ripley valley infrastructure charges and offsets maps - october … · ripley valley priority...
Post on 15-Aug-2020
10 Views
Preview:
TRANSCRIPT
WPRV001
WPRV002
WPRV003
WPS001
WPS002
WRES001AWRES001B
WM095
WM094
WM060
WM113
WM006
WM088
WM072
WM093
WM110
WM090
WM106WM112
WM020
WM096
WM012
WM122
WM018
WM089
WM013
WM092
WM021
WM123
WM019
WM098
WM114
WM097
WM109
WM118
WM108
WM099
WM115
WM124
WM080
WM116
WM121
WM001
WM120
WM091
WM008
WM107
WM117
WM105
WM111
WM007
WM079
WM119
WM003
WM086WM078
WM077
WM017
WM005
WM014
LegendPressure Reduction Valve
Pump Station
Reservoir
Nodes (Start/End Point)
Water Supply Mains (Diam)
250mm
300mm
375mm
450mm
600mm
Existing Asset
Railway
Development Area (PDA) Boundary
Water Supply Network
1:40,000
EconomicDevelopmentQueensland
0 500 1,000 1,500 2,000250
Meters
© The State of Queensland (Natural Resources and Mines) [2018].Based on Cadastral Data provided with the permission of the Department of Natural Resources and Mines(Current as at April 2018). While every care is taken to ensure the accuracy of this data, the Department ofNatural Resources and Mines makes no representations or warranties about its accuracy, reliability,completenessor suitability for any particular purpose and disclaims all responsibility and all liability (including without limitation,liability in negligence) for all expenses, losses, damages (including indirect or consequential damage) and costswhich you might incur as a result of the data being inaccurate or incomplete in any way and for any reason.
DATUM:Geocentric Datumof Australia 1994
(GDA94 - Zone 56)
START DATE
AMENDMENT DATE
AMENDMENT No
Locator Map
Water Supply Map
WM057
WM064
WM066
WM051
WM100
WM055
WM085
WM040
WM041
WM048
WM047
WM042
WM046
WM004
WM054
WM045
WM050
WM039
WM053
WM061
WM058
WM063
WM049
WM056
WM101
WM043
WM044WM062
WM059
WM087
WM052
WM065
WM016
WM002
WM075
WM104WM083
WM081
WM073
WM076
WM036
WM026
WM082
WM068
WM071
WM069
WM034
WM027
WM033
WM011
WM103
WM028
WM035
WM102
WM029
WM010WM070
WM074
WM084
Date: 16/08/2019
DRAFT
DRAFT
SPS005
SST001
SGM018
SGM063
SGM065
SGM002
SGM005
SGM045
SGM038
SGM062
SGM059
SGM003
SGM012
SGM037
SGM048
SGM040
SGM017
SGM064
SGM034
SGM052
SGM066
SGM047
SGM014SGM056
SGM030
SGM051
SGM061
SGM035
SGM027
SGM043SGM010
SGM044
SGM036
SGM060
SGM057
SGM016
SGM058
SGM006
SGM025
SGM004
SGM011
SGM055
SGM046SGM049
SGM023
SGM009
SGM008
SGM013
SGM041
SGM021
SGM019
SGM054
SGM022
SGM024
SGM015
SGM007
SGM001
SGM020
SRM002SRM001
LegendPump Station
Storage Tank
Node (Start / end point)
Existing Asset
Sewer Gravity Mains (Diam)
300mm
375mm
450mm
525mm
600mm
675mm
Sewer Rising Mains
Existing Asset
Railway
Development Area (PDA) Boundary
Sewerage Network
1:40,000
EconomicDevelopmentQueensland
0 500 1,000 1,500 2,000250
Meters
© The State of Queensland (Natural Resources and Mines) [2018].Based on Cadastral Data provided with the permission of the Department of Natural Resources and Mines(Current as at April 2018). While every care is taken to ensure the accuracy of this data, the Department ofNatural Resources and Mines makes no representations or warranties about its accuracy, reliability,completenessor suitability for any particular purpose and disclaims all responsibility and all liability (including without limitation,liability in negligence) for all expenses, losses, damages (including indirect or consequential damage) and costswhich you might incur as a result of the data being inaccurate or incomplete in any way and for any reason.
DATUM:Geocentric Datumof Australia 1994
(GDA94 - Zone 56)
START DATE
AMENDMENT DATE
AMENDMENT No
Locator Map
Sewerage Map
Date: 16/08/2019
DRAFT
LegendSignal
Bridge
Culvert
Shared Path / Off Road Bridge
2 Lane (Interim)
2 Lane + Transit (Interim)
2 Lane (Ultimate)
4 Lane (Ultimate)
4 Lane + Transit (Ultimate)
6 Lane (Ultimate)
Other
Shared Path / Off Road
Railway
Development Area (PDA) Boundary
Transport Network
1:40,000
EconomicDevelopmentQueensland
0 500 1,000 1,500 2,000250
Meters
© The State of Queensland (Natural Resources and Mines) [2018].Based on Cadastral Data provided with the permission of the Department of Natural Resources and Mines(Current as at April 2018). While every care is taken to ensure the accuracy of this data, the Department ofNatural Resources and Mines makes no representations or warranties about its accuracy, reliability,completenessor suitability for any particular purpose and disclaims all responsibility and all liability (including without limitation,liability in negligence) for all expenses, losses, damages (including indirect or consequential damage) and costswhich you might incur as a result of the data being inaccurate or incomplete in any way and for any reason.
DATUM:Geocentric Datumof Australia 1994
(GDA94 - Zone 56)
START DATE
AMENDMENT DATE
AMENDMENT No
Locator Map
Overview Map
Date: 22/08/2019
DRAFT
R014BR014A
R022B
R037BR037A
R023BR023A
R046BR046A
R029
R048
R013BR013A
R034BR034A
R038BR038A
R028R050
R044R007AR007B
R007A-r
R045
R019BR019A
R042
R012B
R047BR047A
R003
R031BR031A
R018A
R010BR010A
R032BR032A
R004BR004A
R051B
R002
R039BR039A
R040BR040A
R041
R011A
R020BR020A
R021BR021A
R001-wR001
R017
R036BR036A
R005A
R049AR049B
R035A
R043AR043B
R052AR052B
R035B
R053
R005B
R011B
R018B
R051A
R054
Legend2 Lane (Interim)
2 Lane + Transit (Interim)
2 Lane (Ultimate)
4 Lane (Ultimate)
4 Lane + Transit (Ultimate)
6 Lane (Ultimate)
Other
Existing Roads
Railway
Development Area (PDA) Boundary
Node (Start / end point)
Transport Network
1:40,000
EconomicDevelopmentQueensland
0 500 1,000 1,500 2,000250
Meters
© The State of Queensland (Natural Resources and Mines) [2018].Based on Cadastral Data provided with the permission of the Department of Natural Resources and Mines(Current as at April 2018). While every care is taken to ensure the accuracy of this data, the Department ofNatural Resources and Mines makes no representations or warranties about its accuracy, reliability,completenessor suitability for any particular purpose and disclaims all responsibility and all liability (including without limitation,liability in negligence) for all expenses, losses, damages (including indirect or consequential damage) and costswhich you might incur as a result of the data being inaccurate or incomplete in any way and for any reason.
DATUM:Geocentric Datumof Australia 1994
(GDA94 - Zone 56)
START DATE
AMENDMENT DATE
AMENDMENT No
Locator Map
Road Map
Date: 22/08/2019
DRAFT
RI001
RI003A
RI003B
RI004A
RI007ARI007B
RI010A
RI010B
RI011A
RI011B
RI012A
RI012B
RI015ARI015B
RI016A
RI016B
RI017A
RI017B
RI018ARI018B
RI019ARI019B
RI023ARI023B
RI024
RI004B
LegendSignal
Existing Asset
Urban Arterial
Trunk Connector
Existing Roads
Railway
Development Area (PDA) Boundary
Transport Network
1:40,000
EconomicDevelopmentQueensland
0 500 1,000 1,500 2,000250
Meters
© The State of Queensland (Natural Resources and Mines) [2018].Based on Cadastral Data provided with the permission of the Department of Natural Resources and Mines(Current as at April 2018). While every care is taken to ensure the accuracy of this data, the Department ofNatural Resources and Mines makes no representations or warranties about its accuracy, reliability,completenessor suitability for any particular purpose and disclaims all responsibility and all liability (including without limitation,liability in negligence) for all expenses, losses, damages (including indirect or consequential damage) and costswhich you might incur as a result of the data being inaccurate or incomplete in any way and for any reason.
DATUM:Geocentric Datumof Australia 1994
(GDA94 - Zone 56)
START DATE
AMENDMENT DATE
AMENDMENT No
Locator Map
Intersections Map
Date: 22/08/2019
DRAFT
RB001 RC002ARC002B
RC003
RC004
RC005
RB002
RC006
RC007
RC009
RC012A
RC012B
RC013B
RC014ARC014B
RC016A
RC016B
RC017A
RC017BRC018A
RC018B
RC019 RC022
RC023A
RC023BRC024A
RC024B
RC025A
RC025BRC026A
RC027A
RC028A
RB004ARB004B
RC029ARC029B
RC030ARC030B
RC031ARC031B
RC032A
RB005
RB006A
RB006B
RC033A
RC033B
RC034
RC026B
RC027B
RC028B
RC032B
LegendBridge
Culvert
Existing Bridge
Existing Culvert
Urban Arterial
Trunk Connector
Existing Roads
Railway
Development Area (PDA) Boundary
Transport Network
1:40,000
EconomicDevelopmentQueensland
0 500 1,000 1,500 2,000250
Meters
© The State of Queensland (Natural Resources and Mines) [2018].Based on Cadastral Data provided with the permission of the Department of Natural Resources and Mines(Current as at April 2018). While every care is taken to ensure the accuracy of this data, the Department ofNatural Resources and Mines makes no representations or warranties about its accuracy, reliability,completenessor suitability for any particular purpose and disclaims all responsibility and all liability (including without limitation,liability in negligence) for all expenses, losses, damages (including indirect or consequential damage) and costswhich you might incur as a result of the data being inaccurate or incomplete in any way and for any reason.
DATUM:Geocentric Datumof Australia 1994
(GDA94 - Zone 56)
START DATE
AMENDMENT DATE
AMENDMENT No
Locator Map
Bridges & Culverts Map
Date: 22/08/2019
DRAFT
DRAFT
DRAFT
CF001
CF002
CF003
CF004
CF005
CF006
CF007
CF008
CF009
CF010
CF011
CF012
CF013
CF014
LegendCitywide
District
Local
Railway
Development Area (PDA) Boundary
Community FacilitiesNetwork
1:40,000
EconomicDevelopmentQueensland
0 500 1,000 1,500 2,000250
Meters
© The State of Queensland (Natural Resources and Mines) [2018].Based on Cadastral Data provided with the permission of the Department of Natural Resources and Mines(Current as at April 2018). While every care is taken to ensure the accuracy of this data, the Department ofNatural Resources and Mines makes no representations or warranties about its accuracy, reliability,completenessor suitability for any particular purpose and disclaims all responsibility and all liability (including without limitation,liability in negligence) for all expenses, losses, damages (including indirect or consequential damage) and costswhich you might incur as a result of the data being inaccurate or incomplete in any way and for any reason.
DATUM:Geocentric Datumof Australia 1994
(GDA94 - Zone 56)
START DATE
AMENDMENT DATE
AMENDMENT No
Locator Map
Local Community Facilities Map
Date: 21/08/2019
DRAFT
STATE-AM001- Large Ambulance Station
STATE-CF002- State Primary School
STATE-CF003- State Primary School
STATE-CF004- State Primary School
STATE-CF005- State Primary School
STATE-CF006- State Primary School
STATE-CF007- State Primary School
STATE-CF008- State Primary School
STATE-CF009- State Primary School
STATE-CF010- State Primary School
STATE-CF011- State Primary School
STATE-CF012- State Primary School
STATE-CF013- State Primary School
STATE-CF001- State Primary School
STATE-CF014- State High School
STATE-CF015- State High School
STATE-CF016- State High School
STATE-CF017- State High School
STATE-CF018- State High School
STATE-FR001- Urban Fire & Rescue
STATE-HE001- Health Centre
STATE-HE002- Health Centre
STATE-HE003- Health PrecinctSTATE-PO001
- District Police Station
STATE-PO002- Local Police Station
STATE-PO003- Local Police Station
LegendDistrict Police Station
Local Police Station
Health Precinct
Health Centre
Large Ambulance Station
Urban Fire & Rescue
State High School
State Primary School
Railway
Development Area (PDA) Boundary
Community FacilitiesNetwork
1:40,000
EconomicDevelopmentQueensland
0 500 1,000 1,500 2,000250
Meters
© The State of Queensland (Natural Resources and Mines) [2018].Based on Cadastral Data provided with the permission of the Department of Natural Resources and Mines(Current as at April 2018). While every care is taken to ensure the accuracy of this data, the Department ofNatural Resources and Mines makes no representations or warranties about its accuracy, reliability,completenessor suitability for any particular purpose and disclaims all responsibility and all liability (including without limitation,liability in negligence) for all expenses, losses, damages (including indirect or consequential damage) and costswhich you might incur as a result of the data being inaccurate or incomplete in any way and for any reason.
