PROJECT : BOA RESORT

SUBJECT : ELECTRICAL LOAD CALCULATION FOR BOA RESORT

DATE : 01 DESEMBER 2021
BY : CV. CIPTA DAYA SOLUSINDO

MANY AREA LOAD DEMAND LOAD ( VA )

NO. DESCRIPTION UNIT PROSENTASE
BUILDING (M2) CONDITION
VA/M2 (VA/UNIT) TOTAL VA FACTOR NORMAL EMERGENCY
EMERGENCY ( % )

PUBLIC BUILDING

1 Arrival Pavillion 1.00 250.00

Lighting & Socket Outlet 250.00 15.00 3,750.00 0.70 2,625.00 1.00 2,625.00
Ventilation & Air Conditioning 100.00 52.00 5,200.00 0.90 4,680.00 1.00 4,680.00

2 Gym & SPA 1.00 266.00

Lighting & Socket Outlet 266.00 15.00 3,990.00 0.70 2,793.00 1.00 2,793.00
Ventilation & Air Conditioning 52.00 13,832.00 0.70 9,682.40 1.00 9,682.40

3 Retail & Front Office 1.00 50.00

Lighting & Socket Outlet 50.00 15.00 750.00 0.70 525.00 1.00 525.00
Ventilation & Air Conditioning 25.00 52.00 1,300.00 0.90 1,170.00 1.00 1,170.00

4 Market 1.00 40.00

Lighting & Socket Outlet 40.00 15.00 600.00 0.70 420.00 1.00 420.00
Ventilation & Air Conditioning 16.00 52.00 832.00 0.90 748.80 1.00 748.80

5 Boat House 1.00 220.00

Lighting & Socket Outlet 220.00 15.00 3,300.00 0.70 2,310.00 1.00 2,310.00

6 Satellite House 2.00 18.00

Lighting & Socket Outlet 18.00 15.00 4,860.00 0.70 3,402.00 1.00 3,402.00

7 Beach Restaurant 1.00

First Floor 920.00
Lighting & Socket Outlet 920.00 15.00 13,800.00 0.70 9,660.00 1.00 9,660.00
Ventilation & Air Conditioning 276.00 52.00 14,352.00 0.90 12,916.80 1.00 12,916.80
Second Floor 450.00
Lighting & Socket Outlet 450.00 15.00 6,750.00
Ventilation & Air Conditioning 180.00 52.00 9,360.00
Kitchen Equipment 1.00 100,000.00 0.90 90,000.00 1.00 90,000.00
Water Heather 1.00 3,000.00 0.90 2,700.00 1.00 2,700.00
Beach Pool 1.00 350.00
Lighting & Socket Outlet 210.00 15.00 3,150.00 0.70 2,205.00 1.00 2,205.00
Pool Pump 5,000.00 0.90 4,500.00 1.00 4,500.00

8 Beach Club 1.00

First Floor 920.00
Lighting & Socket Outlet 920.00 15.00 13,800.00 0.70 9,660.00 1.00 9,660.00
Ventilation & Air Conditioning 276.00 52.00 14,352.00 0.90 12,916.80 1.00 12,916.80
Beach Pool 1.00 350.00
Lighting & Socket Outlet 210.00 15.00 3,150.00 0.70 2,205.00 1.00 2,205.00
Pool Pump 5,000.00 0.90 4,500.00 1.00 4,500.00

BOH
9 Security Office 1.00 49.00
 MANY AREA LOAD DEMAND LOAD ( VA )
NO. DESCRIPTION UNIT PROSENTASE
BUILDING (M2) CONDITION
VA/M2 (VA/UNIT) TOTAL VA FACTOR NORMAL EMERGENCY
EMERGENCY ( % )
Lighting & Socket Outlet 49.00 15.00 735.00 0.70 514.50 1.00 514.50
Ventilation & Air Conditioning 14.70 52.00 764.40 0.90 687.96 1.00 687.96

10 Power Room 1.00 150.00

Lighting & Socket Outlet 120.00 15.00 1,800.00 0.70 1,260.00 1.00 1,260.00
Ventilation & Air Conditioning 30.00 52.00 1,560.00 0.80 1,248.00 1.00 1,248.00

