
UNIT UNIT AMOUNT AMOUNT
COST COST

GENERAL
A
REQUIREMENTS
Mobilization and
1 lot 10,000.00 - 10,000.00 - 10,000.00
Demobilization
Site office,
Warehouse,
1 lot 5,000.00 - 5,000.00 - 5,000.00
Fabrication Area,
Workers Barracks
Electric & Water
1 lot 5,000.00 - 5,000.00 - 5,000.00
Consumption
Demolition of
1 lot 10,000.00 - 10,000.00 - 10,000.00
existing structures
Others; Boring,
1 lot 20,000.00 - 20,000.00 - 20,000.00
Soil Test, Bldg.
SUB - TOTAL - - 50,000.00

- - -
B EARTHWORKS
Lay-out, Staking and
B.1 42 SQM 150.00 200.00 6,300.00 8,400.00 14,700.00
Site Clearing:
B.2 Excavation Works: - -

32 | P a g e
 C1-F1 0.09 cu m - 1,000.00 - 90.00 90.00

C2-F2 0.09 cu m - 1,000.00 - 90.00 90.00

Tie Beams 1.56 cu m - 1,000.00 - 1,560.00 1,560.00

B.3 Wall Footings 1.56 cu m - 1,000.00 - 1,560.00 1,560.00
Backfill and
B.4 4.2 cu m - 600.00 - 2,520.00 2,520.00
Compaction
B.6 Gravel Bedding 1.5 cu m 1,600.00 - 2,400.00 2,400.00
B.7 Soil Poisoning 42 SQM 1,500.00 50.00 63,000.00 2,100.00 65,100.00
Others (Please
- - -
specify)
SUB - TOTAL - - 88,020.00

STRUCTURAL
C - - -
(REBAR) WORKS
C.1 Footings - - -
F-1 20 kgs 160.00 350.00 3,200.00 7,000.00 10,200.00
F-2 20 kgs 160.00 350.00 3,200.00 7,000.00 10,200.00
G.A 16 tie wires 5 kgs 110.00 550.00 - 550.00
Columns (Footing to
C.2 - - - - -
Roof deck)
C-1 50 kgs 160.00 350.00 8,000.00 17,500.00 25,500.00
C-2 50 kgs 160.00 350.00 8,000.00 17,500.00 25,500.00
G.A 16 tie wires 25 kgs 110.00 2,750.00 - 2,750.00
C.3 Slabs - -
First Floor 75 kgs 160.00 350.00 12,000.00 26,250.00 38,250.00
Canopies 10 kgs 160.00 350.00 1,600.00 3,500.00 5,100.00
G.A 16 tie wires 20 kgs 110.00 2,200.00 - 2,200.00
C.4 Beams - -
Footing Tie Beams 70 kgs 160.00 350.00 11,200.00 24,500.00 35,700.00
Grade Tie Beams 70 kgs 160.00 350.00 11,200.00 24,500.00 35,700.00
G.I 16 tie wires 30 kgs 110.00 350.00 3,300.00 10,500.00 13,800.00
SUB - TOTAL - - 205,450.00

D. FORM WORKS: - - -
D.1 Footings
F-1 0.27 sm 900.00 150.00 243.00 40.50 283.50
F-2 0.27 sm 900.00 150.00 243.00 40.50 283.50
Columns (Footing to
D.2 - -
Roof deck)
C-1 (footing to roof
1.5 sm 900.00 150.00 1,350.00 225.00 1,575.00
beam)

33 | P a g e
 C-2 (footing to roof
1.5 sm 900.00 150.00 1,350.00 225.00 1,575.00
beam)
D.3 Slabs - -
Canopies 0.3 sm 900.00 150.00 270.00 45.00 315.00
D.4 Beams - -
Footing Tie Beams 1.68 sm 900.00 150.00 1,512.00 252.00 1,764.00
Grade Tie Beams 1.68 sm 900.00 150.00 1,512.00 252.00 1,764.00
Roof Beam 1.68 sm 900.00 150.00 1,512.00 252.00 1,764.00
Scaffoldings and
D.5 - -
shoring’s
Columns and
3.27 sm 1,200.00 150.00 3,924.00 490.50 4,414.50
Footings
Others (Specify) 1 lot 1,000.00 1,000.00 - 1,000.00
SUB - TOTAL 14,738.50

E CONCRETE WORKS
E.2 Footings
F-1 0.03 cu m 3,500.00 650.00 105.00 19.50 124.50
F-2 0.03 cu m 3,500.00 640.00 105.00 19.20 124.20
Columns (Footing to
E.3 - -
Roof beam)
C-1 0.12 cu m 3,500.00 640.00 420.00 76.80 496.80
C-2 0.12 cu m 3,500.00 640.00 420.00 76.80 496.80
E.4 Slabs - - - - -

Ground Floor 4.2 cu m 3,500.00

800.00
14,700.00
3,360.00 18,060.00

Canopies 0.05 cu m 3,500.00

800.00
175.00
40.00 215.00
E.5 Beams - - - - -
Footing Tie Beams 1.5 cu m 3,500.00 640.00 5,250.00 960.00 6,210.00
Grade Tie Beams 1.5 cu m 3,500.00 640.00 5,250.00 960.00 6,210.00
Roof Beam 1.5 cu m 3,500.00 800.00 5,250.00 1,200.00 6,450.00
SUB - TOTAL 38,387.30

F MASONRY WORKS - - - -
Concrete Hollow
F.1
Blocks
6" CHB Exterior Walls 126 sm 350.00 300.00 44,100.00 37,800.00 81,900.00
3" CHB Interior Walls 42 sm 350.00 300.00 14,700.00 12,600.00 27,300.00
F.2 Plastering 126 sm 400.00 300.00 50,400.00 37,800.00 88,200.00
F.3 Floor Toppings 2.1 sm 400.00 300.00 840.00 630.00 1,470.00
SUB - TOTAL 198,870.00
G ROOFING

34 | P a g e
G.1 Angle Bar 2X2X3/16 1 LOT 20,000.00 20,000.00 - 20,000.00
G.2 C-Farlins 2X3X1.0 1 LOT 10,000.00 10,000.00 - 10,000.00
G.3 Color Roof long span 1 LOT 15,000.00 15,000.00 - 15,000.00
G.4 Consumables 1 LOT 5,500.00 5,500.00 - 5,500.00
OTHERS (Please
G.5 1 15,000.00 - 15,000.00 15,000.00
specify) Labor Cost
SUB - TOTAL 65,500.00
G CEILING WORKS - - -
GROUND FLOOR - - -
G.1 Hardesenipa 4X8" 1 lot 2,700.00 450.00 2,700.00 450.00 3,150.00
G.2 Metal furring 2X1X16 1 lot 1,800.00 450.00 1,800.00 450.00 2,250.00
SUB - TOTAL 5,400.00

DOORS AND
H - - -
WINDOWS
H.1 D1- 1mtr X 2mtr 1 sets 5,000.00 - 5,000.00 - 5,000.00
H.2 D2 - .8mtr X 2mtr 1 sets 4,000.00 - 4,000.00 - 4,000.00
H.3 D3 - .7 X 2mtr 1 sets 3,500.00 - 3,500.00 - 3,500.00
H.18 W1 - .9mtr X 1mtr 4 sets 3,000.00 - 12,000.00 - 12,000.00
H.19 W2 - .5mtr X .6mtr 1 sets 900.00 - 900.00 - 900.00
Labor Cost 1 5,000.00 - 5,000.00 5,000.00
SUB - TOTAL 30,400.00

ARCHITECTURAL
FINISHES
I TILES
Bathroom (Wall
I.12 6.4 sm 600.00 300.00 3,840.00 1,920.00 5,760.00
30x60 Synthetic Tiles)
Bathroom (Floor
I.13 4 sm 600.00 300.00 2,400.00 1,200.00 3,600.00
30x60 Synthetic Tiles)
Bedroom Floor 60x60
I.25 18 sm 930.00 300.00 16,740.00 5,400.00 22,140.00
Granite Tiles
Living Room 60x60
15 sm 930.00 300.00 13,950.00 4,500.00 18,450.00
Granite Tiles
Dining Room 60x60
5 sm 930.00 300.00 4,650.00 1,500.00 6,150.00
Granite Tiles
J COUNTERS
Kitchen Counter Top 0.96 sm 6,000.00 300.00 5,760.00 288.00 6,048.00
Bathroom lavatory
counter top 60x60 0.54 sm 6,000.00 346.50 3,240.00 187.11 3,427.11
black granite tiles
SUB-TOTAL 65,575.11