DATUM:Geocentric Datumof Australia 1994
(GDA94 - Zone 56)
START DATE
AMENDMENT DATE
AMENDMENT No
Locator Map
State Community Facilities Map
Date: 22/08/2019
DRAFT
DRAFT
- 28 - Infrastructure Charging Offset Plan – Ripley Valley Priority Development Area
Detailed Infrastructure Network Cost Schedules Municipal infrastructure:
Water Supply Network Sewerage Network Transport Network Parks & Open Space Network Community Facilities Network – Local Community Facilities
State community infrastructure:
Community Facilities Network – State Community Facilities Sub-regional Infrastructure:
Water Supply Network Sewerage Network Transport Network
Ripley Valley Priority Development Area
Municipal Water Supply NetworkRipley Valley Future Assets
ASSE
T ID
DESC
RIPT
ION
ASSE
T DE
SCRI
PTIO
N
AREA
(ha)
LAND
ACQ
UISI
TION
RAT
E ($
/ha)
LAND
COS
T
WOR
KS B
ASE
COST
PRO
JECT
MAN
AGEM
ENT
& DE
SIGN
COS
T(E
XCLU
DING
LAND
)
CON
TING
ENCY
COS
T(E
XCLU
DING
LAND
)
TOTA
L EST
ABLIS
HMEN
T CO
ST
Potable Water Supply 56,626$ 15% 25%Bulk Water SupplyWRES001A D&C of trunk Water Infrastructure including the provision of land Reservoir 2.00 56,626$ 113,252$ 1,981,920$ 297,288$ 495,480$ 2,887,941$ WRES001B D&C of trunk Water Infrastructure Reservoir 0.00 56,626$ -$ 1,981,920$ 297,288$ 495,480$ 2,774,688$
Sub-Total 113,252$ 3,963,840$ 594,576$ 990,960$ 5,662,629$ Water Pump StationsWPS001 D&C of trunk Water Infrastructure Pump Station 453,010$ 67,951$ 113,252$ 634,214$ WPS002 D&C of trunk Water Infrastructure Pump Station 453,010$ 67,951$ 113,252$ 634,214$
Sub-Total 906,020$ 135,903$ 226,505$ 1,268,428$ Pressure Release ValvesWPRV001 D&C of trunk Water Infrastructure Pressure Reduction Valve 226,505$ 33,976$ 56,626$ 317,107$ WPRV002 D&C of trunk Water Infrastructure Pressure Reduction Valve 226,505$ 33,976$ 56,626$ 317,107$ WPRV003 D&C of trunk Water Infrastructure Pressure Reduction Valve 226,505$ 33,976$ 56,626$ 317,107$
Sub-Total 679,515$ 101,927$ 169,879$ 951,321$ Recycled Water Pump StationsRWPS001 D&C of trunk Water Infrastructure Recycled Water PS 453,010$ 67,951$ 113,252$ 634,214$
Sub-Total 453,010$ 67,951$ 113,252$ 634,214$
Water Supply Network 1 of 18
Ripley Valley Priority Development Area
ASSE
T ID
DESC
RIPT
ION
ASSE
T DE
SCRI
PTIO
N
DIA
(mm)
LENG
TH (m
)
ASSE
T UN
IT V
ALUE
($/m
)
ADJU
STME
NT F
ACTO
R (T
ERRA
IN)
ADJU
STME
NT F
ACTO
R (T
RENC
HLES
S CO
NSTR
UCTI
ON)
ADJU
STME
NT F
ACTO
R (R
IPLE
Y RO
AD)
ADJU
STME
NT F
ACTO
R (C
OMBI
NED)
OFFS
ET P
ROVI
DED
OFFS
ET P
ERCE
NTAG
E
WAT
ER B
RIDG
E
WAT
ER B
RIDG
E CO
ST
WOR
KS B
ASE
COST
PRO
JECT
MAN
AGEM
ENT
& DE
SIGN
COS
T(E
XCLU
DING
LAND
)
CON
TING
ENCY
COS
T(E
XCLU
DING
LAND
)
TOTA
L EST
ABLIS
HMEN
T CO
ST
Recycled Water Mains 30% 25% 25%RWM001 D&C of trunk Water Main Recycled Water Pipeline 300 7,913 388$ Y N N 1.3 3,993,929$ 599,089$ 998,482$ 5,591,500$ RWM002 D&C of trunk Water Main Recycled Water Pipeline 250 2,349 300$ Y N N 1.3 915,930$ 137,390$ 228,983$ 1,282,302$
Sub-Total 4,909,859$ 736,479$ 1,227,465$ 6,873,803$ Supply MainsWM001 D&C of trunk Water Main Water Main 300 1,177 388$ Y N N 1.3 N 0% N 593,827$ 89,074$ 148,457$ 831,358$ WM002 D&C of trunk Water Main Water Main 300 40 388$ Y N N 1.3 N 0% N 20,397$ 3,060$ 5,099$ 28,556$ WM003 D&C of trunk Water Main Water Main 250 2,289 300$ Y N N 1.3 N 0% N 892,412$ 133,862$ 223,103$ 1,249,377$ WM004 D&C of trunk Water Main Water Main 300 183 388$ Y N N 1.3 N 0% N 92,279$ 13,842$ 23,070$ 129,190$ WM005 D&C of trunk Water Main Water Main 300 3,521 388$ Y N N 1.3 N 0% N 1,777,034$ 266,555$ 444,259$ 2,487,848$ WM006 D&C of trunk Water Main Water Main 300 332 388$ Y N N 1.3 N 0% N 167,804$ 25,171$ 41,951$ 234,925$ WM007 D&C of trunk Water Main Water Main 250 1,706 300$ Y N N 1.3 N 0% N 665,064$ 99,760$ 166,266$ 931,089$ WM008 D&C of trunk Water Main Water Main 250 1,306 300$ Y N N 1.3 N 0% N 509,297$ 76,395$ 127,324$ 713,016$ WM010 D&C of trunk Water Main Water Main 250 525 300$ Y N N 1.3 Y 72% N 57,326$ 8,599$ 14,331$ 80,256$ WM011 D&C of trunk Water Main Water Main 250 272 300$ Y N N 1.3 N 0% N 106,027$ 15,904$ 26,507$ 148,438$ WM012 D&C of trunk Water Main Water Main 250 611 300$ Y N N 1.3 N 0% Y 199,465$ 497,566$ 74,635$ 124,391$ 696,592$ WM013 D&C of trunk Water Main Water Main 250 722 300$ Y N N 1.3 N 0% Y 199,465$ 540,657$ 81,099$ 135,164$ 756,920$ WM014 D&C of trunk Water Main Water Main 250 3,662 300$ Y N N 1.3 N 0% N 1,427,933$ 214,190$ 356,983$ 1,999,106$ WM016 D&C of trunk Water Main Water Main 300 502 388$ Y Y N 1.55 N 0% N 301,813$ 45,272$ 75,453$ 422,538$ WM017 D&C of trunk Water Main Water Main 600 3,293 1,054$ Y N N 1.3 N 0% N 4,511,710$ 676,756$ 1,127,927$ 6,316,394$ WM018 D&C of trunk Water Main Water Main 300 671 388$ Y N N 1.3 N 0% N 338,802$ 50,820$ 84,700$ 474,323$ WM019 D&C of trunk Water Main Water Main 300 808 388$ Y N N 1.3 N 0% N 407,761$ 61,164$ 101,940$ 570,866$ WM020 D&C of trunk Water Main Water Main 300 566 388$ Y N N 1.3 N 0% N 285,630$ 42,844$ 71,407$ 399,882$ WM021 D&C of trunk Water Main Water Main 250 801 300$ Y N N 1.3 N 0% N 312,434$ 46,865$ 78,108$ 437,407$ WM026 D&C of trunk Water Main Water Main 300 160 388$ Y N N 1.3 N 0% N 80,744$ 12,112$ 20,186$ 113,041$ WM027 D&C of trunk Water Main Water Main 300 254 388$ Y N N 1.3 N 0% N 128,005$ 19,201$ 32,001$ 179,208$ WM028 D&C of trunk Water Main Water Main 250 283 300$ Y N N 1.3 N 0% N 110,464$ 16,570$ 27,616$ 154,650$ WM029 D&C of trunk Water Main Water Main 300 395 388$ Y N N 1.3 N 0% N 199,117$ 29,868$ 49,779$ 278,764$ WM033 D&C of trunk Water Main Water Main 250 269 300$ Y N N 1.3 N 0% N 104,974$ 15,746$ 26,244$ 146,964$ WM034 D&C of trunk Water Main Water Main 250 239 300$ Y N N 1.3 Y 77% N 21,470$ 3,221$ 5,368$ 30,058$ WM035 D&C of trunk Water Main Water Main 250 354 300$ Y N N 1.3 N 0% N 138,104$ 20,716$ 34,526$ 193,346$ WM036 D&C of trunk Water Main Water Main 250 154 300$ Y N N 1.3 N 0% N 59,929$ 8,989$ 14,982$ 83,901$ WM039 D&C of trunk Water Main Water Main 300 203 388$ Y N N 1.3 Y 7% N 95,345$ 14,302$ 23,836$ 133,483$ WM040 D&C of trunk Water Main Water Main 300 116 388$ Y N Y 1.55 Y 79% N 14,661$ 2,199$ 3,665$ 20,525$ WM041 D&C of trunk Water Main Water Main 300 148 388$ Y N Y 1.55 Y 65% N 31,105$ 4,666$ 7,776$ 43,547$ WM042 D&C of trunk Water Main Water Main 300 173 388$ Y N N 1.3 N 0% N 87,443$ 13,116$ 21,861$ 122,420$ WM043 D&C of trunk Water Main Water Main 300 235 388$ Y N Y 1.55 N 0% N 141,646$ 21,247$ 35,412$ 198,305$ WM044 D&C of trunk Water Main Water Main 300 237 388$ Y N Y 1.55 N 0% N 142,665$ 21,400$ 35,666$ 199,731$ WM045 D&C of trunk Water Main Water Main 300 201 388$ Y N N 1.3 N 0% N 101,282$ 15,192$ 25,321$ 141,795$ WM046 D&C of trunk Water Main Water Main 300 180 388$ Y N N 1.3 N 0% N 90,717$ 13,608$ 22,679$ 127,003$ WM047 D&C of trunk Water Main Water Main 300 170 388$ Y N N 1.3 N 0% N 85,912$ 12,887$ 21,478$ 120,276$ WM048 D&C of trunk Water Main Water Main 300 169 388$ Y N N 1.3 N 0% N 85,185$ 12,778$ 21,296$ 119,259$ WM049 D&C of trunk Water Main Water Main 300 220 388$ Y N N 1.3 N 0% N 110,918$ 16,638$ 27,730$ 155,286$ WM050 D&C of trunk Water Main Water Main 300 203 388$ Y N N 1.3 N 0% N 102,371$ 15,356$ 25,593$ 143,319$ WM051 D&C of trunk Water Main Water Main 300 71 388$ Y N N 1.3 N 0% N 35,972$ 5,396$ 8,993$ 50,361$ WM052 D&C of trunk Water Main Water Main 300 407 388$ Y N Y 1.55 Y 78% N 53,835$ 8,075$ 13,459$ 75,369$ WM053 D&C of trunk Water Main Water Main 300 208 388$ Y N Y 1.55 N 0% N 125,233$ 18,785$ 31,308$ 175,326$ WM054 D&C of trunk Water Main Water Main 300 185 388$ Y N N 1.3 N 0% N 93,489$ 14,023$ 23,372$ 130,885$ WM055 D&C of trunk Water Main Water Main 300 109 388$ Y N N 1.3 N 0% N 54,941$ 8,241$ 13,735$ 76,918$ WM056 D&C of trunk Water Main Water Main 300 222 388$ Y N N 1.3 N 0% N 112,037$ 16,806$ 28,009$ 156,852$ WM057 D&C of trunk Water Main Water Main 300 168 388$ Y N N 1.3 N 0% N 84,815$ 12,722$ 21,204$ 118,742$ WM058 D&C of trunk Water Main Water Main 300 211 388$ Y N N 1.3 N 0% N 106,648$ 15,997$ 26,662$ 149,308$ WM059 D&C of trunk Water Main Water Main 300 307 388$ Y N N 1.3 N 0% N 154,770$ 23,215$ 38,692$ 216,677$ WM060 D&C of trunk Water Main Water Main 300 312 388$ Y N N 1.3 N 0% N 157,402$ 23,610$ 39,351$ 220,363$ WM061 D&C of trunk Water Main Water Main 300 212 388$ Y N N 1.3 N 0% N 106,973$ 16,046$ 26,743$ 149,763$ WM062 D&C of trunk Water Main Water Main 300 306 388$ Y N N 1.3 N 0% N 154,485$ 23,173$ 38,621$ 216,279$ WM063 D&C of trunk Water Main Water Main 300 217 388$ Y N N 1.3 N 0% N 109,771$ 16,466$ 27,443$ 153,679$
Water Supply Network 2 of 18
Ripley Valley Priority Development Area
ASSE
T ID
DESC
RIPT
ION
ASSE
T DE
SCRI
PTIO
N
DIA
(mm)
LENG
TH (m
)
ASSE
T UN
IT V
ALUE
($/m
)
ADJU
STME
NT F
ACTO
R (T
ERRA
IN)
ADJU
STME
NT F
ACTO
R (T
RENC
HLES
S CO
NSTR
UCTI
ON)
ADJU
STME
NT F
ACTO
R (R
IPLE
Y RO
AD)
ADJU
STME
NT F
ACTO
R (C
OMBI
NED)
OFFS
ET P
ROVI
DED
OFFS
ET P
ERCE
NTAG
E
WAT
ER B
RIDG
E
WAT
ER B
RIDG
E CO
ST
WOR
KS B
ASE
COST
PRO
JECT
MAN
AGEM
ENT
& DE
SIGN
COS
T(E
XCLU
DING
LAND
)
CON
TING
ENCY
COS
T(E
XCLU
DING
LAND
)
TOTA
L EST
ABLIS
HMEN
T CO
ST
WM064 D&C of trunk Water Main Water Main 300 62 388$ Y N N 1.3 N 0% N 31,113$ 4,667$ 7,778$ 43,559$ WM065 D&C of trunk Water Main Water Main 300 415 388$ Y N N 1.3 N 0% N 209,486$ 31,423$ 52,372$ 293,281$ WM066 D&C of trunk Water Main Water Main 300 66 388$ Y N N 1.3 N 0% N 33,142$ 4,971$ 8,286$ 46,399$ WM068 D&C of trunk Water Main Water Main 300 186 388$ Y N N 1.3 N 0% N 93,963$ 14,094$ 23,491$ 131,548$ WM069 D&C of trunk Water Main Water Main 300 236 388$ Y N N 1.3 N 0% N 119,331$ 17,900$ 29,833$ 167,063$ WM070 D&C of trunk Water Main Water Main 300 563 388$ Y N N 1.3 N 0% N 284,027$ 42,604$ 71,007$ 397,638$ WM071 D&C of trunk Water Main Water Main 300 196 388$ Y N N 1.3 N 0% N 98,694$ 14,804$ 24,674$ 138,172$ WM072 D&C of trunk Water Main Water Main 250 341 300$ Y N N 1.3 N 0% N 133,127$ 19,969$ 33,282$ 186,378$ WM073 D&C of trunk Water Main Water Main 300 138 388$ Y N N 1.3 N 0% N 69,702$ 10,455$ 17,426$ 97,583$ WM074 D&C of trunk Water Main Water Main 250 924 300$ Y N N 1.3 N 0% N 360,217$ 54,033$ 90,054$ 504,304$ WM075 D&C of trunk Water Main Water Main 250 80 300$ Y N N 1.3 N 0% N 31,267$ 4,690$ 7,817$ 43,774$ WM076 D&C of trunk Water Main Water Main 300 151 388$ Y N N 1.3 N 0% N 76,381$ 11,457$ 19,095$ 106,934$ WM077 D&C of trunk Water Main Water Main 375 3,226 517$ Y N N 1.3 N 0% N 2,166,586$ 324,988$ 541,647$ 3,033,221$ WM078 D&C of trunk Water Main Water Main 375 2,301 517$ Y N N 1.3 N 0% N 1,545,324$ 231,799$ 386,331$ 2,163,454$ WM079 D&C of trunk Water Main Water Main 375 1,896 517$ Y N N 1.3 N 0% N 1,273,151$ 190,973$ 318,288$ 1,782,411$ WM080 D&C of trunk Water Main Water Main 250 1,078 300$ Y N N 1.3 N 0% N 420,147$ 63,022$ 105,037$ 588,206$ WM081 D&C of trunk Water Main Water Main 300 111 388$ Y N N 1.3 N 0% N 55,858$ 8,379$ 13,964$ 78,201$ WM082 D&C of trunk Water Main Water Main 300 165 388$ Y N N 1.3 N 0% N 83,178$ 12,477$ 20,794$ 116,449$ WM083 D&C of trunk Water Main Water Main 300 100 388$ Y N N 1.3 N 0% N 50,315$ 7,547$ 12,579$ 70,441$ WM084 D&C of trunk Water Main Water Main 250 1,197 300$ Y N N 1.3 N 0% N 466,833$ 70,025$ 116,708$ 653,567$ WM085 D&C of trunk Water