C177 Amendment C177 Wyndham North DCP -...

C177

Amendment C177 Wyndham North DCP List of Document Changes for Planning Panels Victoria

Version 3.0 | 13

th March 2014

Amendment C177 Wyndham North Development Contributions Plan

List of Document Changes for Planning Panels Victoria

Contents

1. List of changes to document text

2. List of changes to project list tables

3. List of changes to calculation of costs table

4. List of changes to priority infrastructure table

Version 3.0

The following document has been prepared to provide submitters with an indication of the proposed

changes to the Wyndham North DCP document subsequent to submissions heard during the panel

hearing.

Wyndham C177 - WYNDHAM NORTH DCP - List of document changes

AMENDMENT C177 - WYNDHAM NORTH DCPDocument changes matrix with reference to relevant submissions

Version: 3.0 - Prepared for distribution on 13 March 2014

DCP Items to be added or amended since Version 2.0

Page (Exhibition)

Section (Exhibition)

Table (Exhibition)

Plan (Exhibition)

Figure (Exhibition)

Exhibited version text Panel version text Related Submission/s

Exhibited wording Proposed changes

3 1 The Wyndham North …. has been prepared by the Growth Areas Authority...The Wyndham North …. Has been prepared by the Growth Areas Authority Metropolitan Planning

Authority…MPA

3 1.2The key documents are the:

- Wyndham Infrastructure Financing Policy and Framework for Infrastructure Financing

The key documents are the:

- Wyndham Infrastructure Financing Policy and Framework for Infrastructure FinancingMPA

5 1.5.1At the time of writing, this PSP is currently being prepared and is expected to be reviewed by

Government Agencies in mid 2013.

At the time of writing, this PSP is currently being prepared and is expected to be reviewed by

Government Agencies in mid 2013 early 2014.MPA

5 1.5.2The Tarneit North PSP will ultimately accommodate approximately 28,139 people and 10,050

dwellings. At the time of writing, this PSP is currently being prepared and is expected to be

reviewed by Government Agencies in mid 2013.

The Tarneit North PSP will ultimately accommodate approximately 27,787 people and 9,924

dwellings. At the time of writing, this PSP is currently being prepared in draft and is expected to be

reviewed by Government Agencies in mid 2013 placed on exhibition in late 2014.

MPA

5 1.5.3The Truganina PSP will ultimately accommodate approximately 23,470 people and 8,382 dwellings.

At the time of writing, this PSP is currently in draft and will be placed on exhibition in mid-late 2013.

The Truganina PSP will ultimately accommodate approximately 26,292 people and 9,390 dwellings.

At the time of writing, this PSP is currently in draft and will be placed on exhibition in mid-late 2013.MPA

5 1.5.4The Riverdale PSP will ultimately…. Dwellings. At the time of writing, this PSP is currently in draft

and will be placed on exhibition with the DCP.

The Riverdale PSP will ultimately…. Dwellings. At the time of writing, this PSP is currently in draft

and will be placed on exhibition with the DCP .MPA

7 1.8 Sporting reserves….to broad projects. AR denotes land and constructions costs….Sporting reserves….to broad projects. AR AOS denotes land, and AC denotes constructions

costs,….MPA


8 2.1Construction of the following items…. to be State Infrastructure items:

- Second pedestrian bridge crossing of the Werribee River

Construction of the following items…. to be State Infrastructure items:

- Second pedestrian bridge crossing of the Werribee River (proximate to end of Davis Road)Wyndham Council

8 2.1

Land for and construction of the following items has not been included within the DCP as they will

be delivered as part of the Regional Rail Link project:

- Shared path bridge crossing the Werribee River associated with the Regional Rail Link.

Land for and construction of the following items has not been included within the DCP as they will

be delivered as part of the Regional Rail Link project:

- Shared path bridge crossing the Werribee River associated with the Regional Rail Link.

Construction of the following items…. to be State Infrastructure items:

- Shared path bridge crossing the Werribee River adjacent to the Regional Rail Link.

Wyndham Council

10 3 Update to reflect changes to Table 3 MPA



17 2.2.2

The recreation contributions include:

• Provision of land for sports reserves

• Contribution towards construction of sports facilities in open space reserves.

• Contribution towards construction of pavilions for future sports fields.

The recreation contributions include:

• Provision of land for sports reserves

• Contribution towards construction of sports facilities in each open space reserves.

• Contribution towards construction of pavilions for future sports fields.

MPA

Introduction

Infrastructure Project Justification

Version 3.0 - Page 1 of 4


Page (Exhibition)


Table (Exhibition)

Plan (Exhibition)

Figure (Exhibition)


17 2.2.2

The DCP provides an additional contribution per hectare of land designated for active recreation

reserve for the basic construction, surfacing, and landscaping of facilities.

This flexible approach will allow the Development Agency to have regard to matters such as

changing provision standards and models, the immediate needs of the community, current

regulations and best practice and construct facilities that will best suit the needs of the future

community.

The DCP provides a contribution per hectare of land designated towards each active recreation

reserve for the basic construction, surfacing, and landscaping of facilities. All active recreation

reserves within the DCP, with the exception of AOS 91-04 (single AFL/cricket oval), can

accommodate two full sized AFL/cricket ovals, two or three soccer pitches, netball/tennis courts,

and associated car parking.

The Development Agency will have the ability to determine the scope of the facilities provided within

each active recreation reserve. In determining the scope of the projects, the Development Agency

will have regard to matters such as changing provision standards and models, the immediate needs

of the community, current regulations and best practice and may seek to adjust and refine the

scope of the projects to respond to these matters.

MPA

18 2.2.3The community projects are based on the ……. set out in research undertaken by the Growth Areas

Authority, ASR…..

The community projects are based on the ……. set out in research undertaken by the Growth Areas

Authority Metropolitan Planning Authority, ASR…..MPA

22 3.2 Calculations of Contributions Charges Calculations of Contributions Charges MPA

22 3.2.4 Recreation works

DCO text to be adjusted to include:

• A clear explanation of how the rate has been calculated.

• What typical facilities the rate might provide for.

• How the rate might be spread across the facility.

• That ultimately the Council has discretion to apply the funds across the DCP area in a manner it

sees fit across the DCP area but that it is intended that the DCP rate is not to be supplemented by

permit conditions.

MPA

22 3.2.7 To be updated to reflect MPA's submission to Panel MPA


31 4.1.3The development proponent complies with appropriate tendering, documentation, supervision and

related provisions.

The development proponent complies with appropriate tendering, documentation, supervision and

related provisions.PEET

31 4.1.3

The credit for the works (unless an alternative approach is agreed with the Collecting Agency)

provided shall equal the final cost of the works up to the maximum identified in the Development

Contributions Plan, taking into acount the impact of indexation, or to an atlernative figure approved

by the Collecting Agency.

The credit for the works (unless an alternative approach is agreed with the Collecting Agency)

provided shall equal the value identified in the final cost of the works up to the maximum identified

in the Development Contributions Plan, taking into acount the impact of indexation, or to an

atlernative figure approved by the Collecting Agency.

PEET

NEW SECTION (4.7) - ADJUSTMENT TO SCOPE OF DCP PROJECTS

During the implementation of the DCP a development proponent may propose material changes to

the use and development of land from that contemplated in the PSP, leading to increased

requirement for infrastructure. In these cases there should be no negative impact on the DCP by

requiring the developer to bear the additional costs associated with the provision of the

infrastructure item over and above the standard required by the DCP.

Where a council or authority seek to impose a standard of infrastructure in excess of that provided

for in the DCP, that authority must provide written advice describing the reasons for requiring such

works via permit condition having regard to the underlying land use proposed in the PSP and the

actual proposed land use.