35 | P a g e
 L.3 Kitchen cabinets 1 sm 10,000.00 378.30 10,000.00 378.30 10,378.30
OTHERS (Please
- - -
specify)
SUB-TOTAL 10,378.30

M WATERPROOFING - - -
M.1 Bathroom 4 sm 450.00 300.00 1,800.00 1,200.00 3,000.00
OTHERS (Please
- - -
specify)
SUB-TOTAL 3,000.00

O PAINTING WORKS - - -
O.1 Interior walls 126 sm 160.00 110.00 20,160.00 13,860.00 34,020.00
Exterior walls and
O.2 upper and lower 130 sm 160.00 110.00 20,800.00 14,300.00 35,100.00
canopy
Ceiling/and Open
O.4 72 sm 160.00 110.00 11,520.00 7,920.00 19,440.00
Ceiling
SUB-TOTAL 88,560.00
P ELECTRICAL WORKS

P.1 I. Lighting Circuit

PVC Conduit, 15mmØ
P.1.1 1 LOT 1,000.00 1,000.00 - 1,000.00
x 3m
Flexible PVC Conduit,
P.1.2 1 LOT 850.00 850.00 - 850.00
15mmØ
3.5 sq.mm THHN Cu
P.1.3 1 LOT 2,500.00 2,500.00 - 2,500.00
Wire
2.0 sq.mm THHN Cu
P.1.4 1 LOT 1,500.00 1,500.00 - 1,500.00
Wire
P.1.5 Junction Box, PVC 1 LOT 500.00 500.00 - 500.00
P.1.6 Utility Box 1 LOT 300.00 300.00 - 300.00
P.1.7 Square Box 1 LOT 300.00 300.00 - 300.00
PVC Adapter/
P.1.8 Polyplex Connector, 1 LOT 450.00 450.00 - 450.00
15mmØ
Conduit Clamp, 1
P.1.9 1 LOT 300.00 300.00 - 300.00
hole, 15mmØ
P.1.10 Tox with screw, #8 1 LOT 150.00 150.00 - 150.00
P.1.11 Electrical Tape 1 LOT 500.00 500.00 - 500.00
P.1.12 Switch, 1 gang 1 set 290.00 290.00 - 290.00

36 | P a g e
P.1.13 Switch, 2 gang 2 set 320.00 640.00 -
640.00

P.1.14 Switch, 3 gang 1 set 370.00 370.00 -

370.00
P.1.15 Exhaust Fan 1 set 2,500.00 2,500.00 - 2,500.00
Pin Light, 150mm
P.1.16 5 set 580.00 2,900.00 - 2,900.00
with glass cover
P.2 II. Power Circuit - - - -
PVC Conduit, 15mmØ
P.2.1 1 LOT 1,000.00 1,000.00 - 1,000.00
x 3m
PVC Conduit, 20mmØ
P.2.2 1 LOT 600.00 600.00 - 600.00
x 3m
P.2.3 Junction Box, PVC 1 LOT 500.00 500.00 - 500.00
P.2.4 Utility Box 1 LOT 300.00 300.00 - 300.00
P.2.5 THW wire 10mm 1 LOT 6,000.00 6,000.00 - 6,000.00
Conduit Clamp, 1
P.2.6 1 LOT 150.00 150.00 - 150.00
hole, 15mmØ
P.2.7 Tox with screw, #8 1 LOT 200.00 200.00 - 200.00
P.2.8 Electrical Tape 1 LOT 400.00 400.00 - 400.00
Convenience Outlet,
P.2.9 3 set 199.50 598.50 - 598.50
duplex, 3 prong
P.2.10 Air Con Outlet 1 set 105.00 105.00 - 105.00
Convenience Outlet,
P.2.11 1 set 250.00 250.00 - 250.00
duplex, 1 prong
Convenience Outlet,
P.2.12 2 set 270.00 540.00 - 540.00
duplex, 2 prong
P.3 III. Panelboards - - - -
RSC Conduit, 40mmØ
P.3.1 2 l 618.10 1,158.94 - 1,158.94
x 3m
RSC Conduit, 25mmØ
P.3.2 8 l 180.00 1,462.50 - 1,462.50
x 3m
RSC Long Elbow,
P.3.3 2 set 250.00 500.00 - 500.00
40mmØ
RSC Long Elbow,
P.3.4 2 pcs 105.00 210.00 - 210.00
25mmØ
P.3.5 Locknut, 25mmØ 8 pcs 45.50 364.00 - 364.00
P.3.6 Locknut, 40mmØ 4 pcs 63.00 252.00 - 252.00
P.3.7 Bushing, 25mmØ 4 pcs 91.00 364.00 - 364.00
P.3.8 Bushing, 40mmØ 2 pcs 145.60 291.20 - 291.20
Entrance cap,
P.3.9 2 pcs 374.50 749.00 - 749.00
20mmØ

37 | P a g e
 Power Panelboard,
PP1
Main:60AT, 225AF, P,
P.3.11 1 Units 11,760.00 11,760.00 - 11,760.00
240V
Branches:
5 x 20AT, 2P
Labor Cost 120,000.00 - 120,000.00
SUB-TOTAL 173,305.14
Q PLUMBING WORKS - - -
COLD WATER LINE -
Q.1 1 nos 10,500.00 - 10,500.00 - 10,500.00
ppr pipe
Q.2 SEWAGE SYSTEM 1 nos 5,000.00 - 5,000.00 - 5,000.00
STORM DRAINAGE
Q.3 1 nos 4,500.00 - 4,500.00 - 4,500.00
SYSTEM
Q.4 SEPTIC TANK 1 nos 30,000.00 - 30,000.00 - 30,000.00
Q.5 WATER CLOSET 1 nos 15,000.00 - 15,000.00 - 15,000.00
URINALS (Mini
Q.6 Washbrook); FLUSH 1 nos 10,000.00 - 10,000.00 - 10,000.00
VALVE
LAVATORIES: UNDER
Q.7 1 nos 6,000.00 - 6,000.00 - 6,000.00
THE COUNTER
Q.8 Bath tub 1 set 85,000.00 85,000.00
KITCHEN SINKS:
Q.9 STAINLESS STEEL 1 nos 6,500.00 - 6,500.00 - 6,500.00
double sink
Q.10 LAV. FAUCETS: 1 set 1,125.00 - 1,125.00 - 1,125.00
Q.11 SINK FAUCETS: 1 set 500.00 - 500.00 - 500.00
FLOOR DRAINS:
Q.12 1 nos 1,000.00 - 1,000.00 - 1,000.00
STAINLESS STEEL
SHOWER VALVES
Q.13 WITH SHOWER 1 set 3,500.00 - 3,500.00 - 3,500.00
HEAD: Shower mix
Q.14 Labor Cost 1 lot 25,000.00 - 25,000.00 25,000.00
OTHERS (Please
Q.15
specify)
SUB - TOTAL 118,625.00
MECHANICAL
R
WORKS
Air conditioning
R.1
System
1.5 HP WINDOW
1 SET 23,500.00 1,500.00 23,500.00 1,500.00 25,000.00
TYPE
2TR SPLIT TYPE 1 SET 55,000.00 1,500.00 55,000.00 1,500.00 56,500.00

38 | P a g e
 SUB-TOTAL 81,500.00
GRAND
1,237,709.35
TOTAL
X8 9,901,674.78

Subject: 1-6 PERSON VILLA

Floor area: 63 SM
BUILDING DETAILS
AREA UNIT
Ground floor
1 Bathroom 7.5 SM
2 Bedroom 28 SM
3 Dining room 12.5 SM
4 Living room 15 SM
Total area 63 SM

BID FORM- BUILDING

CODE DESCRIPTION QTY. UNIT MATERIAL LABOR MATERIAL LABOR TOTAL
UNIT UNIT AMOUNT AMOUNT
COST COST

GENERAL
A
REQUIREMENTS
Mobilization and
1 lot 10,000.00 - 10,000.00 - 10,000.00
Demobilization
Site office, Warehouse,
Fabrication Area, 1 lot 5,000.00 - 5,000.00 - 5,000.00
Workers Barracks
Electric & Water
1 lot 5,000.00 - 5,000.00 - 5,000.00
Consumption
Demolition of existing
1 lot 10,000.00 - 10,000.00 - 10,000.00
structures
Others; Boring, Soil
Test, Bldg. Permit and 1 lot 20,000.00 - 20,000.00 - 20,000.00
other Permits
SUB - TOTAL - - 50,000.00