Main Water Main 300 111 388$ Y N N 1.3 N 0% N 56,276$ 8,441$ 14,069$ 78,787$ WM086 D&C of trunk Water Main Water Main 450 2,290 666$ Y N N 1.3 N 0% N 1,981,788$ 297,268$ 495,447$ 2,774,503$ WM087 D&C of trunk Water Main Water Main 300 326 388$ Y N N 1.3 N 0% N 164,527$ 24,679$ 41,132$ 230,337$ WM088 D&C of trunk Water Main Water Main 300 335 388$ Y N N 1.3 N 0% N 169,280$ 25,392$ 42,320$ 236,991$ WM089 D&C of trunk Water Main Water Main 300 676 388$ Y N N 1.3 N 0% N 341,389$ 51,208$ 85,347$ 477,945$ WM090 D&C of trunk Water Main Water Main 300 428 388$ Y N N 1.3 N 0% N 216,084$ 32,413$ 54,021$ 302,517$ WM091 D&C of trunk Water Main Water Main 300 1,283 388$ Y N N 1.3 N 0% N 647,510$ 97,126$ 161,877$ 906,514$ WM092 D&C of trunk Water Main Water Main 300 787 388$ Y N N 1.3 N 0% N 397,371$ 59,606$ 99,343$ 556,320$ WM093 D&C of trunk Water Main Water Main 300 380 388$ Y N N 1.3 N 0% N 192,045$ 28,807$ 48,011$ 268,863$ WM094 D&C of trunk Water Main Water Main 250 304 300$ Y N N 1.3 N 0% N 118,401$ 17,760$ 29,600$ 165,761$ WM095 D&C of trunk Water Main Water Main 250 183 300$ Y N N 1.3 N 0% N 71,497$ 10,725$ 17,874$ 100,096$ WM096 D&C of trunk Water Main Water Main 300 587 388$ Y N N 1.3 N 0% N 296,186$ 44,428$ 74,046$ 414,660$ WM097 D&C of trunk Water Main Water Main 375 847 517$ Y N N 1.3 N 0% N 568,550$ 85,282$ 142,137$ 795,969$ WM098 D&C of trunk Water Main Water Main 300 816 388$ Y N N 1.3 N 0% N 412,047$ 61,807$ 103,012$ 576,866$ WM099 D&C of trunk Water Main Water Main 300 1,026 388$ Y N N 1.3 N 0% N 518,027$ 77,704$ 129,507$ 725,238$ WM100 D&C of trunk Water Main Water Main 300 81 388$ Y N N 1.3 N 0% N 40,855$ 6,128$ 10,214$ 57,197$ WM101 D&C of trunk Water Main Water Main 300 229 388$ Y N N 1.3 N 0% N 115,475$ 17,321$ 28,869$ 161,664$ WM102 D&C of trunk Water Main Water Main 250 383 300$ Y N N 1.3 Y 48% N 77,586$ 11,638$ 19,396$ 108,620$ WM103 D&C of trunk Water Main Water Main 250 280 300$ Y N N 1.3 Y 69% N 33,863$ 5,079$ 8,466$ 47,408$ WM104 D&C of trunk Water Main Water Main 250 87 300$ Y N N 1.3 N 0% N 33,823$ 5,073$ 8,456$ 47,352$ WM105 D&C of trunk Water Main Water Main 250 1,561 300$ Y N N 1.3 N 0% N 608,701$ 91,305$ 152,175$ 852,181$ WM106 D&C of trunk Water Main Water Main 250 462 300$ Y N N 1.3 N 0% N 180,245$ 27,037$ 45,061$ 252,343$ WM107 D&C of trunk Water Main Water Main 250 1,487 300$ Y N N 1.3 N 0% N 579,759$ 86,964$ 144,940$ 811,662$ WM108 D&C of trunk Water Main Water Main 250 1,018 300$ Y N N 1.3 N 0% N 396,851$ 59,528$ 99,213$ 555,591$ WM109 D&C of trunk Water Main Water Main 300 931 388$ Y N N 1.3 N 0% N 469,834$ 70,475$ 117,459$ 657,768$ WM110 D&C of trunk Water Main Water Main 300 408 388$ Y N N 1.3 N 0% N 205,863$ 30,879$ 51,466$ 288,208$ WM111 D&C of trunk Water Main Water Main 300 1,657 388$ Y N N 1.3 N 0% N 836,374$ 125,456$ 209,093$ 1,170,923$ WM112 D&C of trunk Water Main Water Main 250 527 300$ Y N N 1.3 N 0% N 205,598$ 30,840$ 51,400$ 287,837$ WM113 D&C of trunk Water Main Water Main 250 318 300$ Y N N 1.3 N 0% N 124,007$ 18,601$ 31,002$ 173,610$ WM114 D&C of trunk Water Main Water Main 250 823 300$ Y N N 1.3 N 0% N 320,918$ 48,138$ 80,230$ 449,285$ WM115 D&C of trunk Water Main Water Main 250 1,027 300$ Y N N 1.3 N 0% N 400,235$ 60,035$ 100,059$ 560,329$ WM116 D&C of trunk Water Main Water Main 250 1,085 300$ Y N N 1.3 N 0% N 422,943$ 63,441$ 105,736$ 592,120$ WM117 D&C of trunk Water Main Water Main 300 1,556 388$ Y N N 1.3 N 0% N 785,391$ 117,809$ 196,348$ 1,099,548$ WM118 D&C of trunk Water Main Water Main 250 979 300$ Y N N 1.3 N 0% N 381,758$ 57,264$ 95,439$ 534,461$ WM119 D&C of trunk Water Main Water Main 300 1,974 388$ Y N N 1.3 N 0% N 996,256$ 149,438$ 249,064$ 1,394,759$ WM120 D&C of trunk Water Main Water Main 250 1,273 300$ Y N N 1.3 N 0% N 496,387$ 74,458$ 124,097$ 694,942$ WM121 D&C of trunk Water Main Water Main 250 1,160 300$ Y N N 1.3 N 0% N 452,345$ 67,852$ 113,086$ 633,283$
Water Supply Network 3 of 18
Ripley Valley Priority Development Area
ASSE
T ID
DESC
RIPT
ION
ASSE
T DE
SCRI
PTIO
N
DIA
(mm)
LENG
TH (m
)
ASSE
T UN
IT V
ALUE
($/m
)
ADJU
STME
NT F
ACTO
R (T
ERRA
IN)
ADJU
STME
NT F
ACTO
R (T
RENC
HLES
S CO
NSTR
UCTI
ON)
ADJU
STME
NT F
ACTO
R (R
IPLE
Y RO
AD)
ADJU
STME
NT F
ACTO
R (C
OMBI
NED)
OFFS
ET P
ROVI
DED
OFFS
ET P
ERCE
NTAG
E
WAT
ER B
RIDG
E
WAT
ER B
RIDG
E CO
ST
WOR
KS B
ASE
COST
PRO
JECT
MAN
AGEM
ENT
& DE
SIGN
COS
T(E
XCLU
DING
LAND
)
CON
TING
ENCY
COS
T(E
XCLU
DING
LAND
)
TOTA
L EST
ABLIS
HMEN
T CO
ST
WM122 D&C of trunk Water Main Water Main 250 628 300$ Y N N 1.3 N 0% N 244,736$ 36,710$ 61,184$ 342,630$ WM123 D&C of trunk Water Main Water Main 250 806 300$ Y N N 1.3 N 0% N 314,327$ 47,149$ 78,582$ 440,057$ WM124 D&C of trunk Water Main Water Main 600 1,062 1,054$ Y N N 1.3 N 0% N 1,455,146$ 218,272$ 363,786$ 2,037,204$
Sub-Total 40,720,296$ 6,108,044$ 10,180,074$ 57,008,414$ TOTAL 113,252$ 51,632,540$ 7,744,881$ 12,908,135$ 72,398,808$
Water Supply Network 4 of 18
Ripley Valley Priority Development Area
Municipal Sewerage NetworkRipley Valley Future Assets
ASSE
T ID
DESC
RIPT
ION
ASSE
T DE
SCRI
PTIO
N
DIA
(mm)
LENG
TH (m
)
OFFS
ET P
ROVI
DED
OFFS
ET P
ERCE
NTAG
E
SEW
ER B
RIDG
E (1
0% C
ONTI
NGEN
CY)
ADJU
STME
NT F
ACTO
R (T
ERRA
IN)
ADJU
STME
NT F
ACTO
R (C
OMBI
NED)
WOR
KS C
OST
PER
UNIT
($/m
)
WOR
KS B
ASE
COST
PRO
JECT
MAN
AGEM
ENT
& DE
SIGN
COS
T(E
XCLU
DING
LAND
)
CON
TING
ENCY
COS
T(E
XCLU
DING
LAND
)
TOTA
L EST
ABLIS
HMEN
T CO
ST
Sewer Infrastructure Network 50% 15% 25%Gravity Mains 10% (Bridge)SGM001 Design and Construct Sewerage Infrastructure sewer gravity main 450 1,787 N 0% N Y 1.5 544$ 1,458,934$ 218,840$ 364,734$ 2,042,508$ SGM002 Design and Construct Sewerage Infrastructure sewer gravity main 300 93 N 0% N Y 1.5 379$ 52,640$ 7,896$ 13,160$ 73,697$ SGM003 Design and Construct Sewerage Infrastructure sewer gravity main - Deebing Creek 675 216 N 0% N Y 1.5 874$ 282,679$ 42,402$ 70,670$ 395,750$ SGM004 Design and Construct Sewerage Infrastructure sewer gravity main - Deebing Creek 600 715 N 0% N Y 1.5 752$ 806,177$ 120,927$ 201,544$ 1,128,648$ SGM005 Design and Construct Sewerage Infrastructure sewer gravity main - Deebing Creek 525 114 N 0% N Y 1.5 645$ 110,342$ 16,551$ 27,586$ 154,479$ SGM006 Design and Construct Sewerage Infrastructure sewer gravity main - Deebing Creek 525 673 N 0% N Y 1.5 645$ 651,528$ 97,729$ 162,882$ 912,139$ SGM007 Design and Construct Sewerage Infrastructure sewer gravity main - Deebing Creek 450 1,705 N 0% N Y 1.5 544$ 1,392,017$ 208,803$ 348,004$ 1,948,824$ SGM008 Design and Construct Sewerage Infrastructure sewer gravity main - Deebing Creek 375 987 N 0% N Y 1.5 482$ 713,241$ 106,986$ 178,310$ 998,537$ SGM009 Design and Construct Sewerage Infrastructure sewer gravity main 300 782 N 0% N Y 1.5 379$ 444,489$ 66,673$ 111,122$ 622,284$ SGM010 Design and Construct Sewerage Infrastructure sewer gravity main 300 463 N 0% N Y 1.5 379$ 263,460$ 39,519$ 65,865$ 368,844$ SGM011 Design and Construct Sewerage Infrastructure sewer gravity main - Deebing Creek 375 716 N 0% N Y 1.5 482$ 517,179$ 77,577$ 129,295$ 724,051$ SGM012 Design and Construct Sewerage Infrastructure sewer gravity main - Deebing Creek 300 224 N 0% N Y 1.5 379$ 127,147$ 19,072$ 31,787$ 178,005$ SGM013 Design and Construct Sewerage Infrastructure sewer gravity main 450 988 N 0% N Y 1.5 544$ 806,944$ 121,042$ 201,736$ 1,129,722$ SGM014 Design and Construct Sewerage Infrastructure sewer gravity main 300 313 N 0% N Y 1.5 379$ 177,848$ 26,677$ 44,462$ 248,987$ SGM015 Design and Construct Sewerage Infrastructure sewer gravity main 300 1,263 N 0% N Y 1.5 379$ 718,195$ 107,729$ 179,549$ 1,005,473$ SGM016 Design and Construct Sewerage Infrastructure sewer gravity main 300 608 N 0% N Y 1.5 379$ 345,654$ 51,848$ 86,413$ 483,916$ SGM017 Design and Construct Sewerage Infrastructure sewer gravity main 300 274 N 0% N Y 1.5 379$ 155,547$ 23,332$ 38,887$ 217,765$
SGM018 Design and Construct Sewerage Infrastructure sewer pipe bridge over Bundamba Creek (10% contingency) 300 70 N 0% Y Y 1.5 379$ 409,700$ 61,455.04$ 40,970$ 512,125$
SGM019 Design and Construct Sewerage Infrastructure sewer gravity main 600 1,093 N 0% N Y 1.5 752$ 1,233,204$ 184,981$ 308,301$ 1,726,486$ SGM020 Design and Construct Sewerage Infrastructure sewer gravity main 525 1,962 N 0% N Y 1.5 645$ 1,897,885$ 284,683$ 474,471$ 2,657,039$ SGM021 Design and Construct Sewerage Infrastructure sewer gravity main 450 1,067 N 0% N Y 1.5 544$ 871,181$ 130,677$ 217,795$ 1,219,654$ SGM022 Design and Construct Sewerage Infrastructure sewer gravity main 300 1,168 N 0% N Y 1.5 379$ 664,016$ 99,602$ 166,004$ 929,622$ SGM023 Design and Construct Sewerage Infrastructure sewer gravity main 375 754 N 0% N Y 1.5 482$ 544,663$ 81,699$ 136,166$ 762,528$ SGM024 Design and Construct Sewerage Infrastructure sewer gravity main 375 1,189 N 0% N Y 1.5 482$ 859,220$ 128,883$ 214,805$ 1,202,908$ SGM025 Design and Construct Sewerage Infrastructure sewer gravity main 300 688 N 0% N Y 1.5 379$ 390,886$ 58,633$ 97,722$ 547,241$ SGM027 Design and Construct Sewerage Infrastructure sewer gravity main 300 420 Y 15% N Y 1.5 379$ 202,855$ 30,428$ 50,714$ 283,997$ SGM030 Design and Construct Sewerage Infrastructure Ultimate - sewer gravity main 675 344 N 0% N Y 1.5 874$ 450,880$ 67,632$ 112,720$ 631,232$ SGM034 Design and Construct Sewerage Infrastructure Interim - sewer gravity main 525 283 Y 86% N Y 1.5 645$ 38,358$ 5,754$ 9,589$ 53,701$ SGM035 Design and Construct Sewerage Infrastructure Ultimate - sewer gravity main 600 404 N 0% N Y 1.5 752$ 455,275$ 68,291$ 113,819$ 637,386$ SGM036 Design and Construct Sewerage Infrastructure sewer gravity main 375 470 Y 93% N Y 1.5 482$ 23,780$ 3,567$ 5,945$ 33,292$ SGM037 Design and Construct Sewerage Infrastructure Interim - sewer gravity main 375 226 Y 86% N Y 1.5 482$ 22,875$ 3,431$ 5,719$ 32,025$ SGM038 Design and Construct Sewerage Infrastructure Ultimate - sewer gravity main 600 194 N 0% N Y 1.5 752$ 219,096$ 32,864$ 54,774$ 306,734$ SGM040 Design and Construct Sewerage Infrastructure sewer gravity main 300 268 N 0% N Y 1.5 379$ 152,130$ 22,820$ 38,033$ 212,982$ SGM041 Design and Construct Sewerage Infrastructure sewer gravity main 375 1,011 Y 7% N Y 1.5 482$ 679,136$ 101,870$ 169,784$ 950,790$ SGM043 Design and Construct Sewerage Infrastructure sewer gravity main 375 462 N 0% N Y 1.5 482$ 334,129$ 50,119$ 83,532$ 467,780$ SGM044 Design and Construct Sewerage Infrastructure sewer gravity main 525 468 N 0% N Y 1.5 645$ 452,567$ 67,885$ 113,142$ 633,594$ SGM045 Design and Construct Sewerage Infrastructure sewer gravity main 300 175 Y 0% N Y 1.5 379$ 99,603$ 14,940$ 24,901$ 139,444$ SGM046 Design and Construct Sewerage Infrastructure sewer gravity main 300 725 N 0% N Y 1.5 379$ 412,107$ 61,816$ 103,027$ 576,950$ SGM047 Design and Construct Sewerage Infrastructure sewer gravity main 375 302 N 0% N Y 1.5 482$ 218,465$ 32,770$ 54,616$ 305,851$ SGM048 Design and Construct Sewerage Infrastructure sewer gravity main 375 240 N 0% N Y 1.5 482$ 173,464$ 26,020$ 43,366$ 242,850$ SGM049 Design and Construct Sewerage Infrastructure sewer gravity main 375 746 Y 22% N Y 1.5 482$ 420,336$ 63,050$ 105,084$ 588,471$ SGM051 Design and Construct Sewerage Infrastructure sewer gravity main 450 349 N 0% N Y 1.5 544$ 285,011$ 42,752$ 71,253$ 399,015$ SGM052 Design and Construct Sewerage Infrastructure sewer gravity main 300 284 N 0% N Y 1.5 379$ 161,190$ 24,178$ 40,297$ 225,665$ SGM054 Design and Construct Sewerage Infrastructure sewer gravity main 300 1,119 N 0% N Y 1.5 379$ 636,324$ 95,449$ 159,081$ 890,853$ SGM055 Design and Construct Sewerage Infrastructure sewer gravity main 300 716 N 0% N Y 1.5 379$ 407,179$ 61,077$ 101,795$ 570,050$ SGM056 Design and Construct Sewerage Infrastructure sewer gravity main 525 340 Y 0% N Y 1.5 645$ 328,993$ 49,349$ 82,248$ 460,590$ SGM057 Design and Construct Sewerage Infrastructure sewer gravity main 525 560 N 0% N Y 1.5 645$ 541,980$ 81,297$ 135,495$ 758,772$ SGM058 Design and Construct Sewerage Infrastructure sewer gravity main 450 633 N 0% N Y 1.5 544$ 517,034$ 77,555$ 129,258$ 723,847$ SGM059 Design and Construct Sewerage Infrastructure sewer gravity main 375 206 N 0% N Y 1.5 482$ 148,490$ 22,274$ 37,123$ 207,886$ SGM060 Design and Construct Sewerage Infrastructure sewer gravity main 300 495 N 0% N Y 1.5 379$ 281,652$ 42,248$ 70,413$ 394,313$ SGM061 Design and Construct Sewerage Infrastructure sewer gravity main 300 387 N 0% N Y 1.5 379$ 219,788$ 32,968$ 54,947$ 307,704$
