attachment b - city of sydney › documents › s11647 › att… · attachment b capital...

9
Attachment B Capital Expenditure Financial Results

Upload: others

Post on 28-Jun-2020

1 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: Attachment B - City of Sydney › documents › s11647 › Att… · Attachment B Capital Expenditure Financial Results . Capital Works Expenditure Summary City of Sydney | Q3 2017/18

Attachment B

Capital Expenditure Financial Results

Page 2: Attachment B - City of Sydney › documents › s11647 › Att… · Attachment B Capital Expenditure Financial Results . Capital Works Expenditure Summary City of Sydney | Q3 2017/18

Cap

ita

l Wo

rks

Exp

end

itu

re S

um

mar

yC

ity

of

Syd

ne

y |

Q3

20

17

/18

Pri

or

Yea

r

Exp

end

itu

reM

ar Y

TD B

ud

get

Mar

YTD

Act

ual

YTD

Var

ian

ce

Fav/

(Un

fav)

Pri

or

Yea

rs +

YTD

Full

Yea

r

20

17

/18

Cu

rren

t B

ud

get

Full

Yea

r

20

17/

18

Cu

rre

nt

Fore

cast

Full

Yea

r B

ud

get

vs F

ull

Yea

r

Fore

cast

4 Y

ears

Bu

dge

t

Tota

l

2021

/22

-

2026

/27

Bu

dge

t Y

ears

Tota

l

Tota

l Pro

ject

Bu

dge

t

Tota

l Pro

ject

Fore

cast

Var

ian

ce

Maj

or

Dep

ots

20,

82

3

11,

881

9

,94

1

1,9

40

3

0,7

64

1

3,0

37

1

3,4

10

(3

73)

13

,03

7

0

33

,86

0

34

,91

3

(1,0

53)

Ale

xan

dra

Can

al D

epo

t1

9,68

8

9,9

38

8,6

30

1

,30

8

28

,31

9

9,9

38

11

,012

(1

,074

)9,

938

0

29,6

27

30,7

01

(1,0

74)

Gu

nya

ma

Par

k A

qu

atic

an

d R

ecre

atio

n C

en

tre

7,05

0

4,6

90

3,2

37

1

,45

3

10

,28

7

19

,72

3

7,96

0 11

,763

84

,306

11

,500

10

2,85

6 10

1,61

7 1

,23

9

Gre

en In

fra

stru

ctu

re3

2,3

35

5

,28

4

3,0

41

2

,24

3

35

,37

7

11

,47

6

8,3

75

3

,10

0

30

,71

6

46

,17

7

10

9,2

29

1

07

,59

1

1,6

38

Ren

ewab

le E

ner

gy F

un

d P

roje

cts

- So

lar

Pan

el2,

873

51

2 1

,35

3

(84

1)

4,2

26

2

,49

5

2,43

4 6

1

5,49

5 7

77

9,

145

9,08

4 6

1

Gre

en

Sq

uar

e W

ater

Reu

se -

No

n P

ota

ble

7,25

6

1,4

88

954

5

34

8

,21

0

1,7

88

1,

837

(49)

2,61

1 0

9,

867

9,98

0 (1

13)

Tow

n H

all T

rige

ner

atio

n P

reci

nct

9,76

7

1,1

05

32

1

,07

3

9,7

99

1

,15

3

70

8

44

5

1,15

3 0

10

,920

10

,920

0

Gre

en S

qu

are

Lib

rary

an

d P

laza

36,

64

5

24,

086

2

6,6

28

(2

,543

)6

3,2

73

3

2,2

18

3

2,0

15

2

02

3

4,3

29

0

7

0,9

74

7

0,7

78

1

96

Gre

en

Sq

uar

e C

om

mu

nit

y Li

bra

ry a

nd

Pla

za2

4,44

5

24

,08

5 26

,62

8

(2,5

42

)5

1,0

73

3

2,1

32

32

,015

1

17

34

,243

0

58

,689

58

,578

1

11

Ne

w C

hild

care

Cen

tre

s3

2,2

11

56

6 42

1

14

5

32

,63

2

1,8

05

7

91

1

,01

5

4,3

39

1

8,7

00

5

5,2

50

5

4,9

72

2

78

277

Bo

urk

e St

ree

t -

Ch

ildca

re a

nd

Co

mm

un

ity

Ce

ntr

e1

5,10

7

0

12

(1

2)