32 4.3 Land values will be adjusted on 1 July each year…. Consumer Price index, Melbourne. To be updated to reflect MPA's submission to Panel MPA

32 4.4

Add the following after the third paragraph:

"This review is anticipated to include: -

• Updates to any aspect of the plan as required;

• Review of projects required, as well as their costs and scope (as relevant) and indicative provision

trigger;

• Review of estimated net developable area (this will also be required if the Precinct Structure Plan

is subject to a substantive amendment); and

Review of land values for land to be purchased through the plan."

PEET


Development Contributions Plan Administration

Calculations of Contributions Charges

Funds Administration

Implementation Strategy



Page (Exhibition)


Table (Exhibition)

Plan (Exhibition)

Figure (Exhibition)


33 5.3Add the following to the end of the second paragraph: "Council has the ability to enter into work-in-

kind agreements for any other project not listed in Table 10."Various



Page (Exhibition)


Table (Exhibition)

Plan (Exhibition)

Figure (Exhibition)



34 6.1 GAA Growth Areas Authority GAA Growth Areas Authority MPA Metropolitan Planning Authority MPA

Other Information


Wyndham C177 - WYNDHAM NORTH DCP - List of project description changes table

Project description table (Tables 3-6) changes

Version: 3.0 - For distribution to submitters - 13 March 2014

TABLE 3A - ROAD PROJECTS

DCP Project ID Project Title Project Description MPA comment

RD-88-01 Davis Road (Dohertys Road to Boundary Road)Purchase of land to widen road reserve from 20m wide to 41m wide (ultimate treatment) and upgrade of existing

carriageway for 523m, excluding intersections (interim treatment)

RD-88-02 Davis Road (Dohertys Road to RRL)Purchase of land to widen road reserve from 20m wide to 34m wide (ultimate treatment) and upgrade of existing


RD-88-03 Ison RoadPurchase of land to create road reserve 41m wide (ultimate treatment) and construction of carriageway for 1,791m,

excluding intersections (interim treatment)

RD-88-04 Sayers Road extension (RRL to Ison Road)Purchase of land to create road reserve 34m wide (ultimate treatment) and construction of carriageway for 136m,


RD-88-05 Leakes Road (RRL to Ison Road)Purchase of land to widen road reserve from 20m wide to 41m wide (ultimate treatment) and upgrade of existing

carriageway for 1,075m, excluding intersections (interim treatment)

RD-88-06 Dohertys Road (Ison Road to Davis Road)Purchase of land to widen road reserve from 20m wide to 41m wide (ultimate treatment) and upgrade of existing


RD-88-07 Leakes Road (Ison Road to OMR) Purchase of land to create road reserve 41m wide (ultimate treatment) NEW PROJECT. Acquisition of reservation for the re-alignment of Leakes Road.

RD-89-01 Tarneit RoadPurchase of land to widen road reserve from 20m wide to 34m wide (ultimate treatment) and upgrade of existing


RD-89-02 Leakes Road (Derrimut Road to Davis Road)

Purchase of land to widen road reserve from 20m wide to 41m wide (ultimate treatment) and construction of

additional carriageway for 2,086m, excluding intersections (interim treatment). Includes relocation of 66Kv electricity

line from Derrimut to Tarneit Road and the provision of underground conduits.

Allows for long-term undergrounding of electricity supply.

RD-89-03 Dohertys Road (Derrimut Road to Davis Road)Purchase of land to widen road reserve from 20m wide to 34m wide (ultimate treatment) and upgrade of existing

construction of new carriageway for 1,464m, excluding intersections (interim treatment)

Correction to project description.

RD-89-04 Dohertys Road (deviation from existing reserve)Purchase of land to widen road reserve 34m wide (ultimate treatment) and realignment of existing carriageway for

462m, excluding intersections (interim treatment)

RD-89-05 Boundary Road (Derrimut to Davis)Purchase of land to widen road reserve from 20m wide to 41m wide where ultimate widening is to occur within the

City of Wyndham (ultimate treatment) and upgrade of existing carriageway for 1,661m, excluding intersections

(interim treatment)

Correction to project description to reflect that the DCP is not purchasing land

where ultimate widening will occur in the municipality of Melton.

RD-90-01Forsyth Road (from Truganina Employment precinct

Dohertys Road to Boundary Road)

Purchase of land to widen create road reserve 41m 34m wide (ultimate treatment) and construction of carriageway

for 600m, excluding intersections (interim treatment)

a) Land and construction south of Dohertys Road will be funded in full by the

Truganina Employment PSP.

b) Ultimate road reserve reduced from six lanes to four lanes.

RD-90-02 Morris RoadPurchase of land to widen road reserve 34m 41.8m wide (ultimate treatment) and construction of carriageway for

1,207m, excluding intersections (interim treatment)

Alternative cross section adopted for Morris Road to reflect position in hierarchy

and existing treatment to the south.

RD-90-03 Leakes Road (Forsyth Road to Derrimut Road)

Purchase of land to widen road reserve from 20m wide to 41m wide (ultimate treatment) and construction of

additional carriageway for 1,865m, excluding intersections (interim treatment). Includes relocation of 66Kv electricity

line from Forsyth to Derrimut Road and the provision of underground conduits.

Allows for long-term undergrounding of electricity supply.

RD-90-04 Dohertys Road (Forsyth Road to Derrimut Road)Purchase of land to widen road reserve from 20m wide to 34m wide (ultimate treatment) and upgrade of existing

construction of new carriageway for 1,318m, excluding intersections (interim treatment)

Correction to project description.

RD-90-05 Boundary Road (RRL to Derrimut Road)Purchase of land to widen road reserve from 20m wide to 41m wide where ultimate widening is to occur within the

City of Wyndham (ultimate treatment) and upgrade of existing carriageway for 1,414m, excluding intersections

(interim treatment)

Correction to project description to reflect that the DCP is not purchasing land

where ultimate widening will occur in the municipality of Melton.

RD-90-06 Forsyth Road (from Leakes Road to Dohertys Road)Purchase of land to create road reserve 34m wide (ultimate treatment) for length of road in Truganina Precinct

between Leakes Road and Dohertys Road, excluding intersections.

Council submission indicated Truganina Employment DCP has funded the

construction but not the acqusition of land in this location.

RD-91-01 Davis Road (Sayers Road to RRL)Purchase of land to widen road reserve from 20m wide to 34m wide (ultimate treatment) and upgrade extension of

existing carriageway from Lammington Drive to Leakes Road (450m) 1,227m, excluding intersections (interim

treatment)

Correction to project description to reflect the extent of urban standard

carriageway already delivered.

AMENDMENT C177 - WYNDHAM NORTH DCP



RD-91-02 Davis Road (Hogans Road to Sayers Road)Purchase of land to widen road reserve from 20m wide to 34m wide (ultimate treatment) and upgrade of existing


RD-91-03 Armstrong Road extensionPurchase of land to create road reserve 34m wide (ultimate treatment) and construction of carriageway for 229m,


RD-91-04 Sewells Road (Armstrong Road to Sayers Road)Purchase of land to widen road reserve from 20m wide to 34m wide (ultimate treatment) and upgrade of existing


RD-91-05Hogans Road (Existing reserve Davis Road to Davis

Creek)

Purchase of land to widen road reserve from 20m wide to 34m 41.8m wide (ultimate treatment) and upgrade of

existing carriageway for 509m, excluding intersections (interim treatment)

Alternative cross section adopted for Hogans Road to reflect position in hierarchy

and existing treatment to the east.

RD-91-06 Hogans Road - ExtensionPurchase of land to widen road reserve 34m 41.8m wide (ultimate treatment) and construction of carriageway for

845m, excluding intersections (interim treatment)

Alternative cross section adopted for Hogans Road to reflect position in hierarchy

and existing treatment to the east.