B EARTHWORKS - - -
Lay-out, Staking and
B.1 63 SQM 150.00 400.00 9,450.00 25,200.00 34,650.00
Site Clearing:
B.2 Excavation Works: - -

39 | P a g e
 C1-F1 3.24 cu m - 1,000.00 - 3,240.00 3,240.00
C2-F2 1.14 cu m - 1,000.00 - 1,140.00 1,140.00
Tie Beams 1.92 cu m - 1,000.00 - 1,920.00 1,920.00
B.3 Wall Footings 1.92 cu m - 1,000.00 - 1,920.00 1,920.00
Backfill and
B.4 6.3 cu m - 600.00 - 3,780.00 3,780.00
Compaction
B.6 Gravel Bedding 2 cu m 1,600.00 - 3,200.00 3,200.00
B.7 Soil Poisoning 63 SQM 1,500.00 50.00 94,500.00 3,150.00 97,650.00
Others (Please specify) - - -
SUB - TOTA - - 147,500.00

STRUCTURAL (REBAR)
C - - -
WORKS
C.1 Footings - - -
F-1 25 kgs 160.00 350.00 4,000.00 8,750.00 12,750.00
F-2 25 kgs 160.00 350.00 4,000.00 8,750.00 12,750.00
G.A 16 tie wires 10 kgs 110.00 1,100.00 - 1,100.00
Columns (Footing to
C.2 - - - - -
Roof deck)
C-1 55 kgs 160.00 350.00 8,800.00 19,250.00 28,050.00
C-2 55 kgs 160.00 350.00 8,800.00 19,250.00 28,050.00
G.A 16 tie wires 30 kgs 110.00 3,300.00 - 3,300.00
C.3 Slabs - -
First Floor 86 kgs 160.00 350.00 13,760.00 30,100.00 43,860.00
Canopies 18 kgs 160.00 350.00 2,880.00 6,300.00 9,180.00
G.A 16 tie wires 40 kgs 110.00 4,400.00 - 4,400.00
C.4 Beams - -
Footing Tie Beams 75 kgs 160.00 350.00 12,000.00 26,250.00 38,250.00
Grade Tie Beams 75 kgs 160.00 350.00 12,000.00 26,250.00 38,250.00
G.I 16 tie wires 50 kgs 110.00 350.00 5,500.00 17,500.00 23,000.00
SUB - TOTAL - - 242,940.00

D. FORM WORKS: - - -
D.1 Footings
F-1 2.16 sm 900.00 150.00 1,944.00 324.00 2,268.00
F-2 0.75 sm 900.00 150.00 675.00 112.50 787.50
Columns (Footing to
D.2 - -
Roof deck)
C-1 (footing to roof
1.8 sm 900.00 150.00 1,620.00 270.00 1,890.00
beam)
C-2 (footing to roof 1.8 sm 900.00 150.00 1,620.00 270.00 1,890.00
D.3 Slabs - -

40 | P a g e
 Canopies 5.6 sm 900.00 150.00 5,040.00 840.00 5,880.00
D.4 Beams - -
Footing Tie Beams 2 sm 900.00 150.00 1,800.00 300.00 2,100.00
Grade Tie Beams 2 sm 900.00 150.00 1,800.00 300.00 2,100.00
Roof Beam 2 sm 900.00 150.00 1,800.00 300.00 2,100.00
Scaffoldings and
D.5 - -
shorings
Columns and Footings 5 sm 1,200.00 150.00 6,000.00 750.00 6,750.00
Others (Specify) 1 lot 5,000.00 5,000.00 - 5,000.00
SUB - TOTAL 30,765.50

E CONCRETE WORKS
E.2 Footings
F-1 0.65 cu m 3,500.00 650.00 2,275.00 422.50 2,697.50
F-2 0.23 cu m 3,500.00 640.00 805.00 147.20 952.20
Columns (Footing to
E.3 - -
Roof beam)
C-1 2.16 cu m 3,500.00 640.00 7,560.00 1,382.40 8,942.40
C-2 1.08 cu m 3,500.00 640.00 3,780.00 691.20 4,471.20
E.4 Slabs - - - - -
Ground Floor 6.3 cu m 3,500.00 800.00 22,050.00 5,040.00 27,090.00
Canopies 0.36 cu m 3,500.00 800.00 1,260.00 288.00 1,548.00
E.5 Beams - - - - -
Footing Tie Beams 2.1 cu m 3,500.00 640.00 7,350.00 1,344.00 8,694.00
Grade Tie Beams 2.1 cu m 3,500.00 640.00 7,350.00 1,344.00 8,694.00
Roof Beam 2.1 cu m 3,500.00 800.00 7,350.00 1,680.00 9,030.00
SUB - TOTAL 72,119.30

F MASONRY WORKS - - - -
Concrete Hollow
F.1
Blocks
6" CHB Exterior Walls 200.5 sm 350.00 300.00 70,175.00 60,150.00 130,325.00
3" CHB Interior Walls 35 sm 350.00 300.00 12,250.00 10,500.00 22,750.00
F.2 Plastering 200.5 sm 400.00 300.00 80,200.00 60,150.00 140,350.00
F.3 Floor Toppings 3 sm 400.00 300.00 1,200.00 900.00 2,100.00
OTHERS ( Please
F.4 0 sm - - - - -
specify )
SUB - TOTAL 295,525.00
G ROOFING
G.1 Angle Bar 2X2X3/16 1 LOT 35,000.00 35,000.00 - 35,000.00
G.2 C-Farlins 2X3X1.0 1 LOT 15,000.00 15,000.00 - 15,000.00
G.3 Color Roof long span 1 LOT 22,000.00 22,000.00 - 22,000.00

41 | P a g e
G.4 Consumables 1 LOT 7,000.00 7,000.00 - 7,000.00
OTHERS (Please
G.5 1 18,000.00 - 18,000.00 18,000.00
specify) Labor Cost
SUB - TOTAL 97,000.00
G CEILING WORKS - - -
GROUND FLOOR - - -
G.1 Hardesenipa 4X8" 1 lot 8,000.00 2,500.00 8,000.00 2,500.00 10,500.00
G.2 metal furring 2X1X16 1 lot 2,500.00 2,500.00 2,500.00 2,500.00 5,000.00
SUB - TOTAL 15,500.00

DOORS AND
H - - -
WINDOWS
H.1 D1- 1mtr X 2mtr 1 sets 5,000.00 - 5,000.00 - 5,000.00
H.2 D2 - .8mtr X 2mtr 1 sets 4,000.00 - 4,000.00 - 4,000.00
H.3 D3 - .7 X 2mtr 2 sets 3,500.00 - 7,000.00 - 7,000.00
H.18 W1 - .9mtr X 1mtr 7 sets 3,000.00 - 21,000.00 - 21,000.00
H.19 W2 - .5mtr X .6mtr 3 sets 900.00 - 2,700.00 - 2,700.00
Labor Cost 1 10,000.00 - 10,000.00 10,000.00
SUB - TOTAL 49,700.00

ARCHITECTURAL
FINISHES
I TILES
Bathroom (Wall 30x60
I.12 12 sm 600.00 300.00 7,200.00 3,600.00 10,800.00
Synthetic Tiles)
Bathroom (Floor 30x60
I.13 6 sm 600.00 300.00 3,600.00 1,800.00 5,400.00
Synthetic Tiles)
Bedroom Floor 60x60
I.25 28 sm 930.00 300.00 26,040.00 8,400.00 34,440.00
Granite Tiles
Living Room 60x60
15 sm 930.00 300.00 13,950.00 4,500.00 18,450.00
Granite Tiles
Dining Room 60x60
12.5 sm 930.00 300.00 11,625.00 3,750.00 15,375.00
Granite Tiles
J COUNTERS
Kitchen Counter Top 0.96 sm 6,000.00 300.00 5,760.00 288.00 6,048.00
Bathroom lavatory
counter top 60x60 1.08 sm 6,000.00 346.50 6,480.00 374.22 6,854.22
black granite tiles
SUB-TOTAL 97,367.22