11 Pump Room 1.00 220.00

Lighting & Socket Outlet 110.00 15.00 1,650.00 0.70 1,155.00 1.00 1,155.00
Ventilation & Air Conditioning 44.00 52.00 2,288.00 0.80 1,830.40 1.00 1,830.40
Clean Water Pump 20,000.00 1.00 20,000.00 1.00 20,000.00
Garden Pump 10,000.00 1.00 10,000.00 1.00 10,000.00
Reverse Osmosis 50,000.00 1.00 50,000.00 1.00 50,000.00
Hydrant Pump 70,000.00 1.00 70,000.00 1.00 70,000.00
Cleaning Pump 5,000.00 1.00 5,000.00 1.00 5,000.00

12 Workshop and Storage 1.00 119.00

Lighting & Socket Outlet 59.50 15.00 892.50 0.70 624.75 1.00 624.75
Ventilation & Air Conditioning 35.70 52.00 1,856.40 0.90 1,670.76 1.00 1,670.76

13 Engineering Office 1.00 28.00

Lighting & Socket Outlet 28.00 15.00 420.00 0.80 336.00 1.00 336.00
Ventilation & Air Conditioning 28.00 52.00 1,456.00 0.90 1,310.40 1.00 1,310.40

14 Linen, Laundry & Uniform Storage 1.00 203.00

Lighting & Socket Outlet 203.00 15.00 3,045.00 0.70 2,131.50 1.00 2,131.50
Ventilation & Air Conditioning 101.50 52.00 5,278.00 0.70 3,694.60 1.00 3,694.60
Laundry Machine 1.00 50,000.00 1.00 50,000.00 1.00 50,000.00

15 Staff Bedroom & Toilet 1.00 42.00

Lighting & Socket Outlet 42.00 15.00 630.00 0.70 441.00 1.00 441.00
Ventilation & Air Conditioning 25.20 52.00 1,310.40 0.90 1,179.36 1.00 1,179.36
Water Heater 1,000.00 1.00 1,000.00 1.00 1,000.00

16 All Office 1.00 162.00

Lighting & Socket Outlet 162.00 15.00 2,430.00 0.60 1,458.00 1.00 1,458.00
Ventilation & Air Conditioning 129.60 52.00 6,739.20 0.90 6,065.28 1.00 6,065.28

17 Toilet Male & Female 1.00 132.00

Lighting & Socket Outlet 132.00 15.00 1,980.00 0.70 1,386.00 1.00 1,386.00
Water Heater 1,000.00 1.00 1,000.00 1.00 1,000.00

18 General Storage 2.00 35.00

Lighting & Socket Outlet 35.00 15.00 1,050.00 0.70 735.00 1.00 735.00

19 F&B, Food Storage 1.00 63.00

Lighting & Socket Outlet 63.00 15.00 945.00 0.60 567.00 1.00 567.00
Pendingin Makanan 1.00 5,000.00 0.90 4,500.00 1.00 4,500.00

20 Clinic 1.00 25.00

Lighting & Socket Outlet 25.00 15.00 375.00 0.70 262.50 1.00 262.50
Ventilation & Air Conditioning 52.00 1,300.00 0.90 1,170.00 1.00 1,170.00

21 Canteen & Kitchen 1.00 140.00

 MANY AREA LOAD DEMAND LOAD ( VA )
NO. DESCRIPTION UNIT PROSENTASE
BUILDING (M2) CONDITION
VA/M2 (VA/UNIT) TOTAL VA FACTOR NORMAL EMERGENCY
EMERGENCY ( % )
Lighting & Socket Outlet 140.00 15.00 2,100.00 0.70 1,470.00 1.00 1,470.00
Kitchen Eqiuipment 3,000.00 0.90 2,700.00 1.00 2,700.00

22 Landscape Storage 1.00 35.00

Lighting & Socket Outlet 35.00 15.00 525.00 0.70 367.50 1.00 367.50

VILLA
23 One Bedroom Villa (A1) 1.00 200.00
Lighting & Socket Outlet 200.00 15.00 3,000.00 0.80 2,400.00 1.00 2,400.00
Ventilation & Air Conditioning 60.00 52.00 3,120.00 0.80 2,496.00 1.00 2,496.00
Water Heater 1.00 3,000.00 0.90 2,700.00 1.00 2,700.00
Pump Pool 1.00 1,000.00 0.90 900.00 1.00 900.00