15

,12

0

14

1

2

2

14

0

15

,121

15

,120

2

Ch

ild C

are

- H

osp

ital

sit

e G

ree

n S

qu

are

7,97

3

494

399

9

5

8,3

72

9

63

6

23

3

40

9

63

0

8,

936

8,76

6 1

70

Gre

en S

qu

are

Co

mm

un

ity

Faci

litie

s an

d O

pe

n S

pac

e2

9,3

23

9

,83

3

6,7

00

3

,13

3

36

,02

3

15

,89

9

7,6

33

8

,26

6

58

,10

5

14

,38

5

10

1,8

12

1

02

,36

3

(551

)

GS

Cre

ativ

e C

tre,

Co

mm

un

ity

Shed

an

d M

atro

n R

ub

y G

ran

t P

ark

24,

293

6

,26

9 6

,31

1

(42

)3

0,6

04

6

,26

9

6,45

4 (1

85)

6,26

9 0

30

,562

30

,762

(2

00)

Dry

ing

Gre

en

Par

k1,

383

2

,63

4 13

1

2,5

03

1

,51

4

6,6

07

1

81

6,

426

17,9

92

0

19,3

75

19,7

38

(363

)

SSH

S -

Stag

e 2

(Cu

ltu

ral/

Co

mm

un

ity/

He

alth

Fac

iliti

es)

(0)

50

5

4

5

5

10

0

13

8

7

20,3

35

4,38

5 24

,719

24

,772

(5

3)

Joh

nst

on

s C

anal

Mas

ter

Pla

n &

Har

old

Par

k W

ork

s1

2,1

54

2

,61

6

2,3

26

2

90

1

4,4

81

5

,13

3

4,1

46

9

87

1

1,5

66

0

2

3,7

20

2

3,6

90

3

0

Sign

ific

ant

Pro

ject

gro

up

; Maj

or

pro

ject

s sh

ow

n o

nly

.

Page 3: Attachment B - City of Sydney › documents › s11647 › Att… · Attachment B Capital Expenditure Financial Results . Capital Works Expenditure Summary City of Sydney | Q3 2017/18

Cap

ita

l Wo

rks

Exp

end

itu

re S

um

mar

yC

ity

of

Syd

ne

y |

Q3

20

17

/18

Pri

or

Yea

r

Exp

end

itu

reM

ar Y

TD B

ud

get

Mar

YTD

Act

ual

YTD

Var

ian

ce

Fav/

(Un

fav)

Pri

or

Yea

rs +

YTD

Full

Yea

r

20

17

/18

Cu

rren

t B

ud

get

Full

Yea

r

20

17/

18

Cu

rre

nt

Fore

cast

Full

Yea

r B

ud

get

vs F

ull

Yea

r

Fore

cast

4 Y

ears

Bu

dge

t

Tota

l

2021

/22

-

2026

/27

Bu

dge

t Y

ears

Tota

l

Tota

l Pro

ject

Bu

dge

t

Tota

l Pro

ject

Fore

cast

Var

ian

ce

Sign

ific

ant

Pro

ject

gro

up

; Maj

or

pro

ject

s sh

ow

n o

nly

.