Sewerage Network 5 of 18
Ripley Valley Priority Development Area
ASSE
T ID
DESC
RIPT
ION
ASSE
T DE
SCRI
PTIO
N
DIA
(mm)
LENG
TH (m
)
OFFS
ET P
ROVI
DED
OFFS
ET P
ERCE
NTAG
E
SEW
ER B
RIDG
E (1
0% C
ONTI
NGEN
CY)
ADJU
STME
NT F
ACTO
R (T
ERRA
IN)
ADJU
STME
NT F
ACTO
R (C
OMBI
NED)
WOR
KS C
OST
PER
UNIT
($/m
)
WOR
KS B
ASE
COST
PRO
JECT
MAN
AGEM
ENT
& DE
SIGN
COS
T(E
XCLU
DING
LAND
)
CON
TING
ENCY
COS
T(E
XCLU
DING
LAND
)
TOTA
L EST
ABLIS
HMEN
T CO
ST
SGM062 Design and Construct Sewerage Infrastructure sewer gravity main 300 196 N 0% N Y 1.5 379$ 111,545$ 16,732$ 27,886$ 156,163$
SGM063 Design and Construct Sewerage Infrastructure sewer pipe bridge over Bundamba Creek (10% contingency) 300 22 N 0% Y Y 1.5 379$ 409,700$ 61,455$ 40,970$ 512,125$
SGM064 Design and Construct Sewerage Infrastructure sewer gravity main 375 274 N 0% N Y 1.5 482$ 197,962$ 29,694$ 49,491$ 277,147$
SGM065 Design and Construct Sewerage Infrastructure sewer pipe bridge over Bundamba Creek (10% contingency) 375 24 N 0% Y Y 1.5 482$ 409,700$ 61,455$ 40,970$ 512,125$
SGM066 Design and Construct Sewerage Infrastructure sewer gravity main 300 292 N 0% N Y 1.5 379$ 165,745$ 24,862$ 41,436$ 232,043$ Sub-Total 25,072,126$ 3,760,819$ 6,083,666$ 34,916,611$
Pump Stations 50%SPS005 Design and Construct Sewage Pumping Station Pump Station 1 Y 1.5 370,434$ 555,652$ 83,348$ 138,913$ 777,912$
Sub-Total 555,652$ 83,348$ 138,913$ 777,912$ Sewer Storage Tank 30%SST001 Design and Construct Sewerage Storage Tank 50kL storage 1 Y 1.3 284,950$ 370,435$ 55,565$ 92,609$ 518,609$
Sub-Total 370,435$ 55,565$ 92,609$ 518,609$
ASSE
T ID
DESC
RIPT
ION
ASSE
T DE
SCRI
PTIO
N
DIA
(mm)
LENG
TH (m
)
OFFS
ET P
ROVI
DED
OFFS
ET P
ERCE
NTAG
E
ADJU
STME
NT F
ACTO
R (R
IPLE
Y RO
AD)
ADJU
STME
NT F
ACTO
R (T
ERRA
IN)
ADJU
STME
NT F
ACTO
R (C
OMBI
NED)
WOR
KS C
OST
PER
UNIT
($/m
)
WOR
KS B
ASE
COST
PRO
JECT
MAN
AGEM
ENT
& DE
SIGN
COS
T(E
XCLU
DING
LAND
)
CON
TING
ENCY
COS
T(E
XCLU
DING
LAND
)
TOTA
L EST
ABLIS
HMEN
T CO
ST
Rising Mains 25% 30%
SRM001 Design and Construct Sewerage Infrastructure Part of the 1 stage Rising Main from Nevis St pump station to Ripley Village Main 200 1,521 Y 36% Y Y 1.55 186$ 280,548$ 42,082$ 70,137$ 392,767$
SRM002 Design and Construct Sewerage Infrastructure Part of the 2 stage Rising Main from Nevis St pump station to Ripley Village Main 200 1,521 Y 36% Y Y 1.55 186$ 280,548$ 42,082$ 70,137$ 392,767$
Sub-Total 561,096$ 84,164$ 140,274$ 785,534$ TOTAL 26,559,309$ 3,983,896$ 6,455,462$ 36,998,667$
Sewerage Network 6 of 18
Ripley Valley Priority Development Area
Municipal Transport NetworkRipley Valley Future Assets
ASSE
T ID
ASSE
T DE
SCRI
PTIO
N
HEIR
ARCH
Y
ROAD
TYP
E
STAG
ED C
OSNT
RUCT
ION
ADJU
STME
NT F
ACTO
R (R
IPLE
Y RO
AD)
SAFT
EY W
ORKS
OFFS
ET P
ROVI
DED
OFFS
ET P
ERCE
NTAG
E
REQU
IRED
ROA
D RE
SERV
E W
IDTH
(m)
ASSU
MED
EXIS
TING
ROA
D RE
SERV
E (m
)
CARR
IAGE
WAY
WID
TH (m
)
LENG
TH (m
)
AREA
(ha)
WOR
KS C
OST
PER
UNIT
($/m
)
LAND
ACQ
UISI
TION
RAT
E ($
/ha)
WOR
KS B
ASE
COST
LAND
COS
T
PRO
JECT
MAN
AGEM
ENT
& DE
SIGN
COS
T(E
XCLU
DING
LAND
)
CON
TING
ENCY
COS
T(E
XCLU
DING
LAND
)
TOTA
L EST
ABLIS
HMEN
T CO
ST
Road Network 10% $283,131 15% 20%R001 Binnies Road Trunk Connector 2L N N N 0% 23.5 20 15 1,424 3.35 3,383$ 283,131$ 4,818,990$ 141,145$ 722,848$ 963,798$ 6,646,782$ R001-w Binnies Road - Allowance for Service Relocation Trunk Connector Other - 450 N N N 0% 0 0 0 1,424 0.00 999$ 283,131$ 1,423,460$ -$ 213,519$ 284,692$ 1,921,671$ R002 New Road Trunk Connector 2L N N N 0% 23.5 0 15 1,020 2.40 3,383$ 283,131$ 3,450,531$ 678,572$ 517,580$ 690,106$ 5,336,789$ R003 Monterea Road Trunk Connector 2L N N Y 27% 23.5 20 15 712 1.67 3,383$ 283,131$ 1,757,672$ 51,481$ 263,651$ 351,534$ 2,424,338$ R004A Ripley Road Urban Arterial 2LBi Interim Y N Y 33% 20 20 11.5 917 1.83 4,097$ 283,131$ 2,767,896$ -$ 415,184$ 553,579$ 3,736,659$ R004B Ripley Road Urban Arterial 4LBu Ultimate Y N N 0% 38 20 11.5 917 3.48 3,141$ 283,131$ 3,167,002$ 467,150$ 475,050$ 633,400$ 4,742,604$ R005A Fischer Road Trunk Connector 2Li Interim N N N 0% 20 20 9 2,017 4.03 3,826$ 283,131$ 7,716,791$ -$ 1,157,519$ 1,543,358$ 10,417,668$ R005B Fischer Road Trunk Connector 4Lu Ultimate N N N 0% 33 20 9 2,017 6.66 2,700$ 283,131$ 5,446,294$ 742,369$ 816,944$ 1,089,259$ 8,094,865$ R007A Ripley Road Urban Arterial 2LBi Interim Y N Y 34% 20 20 11.5 645 1.29 4,097$ 283,131$ 1,919,979$ -$ 287,997$ 383,996$ 2,591,972$
R007A-r Ripley Road allowance - service road access and overlay works Urban Arterial 2LO Y N N 0% 20 0 6 645 1.29 1,133$ 283,131$ 804,418$ 365,518$ 120,663$ 160,884$ 1,451,482$
R007B Ripley Road Urban Arterial 4LBu Ultimate Y N N 0% 38 20 11.5 645 2.45 3,141$ 283,131$ 2,230,109$ 328,953$ 334,516$ 446,022$ 3,339,600$ R010A Ripley Road Urban Arterial 2LBi Interim Y N N 0% 20 20 11.5 892 1.78 4,097$ 283,131$ 4,020,683$ -$ 603,102$ 804,137$ 5,427,922$ R010B Ripley Road Urban Arterial 4LBu Ultimate Y N N 0% 38 20 11.5 892 3.39 3,141$ 283,131$ 3,082,289$ 454,655$ 462,343$ 616,458$ 4,615,744$ R011A Fischer Road Trunk Connector 2Li Interim N N Y 44% 20 20 9 1,177 2.35 3,826$ 283,131$ 2,521,297$ -$ 378,195$ 504,259$ 3,403,751$ R011B Fischer Road Trunk Connector 4Lu Ultimate N N Y 0% 33 20 9 1,177 3.88 2,700$ 283,131$ 3,177,608$ 433,131$ 476,641$ 635,522$ 4,722,901$ R012B Ripley Road Urban Arterial 4LBu Ultimate Y N N 0% 38 38 11.5 695 2.64 3,141$ 283,131$ 2,400,165$ -$ 360,025$ 480,033$ 3,240,223$ R013A Ripley Road Urban Arterial 2LBi Interim Y N Y 24% 20 20 11.5 352 0.70 4,097$ 283,131$ 1,206,866$ -$ 181,030$ 241,373$ 1,629,269$ R013B Ripley Road Urban Arterial 4LBu Ultimate Y N N 0% 38 25 11.5 352 1.34 3,141$ 283,131$ 1,217,359$ 129,687$ 182,604$ 243,472$ 1,773,123$ R014A Ripley Road Urban Arterial 2LBi Interim Y N N 0% 20 20 11.5 162 0.32 4,097$ 283,131$ 728,460$ -$ 109,269$ 145,692$ 983,421$ R014B Ripley Road Urban Arterial 4LBu Ultimate Y N N 0% 38 22 11.5 162 0.61 3,141$ 283,131$ 558,444$ 73,221$ 83,767$ 111,689$ 827,120$ R017 New Road Trunk Connector 2L N N N 0% 23.5 0 15 1,381 3.25 3,383$ 283,131$ 4,673,506$ 919,079$ 701,026$ 934,701$ 7,228,313$ R018A New Road Trunk Connector 2Li Interim N N N 0% 20 0 9 887 1.77 3,826$ 283,131$ 3,393,862$ 502,301$ 509,079$ 678,772$ 5,084,015$ R018B New Road Trunk Connector 4Lu Ultimate N N N 0% 33 20 9 887 2.93 2,700$ 283,131$ 2,395,292$ 326,495$ 359,294$ 479,058$ 3,560,140$ R019A Wensley Rd Urban Arterial 2Li Interim N N N 0% 20 20 9 1,015 2.03 3,826$ 283,131$ 3,883,494$ -$ 582,524$ 776,699$ 5,242,717$ R019B Wensley Rd Urban Arterial 4Lu Ultimate N N N 0% 33 20 9 1,015 3.35 2,700$ 283,131$ 2,740,861$ 373,599$ 411,129$ 548,172$ 4,073,761$ R020A New Road Trunk Connector 2Li Interim N N N 0% 20 0 9 1,181 2.36 3,826$ 283,131$ 4,517,161$ 668,552$ 677,574$ 903,432$ 6,766,719$ R020B New Road Trunk Connector 4Lu Ultimate N N N 0% 33 20 9 1,181 3.90 2,700$ 283,131$ 3,188,085$ 434,559$ 478,213$ 637,617$ 4,738,473$
R021A Wensley Rd (excludes 100m of Roadway, due to underpass allowance) Urban Arterial 2Li Interim N N N 0% 20 10 9 1,115 2.23 3,826$ 283,131$ 4,265,408$ 315,646$ 639,811$ 853,082$ 6,073,947$
R021B Wensley Rd (excludes 100m of Roadway, due to underpass allowance) Urban Arterial 6Lu Ultimate N N N 0% 38 20 11.5 1,115 4.24 4,825$ 283,131$ 5,379,567$ 568,163$ 806,935$ 1,075,913$ 7,830,579$
R022B Ripley Road Sth - CHE to Barrams Road. ICC require road reconstruction including kerb and channel Urban Arterial 4LB Ultimate Y N N 0% 38 20 23 177 0.67 7,238$ 283,131$ 1,405,577$ 89,970$ 210,836$ 281,115$ 1,987,498$
R023A Ripley Road Sth - CHE to Barrams Road. ICC require road reconstruction including kerb and channel Urban Arterial 2Lii Interim Y N N 0% 20 20 9 244 0.49 3,089$ 283,131$ 827,677$ -$ 124,152$ 165,535$ 1,117,364$
R023B 4 Lane construction - Ripley Road Sth (CHE to Barrams Road) Urban Arterial 4LB Ultimate Y N N 0% 38 20 23 244 0.93 7,238$ 283,131$ 1,939,687$ 124,158$ 290,953$ 387,937$ 2,742,735$
R028 New Road Trunk Connector 2L N N N 0% 23.5 0 15 531 1.25 3,383$ 283,131$ 1,795,138$ 353,027$ 269,271$ 359,028$ 2,776,464$ R029 New Road Trunk Connector 2L N N N 0% 23.5 0 15 338 0.79 3,383$ 283,131$ 1,142,648$ 224,710$ 171,397$ 228,530$ 1,767,285$ R031A New Road Urban Arterial 2Li Interim N N N 0% 20 0 9 734 1.47 3,826$ 283,131$ 2,807,317$ 415,490$ 421,098$ 561,463$ 4,205,368$ R031B New Road Urban Arterial 4Lu Ultimate N N N 0% 33 20 9 734 2.42 2,700$ 283,131$ 1,981,325$ 270,069$ 297,199$ 396,265$ 2,944,858$ R032A New Road Urban Arterial 2Li Interim N N N 0% 20 20 9 894 1.79 3,826$ 283,131$ 3,421,555$ -$ 513,233$ 684,311$ 4,619,099$ R032B New Road Urban Arterial 4Lu Ultimate N N N 0% 33 20 9 894 2.95 2,700$ 283,131$ 2,414,837$ 329,160$ 362,226$ 482,967$ 3,589,190$ R034A Abrahams Road Urban Arterial 2Li Interim N N N 0% 20 20 9 445 0.89 3,826$ 283,131$ 1,703,940$ -$ 255,591$ 340,788$ 2,300,320$ R034B Abrahams Road Urban Arterial 4Lu Ultimate N N N 0% 33 20 9 445 1.47 2,700$ 283,131$ 1,202,593$ 163,922$ 180,389$ 240,519$ 1,787,423$ R035A Ripley/Coleman Road Trunk Connector 2Li Interim N N N 0% 20 20 9 2,702 5.40 3,826$ 283,131$ 10,337,084$ -$ 1,550,563$ 2,067,417$ 13,955,064$ R035B Ripley/Coleman Road Trunk Connector 4Lu Ultimate N N N 0% 33 20 9 2,702 8.92 2,700$ 283,131$ 7,295,623$ 994,446$ 1,094,343$ 1,459,125$ 10,843,536$ R036A Ripley Road (+ New Road) Urban Arterial 2Li Interim Y N N 0% 20 9 9 1,663 3.33 3,826$ 283,131$ 6,997,100$ 517,795$ 1,049,565$ 1,399,420$ 9,963,880$ R036B Ripley Road (+ New Road) Urban Arterial 4Lu Ultimate Y N N 0% 33 20 9 1,663 5.49 2,700$ 283,131$ 4,938,356$ 611,939$ 740,753$ 987,671$ 7,278,720$ R037A Watsons Rd Urban Arterial 2Li Interim N N N 0% 20 20 9 219 0.44 3,826$ 283,131$ 839,549$ -$ 125,932$ 167,910$ 1,133,391$ R037B Watsons Rd Urban Arterial 4Lu Ultimate N N N 0% 33 20 9 219 0.72 2,700$ 283,131$ 592,530$ 80,766$ 88,880$ 118,506$ 880,682$ R038A Ripley Road Urban Arterial 2Li Interim Y N N 0% 20 20 9 514 1.03 3,826$ 283,131$ 2,161,165$ -$ 324,175$ 432,233$ 2,917,573$
