Head Office : Representative Ofice :

Jl. Jababeka II Block C No. 26
PT. BERNADI UTAMA
Jl. Aipda K.S. Tubun No. 19B
Cikarang Industrial Estate
Bekasi 17530
Telp. : 62-21-8934085 (Hunting)
Fax. : 62-21-8934086
Jakarta 10260
Telp. : 62-21-53650184/85
Fax. : 62-21-53650266

PERHITUNGAN PROYEK HOTEL ALL SEASON, PANGKAL PINANG

Data :
Tipe hunian : Hotel
Asumsi Jumlah Penghuni : 164 kamar x 2 orang/kamar = 328 orang
Asumsi Kebutuhan untuk Shower : 20 liter/orang/mandi = 40 Liter/orang/hari
Asumsi air Panas untuk Laundry : 150 liter/jam x 3 unit x 8 jam = 3600 liter
asumsi Kitchen : 10 liter/ Orang
Asumsi Air Baku : 27°C
Temperatur Air Keluar : 55°C
∆T : 28°C
Asumsi Occupancy : 100%
Type Pemanas : Heat Pump
Asumsi Heat Loss : 15% dari total kebutuhan setiap hari

Perhitungan :

1. Kebutuhan air panas Total

Shower per hari :
= ((Pemakaian air panas perorang x jml pemakai)
= (40 liter/orang x 328 )
= ±13.120 liter/hari

Laundry :
= 3.600 liter

Kitchen :
= Asumsi Kebutuhan per orang x Total Penghuni
= 10 liter x 328 orang
= 3.280 liter

Total Kebutuhan Air Panas perhari

= (Shower + laundry + Kitchen )+ 15%
= (13.120 liter + 3.600 liter + 3.280 liter )+ 15%
= 23.000 liter @ 55°C

2. Kebutuhan Daya untuk memanaskan total air panas tersebut adl:

= Volume air panas x ∆T x 0,00116 (kostanta)

= 23.000 liter x 28 x 0,00116
= ± 747 kWh

3. Kebutuhan Kapasitas Hot Storage Water Tank:

= jumlah air panas perhari : 3

= 23.000 liter : 3
= 7.666 liter ( 3.500 liter x 2 unit )

4. Kebutuhan Pemanas Heat Pump :

= Kebutuhan daya perhari : 5

Home page : http://www.bernadi.co.id/, Email : bernadi@bernadi.co.id

 Head Office : Representative Ofice :
Jl. Jababeka II Block C No. 26 Jl. Aipda K.S. Tubun No. 19B
Cikarang Industrial Estate Jakarta 10260
Bekasi 17530 Telp. : 62-21-53650184/85
Telp. : 62-21-8934085 (Hunting) Fax. : 62-21-53650266
PT. BERNADI UTAMA Fax. : 62-21-8934086

= 747 kWh : 5
= 149,4 kW ( 3 unit x Heating Capacity 45 kW )

5. Estimasi Anggaran ( Bill of Quantity )

B IL L O F Q UA N T IT Y
P ak e t P e k e r jaan P r oye k A ll S e as on -P an g k al P in an g
HARG A S AT. TOTAL HARGA
No U ra ia n P e k e rja a n SAT Q T Y M A T ERIA L UP A H M A T E R IA L UPAH
(R p ) (R p )
P e n g a d a a n d a n p e m a s a n g a n p e ra la ta n u t a m a u n tu k in s ta la s i a ir p a n a s le n g ka p d e n g a n
a c c e s s o rie s n y a s e s u a i d e n g a n s ta n d a rt p a b rik p e m b u a t s e s u a i d e n g a n g a m b a r d a n
s p e s ifika s i te kn is

1 H ot S tor ag e T an k bh 2 7 8 , 5 7 1 ,4 2 9 1 ,0 0 0 , 0 0 0 1 5 7 ,1 4 2 ,8 5 7 2,000,000
Mek : He r in do / Es atam a ( L ok al )
Type : P re s s u re T a n k ( W o rkin P re s s . 5 b a r, C e rt ifie d D e p a rte m e n T e n a g a K e rja )
K a p a s ita s : 3.500 Lt
M a te ria l : M ild S te e l
A c c e s s o rie s : d ra in , th e rm o m e t e r g a u g e , S o le n o id s , In s u la t io n P o ly u re th a n e & zin c a llu m s kin

2 H EA T P UM P bh 3 7 0 , 0 0 0 ,0 0 0 1 ,0 0 0 , 0 0 0 2 1 0 ,0 0 0 ,0 0 0 3,000,000
M e rk : M ID EA
Type : R S J 380 / S -820
H e a tin g C a p . : 42 – 48 kW / h , p a d a A m b 0ieCn t 30 -33
In p u t : 8,7 kW / h , 380V

3 P om pa S ir k u las i H e at P u m p u n it 2 1 0 , 0 0 0 ,0 0 0 3 0 0 ,0 0 0 2 0 ,0 0 0 ,0 0 0 600,000
M e rk : GR UN FO S S -
K a p a s ita s : 120 lp m , 2 b a r -
O p e ra tin g S y s t. : 1 d u t y , 1 s ta n d b y
A c c e s s o rie s : Ga te v a lv e , C h e c k Va lv e , S tra in e r, H e a d e r, F itt in g s d a n F le xib le jo in t .

4 P om pa R e tu r n D is tr ibu s i u n it 2 7 , 0 8 5 ,7 1 4 3 0 0 ,0 0 0 1 4 ,1 7 1 ,4 2 9 600,000
M e rk : GR UN D FO S -
K a p a s ita s : 70 lp m , 2 b a r -
O p e ra tin g S y s t. : 1 d u t y , 1 s ta n d b y
A c c e s s o rie s : Ga te v a lv e , C h e c k Va lv e , S tra in e r, H e a d e r, F itt in g s d a n F le xib le jo in t .

5 P an e l C on tr ol W ate r H e ate r & In s talas i Ele c tr ic al lo t 1 1 5 , 0 0 0 ,0 0 0 1 ,0 0 0 , 0 0 0 1 5 ,0 0 0 ,0 0 0 1,000,000

6 P e m ipaan & S u ppor t lo t 1 2 0 , 0 0 0 ,0 0 0 3 ,0 0 0 , 0 0 0 2 0 ,0 0 0 ,0 0 0 3,000,000

P P R N -20: 40 m m , 65m m , 90 m m

7 M obi lis as i lo t 1 2 0 ,0 0 0 ,0 0 0 20,000,000

T o ta l T o ta l 4 3 6 ,3 1 4 ,2 8 6 3 0 , 2 0 0 , 0 0 0
T o ta l M a te ria l & U pa h R p . 4 6 6 ,5 1 4 ,2 8 6

Home page : http://www.bernadi.co.id/, Email : bernadi@bernadi.co.id