HEATED POOL SIMULATION

Project Name : LIDO TRUMP HEATED POOL

Location : BOGOR - WEST JAVA
Revision : 7
Prepared By : PT.Metakom S Pranata

1. Pool Data :
Public Pool
1 Hotel Family (HFP)
2 Hotel Adult (HAP)
3 Residence Family (RFP)
4 Residence Adult (RAP)
Special Pool
1 Lap Pool (LAP)
2 Spa Pool (SPA)
Private Pool
1 Villa 1 Bed Room
2 Villa 2 Bed Room
3 President Villa
President Villa 1
President Villa 2
President Villa 3
Condominium Pool
Residential Pool
1 Residential Villa R1
2 Residential Villa R2
3 Residential Villa R3
4 Residential Villa R4
5 Mansion 1
6 Mansion 2

Reference :
Cold Water Temp : 21,5 ° C 70,7 ° F Heating time :
Warm Water Temp : 26,5 ° C 79,7 ° F Public Pool : 48 Hours
ΔT : 5°C Special Pool : 48 Hours
Losses Factor (wind): 1,25 Private Pool : 2 Hours (Heat Pump starts after check in)
Residence Pool : 2 Hours (Heat Pump Start / Stop by Residence Owner)
2. Simulation

Equipment Cost Operational Cost 1 Year

No Heated Pool Pool Area (m²)
By Land Lord By Residence Buyer By Land Lord By Residence Buyer
1 All Pools are Heated, Inc Residential & Condominium 24.518 Rp 53.769.779.113 Rp 249.255.112.170 Rp 2.983.713.949 Rp 1.939.991.543
2 Residence Family Pool, Residential Pool & Condominium 18.835 Rp 2.315.050.000 Rp 249.255.112.170 Rp 1.049.091.834 Rp 1.939.991.543
3 Residence Family, Residential, Condominium, & HAP 30 deg 19.349 Rp 3.458.800.000 Rp 249.255.112.170 Rp 1.603.130.375 Rp 1.939.991.543

Note For Private Pools : Occupancy factor 50%, Heat Pump at Unoccupied unit Will Shut down
: Unit Occupied only at Weekend and Holiday (10 days per Month / 130 days per Year)

Note For Residential Pools : Equipment cost & Operatioanl by Buyer