Transport Network 7 of 18
Ripley Valley Priority Development Area
ASSE
T ID
ASSE
T DE
SCRI
PTIO
N
HEIR
ARCH
Y
ROAD
TYP
E
STAG
ED C
OSNT
RUCT
ION
ADJU
STME
NT F
ACTO
R (R
IPLE
Y RO
AD)
SAFT
EY W
ORKS
OFFS
ET P
ROVI
DED
OFFS
ET P
ERCE
NTAG
E
REQU
IRED
ROA
D RE
SERV
E W
IDTH
(m)
ASSU
MED
EXIS
TING
ROA
D RE
SERV
E (m
)
CARR
IAGE
WAY
WID
TH (m
)
LENG
TH (m
)
AREA
(ha)
WOR
KS C
OST
PER
UNIT
($/m
)
LAND
ACQ
UISI
TION
RAT
E ($
/ha)
WOR
KS B
ASE
COST
LAND
COS
T
PRO
JECT
MAN
AGEM
ENT
& DE
SIGN
COS
T(E
XCLU
DING
LAND
)
CON
TING
ENCY
COS
T(E
XCLU
DING
LAND
)
TOTA
L EST
ABLIS
HMEN
T CO
ST
R038B Ripley Road Urban Arterial 4Lu Ultimate Y N N 0% 33 20 9 514 1.69 2,700$ 283,131$ 1,525,289$ 189,007$ 228,793$ 305,058$ 2,248,148$ R039A New Road Urban Arterial 2Li Interim N N N 0% 20 20 9 1,005 2.01 3,826$ 283,131$ 3,845,617$ -$ 576,842$ 769,123$ 5,191,582$ R039B New Road Urban Arterial 4Lu Ultimate N N N 0% 33 20 9 1,005 3.32 2,700$ 283,131$ 2,714,128$ 369,955$ 407,119$ 542,826$ 4,034,028$ R040A New Road Urban Arterial 2Li Interim N N N 0% 20 0 9 1,009 2.02 3,826$ 283,131$ 3,858,587$ 571,081$ 578,788$ 771,717$ 5,780,173$ R040B New Road Urban Arterial 4Lu Ultimate N N N 0% 33 20 9 1,009 3.33 2,700$ 283,131$ 2,723,282$ 371,203$ 408,492$ 544,656$ 4,047,633$ R041 New Road Trunk Connector 2L N N N 0% 23.5 0 15 973 2.29 3,383$ 283,131$ 3,290,739$ 647,148$ 493,611$ 658,148$ 5,089,646$ R042 New Road Trunk Connector 2L N N N 0% 23.5 0 15 687 1.61 3,383$ 283,131$ 2,323,105$ 456,856$ 348,466$ 464,621$ 3,593,047$ R043A South Deebing Creek Road Urban Arterial 2Li Interim N N N 0% 20 20 9 1,932 3.86 3,826$ 283,131$ 7,390,354$ -$ 1,108,553$ 1,478,071$ 9,976,979$ R043B South Deebing Creek Road Urban Arterial 4Lu Ultimate N N N 0% 33 20 9 1,932 6.37 2,700$ 283,131$ 5,215,904$ 710,965$ 782,386$ 1,043,181$ 7,752,435$ R044 Ripley Road Township Safety Works Urban Arterial Other N Y N 0% 0 0 0 610 0.00 -$ 283,131$ 566,263$ -$ 84,940$ 113,253$ 764,456$
R045 Swanbank Link (Ripley Road to UDA boundary) - Interim Trunk Connector 2L N N N 0% 23.5 0 15 675 1.59 3,383$ 283,131$ 2,284,849$ 449,332$ 342,727$ 456,970$ 3,533,879$
R046A New Road Trunk Connector 2Li Interim N N N 0% 20 0 9 257 0.51 3,826$ 283,131$ 984,219$ 145,667$ 147,633$ 196,844$ 1,474,362$ R046B New Road Trunk Connector 4Lu Ultimate N N N 0% 33 20 9 257 0.85 2,700$ 283,131$ 694,634$ 94,684$ 104,195$ 138,927$ 1,032,439$ R047A Ripley Road Urban Arterial 2LBi Interim Y N N 0% 20 20 11.5 724 1.45 4,097$ 283,131$ 3,263,613$ -$ 489,542$ 652,723$ 4,405,878$ R047B Ripley Road Urban Arterial 4LBu Ultimate Y N N 0% 38 20 11.5 724 2.75 3,141$ 283,131$ 2,501,912$ 369,046$ 375,287$ 500,382$ 3,746,628$ R048 Binnies Road Trunk Connector 2L N N N 0% 23.5 20 15 351 0.83 3,383$ 283,131$ 1,188,489$ 34,810$ 178,273$ 237,698$ 1,639,270$ R049A New Road Urban Arterial 2Li Interim N N N 0% 20 10 9 1,776 3.55 3,826$ 283,131$ 6,795,675$ 502,889$ 1,019,351$ 1,359,135$ 9,677,050$ R049B New Road Urban Arterial 4Lu Ultimate N N N 0% 33 20 9 1,776 5.86 2,700$ 283,131$ 4,796,196$ 653,756$ 719,429$ 959,239$ 7,128,620$ R050 New Road Trunk Connector 2L N N N 0% 23.5 0 15 790 1.86 3,383$ 283,131$ 2,673,314$ 525,727$ 400,997$ 534,663$ 4,134,701$ R051A New Road Urban Arterial 2Li Interim N N N 0% 20 15 9 956 1.91 3,826$ 283,131$ 3,659,293$ 135,396$ 548,894$ 731,859$ 5,075,442$ R051B New Road Urban Arterial 4Lu Ultimate N N N 0% 33 20 9 956 3.16 2,700$ 283,131$ 2,582,626$ 352,030$ 387,394$ 516,525$ 3,838,575$ R052A South Deebing Creek Road Trunk Connector 2Li Interim N N N 0% 20 10 9 798 1.60 3,826$ 283,131$ 3,054,023$ 226,002$ 458,103$ 610,805$ 4,348,933$ R052B South Deebing Creek Road Trunk Connector 4Lu Ultimate N N N 0% 33 20 9 798 2.63 2,700$ 283,131$ 2,155,443$ 293,802$ 323,317$ 431,089$ 3,203,651$ R053 Ripley Road Trunk Connector 2L N N N 0% 23.5 20 15 2,129 5.00 3,383$ 283,131$ 7,201,706$ 210,934$ 1,080,256$ 1,440,341$ 9,933,236$ R054 Watsons Road Trunk Connector 2L N N N 0% 23.5 20 15 428 1.00 3,383$ 283,131$ 1,446,912$ 42,379$ 217,037$ 289,382$ 1,995,710$
Sub-Total 221,393,423$ 19,502,396$ 33,209,013$ 44,278,685$ 318,383,518$
Transport Network 8 of 18
Ripley Valley Priority Development Area
ASSE
T ID
ASSE
T TY
PE
NUMB
ER O
F LA
NES
OF IN
TERS
ECTI
NG
ROAD
S
STAG
ED C
OSNT
RUCT
ION
WOR
KS B
ASE
COST
PRO
JECT
MAN
AGEM
ENT
& DE
SIGN
COS
T(E
XCLU
DING
LAND
)
CON
TING
ENCY
COS
T(E
XCLU
DING
LAND
)
TOTA
L EST
ABLIS
HMEN
T CO
ST
Road Intersections 15% 25%RI001 Lights - 1st Phase 4/2/2/2 1,698,789$ 254,818$ 424,697$ 2,378,305$ RI003A Lights - 1st Phase 4/4/2/2 Interim 1,698,789$ 254,818$ 424,697$ 2,378,305$ RI003B Lights - 2nd Phase 6/6/2/2 Ultimate 2,831,315$ 424,697$ 707,829$ 3,963,841$ RI004A Lights - 1st Phase 2/2/2/2 Interim 339,757$ 50,964$ 84,939$ 475,660$ RI004B Lights - 2nd Phase 4/2/2/2 Ultimate 1,698,789$ 254,818$ 424,697$ 2,378,305$ RI007A Lights - 1st Phase 4/4/2/2 Interim 1,698,789$ 254,818$ 424,697$ 2,378,305$ RI007B Lights - 2nd Phase 6/6/4/4 Ultimate 3,397,577$ 509,637$ 849,394$ 4,756,608$ RI010A Lights - 1st Phase 4/4/2/2 Interim 1,698,789$ 254,818$ 424,697$ 2,378,305$ RI010B Lights - 2nd Phase 6/6/4/2 Ultimate 3,397,577$ 509,637$ 849,394$ 4,756,608$ RI011A Lights - 1st Phase 2/2/2/2 Interim 339,757$ 50,964$ 84,939$ 475,660$ RI011B Lights - 2nd Phase 6/4/4/4 Ultimate 2,831,315$ 424,697$ 707,829$ 3,963,841$ RI012A Lights - 1st Phase 4/2/2 Interim 1,415,657$ 212,349$ 353,914$ 1,981,920$ RI012B Lights - 2nd Phase 6/4/2 Ultimate 1,981,920$ 297,288$ 495,480$ 2,774,688$ RI015A Lights - 1st Phase 2/2/2 Interim 283,131$ 42,470$ 70,783$ 396,384$ RI015B Lights - 2nd Phase 4/4/2 Ultimate 1,415,657$ 212,349$ 353,914$ 1,981,920$ RI016A Lights - 1st Phase 2/2/2 Interim 283,131$ 42,470$ 70,783$ 396,384$ RI016B Lights - 2nd Phase 4/4/2 Ultimate 1,415,657$ 212,349$ 353,914$ 1,981,920$ RI017A Lights - 1st Phase 2/2/2 Interim 283,131$ 42,470$ 70,783$ 396,384$ RI017B Lights - 2nd Phase 4/4/4 Ultimate 1,698,789$ 254,818$ 424,697$ 2,378,305$ RI018A Lights - 1st Phase 2/2/2 Interim 283,131$ 42,470$ 70,783$ 396,384$ RI018B Lights - 2nd Phase 4/4/4 Ultimate 1,698,789$ 254,818$ 424,697$ 2,378,305$ RI019A Lights - 1st Phase 2/2/2 Interim 283,131$ 42,470$ 70,783$ 396,384$ RI019B Lights - 2nd Phase 6/4/2 Ultimate 1,981,920$ 297,288$ 495,480$ 2,774,688$ RI023A Lights - 1st Phase 2/2/2 Interim 283,131$ 42,470$ 70,783$ 396,384$ RI023B Lights - 2nd Phase 4/4/2 Ultimate 1,415,657$ 212,349$ 353,914$ 1,981,920$ RI024 Lights - 1st Phase 2/2/2 283,131$ 42,470$ 70,783$ 396,384$
Sub-Total 36,637,207$ 5,495,581$ 9,159,302$ 51,292,090$
Transport Network 9 of 18
Ripley Valley Priority Development Area
ASSE
T ID
ASSE
T TY
PE
ASSE
T DE
SCRI
PTIO
N
ROAD
TYP
E
STAG
ED C
OSNT
RUCT
ION
EART
HWOR
KS
HIER
ARCH
Y
BRID
GE O
VER
HIGH
WAY
OFFS
ET P
ROVI
DED
OFFS
ET P
ERCE
NTAG
E
BRID
GE /
CULV
ERT
SPAN
(m)
ROAD
WID
TH (m
)
AREA
(m²)
WOR
KS C
OST
PER
UNIT
($/m
²)
WOR
KS B
ASE
COST
PRO
JECT
MAN
AGEM
ENT
& DE
SIGN
COS
T(E
XCLU
DING
LAND
)
CON
TING
ENCY
COS
T(E
XCLU
DING
LAND
)
TOTA
L EST
ABLIS
HMEN
T CO
ST
Bridges and Culverts 15% 25%50% (Bridge)
RB001 Bridge Binnies Road Bridge 2L N Trunk Connector N N 0% 50 15 750 4,149$ 3,111,408$ 466,711$ 777,852$ 4,355,971$ RB002 Bridge Deebing Creek Bridge 2L N Trunk Connector N N 0% 30 15 450 4,149$ 1,866,845$ 280,027$ 466,711$ 2,613,582$ RB004A Bridge Ripley Road Bridge 2Li Interim N Urban Arterial N N 0% 50 12 600 4,149$ 2,489,126$ 373,369$ 622,282$ 3,484,777$ RB004B Bridge Ripley Road Bridge 4Lu Ultimate N Urban Arterial N N 0% 50 12 600 4,149$ 2,489,126$ 373,369$ 622,282$ 3,484,777$
RB005 Bridge to Swanbank Bundamba Creek - UC to Swanbank first stage - Including ultimate earthworks allowance 2L N Trunk Connector N N 0% 100 15 1,500 2,074$ 3,110,637$ 466,596$ 777,659$ 4,354,892$
RB006A Bridge Culverts 2Li Interim N Trunk Connector N N 0% 10 12 120 4,149$ 497,825$ 74,674$ 124,456$ 696,955$ RB006B Bridge Culverts 4Lu Ultimate N Trunk Connector N N 0% 10 12 120 4,149$ 497,825$ 74,674$ 124,456$ 696,955$ RC002A Culvert Binnies Road Culverts 2L Interim N Trunk Connector N N 0% 20 23.5 470 2,269$ 1,066,430$ 159,965$ 266,608$ 1,493,002$ RC002B Culvert Binnies Road Culvert Earthworks 2L Ultimate Y Trunk Connector N N 0% 0 0 0 2,269$ 226,505$ 33,976$ 56,626$ 317,107$ RC003 Culvert Upgrade existing culverts 4Lu N Urban Arterial N N 0% 5 13 65 2,269$ 147,485$ 22,123$ 36,871$ 206,479$ RC004 Culvert Upgrade existing culverts 4Lu N Urban Arterial N N 0% 10 13 130 2,269$ 294,970$ 44,246$ 73,743$ 412,958$ RC005 Culvert Culvert widening 4Lu N Trunk Connector N N 0% 5 13 65 2,269$ 147,485$ 22,123$ 36,871$ 206,479$ RC006 Culvert Culverts 2L N Trunk Connector N N 0% 15 23.5 353 2,269$ 799,823$ 119,973$ 199,956$ 1,119,752$ RC007 Culvert Culverts 2L N Trunk Connector N N 0% 10 23.5 235 2,269$ 533,215$ 79,982$ 133,304$ 746,501$ RC009 Culvert Culverts 2L N Trunk Connector N N 0% 40 23.5 940 2,269$ 2,132,860$ 319,929$ 533,215$ 2,986,004$ RC012A Culvert Ripley Road Culverts** 2LBi Interim N Urban Arterial N N 0% 8 20 160 2,269$ 363,040$ 54,456$ 90,760$ 508,256$ RC012B Culvert Ripley Road Culverts** 4LBu Ultimate N Urban Arterial N N 0% 8 18 144 2,269$ 326,736$ 49,010$ 81,684$ 457,430$ RC013B Culvert Ripley township culverts** 4LBu Ultimate N Urban Arterial N N 0% 24 18 432 2,269$ 980,208$ 147,031$ 245,052$ 1,372,291$ RC014A Culvert Ripley Rd culverts** 2LBi Interim N Urban Arterial N N 0% 10 20 200 2,269$ 453,800$ 68,070$ 113,450$ 635,320$ RC014B Culvert Ripley Rd culverts** 4LBu Ultimate N Urban Arterial N N 0% 10 18 180 2,269$ 408,420$ 61,263$ 102,105$ 571,788$ RC016A Culvert Ripley Road UC Culverts** 2LBi Interim N Urban Arterial N N 0% 15 20 300 2,269$ 680,700$ 102,105$ 170,175$ 952,980$ RC016B Culvert Ripley Road UC Culverts** 4LBu Ultimate N Urban Arterial N N 0% 15 18 270 2,269$ 612,630$ 91,895$ 153,158$ 857,682$ RC017A Culvert Ripley Road culverts** 2LBi Interim N Urban Arterial N N 0% 5 20 100 2,269$ 226,900$ 34,035$ 56,725$ 317,660$ RC017B Culvert Ripley Road culverts 4LBu Ultimate N Urban Arterial N N 0% 5 18 90 2,269$ 204,210$ 30,632$ 51,053$ 285,894$ RC018A Culvert UC culverts 2Li Interim N Trunk Connector N N 0% 20 20 400 2,269$ 907,600$ 136,140$ 226,900$ 1,270,640$ RC018B Culvert UC culverts 4Lu Ultimate N Trunk Connector N N 0% 20 13 260 2,269$ 589,940$ 88,491$ 147,485$ 825,916$ RC019 Culvert Ripley Road Culvert - South of CHE overpass 4LBu N Urban Arterial N N 0% 5 18 90 2,269$ 204,210$ 30,632$ 51,053$ 285,894$ RC022 Culvert Little Bundamba Creek 2L N Urban Arterial N N 0% 30 23.5 705 2,269$ 1,599,645$ 239,947$ 399,911$ 2,239,503$ RC023A Culvert Culverts 2Li Interim N Urban Arterial N N 0% 20 20 400 2,269$ 907,600$ 136,140$ 226,900$ 1,270,640$ RC023B Culvert Culverts 4Lu Ultimate N Urban Arterial N N 0% 20 13 260 2,269$ 589,940$ 88,491$ 147,485$ 825,916$ RC024A Culvert Culverts 2Li Interim N Urban Arterial N N 0% 10 20 200 2,269$ 453,800$ 68,070$ 113,450$ 635,320$ RC024B Culvert Culverts 4Lu Ultimate N Urban Arterial N N 0% 10 13 130 2,269$ 294,970$ 44,246$ 73,743$ 412,958$ RC025A Culvert Culverts 2Li Interim N Urban Arterial N N 0% 10 20 200 2,269$ 453,800$ 68,070$ 113,450$ 635,320$ RC025B Culvert Culverts 4Lu Ultimate N Urban Arterial N N 0% 10 13 130 2,269$ 294,970$ 44,246$ 73,743$ 