L.3 Kitchen cabinets 1 sm 10,000.00 378.30 10,000.00 378.30 10,378.30

SUB-TOTAL 10,378.30

42 | P a g e
 M WATERPROOFING - - -
M.1 Bathroom 6 sm 450.00 300.00 2,700.00 1,800.00 4,500.00
OTHERS (Please
- - -
specify)
SUB-TOTAL 4,500.00
O PAINTING WORKS - - -
O.1 Interior walls 283.5 sm 160.00 110.00 45,360.00 31,185.00 76,545.00
Exterior walls and
O.2 upper and lower 283.9 sm 160.00 110.00 45,417.60 31,224.60 76,642.20
canopy
Ceiling/and Open
O.4 63 sm 160.00 110.00 10,080.00 6,930.00 17,010.00
Ceiling
SUB-TOTAL 170,197.20
P ELECTRICAL WORKS

P.1 I. Lighting Circuit

PVC Conduit, 15mmØ x
P.1.1 1 LOT 1,500.00 1,500.00 - 1,500.00
3m
Flexible PVC Conduit,
P.1.2 1 LOT 1,200.00 1,200.00 - 1,200.00
15mmØ
3.5 sq.mm THHN Cu
P.1.3 1 LOT 2,800.00 2,800.00 - 2,800.00
Wire
2.0 sq.mm THHN Cu
P.1.4 1 LOT 1,800.00 1,800.00 - 1,800.00
Wire
P.1.5 Junction Box, PVC 1 LOT 1,000.00 1,000.00 - 1,000.00
P.1.6 Utility Box 1 LOT 500.00 500.00 - 500.00
P.1.7 Square Box 1 LOT 500.00 500.00 - 500.00
PVC Adapter/Polyflex
P.1.8 1 LOT 600.00 600.00 - 600.00
Connector, 15mmØ
Conduit Clamp, 1 hole,
P.1.9 1 LOT 500.00 500.00 - 500.00
15mmØ
P.1.10 Tox with screw, #8 1 LOT 300.00 300.00 - 300.00
P.1.11 Electrical Tape 1 LOT 600.00 600.00 - 600.00
P.1.12 Switch, 1 gang 1 set 290.00 290.00 - 290.00
P.1.13 Switch, 2 gang 2 set 320.00 640.00 - 640.00
P.1.14 Switch, 3 gang 1 set 370.00 370.00 - 370.00
P.1.15 Exhaust Fan 2 set 2,500.00 5,000.00 - 5,000.00
Pin Light, 150mm with
P.1.16 16 set 580.00 9,280.00 - 9,280.00
glass cover
P.2 II. Power Circuit - - - -

43 | P a g e
 PVC Conduit, 15mmØ x
P.2.1 1 LOT 1,300.00 1,300.00 - 1,300.00
3m
PVC Conduit, 20mmØ x
P.2.2 1 LOT 1,000.00 1,000.00 - 1,000.00
3m
P.2.3 Junction Box, PVC 1 LOT 650.00 650.00 - 650.00
P.2.4 Utility Box 1 LOT 400.00 400.00 - 400.00
P.2.5 THW wire 10mm 1 LOT 7,000.00 7,000.00 - 7,000.00
Conduit Clamp, 1 hole,
P.2.6 1 LOT 250.00 250.00 - 250.00
15mmØ
P.2.7 Tox with screw, #8 1 LOT 250.00 250.00 - 250.00
P.2.8 Electrical Tape 1 LOT 500.00 500.00 - 500.00
Convenience Outlet,
P.2.9 8 set 199.50 1,596.00 - 1,596.00
duplex, 3 prong
P.2.10 Air Con Outlet 1 set 105.00 105.00 - 105.00
Convenience Outlet,
P.2.11 2 set 250.00 500.00 - 500.00
duplex, 1 prong
Convenience Outlet,
P.2.12 3 set 270.00 810.00 - 810.00
duplex, 2 prong
P.3 III. Panelboards - - - -
RSC Conduit, 40mmØ x
P.3.1 3 l 618.10 1,854.30 - 1,854.30
3m
RSC Conduit, 25mmØ x
P.3.2 10 l 180.00 1,800.00 - 1,800.00
3m
RSC Long Elbow,
P.3.3 4 set 250.00 1,000.00 - 1,000.00
40mmØ
RSC Long Elbow,
P.3.4 4 pcs 105.00 420.00 - 420.00
25mmØ
P.3.5 Locknut, 25mmØ 12 pcs 45.50 546.00 - 546.00
P.3.6 Locknut, 40mmØ 6 pcs 63.00 378.00 - 378.00
P.3.7 Bushing, 25mmØ 6 pcs 91.00 546.00 - 546.00
P.3.8 Bushing, 40mmØ 6 pcs 145.60 873.60 - 873.60
P.3.9 Entrance cap, 40mmØ 1 pcs 500.00 500.00 - 500.00
Power Panelboard,
LP1, LP2
P.3.10 Main:15AT, 2P, 240V 1 Units 10,500.00 10,500.00 - 10,500.00
Branches:
3 x 10AT, 2P
Power Panelboard,
PP1
Main:60AT, 225AF, P,
P.3.11 1 Units 11,760.00 11,760.00 - 11,760.00
240V
Branches:
8 x 20AT, 2P

44 | P a g e
 Labor Cost 140,000.00 - 140,000.00
SUB-TOTAL 211,418.90
Q PLUMBING WORKS - - -
COLD WATER LINE -
Q.1 1 nos 10,500.00 - 10,500.00 - 10,500.00
ppr pipe
Q.2 SEWAGE SYSTEM 1 nos 5,000.00 - 5,000.00 - 5,000.00
STORM DRAINAGE
Q.3 1 nos 4,500.00 - 4,500.00 - 4,500.00
SYSTEM
Q.4 SEPTIC TANK 1 nos 30,000.00 - 30,000.00 - 30,000.00
Q.5 WATER CLOSET 2 nos 15,000.00 - 30,000.00 - 30,000.00
URINALS (Mini
Q.6 Washbrook); FLUSH 2 nos 10,000.00 - 20,000.00 - 20,000.00
VALVE
LAVATORIES: UNDER
Q.7 2 nos 6,000.00 - 12,000.00 - 12,000.00
THE COUNTER
Q.8 Bath tub 2 set 85,000.00 170,000.00
Q.9 KITCHEN SINKS: 1 nos 6,500.00 - 6,500.00 - 6,500.00
Q.10 LAV. FAUCETS: 1 set 1,125.00 - 1,125.00 - 1,125.00
Q.11 SINK FAUCETS: 1 set 500.00 - 500.00 - 500.00
FLOOR DRAINS:
Q.12 1 nos 1,000.00 - 1,000.00 - 1,000.00
STAINLESS STEEL
SHOWER VALVES WITH
Q.13 SHOWER HEAD: 2 set 3,500.00 - 7,000.00 - 7,000.00
Shower mix
Q.14 Labor Cost 1 lot 50,000.00 - 50,000.00 50,000.00
OTHERS (Please
Q.15 - -
specify)
SUB - TOTAL 178,125.00
R MECHANICAL WORKS
Air-conditioning
R.1
System
1.5 HP WINDOW TYPE 1 SET 23,500.00 1,500.00 23,500.00 1,500.00 25,000.00
2TR SPLIT TYPE 1 SET 55,000.00 1,500.00 55,000.00 1,500.00 56,500.00
SUB-TOTAL 81,500.00
GRAND
1,754,536.42
TOTAL
X4 7,018,145.68

45 | P a g e
 Subject: 1-12 PERSON VILLA
Floor Area: 70 SM
BUILDING DETAILS
Area Unit
Ground floor
1 Bathroom/cr 6.00 SM
2 Function room 6.00 SM
3 Dining room 12.00 SM
4 Living room 12.00 SM
Second floor
5 Bedroom 1 12.50 SM
6 Bedroom 2 12.50 SM
7 Hallway/stairs 6.00
8 Bathroom/cr 4.00 SM
Total area 70 SM