24 One Bedroom Villa (A2) 9.00 200.00

Lighting & Socket Outlet 200.00 15.00 27,000.00 0.80 21,600.00 1.00 21,600.00
Ventilation & Air Conditioning 60.00 52.00 28,080.00 0.80 22,464.00 1.00 22,464.00
Water Heater 5.00 3,000.00 0.90 13,500.00 1.00 13,500.00
Pump Pool 5.00 1,000.00 0.90 4,500.00 1.00 4,500.00

25 Two Bedroom Villa (B1) 1.00 365.00

Lighting & Socket Outlet 365.00 15.00 5,475.00 0.80 4,380.00 1.00 4,380.00
Ventilation & Air Conditioning 146.00 52.00 7,592.00 0.90 6,832.80 1.00 6,832.80
Water Heater 1.00 3,000.00 0.90 2,700.00 1.00 2,700.00
Pump Pool 1.00 1,000.00 0.90 900.00 1.00 900.00

26 Two Bedroom Villa (B2) 8.00 385.00

Lighting & Socket Outlet 385.00 15.00 46,200.00 0.60 27,720.00 1.00 27,720.00
Ventilation & Air Conditioning 154.00 52.00 64,064.00 0.90 57,657.60 1.00 57,657.60
Water Heater 6.00 3,000.00 0.90 16,200.00 1.00 16,200.00
Pump Pool 6.00 1,000.00 0.90 5,400.00 1.00 5,400.00

27 Three Bedroom Villa (B4) 2.00 315.00

Lighting & Socket Outlet 315.00 15.00 9,450.00 0.60 5,670.00 1.00 5,670.00
Ventilation & Air Conditioning 189.00 52.00 19,656.00 0.90 17,690.40 1.00 17,690.40
Water Heater 3,000.00 0.90 5,400.00 1.00 5,400.00
Pump Pool 1,000.00 0.90 1,800.00 1.00 1,800.00

28 Four Bedroom (B5) 1.00 567.00

Lighting & Socket Outlet 567.00 15.00 8,505.00 0.60 5,103.00 1.00 5,103.00
Ventilation & Air Conditioning 396.90 52.00 20,638.80 0.90 18,574.92 1.00 18,574.92
Water Heater 3,000.00 0.90 2,700.00 1.00 2,700.00
Pump Pool 1,000.00 0.90 900.00 1.00 900.00

29 Tree House 1.00

Lighting & Socket Outlet 15.00 4,000.00 0.60 2,400.00 1.00 2,400.00
Ventilation & Air Conditioning 52.00 8,000.00 0.90 7,200.00 1.00 7,200.00
Water Heater 3,000.00 0.90 2,700.00 1.00 2,700.00
Pump Pool 1,000.00 0.90 900.00 1.00 900.00

30 Ranch and Organic Farm 1.00 6,262.00 6,262.00 15.00 93,930.00 0.20 18,786.00 1.00 18,786.00
Lighting & Socket Outlet
 MANY AREA LOAD DEMAND LOAD ( VA )
NO. DESCRIPTION UNIT PROSENTASE
BUILDING (M2) CONDITION
VA/M2 (VA/UNIT) TOTAL VA FACTOR NORMAL EMERGENCY
EMERGENCY ( % )
OTHER
30 Outdoor Lighting 6,000.00 0.50 3,000.00 1.00 3,000.00

TOTAL LOAD CALCULATION 868,969 710,560 710,560

DIVERSITY FAKTOR 1.3 1.3
546,584.6 546,584.6
PLN (KVA) 555 555
TRAFO (KVA) 800 800
GENZET (KVA) 2x@400
27,277.92
27,277.92
 693.75

54,658.5
601,243.1 693.75

693.75 700
 MAIN EQUIPMENT SCHEDULE
No Equipment Kode OTY Type Capacity Weight (kg)

Electrical Equipment

1 Transformer TFR 1 set Oil Transformer 800 KVA 2500

Open Type Prime

2 Generator Set GNS 2 set 2 x 400 KVA 2 x 3600
Rating