COSTING

PRODUCT 1 (WATERSPORTS COMPLEX)

ITEM QUANTITY UNIT COST (PHP) ESTIMATED COST

(PHP)

AQUATIC CENTER 1 Php 40,000/sqm Php 137,020,000

(LUXURY FINISH WITH
540 WP SOLAR
PANELS

10 panels Php 80,000/pcs Php 800,000

VILLAS 48 Php 30,000/sqm Php 3,000,000

(STANDARD FINISH)

FOOD STALLS 10 Php 20,000/sqm Php 896,000

(BARE FINISH)

SPORTS AREA 4 Minimum of Php Php 4,000,000

1,000,000, based on
Philippine construction
standards.

WATER TREATMENT 1 Php 30,000/sqm Php 36,720,000

FACILITY (STANDARD
FINISH)

MAINTENANCE AREA 4 Php 30,000/sqm Php 6,263,400

(STANDARD FINISH)

TOTAL Php 43,783,400

Product 2 (WAKEBOARDING ACTIVITIES)

ITEM QUANTITY UNIT COST (PHP) ESTIMATED COST

(PHP)

CABLE TOWER 4 Php 5,000/pcs Php 25,000

E BIKES 5 Php 30,000 Php 150,000

INFLATABLE BOATS 12 Php 30,000 Php 360,000

RAMPS 16 Php 10,000 Php 160,000

TOTAL Php 695,000

Product 1 + Product 2

Php 43,783,400 + Php 695,00

= Php 44,478,400 (ROADS, PLATFORMS AND SIDE WALKS ARE NOT INCLUDED)