BID FORM- BUILDING

CODE DESCRIPTION QTY. UNIT MATERIAL LABOR MATERIAL LABOR TOTAL
UNIT UNIT AMOUNT AMOUNT
COST COST

A GENERAL REQUIREMENTS
Mobilization and
1 lot 10,000.00 - 10,000.00 - 10,000.00
Demobilization
Site office, Warehouse,
Fabrication Area, Workers 1 lot 10,000.00 - 10,000.00 - 10,000.00
Barracks
Electric & Water
1 lot 15,000.00 - 15,000.00 - 15,000.00
Consumption
Demolition of existing
1 lot 10,000.00 - 10,000.00 - 10,000.00
structures
Others; Boring, Soil Test,
Bldg. Permit and other 1 lot 25,000.00 - 25,000.00 - 25,000.00
Permits
SUB - TOTAL - - 70,000.00
B EARTHWORKS - - -
Lay-out, Staking and Site
B.1 70 SQM 150.00 400.00 10,500.00 28,000.00 38,500.00
Clearing:
B.2 Excavation Works: - -
C1-F1 4.8 cu m - 1,000.00 - 4,800.00 4,800.00
C2-F2 4.8 cu m - 1,000.00 - 4,800.00 4,800.00
Tie Beams 3.07 cu m - 1,000.00 - 3,070.00 3,070.00
B.3 Wall Footings 3.07 cu m - 1,000.00 - 3,070.00 3,070.00

46 | P a g e
B.4 Backfill and Compaction 6.3 cu m - 600.00 - 3,780.00 3,780.00
B.6 Gravel Bedding 5 cu m 1,600.00 - 8,000.00 8,000.00
B.7 Soil Poisoning 70 SQM 1,500.00 50.00 105,000.00 3,500.00 108,500.00
Others ( Please specify ) - - -
SUB - TOTAL - - 174,520.00

STRUCTURAL (REBAR)
C - - -
WORKS
C.1 Footings - - -
F-1 50 kgs 160.00 350.00 8,000.00 17,500.00 25,500.00
F-2 50 kgs 160.00 350.00 8,000.00 17,500.00 25,500.00
G.A 16 tie wires 20 kgs 110.00 2,200.00 - 2,200.00
Columns (Footing to Roof
C.2 - - - - -
deck)
C-1 110 kgs 160.00 350.00 17,600.00 38,500.00 56,100.00
C-2 110 kgs 160.00 350.00 17,600.00 38,500.00 56,100.00
C-1-A 110 kgs 160.00 350.00 17,600.00 38,500.00 56,100.00
C-2-B 110 kgs 160.00 350.00 17,600.00 38,500.00 56,100.00
G.A 16 tie wires 40 kgs 110.00 4,400.00 - 4,400.00
C.3 Slabs - -
First Floor 86 kgs 160.00 350.00 13,760.00 30,100.00 43,860.00
Canopies 18 kgs 160.00 350.00 2,880.00 6,300.00 9,180.00
G.A 16 tie wires 40 kgs 110.00 4,400.00 - 4,400.00
Second Floor 90 kgs 160.00 350.00 14,400.00 31,500.00 45,900.00
Canopies 18 kgs 160.00 350.00 2,880.00 6,300.00 9,180.00
G.A 16 tie wires 40 kgs 110.00 4,400.00 - 4,400.00
C.4 Beams - -
Footing Tie Beams 75 kgs 160.00 350.00 12,000.00 26,250.00 38,250.00
Grade Tie Beams 75 kgs 160.00 350.00 12,000.00 26,250.00 38,250.00
Second Floor Tie Beams 75 kgs 160.00 350.00 12,000.00 26,250.00 38,250.00
Second Floor Roof Beams 75 kgs 160.00 350.00 12,000.00 26,250.00 38,250.00
G.I 16 tie wires 40 kgs 110.00 350.00 4,400.00 14,000.00 18,400.00
SUB - TOTAL - - 570,320.00

D. FORM WORKS: - - -
D.1 Footings
F-1 3 sm 900.00 150.00 2,700.00 450.00 3,150.00
F-2 2 sm 900.00 150.00 1,800.00 300.00 2,100.00
Columns (Footing to Roof
D.2 - -
deck)
C-1 (footing to roof beam) 3.42 sm 900.00 150.00 3,078.00 513.00 3,591.00
C-2 (footing to roof beam) 2 sm 900.00 150.00 1,800.00 300.00 2,100.00

47 | P a g e
D.3 Slabs - -
Canopies 11.2 sm 900.00 150.00 10,080.00 1,680.00 11,760.00
D.4 Beams - -
Footing Tie Beams 4 sm 900.00 150.00 3,600.00 600.00 4,200.00
Grade Tie Beams 4 sm 900.00 150.00 3,600.00 600.00 4,200.00
2nd Floor Tie Beams 3.5 sm 900.00 150.00 3,150.00 525.00 3,675.00
Roof Beam 2 sm 900.00 150.00 1,800.00 300.00 2,100.00
D.5 Scaffoldings and shorings - -
Columns and Footings 10 sm 1,200.00 150.00 12,000.00 1,500.00 13,500.00
2nd Floor Slabs 6 sm 1,200.00 150.00 7,200.00 900.00 8,100.00
Others (Specify) 1 lot 20,000.00 20,000.00 - 20,000.00
SUB - TOTAL 78,476.00

E CONCRETE WORKS
E.2 Footings
F-1 3 cu m 3,500.00 650.00 10,500.00 1,950.00 12,450.00
F-2 1 cu m 3,500.00 640.00 3,500.00 640.00 4,140.00
Columns (Footing to Roof
E.3 - -
beam)
C-1 3.18 cu m 3,500.00 640.00 11,130.00 2,035.20 13,165.20
C-2 2.16 cu m 3,500.00 640.00 7,560.00 1,382.40 8,942.40
C-1-A 3.18 cu m 3,500.00 640.00 11,130.00 2,035.20 13,165.20
C-2-B 2.16 cu m 3,500.00 640.00 7,560.00 1,382.40 8,942.40
E.4 Slabs - - - - -
Ground Floor 3.5 cu m 3,500.00 800.00 12,250.00 2,800.00 15,050.00
2nd Floor 4.2 cu m 3,500.00 800.00 14,700.00 3,360.00 18,060.00
Canopies 0.72 cu m 3,500.00 800.00 2,520.00 576.00 3,096.00
E.5 Beams - - - - -
Footing Tie Beams 2.3 cu m 3,500.00 640.00 8,050.00 1,472.00 9,522.00
Grade Tie Beams 2.3 cu m 3,500.00 640.00 8,050.00 1,472.00 9,522.00
2nd Floor Beam 2.3 cu m 3,500.00 640.00 8,050.00 1,472.00 9,522.00
Roof Beam 2.3 cu m 3,500.00 800.00 8,050.00 1,840.00 9,890.00
SUB - TOTAL 135,467.20

F MASONRY WORKS - - - -
F.1 Concrete Hollow Blocks
6" CHB Exterior Walls 300 sm 350.00 300.00 105,000.00 90,000.00 195,000.00
3" CHB Interior Walls 50 sm 350.00 300.00 17,500.00 15,000.00 32,500.00
F.2 Plastering 350 sm 400.00 300.00 140,000.00 105,000.00 245,000.00
F.3 Floor Toppings 5 sm 400.00 300.00 2,000.00 1,500.00 3,500.00
F.4 OTHERS (Please specify) 0 sm - - - - -

48 | P a g e
 SUB – TOTAL 476,000.00
G ROOFING
G.1 Angle Bar 2X2X3/16 1 LOT 30,000.00 30,000.00 - 30,000.00
G.2 C-Farlins 2X3X1.0 1 LOT 10,000.00 10,000.00 - 10,000.00
G.3 Color Roof long span 1 LOT 15,000.00 15,000.00 - 15,000.00
G.4 Consumables 1 LOT 5,000.00 5,000.00 - 5,000.00
OTHERS (Please specify)
G.5 1 25,000.00 - 25,000.00 25,000.00
Labor Cost
SUB - TOTAL 85,000.00

G CEILING WORKS - - -
GROUND FLOOR - - -
G.1 Hardesenipa 4X8" 1 lot 16,000.00 5,000.00 16,000.00 5,000.00 21,000.00
G.2 Metal furring 2X1X16 1 lot 10,000.00 5,000.00 10,000.00 5,000.00 15,000.00
SUB - TOTAL 36,000.00

H DOORS AND WINDOWS - - -

H.1 D1- 1mtr X 2mtr 1 sets 5,000.00 - 5,000.00 - 5,000.00
H.2 D2 - .8mtr X 2mtr 3 sets 4,000.00 - 12,000.00 - 12,000.00
H.3 D3 - .7 X 2mtr 4 sets 3,500.00 - 14,000.00 - 14,000.00
H.18 W1 - .9mtr X 1mtr 11 sets 3,000.00 - 33,000.00 - 33,000.00
H.19 W2 - .5mtr X .6mtr 4 sets 900.00 - 3,600.00 - 3,600.00
Labor Cost 1 20,000.00 - 20,000.00 20,000.00
SUB - TOTAL 87,600.00