RD-91-07 Sayers Road - Existing reservePurchase of land to widen road reserve from 20m wide to 34m wide (ultimate treatment) and upgrade of existing


RD-91-08 Sayers Road - Road realignment to RRLPurchase of land to widen road reserve 34m wide (ultimate treatment) and construction of carriageway for 215m,


RD-91-09 Leakes Road (Davis Road to RRL)Purchase of land to widen road reserve from 20m wide to 41m wide (ultimate treatment) and upgrade of existing


TABLE 3B - BRIDGE & CULVERT PROJECTS


BR-88-C1Ison Road crossing of waterway (Standard culvert type

C1) Construction of 2 1 x standard C1 culvert waterway crossings in PSP 1088

Culvert numbers reduced to reflecting costs covered by the Melbourne Water

Development Services Scheme.

BR-89-C1Leakes Road crossing of waterway (Standard culvert

type C2) Construction of 1 x standard C2 culvert waterway crossing in PSP 1089 REMOVE. Covered by the Melbourne Water Development Services Scheme.

BR-89-C2Boundary Road crossing of waterway (Standard culvert

type C2) Construction of 2 x standard C2 culvert waterway crossings in PSP 1089 REMOVE. Covered by the Melbourne Water Development Services Scheme.

BR-89-01 Boundary Road bridge over Dry Creek Construction of 2 lane bridge crossing of Dry Creek

BR-89-02 Tarneit Road bridge over Dry Creek Construction of 2 lane bridge crossing of Dry Creek

BR-89-03 Dohertys Road bridge over Dry Creek Construction of 4 lane bridge crossing of Dry Creek

BR-89-04 Pedestrian bridge across Regional Rail Link Construction of pedestrian bridge over Regional Rail Link in PSP 1089

BR-90-C1Boundary Road crossing of waterway (Standard culvert

type C2) Construction of 1 x standard C1 culvert waterway crossings in PSP 1090 REMOVE. Covered by the Melbourne Water Development Services Scheme.

BR-90-C2Dohertys Road crossing of waterway (Standard culvert

type C2)Construction of 1 2 x standard C2 culvert waterways crossings in PSP 1090 Correction to project description to reflect additional culvert required.

BR-90-C3Leakes Road crossing of water (Standard culvert type

C2)Construction of 2 x standard C2 culvert waterways crossings in PSP 1090

BR-90-C4Forsyth Road crossing of waterway (Standard culvert

type C2)Construction of 1 x standard C2 culvert waterways crossings in PSP 1090 REMOVE. Funded through the Truganina Employment DCP.

BR-90-01 Boundary Road bridge over Skeleton Creek Construction of 2 lane bridge crossing of Skeleton Creek

BR-90-02 Dohertys Road bridge over Skeleton Creek Construction of 2 lane bridge crossing of Skeleton Creek

BR-90-03 Leakes Road bridge over Skeleton Creek Construction of 2 lane bridge crossing of Skeleton Creek

BR-90-04 Morris Road bridge over Regional Rail Link Construction of 2 lane bridge crossing of Regional Rail Link Cost currently being reviewed with Melbourne Water and land owner


BR-90-06Duplication of Dohertys Road bridge over Regional Rail

LinkConstruction of 2 lane bridge crossing of Regional Rail Link

BR-90-07Skeleton Creek shared path connection under the

Regional Rail Link (east and west sides)

Construction of shared path (3.0 metres wide) under Regional Rail Link bridge over Skeleton Creek. Paths to be

constructed for a length of 80 metres on both east and west sides of the creek corridor.NEW PROJECT



BR-91-C1Davis Road crossing over waterway (Standard culvert

type C2)Construction of 1 x standard C2 culvert waterway crossing in PSP 1091 REMOVE. Covered by the Melbourne Water Development Services Scheme.

BR-91-C2Hogans Road crossing over waterway (Standard culvert

type C2)Construction of 1 x standard C2 culvert waterway crossings in PSP 1091


BR-91-02 Sayers Road bridge over Regional Rail Link Construction of 2 lane bridge crossing of Regional Rail Link

BR-91-03 Armstrong Road bridge over Werribee River Construction of 2 lane bridge crossing of Werribee River (50%)

BR-91-04 Hogans Road bridge over Davis Creek Construction of 2 lane bridge crossing of Davis Creek

BR-91-05 Pedestrian bridge across Werribee River Construction of pedestrian bridge over Werribee River

BR-91-06Werribee River shared path connection under Regional

Rail Link

Construction of shared path (3.0 metres wide) under Regional Rail Link bridge over Werribee River. Path to be

constructed for a length of 80 metres.NEW PROJECT

TABLE 4 - INTERSECTION PROJECTS


IN-88-01 Boundary Road / Davis RoadPurchase of land for intersection totalling 0.48ha (ultimate treatment) and construction of arterial to arterial

signalised T intersection (interim treatment)

IN-88-02 David Road / East-West ConnectorPurchase of land for intersection totalling 2.03ha (ultimate treatment) and construction of arterial to industrial

connector signalised 4-way intersection (interim treatment)

IN-88-03 David Road / East-West ConnectorPurchase of land for intersection totalling 1.07ha (ultimate treatment) and construction of arterial to connector

signalised 4-way intersection (interim treatment)

IN-88-04 Dohertys Road / Ison RoadPurchase of land for intersection totalling 2.95ha (ultimate treatment) and construction of arterial to arterial


IN-88-05 Dohertys Road / Gard RoadPurchase of land for intersection totalling 0.81ha (ultimate treatment) and construction of arterial to connector


IN-88-06 Dohertys Road / Davis RoadPurchase of land for intersection totalling 1.39ha (ultimate treatment) and construction of arterial to arterial


IN-88-07 Ison Road / East-West Connector BoulevardPurchase of land for intersection totalling 2.06ha (ultimate treatment) and construction of arterial to connector


IN-88-08 Ison Road / East-West ConnectorPurchase of land for intersection totalling 2.02ha (ultimate treatment) and construction of arterial to connector


IN-88-09 Davis Road / East-West ConnectorPurchase of land for intersection totalling 0.85ha (ultimate treatment) and construction of arterial to connector


IN-88-10 Leakes Road / Ison RoadPurchase of land for intersection totalling 2.80ha (ultimate treatment) and construction of arterial to arterial


IN-88-11 Leakes Road / North-South ConnectorPurchase of land for intersection totalling 0.88ha (ultimate treatment) and construction of arterial to connector


IN-88-12 Ison Road / Sayers RoadPurchase of land for intersection totalling 3.16ha (ultimate treatment) and construction of arterial to arterial


IN-88-13 Ison Road / East-West ConnectorPurchase of land for intersection totalling 1.35ha (ultimate treatment) and construction of arterial to connector




IN-89-01 Boundary Road / North-South ConnectorPurchase of land for intersection totalling 0.51ha (ultimate treatment) and construction of arterial to connector


IN-89-02 Boundary Road / Tarneit RoadPurchase of land for intersection totalling 0.40ha (ultimate treatment) and construction of arterial to arterial


IN-89-03 Boundary Road / North-South Connector BlvdPurchase of land for intersection totalling 1.93ha (ultimate treatment) and construction of arterial to connector


IN-89-04 Boundary Road / Derrimut RoadPurchase of land for intersection totalling 2.20ha (ultimate treatment) and construction of arterial to arterial


IN-89-05 Tarneit Road / Kenning RoadPurchase of land for intersection totalling 1.00ha (ultimate treatment) and construction of arterial to industrial


IN-89-06 Derrimut Road / East-West ConnectorPurchase of land for intersection totalling 1.54ha (ultimate treatment) and construction of arterial to connector


