Masterplan Blora 151Rencana Biaya Pembangunan – Heritage Train Loco Tour Area Pendukung 11.69% (1.32 M) Reaktivasi Kereta Heritage 10.17% (1.15 M) Area Utama 78.14% (8.87 M) TOTAL BIAYA 12.06 M Program Area (m2) Luas Lantai Dasar (m2) Harga/m2 Jumlah Sub JumlahReaktivasi Kereta Heritage 0.0 Perbaikan Rel 1,080,000,000Rp Perbaikan Lokomotif 75,000,000 Rp 75,000,000Rp Rp 1,155,000,000Heritage Train Loco Tour 16,498.5 2,977.1 Area Stasiun 12,388.4 50.0 5,000,000 Rp 250,000,000Rp Museum 652.2 541.0 5,000,000 Rp 2,705,050,000Rp Area Kuliner & UMKM 2,485.4 1,413.6 3,500,000 Rp 4,947,565,000Rp Taman Bermain 972.5 972.5 1,000,000 Rp 972,500,000Rp Rp 8,875,115,000 Rp 8,875,115,000Heritage Train Loco Tour 7,685.8 6,110.8 RTH 4,256.1 4,256.1 150,000 Rp 638,410,500Rp RTB 2,018.0 443.1 600,000 Rp 265,836,000Rp Area Parkir 1,411.7 1,411.7 300,000 Rp 423,501,000Rp Rp 1,327,747,500 Rp 1,327,747,500Rp 10,202,862,500Rp 1,155,000,000Rp 11,357,862,500TOTAL RAB AREA PENDUKUNG KAWASAN WISATA TOTAL RAB - KAWASAN WISATA TOTAL RAB - REAKTIVASI KERETA HERITAGE TOTAL RAB Total RAB Reaktivasi Kereta Heritage Total RAB Heritage Train Loco Tour TOTAL RAB AREA UTAMA KAWASAN WISATA Total RAB Area Pendukung Heritage Train Loco Tour
Masterplan Blora 152Rencana Biaya Pembangunan – Etape 3 Area Pendukung 8.76% (5.58 M) Reaktivasi Kereta Heritage 67.28% (42.89 M) Area Utama 23.95% (15.27 M) TOTAL BIAYA 63.75 M Program Area (m2) Luas Lantai Dasar (m2) Harga/m2 Jumlah Sub JumlahReaktivasi Kereta Heritage 7,435.2 Perbaikan Rel 20,950,000,000Rp Sempadan Rel Etape 3 (Permukiman) 7,435.2 300,000 Rp 2,230,548,000Rp Sempadan Rel Etape 3 (Non-Permukiman) 65,715.0 300,000 Rp 19,714,493,700Rp Rp 42,895,041,700Bruk Brosot 11,451.3 4,238.3 Area Stasiun 2,714.9 630.9 5,500,000 Rp 3,470,005,000Rp Area Kuliner & UMKM 6,062.2 1,891.5 3,500,000 Rp 6,620,110,000Rp Mini Farm & Agrowisata 2,674.2 1,716.0 Rp 2,500,000 Rp 4,289,875,000 Rp 14,379,990,000 Gubug Payung 3,891.9 1,244.8 Area Stasiun 279.5 50.0 3,500,000 Rp 175,000,000Rp Outbond & Camping Ground 2,483.9 307.2 Rp 600,000 Rp 184,344,000Gazebo & Amphitheater 1,128.5 887.6 600,000 Rp 532,542,000Rp Rp 891,886,000 Rp 15,271,876,000Bruk Brosot 14,164.4 12,073.5 RTH 7,387.8 7,387.8 150,000 Rp 1,108,168,500Rp RTB 1,926.9 433.2 Rp 600,000 Rp 259,890,000Fasilitas Umum 1,205.6 608.3 3,500,000 Rp 2,129,190,000Rp Area Parkir 3,644.2 3,644.2 300,000 Rp 1,093,257,000Rp Rp 4,590,505,500 Gubug Payung 6,851.4 6,271.1 RTH 5,905.5 5,905.5 Rp 150,000 Rp 885,825,000Area Parkir 945.8 365.6 300,000 Rp 109,680,000Rp Rp 995,505,000 Rp 5,586,010,500Rp 20,857,886,500Rp 42,895,041,700Rp 63,752,928,200Total RAB Area Pendukung Kawasan Bruk Brosot Total RAB Area Pendukung Kawasan Gubug Payung TOTAL RAB AREA PENDUKUNG KAWASAN WISATA TOTAL RAB - KAWASAN WISATA TOTAL RAB - REAKTIVASI KERETA HERITAGE TOTAL RAB Total RAB Reaktivasi Kereta Heritage Total RAB Kawasan Bruk Brosot Total RAB Kawasan Gubug Payung TOTAL RAB AREA UTAMA KAWASAN WISATA
Masterplan Blora 153Dokumentasi Paparan Laporan Akhir 22 Mei 2023 Paparan Laporan Pendahuluan 1 Februari 2023 Paparan Laporan Antara 20 Maret 2023 Proses Traffic Counting 1 Februari 2023 Gubug Payung Site (Re)Visit1 Februari 2023
www.shirvano.co.id @shirvanoconsulting [email protected] +62 812 9019 5380Shirvano Consulting PT. Karangluhur Lima Pilar (KLP) I : Blunyah Rejo TR II/805 Yogyakarta II : Jln T. Jogonegoro, Bumi Godean, Wonosobo