ARCHITECTURAL FINISHES
I TILES
Bathroom (Wall 30x60
I.12 15 sm 600.00 300.00 9,000.00 4,500.00 13,500.00
Synthetic Tiles)
Bathroom (Floor 30x60
I.13 10 sm 600.00 300.00 6,000.00 3,000.00 9,000.00
Synthetic Tiles)
Bedroom Floor 60x60
I.25 12.5 sm 930.00 300.00 11,625.00 3,750.00 15,375.00
Granite Tiles
Living Room 60x60 Granite
6 sm 930.00 300.00 5,580.00 1,800.00 7,380.00
Tiles
Dining Room 60x60
12 sm 930.00 300.00 11,160.00 3,600.00 14,760.00
Granite Tiles
J COUNTERS
Kitchen Counter Top 0.96 sm 6,000.00 300.00 5,760.00 288.00 6,048.00
Bathroom lavatory counter
top 60x60 black granite 2.16 sm 6,000.00 346.50 12,960.00 748.44 13,708.44
tiles

49 | P a g e
 SUB-TOTAL 79,771.44

L.3 Kitchen cabinets 1 sm 10,000.00 378.30 10,000.00 378.30 10,378.30

OTHERS (Please specify) - - -
SUB-TOTAL 10,378.30

M WATERPROOFING - - -
M.1 Bathroom 7 sm 450.00 300.00 3,150.00 2,100.00 5,250.00
OTHERS (Please specify) - - -
SUB-TOTAL 5,250.00

O PAINTING WORKS - - -
O.1 Interior walls 240 sm 160.00 110.00 38,400.00 26,400.00 64,800.00
Exterior walls and upper
O.2 220 sm 160.00 110.00 35,200.00 24,200.00 59,400.00
and lower canopy
O.4 Ceiling/and Open Ceiling 85 sm 160.00 110.00 13,600.00 9,350.00 22,950.00
SUB-TOTAL 147,150.00
P ELECTRICAL WORKS

P.1 I. Lighting Circuit

P.1.1 PVC Conduit, 15mmØ x 3m 1 LOT 2,000.00 2,000.00 - 2,000.00
Flexible PVC Conduit,
P.1.2 1 LOT 1,500.00 1,500.00 - 1,500.00
15mmØ
P.1.3 3.5 sq.mm THHN Cu Wire 1 LOT 3,500.00 3,500.00 - 3,500.00
P.1.4 2.0 sq.mm THHN Cu Wire 1 LOT 2,500.00 2,500.00 - 2,500.00
P.1.5 Junction Box, PVC 1 LOT 1,500.00 1,500.00 - 1,500.00
P.1.6 Utility Box 1 LOT 1,000.00 1,000.00 - 1,000.00
P.1.7 Square Box 1 LOT 1,000.00 1,000.00 - 1,000.00
PVC Adapter/Polyflex
P.1.8 1 LOT 600.00 600.00 - 600.00
Connector, 15mmØ
Conduit Clamp, 1 hole,
P.1.9 1 LOT 500.00 500.00 - 500.00
15mmØ
P.1.10 Tox with screw, #8 1 LOT 300.00 300.00 - 300.00
P.1.11 Electrical Tape 1 LOT 1,500.00 1,500.00 - 1,500.00
P.1.12 Switch, 1 gang 4 set 290.00 1,160.00 - 1,160.00
P.1.13 Switch, 2 gang 4 set 320.00 1,280.00 - 1,280.00
P.1.14 Switch, 3 gang 3 set 370.00 1,110.00 - 1,110.00
P.1.15 Exhaust Fan 5 set 2,500.00 12,500.00 - 12,500.00
Pin Light, 150mm with
P.1.16 24 set 580.00 13,920.00 - 13,920.00
glass cover
P.2 II. Power Circuit - - - -
P.2.1 PVC Conduit, 15mmØ x 3m 1 LOT 2,000.00 2,000.00 - 2,000.00

50 | P a g e
P.2.2 PVC Conduit, 20mmØ x 3m 1 LOT 1,500.00 1,500.00 - 1,500.00
P.2.3 Junction Box, PVC 1 LOT 1,000.00 1,000.00 - 1,000.00
P.2.4 Utility Box 1 LOT 1,000.00 1,000.00 - 1,000.00
P.2.5 THW wire 10mm 1 LOT 12,000.00 12,000.00 - 12,000.00
Conduit Clamp, 1 hole,
P.2.6 1 LOT 300.00 300.00 - 300.00
15mmØ
P.2.7 Tox with screw, #8 1 LOT 250.00 250.00 - 250.00
P.2.8 Electrical Tape 1 LOT 5,000.00 5,000.00 - 5,000.00
Convenience Outlet,
P.2.9 9 set 199.50 1,795.50 - 1,795.50
duplex, 3 prong
P.2.10 Air Con Outlet 3 set 105.00 315.00 - 315.00
Convenience Outlet,
P.2.11 4 set 250.00 1,000.00 - 1,000.00
duplex, 1 prong
Convenience Outlet,
P.2.12 5 set 270.00 1,350.00 - 1,350.00
duplex, 2 prong
P.3 III. Panelboards - - - -
P.3.1 RSC Conduit, 40mmØ x 3m 5 l 618.10 3,090.50 - 3,090.50
P.3.2 RSC Conduit, 25mmØ x 3m 15 l 180.00 2,700.00 - 2,700.00
P.3.3 RSC Long Elbow, 40mmØ 6 set 250.00 1,500.00 - 1,500.00
P.3.4 RSC Long Elbow, 25mmØ 6 pcs 105.00 630.00 - 630.00
P.3.5 Locknut, 25mmØ 20 pcs 45.50 910.00 - 910.00
P.3.6 Locknut, 40mmØ 10 pcs 63.00 630.00 - 630.00
P.3.7 Bushing, 25mmØ 12 pcs 91.00 1,092.00 - 1,092.00
P.3.8 Bushing, 40mmØ 12 pcs 145.60 1,747.20 - 1,747.20
P.3.9 Entrance cap, 80mmØ 1 pcs 575.00 575.00 - 575.00
Power Panelboard, LP1,
LP2
P.3.10 Main:15AT, 2P, 240V 1 Units 10,500.00 10,500.00 - 10,500.00
Branches:
12 x 10AT, 2P
Power Panelboard, PP1
Main:100AT, 225AF, P,
P.3.11 240V 1 Units 11,760.00 11,760.00 - 11,760.00
Branches:
21 x 20AT, 2P
Labor Cost 140,000.00 - 140,000.00
SUB-TOTAL 248,515.20
Q PLUMBING WORKS - - -
COLD WATER LINE - ppr
Q.1 1 nos 15,000.00 - 15,000.00 - 15,000.00
pipe
Q.2 SEWAGE SYSTEM 1 nos 10,000.00 - 10,000.00 - 10,000.00
Q.3 STORM DRAINAGE SYSTEM 1 nos 6,000.00 - 6,000.00 - 6,000.00

51 | P a g e
 Q.4 SEPTIC TANK 1 nos 45,000.00 - 45,000.00 - 45,000.00
Q.5 WATER CLOSET 4 nos 15,000.00 - 60,000.00 - 60,000.00
URINALS (Mini
Q.6 4 nos 10,000.00 - 40,000.00 - 40,000.00
Washbrook); FLUSH VALVE
LAVATORIES: UNDER THE
Q.7 4 nos 6,000.00 - 24,000.00 - 24,000.00
COUNTER
Q.8 Bath tub 2 set 85,000.00 170,000.00
KITCHEN SINKS: STAINLESS
Q.9 1 nos 6,500.00 - 6,500.00 - 6,500.00
STEEL double sink
Q.10 LAV. FAUCETS: 2 set 1,125.00 - 2,250.00 - 2,250.00
Q.11 SINK FAUCETS: 1 set 500.00 - 500.00 - 500.00
FLOOR DRAINS: STAINLESS
Q.12 4 nos 1,000.00 - 4,000.00 - 4,000.00
STEEL
SHOWER VALVES WITH
Q.13 SHOWER HEAD: Shower 2 set 3,500.00 - 7,000.00 - 7,000.00
mix
Q.14 Labor Cost 1 lot 50,000.00 - 50,000.00 50,000.00
Q.15 OTHERS (Please specify) - -
SUB - TOTAL 270,250.00
R MECHANICAL WORKS
R.1 Air conditioning System
1.5 HP WINDOW TYPE 3 SET 23,500.00 1,500.00 70,500.00 4,500.00 75,000.00
2TR SPLIT TYPE 2 SET 55,000.00 1,500.00 110,000.00 3,000.00 113,000.00
SUB-TOTAL 188,000.00
GRAND
2,662,698.14
TOTAL
X4 10,650,752.56