IN-89-07 Dohertys Road / North-South Connector Boulevard Purchase of land for intersection totalling 0.87ha (ultimate treatment) and construction of arterial to connector


IN-89-08 Dohertys Road / Tarneit RoadPurchase of land for intersection totalling 1.05ha (ultimate treatment) and construction of arterial to arterial


IN-89-09 Dohertys Road / North-South ConnectorPurchase of land for intersection totalling 0.87ha (ultimate treatment) and construction of arterial to connector


IN-89-10 Dohertys Road / Derrimut RoadPurchase of land for intersection totalling 1.13ha (ultimate treatment) and construction of arterial to arterial


IN-89-11 Tarneit Road / East-West Connector Purchase of land for intersection totalling 1.12ha (ultimate treatment) and construction of arterial to connector


IN-89-12 Derrimut Road / East-West ConnectorPurchase of land for intersection totalling 1.77ha (ultimate treatment) and construction of arterial to connector


IN-89-13 Leakes Road / Cottesloe Boulevard Purchase of land for intersection totalling 0.77ha (ultimate treatment) and construction of arterial to connector


IN-89-14 Leakes Road / Tarneit RoadPurchase of land for intersection totalling 1.30ha (ultimate treatment) and construction of arterial to arterial


IN-89-15 Leakes Road / Crossway AvenuePurchase of land for intersection totalling 0.78ha (ultimate treatment) and construction of arterial to connector


IN-89-16 Leakes Road / Derrimut RoadPurchase of land for intersection totalling 1.25ha (ultimate treatment) and construction of arterial to arterial


IN-89-17 Dry Creek pedestrian signals Construction of pedestrian signals on Derrimut Road (interim) at Dry Creek. NEW PROJECT. Provide crossing of arterial road on trunk shared path.

IN-90-01 Boundary Road / North-South ConnectorPurchase of land for intersection totalling 1.57ha (ultimate treatment) and construction of arterial to connector


IN-90-02 Boundary Road / Morris RoadPurchase of land for intersection totalling 0.60ha (ultimate treatment) and construction of arterial to arterial


IN-90-03 Boundary Road / Forsyth RoadPurchase of land for intersection totalling 0.81ha (ultimate treatment) and construction of arterial to arterial


IN-90-04 Morris Road / East-West ConnectorPurchase of land for intersection totalling 1.13ha (ultimate treatment) and construction of arterial to industrial




IN-90-05 Forsyth Road / East-West ConnectorPurchase of land for intersection totalling 2.18ha (ultimate treatment) and construction of arterial to connector


IN-90-06 Morris Road / East-West ConnectorPurchase of land for intersection totalling 1.20ha (ultimate treatment) and construction of arterial to connector


IN-90-07 Forsyth Road / East-West ConnectorPurchase of land for intersection totalling 2.73ha (ultimate treatment) and construction of arterial to connector


IN-90-08 Dohertys Road / North-South Local Access L2Purchase of land for intersection totalling 0.44ha (ultimate treatment) and construction of arterial to connector


IN-90-09 Dohertys Road / North-South ConnectorPurchase of land for intersection totalling 0.75ha (ultimate treatment) and construction of arterial to connector


IN-90-10 Dohertys Road / Morris RoadPurchase of land for intersection totalling 1.68ha (ultimate treatment) and construction of arterial to arterial


IN-90-11 Dohertys Road / Woods RoadPurchase of land for intersection totalling 0.82ha (ultimate treatment) and construction of arterial to connector


IN-90-12 Dohertys Road / Forsyth RoadPurchase of land for intersection totalling 2.28ha (ultimate treatment) and construction of arterial to arterial


IN-90-13 Morris Road / East-West Local Access L2Purchase of land for intersection totalling 0.73ha (ultimate treatment) and construction of arterial to connector


IN-90-14 Morris Road / East-West ConnectorPurchase of land for intersection totalling 1.17ha (ultimate treatment) and construction of arterial to connector


IN-90-15 Leakes Road / Sunset Views BoulevardPurchase of land for intersection totalling 0.99ha (ultimate treatment) and construction of arterial to connector


IN-90-16 Leakes Road / Morris RoadPurchase of land for intersection totalling 2.00ha (ultimate treatment) and construction of arterial to arterial


IN-90-17 Leakes Road / Woods RoadPurchase of land for intersection totalling 0.75ha (ultimate treatment) and construction of arterial to connector


IN-90-18 Leakes Road / Forsyth Road Intersection fully funded from Truganina Employment DCP and Truganina South DCP

IN-90-19 Forsyth Road / East-West Connector Blvd Purchase of land for intersection totalling 0.89ha (ultimate treatment) and construction of arterial to connector


IN-90-20 Skeleton Creek pedestrian signals Construction of pedestrian signals on Leakes Road (interim) at Skeleton Creek. NEW PROJECT. Provide crossing of arterial road on trunk shared path.

IN-91-01 Leakes Road / North-South ConnectorPurchase of land for intersection totalling 1.65ha (ultimate treatment) and construction of arterial to connector


IN-91-02 Leakes Road / Davis RoadPurchase of land for intersection totalling 1.26ha (ultimate treatment) and construction of arterial to arterial




IN-91-04 Sayers Road / North-South ConnectorPurchase of land for intersection totalling 1.36ha (ultimate treatment) and construction of arterial to connector




IN-91-05 Sayers Road / Sewells RoadPurchase of land for intersection totalling 1.00ha (ultimate treatment) and construction of arterial to arterial


IN-91-06 Sayers Road / North-South ConnectorPurchase of land for intersection totalling 0.96ha (ultimate treatment) and construction of arterial to connector


IN-91-07 Davis Road / Sayers RoadPurchase of land for intersection totalling 0.84ha (ultimate treatment) and construction of arterial to arterial

signalised 4-way intersection (interim treatment). Associated drainage infrastructure covered by the Melbourne

Water Development Services Scheme.

Correction to project description to reflect funding made available through the

Development Services Scheme.

IN-91-08 Sewells Road / East-West ConnectorPurchase of land for intersection totalling 0.60ha (ultimate treatment) and construction of arterial to connector


IN-91-09 Sewells Road / East-West ConnectorPurchase of land for intersection totalling 0.84ha (ultimate treatment) and construction of arterial to connector


IN-91-10 Armstrong Road / East-West ConnectorPurchase of land for intersection totalling 1.47ha (ultimate treatment) and construction of arterial to connector


IN-91-11 Armstrong Road /Sewells Road / Hogans RoadPurchase of land for intersection totalling 1.14ha (ultimate treatment) and construction of arterial to arterial


IN-91-12 Hogans Road / North-South Connector BoulevardPurchase of land for intersection totalling 1.58ha (ultimate treatment) and construction of arterial to connector


IN-91-13 Hogans Road / North-South Connector BoulevardPurchase of land for intersection totalling 1.58ha (ultimate treatment) and construction of arterial to connector


IN-91-14 Davis Road / Hogans RoadPurchase of land for intersection totalling 1.45ha (ultimate treatment) and construction of arterial to arterial




IN-91-16 Davis Creek pedestrian signals Construction of pedestrian signals on Hogans Road (interim) at Davis Creek. NEW PROJECT. Provide crossing of arterial road on trunk shared path.

TABLE 5 - RECREATION PROJECTS


AR Active recreation reservesPurchase of land equivalent to 7% of total RNDA and standard per-hectare rate for construction of sporting

surfaces, infrastructure and basic landscaping.Replaced with individual projects for each reserve.

AOS 88-01 Active recreation reserve Purchase of 12.7 hectares of land for sporting reserve in Oakbank PSP.