Har

old

Par

k -

New

Par

k C

on

stru

ctio

n1

0,39

6

1,3

55

1,2

84

7

1

11

,68

0

2,9

18

2,

966

(48)

3,84

8 0

14

,244

14

,244

0

The

cres

ent

lan

ds

at J

oh

nst

on

s cr

eek

1,35

8

284

132

1

51

1

,49

1

1,2

37

2

30

1,

007

6,74

0 0

8,

098

8,09

6 2

Ch

inat

ow

n P

ub

lic D

om

ain

6,8

08

1,5

35

72

2

81

3

7,5

30

2

,22

0

1,1

07

1

,11

2

9,2

20

5

,50

0

21

,52

7

21

,24

2

28

5

Ch

inat

ow

n P

ub

lic D

om

ain

Imp

rove

men

t -

Tho

mas

& H

ay S

tree

ts6,

803

1

,27

5 67

2

60

3

7,4

75

1

,27

5

99

0

28

5

1,27

5 0

8,

077

7,79

2 2

85

Bar

an

garo

o In

tegr

ati

on

an

d H

arb

ou

r V

illag

e N

ort

h7

,66

8 2

,32

1

1,3

55

9

66

9

,02

3

3,2

32

1

,83

6

1,3

95

9

,08

6

7,5

85

2

4,3

39

2

4,2

05

1

33

Gre

en S

qu

are

Str

eet

s an

d D

rain

age

95,

75

2

33,

425

1

4,9

55

1

8,4

70

1

10

,70

7

54

,66

2

22

,92

9

31

,73

2

15

7,5

87

9

,00

0

26

2,3

39

2

59

,97

8

2,3

62

Ebsw

ort

h S

t, T

wee

d P

l, F

ellm

on

ger

Pl,

Bar

ker

St (

No

rth

)1

3,62

5

147

3

14

4

13

,62

8

35

0

17

1

17

9

3,07

5 0

16

,700

16

,695

5

Zetl

and

Ave

nu

e -

Mid

(Jo

ynto

n A

ve t

o P

ort

man

St)

26

1

715

135

5

80

3

97

1

,50

0

30

5

1,19

5 5,

539

0

5,80

0 5,

800

0

Exis

tin

g St

ree

ts (

Po

rtm

an S

t) U

pgr

ade

46

6

42

1

6

27

4

82

8

8

87

1

11

,534

0

12

,000

11

,999

1

Gre

en

Sq

uar

e Tr

un

k D

rain

-Lin

k R

oad

to

Ale

xan

dra

Can

al6

1,23

3

12

,79

5 10

,63

1

2,1

64

7

1,8

64

1

9,7

12

13

,451

6,

261

26,6

77

0

87,9

10

87,9

10

(0)

Ged

des

Ave

nu

e &

Pau

l Str

eet

(No

rth

)1

2,92

7

3,3

52

1,3

82

1

,97

0

14

,30

8

5,3

61

1,

719

3,64

1 5,

571

0

18,4

97

18,4

97

0

Hin

chcl

iffe

St

(No

rth

), W

oo

lpac

k St

& B

arke

r St

(So

uth

)2

32

4

4

21

2

3

25

3

57

5

6

1

6,56

8 0

6,

800

6,80

0 0

Zetl

and

Ave

(W

est)

- P

aul S

t to

Po

rtm

an S

t5

67

19

2 1

9

17

3

58

6

36

0

99

2

62

11

,133

0

11

,700

11

,698

2

Joyn

ton

Av

up

grad

e (H

ansa

rd S

t to

Eliz

abet

h S

t)9

97

6

,89

8 1

,22

9

5,6

69

2

,22

5

11

,50

0

1,93

7 9,

563

19,0

03

0

20,0

00

18,1

34

1,8

66

Zetl

and

Ave

nu

e –

East

(Jo

ynto

n A

v to

Vic

tori

a P

ark

Pd

e)3

84

2

,56

9 25

6

2,3

14

6

39

4

,24

4

52

4

3,72

0 9,

616

0

10,0

00

10,0

00

(0)