412,958$ RC026A Culvert Culverts 2Li Interim N Trunk Connector N N 0% 10 20 200 2,269$ 453,800$ 68,070$ 113,450$ 635,320$ RC026B Culvert Culverts 4Lu Ultimate N Trunk Connector N N 0% 10 13 130 2,269$ 294,970$ 44,246$ 73,743$ 412,958$ RC027A Culvert Culverts 2Li Interim N Trunk Connector N N 0% 10 20 200 2,269$ 453,800$ 68,070$ 113,450$ 635,320$ RC027B Culvert Culverts 4Lu Ultimate N Trunk Connector N N 0% 10 13 130 2,269$ 294,970$ 44,246$ 73,743$ 412,958$ RC028A Culvert Culverts 2Li Interim N Trunk Connector N N 0% 10 20 200 2,269$ 453,800$ 68,070$ 113,450$ 635,320$ Rc028B Culvert Culverts 4Lu Ultimate N Trunk Connector N N 0% 10 13 130 2,269$ 294,970$ 44,246$ 73,743$ 412,958$ RC029A Culvert Culverts 2Li Interim N Urban Arterial N N 0% 5 20 100 2,269$ 226,900$ 34,035$ 56,725$ 317,660$ RC029B Culvert Culverts 4Lu Ultimate N Urban Arterial N N 0% 5 13 65 2,269$ 147,485$ 22,123$ 36,871$ 206,479$ RC030A Culvert Culverts 2Li Interim N Urban Arterial N N 0% 12 20 240 2,269$ 544,560$ 81,684$ 136,140$ 762,384$ RC030B Culvert Culverts 4Lu Ultimate N Urban Arterial N N 0% 12 13 156 2,269$ 353,964$ 53,095$ 88,491$ 495,550$ RC031A Culvert Culverts 2Li Interim N Trunk Connector N N 0% 10 20 200 2,269$ 453,800$ 68,070$ 113,450$ 635,320$ RC031B Culvert Culverts 4Lu Ultimate N Trunk Connector N N 0% 10 13 130 2,269$ 294,970$ 44,246$ 73,743$ 412,958$ RC032A Culvert Culverts 2Li Interim N Trunk Connector N N 0% 10 20 200 2,269$ 453,800$ 68,070$ 113,450$ 635,320$ RC032B Culvert Culverts 4Lu Ultimate N Trunk Connector N N 0% 10 13 130 2,269$ 294,970$ 44,246$ 73,743$ 412,958$ RC033A Culvert Culverts 2Li Interim N Trunk Connector N N 0% 12 20 240 2,269$ 544,560$ 81,684$ 136,140$ 762,384$ RC033B Culvert Culverts 4Lu Ultimate N Trunk Connector N N 0% 12 13 156 2,269$ 353,964$ 53,095$ 88,491$ 495,550$ RC034 Culvert Culverts 4LBu N Urban Arterial N Y 62% 15 18 270 2,269$ 232,799$ 34,920$ 58,200$ 325,919$
Sub-Total 36,112,766$ 5,416,915$ 9,028,191$ 50,557,872$
Transport Network 10 of 18
Ripley Valley Priority Development Area
ASSE
T ID
ASSE
T TY
PE
ASSE
T DE
SCRI
PTIO
N
LENG
TH (m
)
RESE
RVE
WID
TH (m
)
LAND
ACQ
UISI
TION
RAT
E ($
/ha)
WOR
KS C
OST
PER
UNIT
($/m
)
WOR
KS B
ASE
COST
LAND
COS
T
PRO
JECT
MAN
AGEM
ENT
& DE
SIGN
COS
T(E
XCLU
DING
LAND
)
CON
TING
ENCY
COS
T(E
XCLU
DING
LAND
)
TOTA
L EST
ABLIS
HMEN
T CO
ST
Off Road Shared Paths 40,173$ 15% 25%ORSP001 Shared Path / Off Road 4m wide shared Path 3,047 6 40,173$ 605$ 1,843,636$ 73,455$ 276,545$ 460,909$ 2,654,545$ ORSP002 Shared Path / Off Road 4m wide shared Path 10,246 6 40,173$ 605$ 6,198,388$ 246,958$ 929,758$ 1,549,597$ 8,924,700$ ORSP003 Shared Path / Off Road 2.5m wide shared Path 632 5 40,173$ 379$ 239,357$ 12,685$ 35,904$ 59,839$ 347,785$
Sub-Total 8,281,380$ 333,098$ 1,242,207$ 2,070,345$ 11,927,030$ Off Road Shared Path Bridges 15% 25%ORSPB001 Shared Path / Off Road Bridge Creek Crossing at Bundamba Creek 100 4 2,265$ 905,921$ 135,888$ 226,480$ 1,268,290$ ORSPB002 Shared Path / Off Road Bridge Creek Crossing at Bundamba Creek 100 4 2,265$ 905,921$ 135,888$ 226,480$ 1,268,290$
Sub-Total 1,811,842$ 271,776$ 452,961$ 2,536,579$ TOTAL 304,236,618$ 19,835,494$ 45,635,493$ 64,989,483$ 434,697,089$
Transport Network 11 of 18
Ripley Valley Priority Development Area
Municipal Parks and Open Space NetworkRipley Valley Future Assets
ASSE
T ID
PARK
TYP
E
ASSE
T HI
ERAR
CHY
HEIR
ARCH
Y
REQU
IRED
ARE
A (h
a)
AREA
(ha)
LINEA
R PA
TH A
REA
(ha)
REHA
BILIT
ATIO
N AR
EA (h
a)
ASSU
MED
FLOO
D LE
VEL
OFFS
ET P
ROVI
DED
OFFS
ET P
ERCE
NTAG
E
WOR
KS C
OST
PER
UNIT
($/ha
)
REHA
BILIT
ATIO
N CO
ST P
ER U
NIT(
$/ha)
LAND
ACQ
UISI
TION
RAT
E ($
/ha)
WOR
KS B
ASE
COST
REHA
BALIT
ATIO
N CO
ST
LAND
COS
T
PRO
JECT
MAN
AGEM
ENT
& DE
SIGN
COS
T(E
XCLU
DING
LAND
)
CON
TING
ENCY
COS
T(E
XCLU
DING
LAND
)
TOTA
L EST
ABLIS
HMEN
T CO
ST
Land for Public Open SpaceParks and Open Space 10% 10%POS001 DRP District Recreational Park (RVSP - Area 7) 4 <Q20 N 0% 679,516$ -$ 22,650$ 2,718,063$ -$ 90,600$ 271,806$ 271,806$ 3,352,276$ POS002 DRP District Recreational Park (RVSP - Area 7) 4 <Q20 N 0% 679,516$ -$ 22,650$ 2,718,063$ -$ 90,600$ 271,806$ 271,806.33$ 3,352,276$ POS003 DRP District Recreational Park (RVSP - Area 7) 4 <Q20 N 0% 679,516$ -$ 22,650$ 2,718,063$ -$ 90,600$ 271,806$ 271,806$ 3,352,276$ POS004 DRP District Recreational Park (RVSP - Area 7) 4 >Q20 & <Q100 N 0% 679,516$ -$ 39,639$ 2,718,063$ -$ 158,555$ 271,806$ 271,806$ 3,420,231$ POS005 DRP District Recreational Park (RVSP - Area 7) 1.8 <Q20 Y 55% 679,516$ -$ 22,650$ 550,408$ -$ 18,347$ 55,041$ 55,041$ 678,836$ POS006 DRP District Recreational Park (RVSP - Area 7) 2.2 <Q20 Y 55% 679,516$ -$ 22,650$ 672,721$ -$ 22,424$ 67,272$ 67,272$ 829,688$ POS007 DRP District Recreational Park (RVSP - Area 7) 4 <Q20 N 0% 679,516$ -$ 22,650$ 2,718,063$ -$ 90,600$ 271,806$ 271,806$ 3,352,276$ POS008 DRP District Recreational Park (RVSP - Area 7) 4 <Q20 N 0% 679,516$ -$ 22,650$ 2,718,063$ -$ 90,600$ 271,806$ 271,806$ 3,352,276$ POS009 DRP District Recreational Park (RVSP - Area 7) 4 >Q20 & <Q100 N 0% 679,516$ -$ 39,639$ 2,718,063$ -$ 158,555$ 271,806$ 271,806$ 3,420,231$ POS010 DRP District Recreational Park (RVSP - Area 7) 4 <Q20 N 0% 679,516$ -$ 22,650$ 2,718,063$ -$ 90,600$ 271,806$ 271,806$ 3,352,276$ POS011 DRP District Recreational Park (RVSP - Area 7) 4 <Q20 N 0% 679,516$ -$ 22,650$ 2,718,063$ -$ 90,600$ 271,806$ 271,806$ 3,352,276$ POS012 DRP District Recreational Park (RVSP - Area 7) 4 >Q20 & <Q100 N 0% 679,516$ -$ 39,639$ 2,718,063$ -$ 158,555$ 271,806$ 271,806$ 3,420,231$ POS013 DRP District Recreational Park (RVSP - Area 7) 4 >Q20 & <Q100 N 0% 679,516$ -$ 39,639$ 2,718,063$ -$ 158,555$ 271,806$ 271,806$ 3,420,231$ POS014 CP Linear Parks (RVSP - Area 8) Major 0 0.2666 0.0675 0.1991 >Q20 & <Q100 N 0% 154,068$ 154,068$ 39,639$ 10,400$ 30,675$ 2,676$ 4,107$ 4,107$ 51,965$ POS015 CP Linear Parks (RVSP - Area 8) Major 0 48.2755 1.992 46.2835 >Q20 & <Q100 N 0% 154,068$ 154,068$ 39,639$ 306,904$ 7,130,816$ 78,960$ 743,772$ 743,772$ 9,004,224$ POS016 CP Linear Parks (RVSP - Area 8) Local 0 3.5533 0.5985 2.95483 >Q20 & <Q100 N 0% 154,068$ -$ 39,639$ 92,210$ -$ 23,724$ 9,221$ 9,221$ 134,376$ POS017 CP Linear Parks (RVSP - Area 8) Major 0 1.8613 0.267 1.59427 >Q20 & <Q100 N 0% 154,068$ 154,068$ 39,639$ 41,136$ 245,626$ 10,584$ 28,676$ 28,676$ 354,699$ POS018 CP Linear Parks (RVSP - Area 8) Local 0 5.9197 0.474 5.44565 >Q20 & <Q100 N 0% 154,068$ -$ 39,639$ 73,028$ -$ 18,789$ 7,303$ 7,303$ 106,423$ POS019 CP Linear Parks (RVSP - Area 8) Major 0 9.3447 0.9975 8.3472 >Q20 & <Q100 N 0% 154,068$ 154,068$ 39,639$ 153,683$ 1,286,038$ 39,540$ 143,972$ 143,972$ 1,767,205$ POS020 CP Linear Parks (RVSP - Area 8) Major 0 2.1452 0.4005 1.7447 >Q20 & <Q100 N 0% 154,068$ 154,068$ 39,639$ 61,704$ 268,803$ 15,875$ 33,051$ 33,051$ 412,484$ POS021 CP Linear Parks (RVSP - Area 8) Major 0 13.1801 1.533 11.6471 >Q20 & <Q100 N 0% 154,068$ 154,068$ 39,639$ 236,187$ 1,794,448$ 60,766$ 203,063$ 203,063$ 2,497,527$ POS022 CP Linear Parks (RVSP - Area 8) Major 0 10.1892 0.8565 9.33271 >Q20 & <Q100 N 0% 154,068$ 154,068$ 39,639$ 131,959$ 1,437,874$ 33,951$ 156,983$ 156,983$ 1,917,751$ POS023 CP Linear Parks (RVSP - Area 8) Local 0 10.7350 1.209 9.526 >Q20 & <Q100 N 0% 154,068$ -$ 39,639$ 186,268$ -$ 47,923$ 18,627$ 18,627$ 271,445$ POS024 CP Linear Parks (RVSP - Area 8) Major 0 23.4847 2.7915 20.6932 >Q20 & <Q100 N 0% 154,068$ 154,068$ 39,639$ 430,081$ 3,188,164$ 110,651$ 361,825$ 361,825$ 4,452,546$ POS025 CP Linear Parks (RVSP - Area 8) Major 0 13.6025 1.2075 12.395 >Q20 & <Q100 N 0% 154,068$ 154,068$ 39,639$ 186,037$ 1,909,676$ 47,864$ 209,571$ 209,571$ 2,562,719$ POS026 CP Linear Parks (RVSP - Area 8) Local 0 1.5997 0 1.59967 >Q20 & <Q100 N 0% 154,068$ -$ 39,639$ -$ -$ -$ -$ -$ -$ POS027 CP Linear Parks (RVSP - Area 8) Local 0 3.0751 0.5895 2.48561 >Q20 & <Q100 N 0% 154,068$ -$ 39,639$ 90,823$ -$ 23,367$ 9,082$ 9,082$ 132,355$ POS028 CP Linear Parks (RVSP - Area 8) Major 0 6.8628 1.119 5.74381 >Q20 & <Q100 N 0% 154,068$ 154,068$ 39,639$ 172,402$ 884,939$ 44,356$ 105,734$ 105,734$ 1,313,165$ POS029 CP Linear Parks (RVSP - Area 8) Major 0 6.2623 0.546 5.71628 >Q20 & <Q100 N 0% 154,068$ 154,068$ 39,639$ 84,121$ 880,697$ 21,643$ 96,482$ 96,482$ 1,179,425$ POS030 CP Linear Parks (RVSP - Area 8) Local 0 26.5419 2.6415 23.9004 >Q20 & <Q100 N 0% 154,068$ -$ 39,639$ 406,971$ -$ 104,706$ 40,697$ 40,697$ 593,071$ POS031 CP Linear Parks (RVSP - Area 8) Major 0 29.0093 2.103 26.9063 >Q20 & <Q100 N 0% 154,068$ 154,068$ 39,639$ 324,005$ 4,145,406$ 83,360$ 446,941$ 446,941$ 5,446,653$ POS032 CP Linear Parks (RVSP - Area 8) Major 0 42.0792 5.0415 37.0377 >Q20 & <Q100 N 0% 154,068$ 154,068$ 39,639$ 776,735$ 5,706,332$ 199,838$ 648,307$ 648,307$ 7,979,519$ POS033 CP Linear Parks (RVSP - Area 8) Local 0 3.9090 0.339 3.56995 >Q20 & <Q100 N 0% 154,068$ -$ 39,639$ 52,229$ -$ 13,438$ 5,223$ 5,223$ 76,112$ POS034 CP Linear Parks (RVSP - Area 8) Major 0 5.7359 0.8475 4.88844 >Q20 & <Q100 N 0% 154,068$ 154,068$ 39,639$ 130,573$ 753,153$ 33,594$ 88,373$ 88,373$ 1,094,065$ POS035 CP Linear Parks (RVSP - Area 8) Major 0 67.2422 9.549 57.6932 >Q20 & <Q100 N 0% 154,068$ 154,068$ 39,639$ 1,471,197$ 8,888,688$ 378,510$ 1,035,989$ 1,035,989$ 12,810,373$ POS036 CP Linear Parks (RVSP - Area 8) Major 0 6.0193 0.6135 5.40576 >Q20 & <Q100 N 0% 154,068$ 154,068$ 39,639$ 94,521$ 832,856$ 24,318$ 92,738$ 92,738$ 1,137,170$ POS037 CP Linear Parks (RVSP - Area 8) Local 0 10.9922 1.533 9.45919 >Q20 & <Q100 N 0% 154,068$ -$ 39,639$ 236,187$ -$ 60,766$ 23,619$ 23,619$ 344,190$ POS038 CP Linear Parks (RVSP - Area 8) Local 0 4.1814 1.11 3.0714 >Q20 & <Q100 N 0% 154,068$ -$ 39,639$ 171,016$ -$ 43,999$ 17,102$ 17,102$ 249,218$ POS039 CP Linear Parks (RVSP - Area 8) Local 0 6.0991 0.909 5.19009 >Q20 & <Q100 N 0% 154,068$ -$ 39,639$ 140,048$ -$ 36,032$ 14,005$ 14,005$ 204,089$ POS040 CP Linear Parks (RVSP - Area 8) Local 0 4.1812 1.0935 3.08765 >Q20 & <Q100 N 0% 154,068$ -$ 39,639$ 168,474$ -$ 43,345$ 16,847$ 16,847$ 245,513$ POS041 CP Linear Parks (RVSP - Area 8) Local 0 4.4692 1.245 3.22421 >Q20 & <Q100 N 0% 154,068$ -$ 39,639$ 191,815$ -$ 49,350$ 19,181$ 19,181$ 279,528$ POS042 CP Linear Parks (RVSP - Area 8) Local 0 9.0142 2.4435 6.57071 >Q20 & <Q100 N 0% 154,068$ -$ 39,639$ 376,466$ -$ 96,857$ 37,647$ 37,647$ 548,616$ POS043 CP Linear Parks (RVSP - Area 8) Local 0 2.9709 0.9945 1.97637 >Q20 & <Q100 N 0% 154,068$ -$ 39,639$ 153,221$ -$ 39,421$ 15,322$ 15,322$ 223,286$ POS044 CP Linear Parks (RVSP - Area 8) Local 0 4.7682 1.3575 3.41068 >Q20 & <Q100 N 0% 154,068$ -$ 39,639$ 209,148$ -$ 53,809$ 20,915$ 20,915$ 304,787$ POS045 CP Linear Parks (RVSP - Area 8) Local 0 4.0028 1.0785 2.92431 >Q20 & <Q100 N 0% 154,068$ -$ 39,639$ 166,163$ -$ 42,750$ 16,616$ 16,616$ 242,145$ POS046 CP Linear Parks (RVSP - Area 8) Local 0 6.8411 1.305 5.5361 >Q20 & <Q100 N 0% 154,068$ -$ 39,639$ 201,059$ -$ 51,728$ 20,106$ 20,106$ 292,999$ POS047 CP Linear Parks (RVSP - Area 8) Major 0 26.3630 1.941 24.422 >Q20 & <Q100 N 0% 154,068$ 154,068$ 39,639$ 299,046$ 3,762,654$ 76,939$ 406,170$ 406,170$ 4,950,979$ POS048 LSG Local Sports Ground (RVSP - Area 4) 5 <Q20 N 0% 792,768$ -$ 22,650$ 3,963,841$ -$ 113,250$ 396,384$ 396,384$ 4,869,860$ POS049 LSG Local Sports Ground (RVSP - Area 4) 5 <Q20 N 0% 792,768$ -$ 22,650$ 3,963,841$ -$ 113,250$ 396,384$ 396,384$ 4,869,860$ POS050 LSG Local Sports Ground (RVSP - Area 4) 5 <Q20 N 0% 792,768$ -$ 22,650$ 3,963,841$ -$ 113,250$ 396,384$ 396,384$ 4,869,860$ POS051 LSG Local Sports Ground (RVSP - Area 4) 5 <Q20 N 0% 792,768$ -$ 22,650$ 3,963,841$ -$ 113,250$ 396,384$ 396,384$ 4,869,860$ POS052 LSG Local Sports Ground (RVSP - Area 4) 5 <Q20 N 0% 792,768$ -$ 22,650$ 3,963,841$ -$ 113,250$ 396,384$ 396,384$ 4,869,860$