AOS 89-01 Active recreation reserve Purchase of 12.65 hectares of land for sporting reserve in Tarneit North PSP.




AOS 90-01 Active recreation reserve Purchase of 11.00 hectares of land for sporting reserve in Truganina PSP.




AOS 91-01 Active recreation reserve Purchase of 12.55 hectares of land for sporting reserve in Riverdale PSP.






AC Active recreation constructionStandard per-hectare rate for construction of sporting ground surfaces, related infrastructure, and basic

landscaping. Applied to 188 hectares of land.

AP Pavilions within active reserves Construction of sporting pavilions.

AI Indoor sports contribution Purchase of land for two indoor sports facilities.

TABLE 6 - COMMUNITY FACILITY PROJECTS


CO-88-01 Oakbank Level 1 children's centrePurchase of land for community centre and construction of two kindergarten rooms attached to a government

primary school

Description of each community centre project to be expanded to outline what cost

estimate has included.

CO-88-02 Oakbank Level 2 multi-purpose community centrePurchase of land for community centre and construction of multipurpose community centre, including two

kindergarten rooms and two maternal child health care rooms.

CO-89-01 Tarneit North Level 1 children's centrePurchase of land for community centre and construction of two kindergarten rooms attached to a government

primary school.

CO-89-02 Tarneit North Level 2 multi-purpose community centrePurchase of land for community centre and construction of multipurpose community centre, including two


CO-89-03Tarneit North Level 3 multi-purpose community centre,

library & regional performing arts centre

Purchase of land for community centre and construction of multipurpose community centre, including two


CO-89-04Tarneit North Level 3 library & regional performing arts

centreConstruction of library and regional performing arts centre

CO-90-01 Truganina Level 1 children's centrePurchase of land for community centre and construction of two kindergarten rooms attached to a government

primary school

CO-90-02 Truganina Level 1 children's centrePurchase of land for community centre and construction of two kindergarten rooms attached to a government

primary school

CO-90-03 Truganina Level 2 multi-purpose community centrePurchase of land for community centre and construction of multipurpose community centre, including two

kindergarten rooms and two maternal child health care rooms

CO-90-04 Truganina Level 2 multi-purpose community centrePurchase of land for community centre and construction of multipurpose community centre, including two


CO-90-05 Truganina Level 3 library Construction of library

CO-91-01 Riverdale Level 1 children's centrePurchase of land for community centre and construction of two kindergarten rooms attached to a government

primary school

CO-91-02 Riverdale Level 2 multi-purpose community centrePurchase of land for community centre and construction of multipurpose community centre, including two


CO-91-03Riverdale Level 3 multi-purpose community centre &

library

Purchase of land for community centre and construction of multipurpose community centre, including two


CO-91-04 Riverdale Level 3 library Construction of library


Wyndham C177 - WYNDHAM NORTH DCP - List of calculation of costs table changes

Calculation of costs table (Table 9) changes

Version: 3.0 - For distribution to submitters - 13 March 2014 DCP Items to be added or amended since Version 1.0

DCP Items to be added or amended

DCP Items to be removed

TABLE 9 - CALCULATION OF CHARGES

DCP Project No. ProjectInfrastructure

Category

Land Area

Ha

Estimated

Project Cost:

Land

Estimated Project

Cost: Construction

Total Estimated

Project Cost: Land

& Construction

% Apportioned to

DCP (Internal

Use)

Total cost recovered

by DCP

Residential -

Contribution per NDHa

Employment -

Contribution per

NDHa

RD-88-01Davis Road (Dohertys Road to

Boundary Road)Development 1.10 $ 549,150 $ 3,106,620 $ 3,655,770 100% $ 3,655,770 $ 1,222 $ 1,222

RD-88-02Davis Road (Dohertys Road to

RRL)Development 0.74 $ 372,400 $ 2,245,040 $ 2,617,440 100% $ 2,617,440 $ 875 $ 875

RD-88-03 Ison Road Development 7.34 $ 3,671,550 $ 7,558,020 $ 11,229,570 100% $ 11,229,570 $ 3,754 $ 3,754

RD-88-04Sayers Road extension (RRL to

Ison Road)Development 0.46 $ 231,200 $ 573,920 $ 805,120 100% $ 805,120 $ 269 $ 269

RD-88-05 Leakes Road (RRL to Ison Road) Development 2.26 $ 1,128,750 $ 4,536,500 $ 5,665,250 100% $ 5,665,250 $ 1,894 $ 1,894

RD-88-06Dohertys Road (Ison Road to

Davis Road)Development 2.55 $ 1,273,650 $ 7,205,220 $ 8,478,870 100% $ 8,478,870 $ 2,835 $ 2,835

RD-88-07 Leakes Road (Ison Road to OMR) Development 1.23 $ 615,000 $ - $ 615,000 100% $ 615,000 $ 206 $ 206

RD-89-01 Tarneit Road Development 1.77 $ 885,500 $ 5,338,300 $ 6,223,800 100% $ 6,223,800 $ 2,081 $ 2,081

RD-89-02Leakes Road (Derrimut Road to


AMENDMENT C177 - WYNDHAM NORTH DCP

Road Projects




Category

Land Area

Ha

Estimated

Project Cost:

Land

Estimated Project

Cost: Construction

Total Estimated

Project Cost: Land

& Construction

% Apportioned to

DCP (Internal

Use)


by DCP

Residential -


Employment -

Contribution per

NDHa

RD-89-03Dohertys Road (Derrimut Road to


RD-89-04Dohertys Road (deviation from

existing reserve)Development 1.57 $ 785,400 $ 2,744,280 $ 3,529,680 100% $ 3,529,680 $ 1,180 $ 1,180

RD-89-05Boundary Road (Derrimut to

Davis)Development 3.49 $ 959,228 $ 7,009,420 $ 7,968,648 100% $ 7,968,648 $ 2,664 $ 2,664

RD-90-01Forsyth Road (from Dohertys

Road to Boundary Road)Development 3.69 $ 1,014,750 $ 2,532,000 $ 3,546,750 100% $ 3,546,750 $ 1,186 $ 1,186

RD-90-02 Morris Road Development 4.10 $ 2,051,900 $ 5,093,540 $ 7,145,440 100% $ 7,145,440 $ 2,389 $ 2,389

RD-90-03Leakes Road (Forsyth Road to

Derrmiut Road)Development 3.92 $ 1,958,250 $ 9,520,300 $ 11,478,550 100% $ 11,478,550 $ 3,837 $ 3,837

RD-90-04Dohertys Road (Forsyth Road to

Derrimut Road)Development 1.85 $ 922,600 $ 5,561,960 $ 6,484,560 100% $ 6,484,560 $ 2,168 $ 2,168

RD-90-05Boundary Road (RRL to Derrimut

Road)Development 2.97 $ 816,585 $ 5,967,080 $ 6,783,665 50% $ 3,391,833 $ 1,134 $ 1,134

RD-90-06Forsyth Road (from Leakes Road

to Dohertys Road)Development 1.96 $ 978,000 $ - $ 978,000 100% $ 978,000 $ 327 $ 327

RD-91-01Davis Road (Sayers Road to

RRL)Development 0.63 $ 315,000 $ 1,899,000 $ 2,214,000 100% $ 2,214,000 $ 740 $ 740

RD-91-02Davis Road (Hogans Road to

Sayers Road)Development 1.35 $ 676,200 $ 4,076,520 $ 4,752,720 100% $ 4,752,720 $ 1,589 $ 1,589

RD-91-03 Armstrong Road extension Development 0.78 $ 389,300 $ 966,380 $ 1,355,680 100% $ 1,355,680 $ 453 $ 453