Gre

en

Sq

uar

e to

Ash

mo

re C

on

nec

tio

n5

38

4

,99

1 13

3

4,8

58

6

71

7

,26

2

37

5

6,88

7 26

,462

0

27

,000

26

,613

3

87

Tow

n C

en

tre

Inte

rfac

e W

ork

s4,

091

91

4 98

5

(71

)5

,07

6

1,0

81

2,

038

(957

)3,

409

0

7,50

0 7,

500

0

Page 4: Attachment B - City of Sydney › documents › s11647 › Att… · Attachment B Capital Expenditure Financial Results . Capital Works Expenditure Summary City of Sydney | Q3 2017/18

Cap

ita

l Wo

rks

Exp

end

itu

re S

um

mar

yC

ity

of

Syd

ne

y |

Q3

20

17

/18

Pri

or

Yea

r

Exp

end

itu

reM

ar Y

TD B

ud

get

Mar

YTD

Act

ual

YTD

Var

ian

ce

Fav/

(Un

fav)

Pri

or

Yea

rs +

YTD

Full

Yea

r

20

17

/18

Cu

rren

t B

ud

get

Full

Yea

r

20

17/

18

Cu

rre

nt

Fore

cast

Full

Yea

r B

ud

get

vs F

ull

Yea

r

Fore

cast

4 Y

ears

Bu

dge

t

Tota

l

2021

/22

-

2026

/27

Bu

dge

t Y

ears

Tota

l

Tota

l Pro

ject

Bu

dge

t

Tota

l Pro

ject

Fore

cast

Var

ian

ce

Sign

ific

ant

Pro

ject

gro

up

; Maj

or

pro

ject

s sh

ow

n o

nly

.

Ligh

t R

ail –

CB

D t

o S

ou

th E

ast

115,

300

6

3,6

00

0

63

,60

0

11

5,3

00

6

3,6

00

63

,600

0

10

4,70

0 0

22

0,00

0 22

0,00

0 0

Ash

mo

re P

reci

nct

Sto

rmw

ater

Dra

inag

e7

71

5 13

4

58

1

14

0

99

3

34

0

65

3

19,9

93

0

20,0

00

19,9

99

1

Sign

ific

ant

Pro

ject

s -

Act

ive

396,

07

5

160,

551

6

9,4

61

9

1,0

90

4

65

,53

6

22

3,9

96

1

64

,14

4

59

,85

2

53

6,9

84

1

12

,84

6

1,0

45

,90

6

1,0

41

,34

8

4,5

57

0

Page 5: Attachment B - City of Sydney › documents › s11647 › Att… · Attachment B Capital Expenditure Financial Results . Capital Works Expenditure Summary City of Sydney | Q3 2017/18

Cap

ita

l Wo

rks

Exp

end

itu

re S

um

mar

yC

ity

of

Syd

ne

y |

Q3

20

17

/18

Pri

or

Yea

r

Exp

end

itu

reM

ar Y

TD B

ud

get

Mar

YTD

Act

ual

YTD

Var

ian

ce

Fav/

(Un

fav)

Pri

or

Yea

rs +

YTD

Full

Yea

r

20

17

/18

Cu

rren

t B

ud

get

Full

Yea

r

20

17/

18

Cu

rre

nt

Fore

cast

Full

Yea

r B

ud

get

vs F

ull

Yea

r

Fore

cast

4 Y

ears

Bu

dge

t

Tota

l

2021

/22

-

2026

/27

Bu

dge

t Y

ears

Tota

l

Tota

l Pro

ject

Bu

dge

t

Tota

l Pro

ject

Fore

cast

Var

ian

ce

Sign

ific

ant

Pro

ject

gro

up

; Maj

or

pro

ject

s sh

ow

n o

nly

.