Parks & Open Space Network 12 of 18
Ripley Valley Priority Development Area
ASSE
T ID
PARK
TYP
E
ASSE
T HI
ERAR
CHY
HEIR
ARCH
Y
REQU
IRED
ARE
A (h
a)
AREA
(ha)
LINEA
R PA
TH A
REA
(ha)
REHA
BILIT
ATIO
N AR
EA (h
a)
ASSU
MED
FLOO
D LE
VEL
OFFS
ET P
ROVI
DED
OFFS
ET P
ERCE
NTAG
E
WOR
KS C
OST
PER
UNIT
($/ha
)
REHA
BILIT
ATIO
N CO
ST P
ER U
NIT(
$/ha)
LAND
ACQ
UISI
TION
RAT
E ($
/ha)
WOR
KS B
ASE
COST
REHA
BALIT
ATIO
N CO
ST
LAND
COS
T
PRO
JECT
MAN
AGEM
ENT
& DE
SIGN
COS
T(E
XCLU
DING
LAND
)
CON
TING
ENCY
COS
T(E
XCLU
DING
LAND
)
TOTA
L EST
ABLIS
HMEN
T CO
ST
POS053 LSG Local Sports Ground (RVSP - Area 4) 5 <Q20 N 0% 792,768$ -$ 22,650$ 3,963,841$ -$ 113,250$ 396,384$ 396,384$ 4,869,860$ POS054 LSG Local Sports Ground (RVSP - Area 4) 5 >Q20 & <Q100 N 0% 792,768$ -$ 39,639$ 3,963,841$ -$ 198,193$ 396,384$ 396,384$ 4,954,803$ POS055 LSG Local Sports Ground (RVSP - Area 4) 5 <Q20 N 0% 792,768$ -$ 22,650$ 3,963,841$ -$ 113,250$ 396,384$ 396,384$ 4,869,860$ POS056 LSG Local Sports Ground (RVSP - Area 4) 5 <Q20 N 0% 792,768$ -$ 22,650$ 3,963,841$ -$ 113,250$ 396,384$ 396,384$ 4,869,860$ POS057 LSG Local Sports Ground (RVSP - Area 4) 5 >Q20 & <Q100 N 0% 792,768$ -$ 39,639$ 3,963,841$ -$ 198,193$ 396,384$ 396,384$ 4,954,803$ POS058 LSG Local Sports Ground (RVSP - Area 4) 5 <Q20 N 0% 792,768$ -$ 22,650$ 3,963,841$ -$ 113,250$ 396,384$ 396,384$ 4,869,860$ POS059 LSG Local Sports Ground (RVSP - Area 4) 5 <Q20 N 0% 792,768$ -$ 22,650$ 3,963,841$ -$ 113,250$ 396,384$ 396,384$ 4,869,860$
POS060 LSG Local Sports Ground (RVSP - Area 4) - Location Unknown 5 <Q20 N 0% 792,768$ -$ 22,650$ 3,963,841$ -$ 113,250$ 396,384$ 396,384$ 4,869,860$
POS061 MSG Major Sports Ground (RVSP - Area 3) 10 <Q20 N 0% 1,132,526$ -$ 22,650$ 11,325,257$ -$ 226,501$ 1,132,526$ 1,132,526$ 13,816,809$ POS062 MSG Major Sports Ground (RVSP - Area 3) 10 <Q20 N 0% 1,132,526$ -$ 22,650$ 11,325,257$ -$ 226,501$ 1,132,526$ 1,132,526$ 13,816,809$ POS063 MSG Major Sports Ground (RVSP - Area 3) 10 <Q20 Y 12% 1,132,526$ -$ 22,650$ 9,966,226$ -$ 199,321$ 996,623$ 996,623$ 12,158,792$ POS064 MSG Major Sports Ground (RVSP - Area 3) 10 <Q20 N 0% 1,132,526$ -$ 22,650$ 11,325,257$ -$ 226,501$ 1,132,526$ 1,132,526$ 13,816,809$ POS065 MSG Major Sports Ground (RVSP - Area 3) 10 <Q20 N 0% 1,132,526$ -$ 22,650$ 11,325,257$ -$ 226,501$ 1,132,526$ 1,132,526$ 13,816,809$ POS066 MSG Major Sports Ground (RVSP - Area 3) 10 <Q20 N 0% 1,132,526$ -$ 22,650$ 11,325,257$ -$ 226,501$ 1,132,526$ 1,132,526$ 13,816,809$
POS067 MSG Major Sports Ground (RVSP - Area 3) - Location Unknown 10 <Q20 N 0% 1,132,526$ -$ 22,650$ 11,325,257$ -$ 226,501$ 1,132,526$ 1,132,526$ 13,816,809$
POS068 RPG Regional Park and Garden (RVSP - Area 1) 10 <Q20 N 0% 566,263$ -$ 22,650$ 5,662,633$ -$ 226,501$ 566,263$ 566,263$ 7,021,661$ POS069 TCP Town Centre Plaza (RVSP - Area 2 - SUCE) 1.5 >Q20 & <Q100 N 0% 1,812,041$ -$ 39,639$ 2,718,062$ -$ 59,458$ 271,806$ 271,806$ 3,321,133$ POS070 TCP Town Centre Plaza (RVSP - Area 2 - SUCW) 1.5 >Q20 & <Q100 N 0% 1,812,041$ -$ 39,639$ 2,718,062$ -$ 59,458$ 271,806$ 271,806$ 3,321,133$ POS071 TCP Town Centre Plaza (RVSP - Area 2 - UC) 1.5 0.85 4.89 >Q20 & <Q100 N 0% 1,812,041$ -$ 39,639$ 2,718,062$ -$ 59,458$ 271,806$ 271,806$ 3,321,133$ POS072 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS073 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS074 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS076 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS077 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS078 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS079 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS080 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS081 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS082 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS083 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS084 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS085 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS086 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS087 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS088 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS089 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS090 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS091 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS092 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS093 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS094 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS095 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS096 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS097 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS098 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS099 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS100 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS101 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS102 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS103 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS104 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS105 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS106 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS107 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS108 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$
Parks & Open Space Network 13 of 18
Ripley Valley Priority Development Area
ASSE
T ID
PARK
TYP
E
ASSE
T HI
ERAR
CHY
HEIR
ARCH
Y
REQU
IRED
ARE
A (h
a)
AREA
(ha)
LINEA
R PA
TH A
REA
(ha)
REHA
BILIT
ATIO
N AR
EA (h
a)
ASSU
MED
FLOO
D LE
VEL
OFFS
ET P
ROVI
DED
OFFS
ET P
ERCE
NTAG
E
WOR
KS C
OST
PER
UNIT
($/ha
)
REHA
BILIT
ATIO
N CO
ST P
ER U
NIT(
$/ha)
LAND
ACQ
UISI
TION
RAT
E ($
/ha)
WOR
KS B
ASE
COST
REHA
BALIT
ATIO
N CO
ST
LAND
COS
T
PRO
JECT
MAN
AGEM
ENT
& DE
SIGN
COS
T(E
XCLU
DING
LAND
)
CON
TING
ENCY
COS
T(E
XCLU
DING
LAND
)
TOTA
L EST
ABLIS
HMEN
T CO
ST
POS109 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS110 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS111 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS112 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS113 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS114 LP Local Park 0.5 >Q20 & <Q100 N 0% 1,132,526$ -$ 39,639$ 566,263$ -$ 19,819$ 56,626$ 56,626$ 699,335$ POS115 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS116 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS117 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS118 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS119 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS120 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS121 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS122 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS123 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS124 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS125 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS126 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS127 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS128 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS129 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS130 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS131 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS132 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS133 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS134 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS135 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS136 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS137 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS138 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS139 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS140 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS141 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS142 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS143 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS144 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS145 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS146 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS147 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS148 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS149 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS150 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS151 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS152 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS153 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS154 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS155 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS156 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS157 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS158 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS159 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS160 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS161 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS162 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS163 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS164 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS165 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$
Parks & Open Space Network 14 of 18
Ripley Valley Priority Development Area
ASSE
T ID
PARK
TYP
E
ASSE
T HI
ERAR
CHY
HEIR
ARCH
Y
REQU
IRED
ARE
A (h
a)
AREA
(ha)
LINEA
R PA
TH A
REA
(ha)
REHA
BILIT
ATIO
N AR
EA (h
a)
ASSU
MED
FLOO
D LE
VEL
OFFS
ET P
ROVI
DED
OFFS
ET P
ERCE
NTAG
E
WOR
KS C
OST
PER
UNIT
($/ha
)
REHA
BILIT
ATIO
N CO
ST P
ER U
NIT(
$/ha)
LAND
ACQ
UISI
TION
RAT
E ($
/ha)
WOR
KS B
ASE
COST
REHA
BALIT
ATIO
N CO
ST
LAND
COS
T
PRO
JECT
MAN
AGEM
ENT
& DE
SIGN
COS
T(E
XCLU
DING
LAND
)
CON
TING
ENCY
COS
T(E
XCLU
DING
LAND
)
TOTA
L EST
ABLIS
HMEN
T CO
ST
POS166 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS167 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS168 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS169 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS170 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS171 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS172 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS173 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS174 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS175 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS176 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS177 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS178 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS179 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS180 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS181 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS182 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS183 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS184 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS185 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS186 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS187 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS188 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS189 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS190 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$ POS191 LP Local Park 0.5 <Q20 N 0% 1,132,526$ -$ 22,650$ 566,263$ -$ 11,325$ 56,626$ 56,626$ 690,840$