RD-91-04Sewells Road (Armstrong Road to

Sayers Road)Development 0.36 $ 179,200 $ 1,080,320 $ 1,259,520 100% $ 1,259,520 $ 421 $ 421




Category

Land Area

Ha

Estimated

Project Cost:

Land

Estimated Project

Cost: Construction

Total Estimated

Project Cost: Land

& Construction

% Apportioned to

DCP (Internal

Use)


by DCP

Residential -


Employment -

Contribution per

NDHa

RD-91-05Hogans Road (Existing reserve

Davis Road to Davis Creek)Development 0.71 $ 356,300 $ 2,147,980 $ 2,504,280 100% $ 2,504,280 $ 837 $ 837

RD-91-06 Hogans Road - Extension Development 2.87 $ 1,436,500 $ 3,565,900 $ 5,002,400 100% $ 5,002,400 $ 1,672 $ 1,672

RD-91-07 Sayers Road - Existing reserve Development 1.31 $ 654,500 $ 5,553,900 $ 6,208,400 100% $ 6,208,400 $ 2,076 $ 2,076

RD-91-08Sayers Road - Road realignment

to RRLDevelopment 0.73 $ 365,500 $ 907,300 $ 1,272,800 100% $ 1,272,800 $ 426 $ 426

RD-91-09Leakes Road (Davis Road to

RRL)Development 0.25 $ 124,950 $ 502,180 $ 627,130 100% $ 627,130 $ 210 $ 210

Sub-total 56.42 $ 25,926,463 $ 105,456,430 $ 131,382,893 $ 127,991,060 $ 42,790 $ 42,790

IN-88-01 Boundary Road / Davis Road Development 0.48 $ 132,770 $ 3,219,029 $ 3,351,799 100% $ 3,351,799 $ 1,121 $ 1,121

IN-88-02David Road / East-West

ConnectorDevelopment 2.03 $ 557,288 $ 5,498,093 $ 6,055,380 100% $ 6,055,380 $ 2,024 $ 2,024

IN-88-03David Road / East-West


IN-88-04 Dohertys Road / Ison Road Development 2.95 $ 1,476,500 $ 4,119,212 $ 5,595,712 100% $ 5,595,712 $ 1,871 $ 1,871

IN-88-05 Dohertys Road / Gard Road Development 0.81 $ 404,350 $ 3,318,605 $ 3,722,955 100% $ 3,722,955 $ 1,245 $ 1,245

IN-88-06 Dohertys Road / Davis Road Development 1.39 $ 692,950 $ 5,864,569 $ 6,557,519 100% $ 6,557,519 $ 2,192 $ 2,192

IN-88-07Ison Road / East-West Connector

BoulevardDevelopment 2.06 $ 1,028,650 $ 4,439,549 $ 5,468,199 100% $ 5,468,199 $ 1,828 $ 1,828

IN-88-08 Ison Road / East-West Connector Development 2.02 $ 1,011,200 $ 4,001,463 $ 5,012,663 100% $ 5,012,663 $ 1,676 $ 1,676

Intersection projects




Category

Land Area

Ha

Estimated

Project Cost:

Land

Estimated Project

Cost: Construction

Total Estimated

Project Cost: Land

& Construction

% Apportioned to

DCP (Internal

Use)


by DCP

Residential -


Employment -

Contribution per

NDHa

IN-88-09Davis Road / East-West


IN-88-10 Leakes Road / Ison Road Development 2.80 $ 1,401,050 $ 6,874,560 $ 8,275,610 100% $ 8,275,610 $ 2,767 $ 2,767

IN-88-11Leakes Road / North-South


IN-88-12 Ison Road / Sayers Road Development 3.16 $ 1,578,000 $ 6,698,977 $ 8,276,977 100% $ 8,276,977 $ 2,767 $ 2,767

IN-88-13 Ison Road / East-West Connector Development 1.35 $ 675,950 $ 4,353,702 $ 5,029,652 100% $ 5,029,652 $ 1,682 $ 1,682

IN-89-01Boundary Road / North-South


IN-89-02 Boundary Road / Tarneit Road Development 0.40 $ 110,303 $ 4,290,508 $ 4,400,810 100% $ 4,400,810 $ 1,471 $ 1,471


Connector BlvdDevelopment 1.93 $ 529,458 $ 4,392,750 $ 4,922,208 100% $ 4,922,208 $ 1,646 $ 1,646

IN-89-04 Boundary Road / Derrimut Road Development 2.20 $ 604,395 $ 6,131,513 $ 6,735,908 100% $ 6,735,908 $ 2,252 $ 2,252

IN-89-05 Tarneit Road / Kenning Road Development 1.00 $ 276,128 $ 4,052,918 $ 4,329,046 100% $ 4,329,046 $ 1,447 $ 1,447

IN-89-06Derrimut Road / East-West


IN-89-07Dohertys Road / North-South

Connector Boulevard Development 0.87 $ 436,400 $ 3,431,533 $ 3,867,933 100% $ 3,867,933 $ 1,293 $ 1,293

IN-89-08 Dohertys Road / Tarneit Road Development 1.05 $ 527,350 $ 5,620,676 $ 6,148,026 100% $ 6,148,026 $ 2,055 $ 2,055






Category

Land Area

Ha

Estimated

Project Cost:

Land

Estimated Project

Cost: Construction

Total Estimated

Project Cost: Land

& Construction

% Apportioned to

DCP (Internal

Use)


by DCP

Residential -


Employment -

Contribution per

NDHa

IN-89-10 Dohertys Road / Derrimut Road Development 1.13 $ 566,500 $ 2,457,782 $ 3,024,282 100% $ 3,024,282 $ 1,011 $ 1,011

IN-89-11Tarneit Road / East-West

Connector Development 1.12 $ 561,900 $ 4,370,964 $ 4,932,864 100% $ 4,932,864 $ 1,649 $ 1,649

IN-89-12Derrimut Road / East-West


IN-89-13Leakes Road / Cottesloe

Boulevard Development 0.77 $ 386,200 $ 3,394,932 $ 3,781,132 75% $ 2,835,849 $ 948 $ 948

IN-89-14 Leakes Road / Tarneit Road Development 1.30 $ 652,400 $ 8,045,206 $ 8,697,606 100% $ 8,697,606 $ 2,908 $ 2,908

IN-89-15 Leakes Road / Crossway Avenue Development 0.78 $ 389,450 $ 2,822,283 $ 3,211,733 75% $ 2,408,800 $ 805 $ 805

IN-89-16 Leakes Road / Derrimut Road Development 1.25 $ 626,800 $ 7,645,863 $ 8,272,663 100% $ 8,272,663 $ 2,766 $ 2,766

IN-89-17 Dry Creek pedestrian signals Development 0.00 $ - $ 200,000 $ 200,000 100% $ 200,000 $ 67 $ 67



IN-90-02 Boundary Road / Morris Road Development 0.60 $ 165,743 $ 3,317,755 $ 3,483,498 100% $ 3,483,498 $ 1,165 $ 1,165

IN-90-03 Boundary Road / Forsyth Road Development 0.81 $ 223,273 $ 3,465,922 $ 3,689,194 100% $ 3,689,194 $ 1,233 $ 1,233

IN-90-04Morris Road / East-West


IN-90-05Forsyth Road / East-West







Category

Land Area

Ha

Estimated

Project Cost:

Land

Estimated Project

Cost: Construction

Total Estimated

Project Cost: Land

& Construction

% Apportioned to

DCP (Internal

Use)


by DCP

Residential -


Employment -

Contribution per

NDHa


ConnectorDevelopment 2.73 $ 749,403 $ 4,154,857 $ 4,904,260 60% $ 2,942,556 $ 984 $ 984


Local Access L2Development 0.44 $ 219,650 $ 2,235,541 $ 2,455,191 100% $ 2,455,191 $ 821 $ 821