52 | P a g e
Subject: SWIMMING POOL

Area Cost
100 sq. meter ₱553,100.00

PRE-OPERATING EXPENSES

Subject: OVERHEAD

Overhead Expenses Cost

Wakeboard System ₱6,476,435.00
Restaurant ₱1,092,987.00
Office ₱1,025,169.00
Villas ₱4,163,760.00
Swimming Pool ₱128,956.46
Total Cost ₱12,887,307.46

Subject: ELECTRICITY

Wakeboard System ₱46,950.60

Administration Building ₱53,071.86
Villas ₱21,064.32
Swimming Pool ₱10,666.88
Total Cost ₱131,753.66

53 | P a g e
Cost Reduction

Looking in to information about building a cable park, cable park design, or

wakeboard cable systems, demands a huge amount of money. Because of this, the

researchers presented ways in reducing the overall construction costs. But there are basic

topics to think about as the researchers start off the adventure before the application of the

tower system. Knowing that site is very important to the customers, the closer to the

population, the better chance of succeeding. When it comes to buy or to lease, if money is

no object, the proponents suggested to purchase the property for the reason that leasing

means payments will be forever and the park will never be yours. The cable park has

several things to offer for everyone, other amenities such as swimming pool, restaurant and

etc. that can cause in to larger project. Another common question is the size of the lake and

finding a pre-existing lake or try to dig one, and this will vary on the site and geography.

Another important advantage to cable wakeboarding is the dramatic reduction in the cost

for its participants since you won’t be needing a boat. Besides, cable wakeboarding is an

environmental-friendly kind of sports. The cable system will be operated by the use of

electricity. So, it will not produce wastes such as exhaust, oil and won’t pollute the air and

water. On the contrary, the use of the wake cable system will give 9 tons of oxygen per

year into the lake water which improve the environment.

The layout of the proposed project cost is with the assistance of Professional

Engineers, Architect, Dock Builder, Structural Designer, Cable Park consultant and other

engineering bodies. The researchers prefer to buy the land, to save monthly expenses. On

the other hand, digging a lake is difficult to engineer and costly to do, but it will end up

with a perfect shape and size. There are several other costs involved in building cable

54 | P a g e
system, such as concrete anchors, and the starting dock. The designed materials are guided

with the cable manufacturer that installed excellent systems and produces high-class

equipment. Including the different materials and featured components of the tower systems

to lessen the cost of producing the parts. And if the selection and prioritization of the

specific needs of the project is in the proper order, the researchers will make a good quality

park at better prices.

55 | P a g e
 CHAPTER VIII

PROTOTYPING

Top View

Figure 26. (Actual Top View)

56 | P a g e
Isometric View

Figure 27. (Actual Isometric View)

57 | P a g e
 CHAPTER IX

PRODUCT DEVELOPMENT ECONOMICS

Economic Analysis

Establishing a water sport activity like wakeboarding builds stronger, healthier,

happier and safer communities. This matter is part of sports tourism, which contributes a

lot to the social, cultural, economic and infrastructural development. Its effects are

multiplied and has long-lasting impacts to the community, recreational and government

revenues, it also improves the socio-economic conditions of the community.

Sport tourism brings in the people and residents take the advantage to earn from

them. This also contributes to economic growth through business investment and

employment. Of these aspects the general participation of water sport is the most important

driver for the sport goods industry because participation in water sports requires sports

goods. This also stimulates much direct and indirect economic activity such as increase of

employment rate, higher government revenue because of taxes paid by the water sports

resorts.

Sport tourism offers several economic benefits to local communities. It generates a

lot of economic activity through different expenditures on sporting and non-sporting

activities. Demand for accommodation will also allow long lasting social connections that

results visiting and expenditures from tourists and will then provide long term benefits to

community where they been have established.

58 | P a g e
 The success of the sport tourism depends on the management even if it has the

potential to be a powerful tool for development progress. Proper planning and management

has to be undertaken.

Operating Hours

Monday-Thursday: 8:00 am to 5:30 pm

Friday-Sunday: 8:00 am to 9:00 pm

Selling Price

Cable Wakeboarding

One Hour Two Hours Four Hours All Day (8

Hours)
Walk-in Rates
Weekdays 230 400 700 1000
Weekends and 280 500 800 1200
Holidays
Weekend* 325 545 845 1245
Night Rate
Check-in Rates
Weekdays and 150 250 350 450
Weekends
Note: Helmet, Life vest, Beginner’s Board and Instruction are all included in the rate
*Friday to Sunday

59 | P a g e
Cable Membership Rates

Prepaid Riding Pass

Two Hours Four Hours All Day (8 Hours)
One Month 200 2800 4320
(8 Tickets)
Three Months 4750 6240 9720
(24 Tickets)
One Year 13500 19500 27000
(100 Tickets)

Unlimited Riding Pass

Two Hours Four Hours All Day (8 Hours)
One Week 1650 2425 3240
One Month 4725 6825 12300

Room Rates

Villa Price per night

1-2 Person 2500
1-4 Person 3500
1-6 Person 500
1-12 Person 7500

60 | P a g e
Influences of the Qualitative Factors on Project Success

With all the technicalities and financial matters, there are other soft qualitative aspects

of the project that need to be thoroughly looked into. Qualitative parameters may vary

accordingly depending on the scale of the project.

• Safety of Employees and the Public

The impact of the project on the safety of employees as well as the protection of

the community is an important consideration. The researchers have to check if there is

hazardous impact on social environment or societal values and beliefs. Most

importantly, the physical consideration is the top priority.

• Availability of raw material, power and other basic amenities of the project.

Electricity and other basic facilities required to build the project must to be

considered. Even if the project is financially viable but if there are no available

resources, it may go in vain.

• Availability of manpower and motivation level

The researchers need to ensure that there is enough manpower to operate the

equipment proposed to build the project. If there is not enough working force for the

project and the staff has no motivation no matter how financially capable it is, it will

never succeed.

• Government direction in particular area

This is an important qualitative factor especially in case of the planning and

implementation of the project. The researchers need to know the direction and

priorities of the local government while creating the project as well as the interest and

economic development.

61 | P a g e
• Environmental constrains

If the general public feels that the project will harm and damage the environment,

it would not only result in the project failure but impair the image and reputation of

the business. The researchers need to consider the “green” implication of the project

at all times.

• Capacity Management

The researchers need to ensure that the minimum performance levels specify are

exceeded by planning, sizing and controlling the building capacity of the project. This

will make sure that the project can provide goods and services at a reasonable cost and

still meet the level of quality and performance that will satisfy the customers.

62 | P a g e
 CHAPTER X

PROJECT MANAGEMENT

Goals and Objectives

Mission Statement

To start the first cable park in Subic Bay Freeport Zone and develop the sport of

wakeboarding by providing the best facilities as well as to have incredible customer

satisfaction.

Vision Statement

To be a leader in the industry of this kind of service and to establish a cable

wakeboarding system place where athletes will innovate the way that they do exercise. As

well as to promotes tourism in Subic Bay Freeport Zone.

63 | P a g e
Cable Wakeboarding Park Logo

64 | P a g e
Organizational Chart

The organizational structure addresses and evaluates the park’s capability to

achieve the goals and objectives.

President

Executive
Director

Programs Administration
Facilities Division
Divisions Division

General Services Affiliated Services Aquatic Facilities

65 | P a g e
Personnel Descriptions

President

The President, as the highest ranking executive committee member, also approves

day-to-day operations of the Executive Director’s office making the decision to include the

executive committee command in an organization and has specific responsibilities

depending on the needs of the Cable Park. Presidents are expected to provide the overall

leadership in an organization and provide direction for the actions of all other employees.

Executive Director

The Executive Director of the Cable Wakeboarding Park runs the day-to-day

operations and make decisions and directions on matters pertaining to strategic plan,

government relations, funding committees and etc.

Programs Division

The Programs Division provides cultural and social services and recreational

programs and services such as ports Team includes summer camps, seasonal classes, and

sports leagues and instructional clinics.