TOTAL 249,597,444$ 43,146,846$ 8,598,422$ 29,274,429$ 29,274,429$ 359,891,570$
Parks & Open Space Network 15 of 18
Ripley Valley Priority Development Area
Municipal Other ProvisionsRipley Valley Future Assets
ASSE
T ID
ASSE
T TY
PE
TOTA
L EST
ABLIS
HMEN
T CO
ST
Other ProvisionsOP001 Catalyst Works Loan Interest 9,917,413$ OP002 Public Transport Allownace 6,795,154$
TOTAL 16,712,567$
Other Provisions 16 of 18
Ripley Valley Priority Development Area
Municipal Local Community Facilities Network and State Infrastructure NetworksRipley Valley Future Assets
ASSE
T ID
ASSE
T DE
SCRI
PTIO
N
HEIR
ARCH
Y
AREA
(ha)
ASSE
T CO
ST P
ER U
NIT
($/ha
)
LAND
ACQ
UISI
TION
RAT
E ($
/ha)
WOR
KS B
ASE
COST
LAND
COS
T
PRO
JECT
MAN
AGEM
ENT
& DE
SIGN
COS
T(E
XCLU
DING
LAND
)
CON
TING
ENCY
COS
T(E
XCLU
DING
LAND
)
TOTA
L EST
ABLIS
HMEN
T CO
ST
Local Community Facilities 380,529$ 283,131$ 15% 25%Community FacilitiesCF001 Community Facilities Citywide 3 380,529$ 283,131$ 1,141,587$ 849,393$ 171,238$ 285,397$ 2,447,615$ CF002 Community Facilities District 1.5 380,529$ 283,131$ 570,793$ 424,697$ 85,619$ 142,698$ 1,223,808$ CF003 Community Facilities District 1.5 380,529$ 283,131$ 570,793$ 424,697$ 85,619$ 142,698$ 1,223,808$ CF004 Community Facilities Local 0.4 380,529$ 283,131$ 152,212$ 113,252$ 22,832$ 38,053$ 326,349$ CF005 Community Facilities Local 0.4 380,529$ 283,131$ 152,212$ 113,252$ 22,832$ 38,053$ 326,349$ CF006 Community Facilities Local 0.4 380,529$ 283,131$ 152,212$ 113,252$ 22,832$ 38,053$ 326,349$ CF007 Community Facilities Local 0.4 380,529$ 283,131$ 152,212$ 113,252$ 22,832$ 38,053$ 326,349$ CF008 Community Facilities Local 0.4 380,529$ 283,131$ 152,212$ 113,252$ 22,832$ 38,053$ 326,349$ CF009 Community Facilities Local 0.4 380,529$ 283,131$ 152,212$ 113,252$ 22,832$ 38,053$ 326,349$ CF010 Community Facilities Local 0.4 380,529$ 283,131$ 152,212$ 113,252$ 22,832$ 38,053$ 326,349$ CF011 Community Facilities Local 0.4 380,529$ 283,131$ 152,212$ 113,252$ 22,832$ 38,053$ 326,349$ CF012 Community Facilities Local 0.4 380,529$ 283,131$ 152,212$ 113,252$ 22,832$ 38,053$ 326,349$ CF013 Community Facilities District 2 380,529$ 283,131$ 761,058$ 566,262$ 114,159$ 190,264$ 1,631,743$ CF014 Community Facilities Local 0.4 380,529$ 283,131$ 152,212$ 113,252$ 22,832$ 38,053$ 326,349$
LOCAL COMMUMITY FACILITIES TOTAL 4,566,348$ 3,397,574$ 684,952$ 1,141,587$ 9,790,461$
Local & State Comm Fac Network 17 of 18
Ripley Valley Priority Development Area
ASSE
T ID
ASSE
T DE
SCRI
PTIO
N
LOCA
TION
AREA
(ha)
ASSE
T CO
ST P
ER U
NIT
($/ha
)
LAND
ACQ
UISI
TION
RAT
E ($
/ha)
WOR
KS B
ASE
COST
LAND
COS
T
PRO
JECT
MAN
AGEM
ENT
& DE
SIGN
COS
T(E
XCLU
DING
LAND
)
CON
TING
ENCY
COS
T(E
XCLU
DING
LAND
)
TOTA
L EST
ABLIS
HMEN
T CO
ST
State Government Community Facilities and Other Infrastructure 283,131$ 15% 25%Department of Community SafetySTATE-AM001 Large Ambulance Station undefined 0.6 380,529$ 283,131$ 228,317$ 169,879$ 34,248$ 57,079$ 489,523$ STATE-FR001 Urban Fire & Rescue undefined 0.6 380,529$ 283,131$ 228,317$ 169,879$ 34,248$ 57,079$ 489,523$
Sub-Total 456,635$ 339,757$ 68,495$ 114,159$ 979,046$ Queensland Police ServiceSTATE-PO001 District Police Station undefined 1 380,529$ 283,131$ 380,529$ 283,131$ 57,079$ 95,132$ 815,872$ STATE-PO002 Local Police Station undefined 0.3 380,529$ 283,131$ 114,159$ 84,939$ 17,124$ 28,540$ 244,762$ STATE-PO003 Local Police Station undefined 0.3 380,529$ 283,131$ 114,159$ 84,939$ 17,124$ 28,540$ 244,762$
Sub-Total 608,846$ 453,010$ 91,327$ 152,212$ 1,305,395$ Queensland HealthSTATE-HE001 Health Centre undefined 3.2 380,529$ 283,131$ 1,217,693$ 906,020$ 182,654$ 304,423$ 2,610,790$ STATE-HE002 Health Centre undefined 3.2 380,529$ 283,131$ 1,217,693$ 906,020$ 182,654$ 304,423$ 2,610,790$ STATE-HE003 Health Precinct Neighbourhoood 4 380,529$ 283,131$ 1,522,116$ 1,132,525$ 228,317$ 380,529$ 3,263,487$
Sub-Total 3,957,501$ 2,944,564$ 593,625$ 989,375$ 8,485,066$ Department of Education and TrainingSTATE-CF001 State Primary School Neighbourhoood 7 216,798$ 283,131$ 1,517,583$ 1,981,918$ 227,637$ 379,396$ 4,106,535$ STATE-CF002 State Primary School City Centre 7 216,798$ 283,131$ 1,517,583$ 1,981,918$ 227,637$ 379,396$ 4,106,535$ STATE-CF003 State Primary School Neighbourhoood 7 216,798$ 283,131$ 1,517,583$ 1,981,918$ 227,637$ 379,396$ 4,106,535$ STATE-CF004 State Primary School Neighbourhoood 7 216,798$ 283,131$ 1,517,583$ 1,981,918$ 227,637$ 379,396$ 4,106,535$ STATE-CF005 State Primary School Neighbourhoood 7 216,798$ 283,131$ 1,517,583$ 1,981,918$ 227,637$ 379,396$ 4,106,535$ STATE-CF006 State Primary School Neighbourhoood 7 216,798$ 283,131$ 1,517,583$ 1,981,918$ 227,637$ 379,396$ 4,106,535$ STATE-CF007 State Primary School Neighbourhoood 7 216,798$ 283,131$ 1,517,583$ 1,981,918$ 227,637$ 379,396$ 4,106,535$ STATE-CF008 State Primary School Neighbourhoood 7 216,798$ 283,131$ 1,517,583$ 1,981,918$ 227,637$ 379,396$ 4,106,535$ STATE-CF009 State Primary School Neighbourhoood 7 216,798$ 283,131$ 1,517,583$ 1,981,918$ 227,637$ 379,396$ 4,106,535$ STATE-CF010 State Primary School Neighbourhoood 7 216,798$ 283,131$ 1,517,583$ 1,981,918$ 227,637$ 379,396$ 4,106,535$ STATE-CF011 State Primary School Neighbourhoood 7 216,798$ 283,131$ 1,517,583$ 1,981,918$ 227,637$ 379,396$ 4,106,535$ STATE-CF012 State Primary School Neighbourhoood 7 216,798$ 283,131$ 1,517,583$ 1,981,918$ 227,637$ 379,396$ 4,106,535$ STATE-CF013 State Primary School Neighbourhoood 7 216,798$ 283,131$ 1,517,583$ 1,981,918$ 227,637$ 379,396$ 4,106,535$ STATE-CF014 State High School Neighbourhoood 12 181,204$ 283,131$ 2,174,445$ 3,397,574$ 326,167$ 543,611$ 6,441,797$ STATE-CF015 State High School Neighbourhoood 12 181,204$ 283,131$ 2,174,445$ 3,397,574$ 326,167$ 543,611$ 6,441,797$ STATE-CF016 State High School Neighbourhoood 12 181,204$ 283,131$ 2,174,445$ 3,397,574$ 326,167$ 543,611$ 6,441,797$ STATE-CF017 State High School Neighbourhoood 12 181,204$ 283,131$ 2,174,445$ 3,397,574$ 326,167$ 543,611$ 6,441,797$ STATE-CF018 State High School Neighbourhoood 12 181,204$ 283,131$ 2,174,445$ 3,397,574$ 326,167$ 543,611$ 6,441,797$
Sub-Total 30,600,806$ 42,752,805$ 4,590,121$ 7,650,202$ 85,593,934$ Other Provisions - StateSTATE-RL001 Rail Corridor 28.2 283,131$ -$ 7,984,299$ -$ -$ 7,984,299$
Sub-Total -$ 7,984,299$ -$ -$ 7,984,299$ STATE COMMUMITY FACILITIES TOTAL 35,623,789$ 54,474,435$ 5,343,568$ 8,905,947$ 104,347,740$
Local & State Comm Fac Network 18 of 18
Ripley Valley Priority Development Area Sub-Regional Infrastructure
Sub-Regional Water Supply NetworkRipley Valley Future Assets
ASSE
T ID
ASSE
T DE
SCRI
PTIO
N
TOTA
L EST
ABLIS
HMEN
T CO
ST ($
18/19
)
DIA
(mm)
LENG
TH (m
)
WOR
KS C
OST
PER
UNIT
($/m
)
ADJU
STME
NT F
ACTO
R (T
ERRA
IN)
WOR
KS B
ASE
COST
PRO
JECT
MAN
AGEM
ENT
& DE
SIGN
COS
T(E
XCLU
DING
LAND
)
CON
TING
ENCY
COS
T(E
XCLU
DING
LAND
)
TOT
AL E
STAB
LISHM
ENT
COST
($18
/19)
Potable Water Supply 15% 25%Water Off-Take Point
WO1410A SRWP Ripley Off take - upgrade from 375mm to 900mm dia (preliminary estimate only - to be confirmed by LinkWater ) 2,267,532$ 340,130$ 566,883$ 3,174,545$
WO1410B SRWP Ripley Off take - new 600mm dia (preliminary estimate only - to be confirmed with LinkWater) 1,700,649$ 255,097$ 425,162$ 2,380,909$
Sub-Total 3,968,182$ 595,227$ 992,045$ 5,555,455$ Supply Mains 1.3
WP009 water main - potable - direct feed from SRWP to UDA Boundary (Western Reservoir feed). Traffic Management allowance (25%) on Fischer Road (80% of length) Rock 900 4,818 12,983,083$ 1,947,462$ 3,245,771$ 18,176,316$
WP010 Water main - potable - direct feed from UDA boundary to Western Reservoirs Rock 900 2,946 1,727$ 1.3 6,615,496$ 992,324$ 1,653,874$ 9,261,695$ WP152 Water main - potable - direct feed from SRWP to UDA Boundary (Eastern Reservoir feed) Rock 600 2,656 1,055$ 1.3 3,643,438$ 546,516$ 910,859$ 5,100,813$ WP153 water main - potable - direct feed from UDA boundary to Eastern Reservoirs Rock 600 2,984 1,055$ 1.3 4,093,380$ 614,007$ 1,023,345$ 5,730,732$
Sub-Total 27,335,397$ 4,100,310$ 6,833,849$ 38,269,555$ TOTAL 31,303,579$ 4,695,537$ 7,825,895$ 43,825,010$
Water Supply Network 1 of 4
Ripley Valley Priority Development Area Sub-Regional Infrastructure
Sub-Regional Sewerage NetworkRipley Valley Future Assets
ASSE
T ID
ASSE
T DE
SCRI
PTIO
N
TOT
AL E
STAB
LISHM
ENT
COST
($18
/19)
Sewer Infrastructure NetworkGravity MainsSG038 Sewer gravity main - Centenary Highway Extension (Little Bundamba Creek) to Urban Core 7,803,706$ SG090 Sewer gravity main - Urban Core to Robertson Road 23,505,000$ SG111 Sewer gravity main - Centenary Highway Extension (Bundamba Creek) to Urban Core 10,884,158$ SG112 Sewer gravity main - Cunningham Highway (Deebing Creek) to Robertson Road 15,364,555$ SG113 Upgrade to existing gravity main from Robertson Road to Bundamba STP and future augmentation 63,695,676$
Sub-Total 121,253,096$ Sewer Treatment PlantSTP01 Upgrade to Bundamba Sewerage Treatment (STP) 136,051,974$
Sub-Total 136,051,974$ TOTAL 257,305,069$
Sewerage Network 2 of 4
Ripley Valley Priority Development Area Sub-Regional Infrastructure
Sub-Regional Transport NetworkRipley Valley Future Assets
ASSE
T ID
ASSE
T DE
SCRI
PTIO
N
TOTA
L EST
ABLIS
HMEN
T CO
ST ($
18/19
)
EXIS
TING
LANE
S
FUTU
RE LA
NES
ROAD
TYP
E
LENG
TH (m
)
WOR
KS B
ASE
COST
PRO
JECT
MAN
AGEM
ENT
& DE
SIGN
COS
T(E
XCLU
DING
LAND
)
CON
TING
ENCY
COS
T(E
XCLU
DING
LAND
)
TOTA
L EST
ABLIS
HMEN
T CO
ST ($
18/19
)
Road Network - -
2 Kerners Road Deviation - construction of a new 4 lane road deviating and rebuilding Kerners Road, including the Deebing Creek Connection Road from Lakeview Drive to Warwick Road Sub-Arterial 2 4 SRIP Local Road 1,592 20,634,546$ - - 20,634,546$
3 Edwards Street Upgrade - 4 lane road contemporaneously with the upgrade of Edwards Street to 4 lanes Sub-Arterial 2 4 SRIP Local Road 1,114 10,997,532$ - - 10,997,532$ 4 Edwards Street Extension Sub-Arterial 2 4 SRIP Local Road 998 16,326,234$ - - 16,326,234$ 6 Ripley Road Upgrade - Cunningham Highway to Edward Street Sub-Arterial 2 6 SRIP Local Road 1,017 22,108,442$ - - 22,108,442$
Sub-Total 70,066,753$ -$ -$ 70,066,753$
ASSE
T ID
ASSE
T DE
SCRI
PTIO
N
WOR
KS B
ASE
COST
PRO
JECT
MAN
AGEM
ENT
& DE
SIGN
COS
T(E
XCLU
DING
LAND
)
CON
TING
ENCY
COS
T(E
XCLU
DING
LAND
)
TOTA
L EST
ABLIS
HMEN
T CO
ST ($
18/19
)
Road Intersections - -5 Edwards St / Ripley Rd / Raceview St Signalisation 1,814,026$ - - 1,814,026$
Sub-Total 1,814,026$ - - 1,814,026$ TOTAL $71,880,779 - - $71,880,779
Transport Network 3 of 4
top related