IN-90-10 Dohertys Road / Morris Road Development 1.68 $ 840,750 $ 5,890,983 $ 6,731,733 100% $ 6,731,733 $ 2,251 $ 2,251

IN-90-11 Dohertys Road / Woods Road Development 0.82 $ 412,450 $ 5,483,425 $ 5,895,875 100% $ 5,895,875 $ 1,971 $ 1,971

IN-90-12 Dohertys Road / Forsyth Road Development 2.28 $ 627,138 $ 5,757,691 $ 6,384,828 50% $ 3,192,414 $ 1,067 $ 1,067

IN-90-13Morris Road / East-West Local

Access L2Development 0.73 $ 363,800 $ 1,935,653 $ 2,299,453 100% $ 2,299,453 $ 769 $ 769



IN-90-15Leakes Road / Sunset Views

BoulevardDevelopment 0.99 $ 493,700 $ 2,698,681 $ 3,192,381 75% $ 2,394,286 $ 800 $ 800

IN-90-16 Leakes Road / Morris Road Development 2.00 $ 1,002,100 $ 4,992,378 $ 5,994,478 100% $ 5,994,478 $ 2,004 $ 2,004

IN-90-17 Leakes Road / Woods Road Development 0.75 $ 373,650 $ 2,720,544 $ 3,094,194 75% $ 2,320,645 $ 776 $ 776

IN-90-18 Leakes Road / Forsyth Road Development 0.00 $ - $ - $ - 0% $ - $ - $ -


Connector Blvd Development 0.89 $ 445,450 $ 4,937,845 $ 5,383,295 50% $ 2,691,647 $ 900 $ 900

IN-90-20Skeleton Creek pedestrian

signalsDevelopment 0.00 $ - $ 200,000 $ 200,000 100% $ 200,000 $ 67 $ 67




Category

Land Area

Ha

Estimated

Project Cost:

Land

Estimated Project

Cost: Construction

Total Estimated

Project Cost: Land

& Construction

% Apportioned to

DCP (Internal

Use)


by DCP

Residential -


Employment -

Contribution per

NDHa

IN-91-01Leakes Road / North-South


IN-91-02 Leakes Road / Davis Road Development 1.26 $ 629,600 $ 5,139,603 $ 5,769,203 100% $ 5,769,203 $ 1,929 $ 1,929


ConnectorDevelopment 0.52 $ 262,250 $ 2,296,024 $ 2,558,274 100% $ 2,558,274 $ 855 $ 855

IN-91-04Sayers Road / North-South


IN-91-05 Sayers Road / Sewells Road Development 1.00 $ 501,250 $ 3,912,218 $ 4,413,468 100% $ 4,413,468 $ 1,475 $ 1,475

IN-91-06Sayers Road / North-South


IN-91-07 Davis Road / Sayers Road Development 0.84 $ 418,150 $ 8,070,000 $ 8,488,150 100% $ 8,488,150 $ 2,838 $ 2,838

IN-91-08Sewells Road / East-West


IN-91-09Sewells Road / East-West


IN-91-10Armstrong Road / East-West


IN-91-11Armstrong Road /Sewells Road /

Hogans RoadDevelopment 1.14 $ 568,900 $ 4,390,993 $ 4,959,893 100% $ 4,959,893 $ 1,658 $ 1,658

IN-91-12Hogans Road / North-South

Connector BoulevardDevelopment 1.58 $ 788,200 $ 4,919,776 $ 5,707,976 100% $ 5,707,976 $ 1,908 $ 1,908

IN-91-13Hogans Road / North-South

Connector BoulevardDevelopment 1.58 $ 789,250 $ 4,699,721 $ 5,488,971 100% $ 5,488,971 $ 1,835 $ 1,835

IN-91-14 Davis Road / Hogans Road Development 1.45 $ 723,750 $ 4,537,329 $ 5,261,079 100% $ 5,261,079 $ 1,759 $ 1,759




Category

Land Area

Ha

Estimated

Project Cost:

Land

Estimated Project

Cost: Construction

Total Estimated

Project Cost: Land

& Construction

% Apportioned to

DCP (Internal

Use)


by DCP

Residential -


Employment -

Contribution per

NDHa



IN-91-16 Davis Creek pedestrian signals Development 0.00 $ - $ 200,000 $ 200,000 100% $ 200,000 $ 67 $ 67

Sub-total 79.96 $ 35,767,475 $ 271,051,219 $ 306,818,694 $ 295,853,069 $ 98,909 $ 98,842

BR-88-C1 Ison Road crossing of waterway

(Standard culvert type C1)Development 0.00 $ - $ 7,068,541 $ 7,068,541 100% $ 7,068,541 $ 2,363 $ 2,363

BR-89-C1 Leakes Road crossing of

waterway (Standard culvert type Development

BR-89-C2Boundary Road crossing of

waterway (Standard culvert type

C2)

Development

BR-89-01 Boundary Road bridge over Dry

CreekDevelopment 0.00 $ - $ 5,179,615 $ 5,179,615 100% $ 5,179,615 $ 1,732 $ 1,732

BR-89-02 Tarneit Road bridge over Dry


BR-89-03 Dohertys Road bridge over Dry


BR-89-04 Pedestrian bridge across

Regional Rail LinkDevelopment 0.00 $ - $ 3,425,563 $ 3,425,563 100% $ 3,425,563 $ 1,145 $ 1,145

BR-90-C1Boundary Road crossing of


C2)

Development

BR-90-C2Dohertys Road crossing of


C2)

Development 0.00 $ - $ 2,418,773 $ 2,418,773 100% $ 2,418,773 $ 809 $ 809

BR-90-C3 Leakes Road crossing of water

(Standard culvert type C2)Development 0.00 $ - $ 5,719,073 $ 5,719,073 100% $ 5,719,073 $ 1,912 $ 1,912

BR-90-C4 Forsyth Road crossing of

waterway (Standard culvert type Development 0.00 $ - $ 1,978,009 $ 1,978,009 100% $ 1,978,009 $ 661 $ 661

BR-90-01 Boundary Road bridge over

Skeleton CreekDevelopment 0.00 $ - $ 2,138,856 $ 2,138,856 100% $ 2,138,856 $ 715 $ 715

BR-90-02 Dohertys Road bridge over

Skeleton CreekDevelopment 0.00 $ - $ 3,217,619 $ 3,217,619 100% $ 3,217,619 $ 1,076 $ 1,076

BR-90-03 Leakes Road bridge over

Skeleton CreekDevelopment 0.00 $ - $ 4,709,956 $ 4,709,956 100% $ 4,709,956 $ 1,575 $ 1,575

BR-90-04 Morris Road bridge over Regional

Rail LinkDevelopment 1.68 $ 837,600 $ 7,310,478 $ 8,148,078 100% $ 8,148,078 $ 2,724 $ 2,724



Bridge projects




Category

Land Area

Ha

Estimated

Project Cost:

Land

Estimated Project

Cost: Construction

Total Estimated

Project Cost: Land

& Construction

% Apportioned to

DCP (Internal

Use)


by DCP

Residential -


Employment -

Contribution per

NDHa

BR-90-06 Duplication of Dohertys Road

bridge over Reigonal Rail LinkDevelopment 0.00 $ - $ 5,137,974 $ 5,137,974 100% $ 5,137,974 $ 1,718 $ 1,718

BR-90-07Skeleton Creek shared path

connection under the Regional

Rail Link (east and west sides)

Development 0.00 $ - $ 41,600 $ 41,600 200% $ 83,200 $ 28 $ 28

BR-91-C1Davis Road crossing over


C2)

Development

BR-91-C2Hogans Road crossing over


C2)