Administration Division

Management Services Team

The Management Services Team provides administrative support functions, such

as personnel, program registration, contract management, and customer service, as well as

the operating budget, capital improvements plan process, and facility maintenance. Staff

also provide management, policy development, and supervisory oversight.

66 | P a g e
Affiliated Services Team

The Affiliated Services Team is responsible for coordinating all County-sponsored

special events and assists with community-sponsored events. The Team oversees arts

grants, and provides all information technology functions for the department, including

maintenance of the Department s website and other marketing programs.

Facilities Division

The Facilities Division is responsible for the day-to day management, maintenance,

and operation of the Department s facilities.

Aquatics

The Aquatics program operates outdoor pools and the Cable Wakeboarding park.

67 | P a g e
Project Execution

In the very beginning of the project there was merely the idea of starting a cable

wake boarding park. To get an initial idea of whether or not there would be a possibility of

starting a cable park, initial research and system research was conducted. The purpose of

the initial research was to establish the overall possibility of starting the first cable park in

Subic Bay Freeport Zone. A hands-on approach was used for this part of the project. This

involved several interviews and survey questionnaires with people from around the City.

And the interviews and surveys gave an overview of the most important things to look out

for in the area of business. To gain more out of opportunity like this in the future it is

essential to keep contact with the industry professionals. Talking to them further into the

development of the company would have given the opportunity for more sound and

constructive advice. With the help of the professionals, it would give an opportunity to

acquire an experienced business mentor that will help to improve the business.

68 | P a g e
Marketing Strategy

Promotional Activities

• Partnership

Since partnership or co-branding is a strategic marketing that can be an effective

way to build business, boost awareness, and break into new markets, the researchers decide

to build a strategic partnership. They will identify products and services that are

complimentary to their wakeboarding resort and think of a product they want to relate to

the business like a restaurant and souvenir store than can satisfy the needs of the customer.

The researchers look for wakeboarding goods businesses to partner with and this

can affect the actual product and service because of its availability in the same place that

increase the convenience of clients, increasing the overall value and providing stronger

benefits to the businesses and clients. The Cable Wakeboarding Park franchised Gerry’s

Grill Restaurant that serves delicious Filipino foods made from the freshest ingredients that

will surely satisfy the stomach of the customers. The park also provided a shop that sells

souvenirs, t-shirts, handcrafted items, wakeboarding equipment, or other various objects to

have an integral part of the cable wakeboarding experience and return home with souvenirs

to preserve and commemorate such experiences. As a result, the Wakeboarding Park will

increase its marketing exposure and market share.

69 | P a g e
 • Discounts and Promos

Wakeboarding is a water sport that in the nature is a seasonal business. The business

is usually in-demand on summer season. This means that they have lesser income in the

other seasons of the year. To address this matter the researches come up to the idea of

creating discounts sand promos. This is not only necessary aim to increase the income but

also to acquire new clients and gain repeat visitation of clients.

These are the discounts and promos that the business will offer;

✓ Bundled Discount

Clients will pay less is they avail multiple services or products that

the resort offers.

✓ Group Discount

Clients will pay less if they go as group in the resort. This will result

to increase of clients and sales because of the affordability of the offerings.

✓ Seasonal Discounts

Event-based discounts will be offer around a specific date or season,

and they are often recurring. This includes discounts that take place during

holidays, such as promos for the New Year or Valentine’s Day.

70 | P a g e
 ✓ Free Gift Item

A free gift like souvenirs and other merchandise with a purchase

can be a great way to provide additional value to clients. It can also be used

to increase average order size and to get rid of product that isn’t moving.

The Cable Wakeboarding Park offers the following special promos:

• Student Discounts- The students need to present valid student ID and get

10% off for any regular priced ticket.

• Kids’ Day- Kids that are 16 years old and below will have half price for all

day tickets every Friday.

• Ladies’ Day- All girls are half price for all day tickets every Thursday.

• Group Discount- A minimum of 5 tickets and will get a 10% discount.

• Birthday Ride- The birthday celebrant will have a free ride.

• Market Introduction

Launching a new line of business isn’t that easy, marketing plan clearly outlines how

the business will reach ideal clients by effectively implementing. With the right mix of

activities, the business can identify and focus on the most effective marketing tactics.

✓ Advertisements

The business plans to advertise on the local radio, use stickers for

cars and PUV, and take an ad in a local newspaper and local TV station.

This unique and often cost-effective ways of reaching advertising audiences

71 | P a g e
 will help to announce new, interesting, or helpful information about the

business.

✓ Billboard

SBFZ is now having a diverse advertising medium like digital

billboards that are strategically located on business areas. The business will

acquire an ad from the service provider. This is a great way to reach the

masses, to reach where they live, commute, and works and socialise.

Billboards offer a guaranteed audience. Advertisement gets repeated views

it becomes more engrained in the memory of the public, they will remember

it more and will come to find the business.

72 | P a g e
 ✓ Social media

Social media marketing is a powerful way for businesses of all sizes

to reach prospects and customers. This often feeds into the discovery of new

content such as new tourist spot and attractions around the globe. Nowadays

it is a vital tool to promote a business. Because of this matter, the business

will use different social platforms like Facebook, Twitter and Instagram to

post paid advertisements. Also, they will hire social media influencers to

quickly build trust as Influencers have built relationships, trust, and

credibility with their fans. People respect their content and

recommendations. It will also improve brand awareness and effectively

reaches the target audience because of social media demographics.

73 | P a g e
Project Control

Project control carries out the project in terms of progress, quality, changes,

products, commitments and other critical concerns. The main purpose of this matter is to

manage the work during the implementation, preparation and actual construction of the

Cable Wakeboarding Park in every step of the way. The course of the project is to assemble

and manage an effective project team that is able to accomplish defined goals and

objectives. Describing current goals and issues and establishing effective communications

with the team will enables a project manager to accomplish tasks important to the control

process.

To confirm that the project is completed and developed in line with expectations,

it is important to have quality control. This control parameter is very relevant to the project

of the researchers. As they know that setting up a watersport like wakeboarding requires a

lot of technicalities. They need to comply within the context of a project. They have to

monitor the construction process of the project, control the financial and time resources,

and measure the progress of the project. But changes are inevitable, the goal of controlling

may change. To ensure that the scope, schedule and cost remain relevant to current

situation creating an action plan will enable the researchers to implement the project even

if there are changes.

Generally, the researchers need to plan the task from beginning to end while

considering the time and resources. Proper allocation of budget will prevent the limiting of

manpower, supplies and capital. Time management will play a vital role in finishing the

project on the projected date. All of this can be done by proper monitoring and

preparedness. In this case contingencies are relevant as well as quality management.

74 | P a g e
 CHAPTER XI

DESIRABILITY OF THE PROPOSED PROJECT

Conclusion/ Generalization

A cable wakeboarding park is a concept that has been around since the early 1960’s.

The idea is to suspend a motor driven circular cable by a system of towers and pull a

wakeboarder and tow around the lake. With its gaining popularity, over 240 cable parks

have been constructed worldwide and by these the researchers have planned to build and

design a cable wakeboarding park in Subic Bay. At this specific location, prior research

and surveys is done in order to determine the requirements in placing a cable wakeboarding

park in Subic Bay.

With the data collected by the researchers, the proposed cable wakeboarding park

will include swimming pool, accommodation, souvenir shops and restaurant that can cater

the customer needs. Aside from these, the cable park will have a two-tower cable system

and a full-size cable system. The two-tower cable system is designed for beginners that

simply runs back and forth from one tower to another, and the full-size cable system is

consists of 5 towers arranged in circular pattern and features many customized obstacles

and speeds for more advance riders.

Knowing the cable park specifications, identifying the costs of construction is must

be thoroughly look. The researchers found out that it would take a huge amount of

investment in building a cable park, but different ways are done in order to reduce the cost

of the construction. Economic analysis was also look into. And lastly the management of

the park was determined.

75 | P a g e
 Generally, there is a high success rate of building a cable wakeboarding park in

Subic Bay. It would be the first wakeboarding park in the city, that will surely pique the

interest of the people. Different activities at affordable prices such as, swimming pool for

kids and adults, restaurant and souvenir shop are offered in the proposed wakeboarding

park. The project will also create jobs for the people, that will increase the economic

stability of the city. The researchers made sure that the project will be an eco-friendly

business, and that it will not affect the good environment of Subic Bay. It was also designed

to promotes tourism and introduce the benefits of wakeboarding to the people of Subic Bay

as well as a stepping ground for the future wakeboarding athletes in the city.

76 | P a g e