Development 0.00 $ - $ 2,334,962 $ 2,334,962 100% $ 2,334,962 $ 781 $ 781



BR-91-02 Sayers Road bridge over

Regional Rail LinkDevelopment 1.65 $ 824,850 $ 8,415,589 $ 9,240,439 100% $ 9,240,439 $ 3,089 $ 3,089

BR-91-03 Armstrong Road bridge over

Werribee RiverDevelopment 0.00 $ - $ 10,255,866 $ 10,255,866 50% $ 5,127,933 $ 1,714 $ 1,714

BR-91-04 Hogans Road bridge over Davis



Werribee RiverDevelopment 0.00 $ - $ 1,032,000 $ 1,032,000 50% $ 516,000 $ 173 $ 173

BR-91-06 Werribee River shared path

connection under Regional Rail Development 0.00 $ - $ 20,800 $ 20,800 100% $ 20,800 $ 7 $ 7

Sub-total 3.32 $ 1,662,450 $ 96,353,700 $ 98,016,150 $ 92,434,617 $ 30,896 $ 30,896

CO-88-01 Oakbank Level 1 children's centre Development 0.60 $ 300,000 $ 3,520,152 $ 3,820,152 100% $ 3,820,152 $ 1,421

CO-88-02Oakbank Level 2 multi-purpose

community centreDevelopment 0.80 $ 400,000 $ 6,371,379 $ 6,771,379 100% $ 6,771,379 $ 2,518

CO-89-01 Tarneit North Level 1 children's

centreDevelopment 0.60 $ 300,000 $ 3,520,152 $ 3,820,152 100% $ 3,820,152 $ 1,421

CO-89-02Tarneit North Level 2 multi-

purpose community centreDevelopment 1.00 $ 500,000 $ 6,750,000 $ 7,250,000 100% $ 7,250,000 $ 2,696

CO-89-03Tarneit North Level 3 multi-

purpose community centre, library

& regional performing arts centre

Development 1.60 $ 800,000 $ 6,371,379 $ 7,171,379 100% $ 7,171,379 $ 2,667

CO-89-04 Tarneit North Level 3 library &

regional performing arts centreCommunity 0.00 $ - $ 9,925,407 $ 9,925,407 100% $ 9,925,407 $ 3,691

CO-90-01 Truganina Level 1 children's


Community projects




Category

Land Area

Ha

Estimated

Project Cost:

Land

Estimated Project

Cost: Construction

Total Estimated

Project Cost: Land

& Construction

% Apportioned to

DCP (Internal

Use)


by DCP

Residential -


Employment -

Contribution per

NDHa

CO-90-02 Truganina Level 1 children's


CO-90-03Truganina Level 2 multi-purpose


CO-90-04Truganina Level 2 multi-purpose


CO-90-05 Truganina Level 3 library Community 0.00 $ - $ 4,373,719 $ 4,373,719 100% $ 4,373,719 $ 1,627

CO-91-01 Riverdale Level 1 children's


CO-91-02Riverdale Level 2 multi-purpose


CO-91-03Riverdale Level 3 multi-purpose

community centre & libraryDevelopment 1.30 $ 650,000 $ 6,371,379 $ 7,021,379 100% $ 7,021,379 $ 2,611

CO-91-04 Riverdale Level 3 library Community 0.00 $ - $ 4,373,719 $ 4,373,719 100% $ 4,373,719 $ 1,627

Sub-total development

infrastructure projects $ 5,150,000 $ 62,957,658 $ 68,107,658 $ 68,107,658 $ 25,330

Sub-total community

infrastructure projects $ - $ 18,672,845 $ 18,672,845 $ 18,672,845 $ 6,945

AOS 88-01 Active recreation reserves Development 12.70 $ 6,350,038 $ - $ 6,350,038 100% $ 6,350,038 $ 2,362










Active recreation projects




Category

Land Area

Ha

Estimated

Project Cost:

Land

Estimated Project

Cost: Construction

Total Estimated

Project Cost: Land

& Construction

% Apportioned to

DCP (Internal

Use)


by DCP

Residential -


Employment -

Contribution per

NDHa






AOS 91-04 Active recreation reserves Development 3.82 $ 1,910,000 $ - $ 1,910,000 100% $ 1,910,000 $ 710

AC Active recreation construction Development 188.04 $ - $ 80,574,026 $ 80,574,026 100% $ 80,574,026 $ 29,966

AR Active recreation reserves Development

AP Pavilions within active reserves Community 0.00 $ - $ 45,000,000 $ 45,000,000 100% $ 45,000,000 $ 16,736

AI Indoor sports contribution Development 10.00 $ 5,000,000 $ - $ 5,000,000 100% $ 5,000,000 $ 1,860

Sub-total development

infrastructure projects $ 99,018,700 $ - $ 5,000,000 $ 179,592,726 $ 66,792

Sub-total community

infrastructure projects $ - $ 45,000,000 $ 45,000,000 $ 45,000,000 $ 16,736

Total cost all projects $ 827,651,975

Total cost development infrastructure projects $ 763,979,130

Total Development Infrastructure Levy per NDA $ 264,716 $ 172,527

Total Community Infrastructure Levy per Dwelling $ 900

Total Community Infrastructure Levy Estimated Raised Via Wyndham North DCP $ 37,021,481

Summary


Wyndham C177 - WYNDHAM NORTH DCP - Priority projects table changes

Priority project table (Table 10) changes

Version: 2.0 - For distribution to submitters - 13 March 2014

Works Projects DCP items Combined value

Construction of Sayers Road from Davis Road to Sewells

RoadRD-91-07, IN-91-06 $ 3,679,732

Duplication of Leakes Road from Forsyth Road to Derrimut

RoadRD-90-03, BR-90-03, BR-90-C3, IN-89-16, IN-90-15, IN-90-16, IN-90-17 $ 21,478,717

Construction of Boundary Road from RRL to Derrimut Road RD-90-05, BR-90-C1, IN-89-04, IN-90-01, IN-90-02, IN-90-03 $ 31,773,277

Upgrade of intersection of Dohertys Road & Derrimut Road IN-89-10 $ 5,415,430

Construction of Davis from Hogans Road to Leakes Road.

Construction of Hogans Road from Davis Creek to Davis

Road62,347,156$

Construction of Hogans Road from Davis Creek to Davis

RoadRD-91-05, BR-91-04, IN-91-14 $ 6,924,400

Construction of Sewells Road from Sayers Road to Hogans

Road / Armstrong Road intersection.RD-91-05, IN-91-08, IN-91-09 $ 16,659,687

Construction of Armstrong Road from Sewells Road to

Werribee RiverRD-91-04, IN-91-11, IN-91-10 $ 16,199,347

Construction of Morris Road from Dohertys Road to Leakes

RoadRD-90-02, BR-90-04, IN-90-13, IN-90-14 $ 11,341,221

Upgrade of existing Tarneit Road carriageway to an urban

standard from Leakes Road to Dohertys Road.Duplication of Dohertys Road from Derrimut Road Tarneit

Road to Woods RoadRD-90-04, BR-90-02, BR-90-C2, IN-90-08, IN-90-09, IN-90-10, IN-90-11 $ 31,879,663

Construction of Boundary Road from RRL to Derrimut Road

83,004,319$

Note: Council remain the discretion to enter into WIK

agreements for projects not included on the list and may

choose to change the phase of those projects.

Total value of infrastructure priorities - 0-5 years

Total value of infrastructure priorities - 5-10 years

AMENDMENT C177 - WYNDHAM NORTH DCPPHASE 1

PHASE 2


C177 Amendment C177 Wyndham North DCP -...

Documents

Transcript of C177 Amendment C177 Wyndham North DCP -...