Bic

ycle

Rel

ated

Wo

rks

3,2

35

2,4

86

7

49

2

,48

6

7,1

58

3,

419

3,74

0 42

,714

12

,951

55

,665

75

,748

(2

0,08

3)

Co

mm

un

ity,

Cu

ltu

ral a

nd

Rec

reat

ion

Pro

per

ty R

elat

ed P

roje

cts

1,0

99

1,1

90

(9

1)

1,1

90

2

,29

7

2,36

8 (7

0)17

,322

81

,464

98

,787

98

,284

5

03

Co

rpo

rate

an

d In

vest

men

t P

rop

erty

Rel

ated

Pro

ject

s72

8 71

7

11

7

17

1

,13

6

98

2

15

4

1,28

6 0

1,

286

1,21

3 7

4

Op

en S

pac

e &

Par

ks1

1,2

35

9,8

28

1

,40

7

9,8

28

1

8,5

49

14

,400

4,

149

58,7

17

53,0

06

111,

723

113,

650

(1,9

28)

Pu

blic

Art

LG

A4

,69

1 1

,73

0

2,9

61

1

,73

0

9,0

51

2,

700

6,35

1 21

,842

2

06

22

,048

22

,048

0

Pu

blic

Do

mai

n1

,06

2 14

1

92

1

14

1

2,4

91

2

38

2,

253

24,4

06

35,7

77

60,1

83

59,9

61

22

3

Sto

rmw

ater

Dra

inag

e1

,07

1 77

4

29

7

77

4

3,4

17

1,

217

2,20

0 16

,188

16

,601

32

,788

31

,067

1

,72

1

Cap

ital

Pro

gra

ms

Ass

et E

nh

ance

men

t -

Act

ive

23,1

21

16

,86

6

6,2

55

1

6,8

66

4

4,1

01

2

5,3

24

1

8,7

77

1

82

,47

6

20

0,0

05

3

82

,48

0

25

,32

4

(19,

490

)0

Bic

ycle

Rel

ated

Wo

rks

0

0

(0)

0

0

0

(0)

0

0

0

0

(0)

Co

mm

un

ity,

Cu

ltu

ral a

nd

Rec

reat

ion

Pro

per

ty R

elat

ed P

roje

cts

3,3

62

2,2

36

1

,12

6

2,2

36

8

,76

2

3,98

3 4,

779

38,8

92

54,0

80

92,9

72

92,5

21

45

0

Co

rpo

rate

an

d In

vest

men

t P

rop

erty

Rel

ated

Pro

ject

s3

,84

1 1

,88

5

1,9

56

1

,88

5

9,4

97

3,

980

5,51

8 58

,163

78

,149

13

6,31

2 13

1,76

9 4

,54

4

Infr

astr

uct

ure

- R

oad

s B

rid

ges

Foo

tway

s1

0,5

70

8,2

09

2

,36

2

8,2

09

1

2,8

96

10

,389

2,

507

43,3

55

103,

185

146,

540

146,

105

43

5

Op

en S

pac

e &

Par

ks4

,80

9 5

,84

9

(1,0

41

)5

,84

9

14

,43

1

11,4

04

3,02

7 56

,630

11

1,66

5 16

8,29

5 16

7,43

2 8

63

Pu

blic

Art

LG

A6

1

159

(9

8)

15

9

63

4

42

1

21

3

2,44

8 3,

885

6,33

3 6,

120

21

3

Pu

blic

Do

mai

n1

0,1

16

7,0

46

3

,07

0

7,0

46

1

4,2

93

10

,839

3,

453

51,4

97

71,5

19

123,

016

119,

077

3,9

39

Sto

rmw

ater

Dra

inag

e2

,28

5 1

,93

5

35

0

1,9

35

2

,33

4

2,20

0 1

34

7,

572

17,0

00

24,5

72

24,2

00

37

2

Cap

ital

Pro

gra

ms

Ass

et R

enew

al -

Act

ive

35,0

44

27

,32

1

7,7

24

2

7,3

21

6

2,8

47

4

3,2

18

1

9,6

29

2

58

,55

8

43

9,4

83

6

98

,04

1

43

,21

8

10

,81

6

#VA

LUE!

0

Co

nti

nge

ncy

- A

ctiv

e1

,42

2 0

1

,42

2

0

2,6

72

2,

672

0

2,67

2 0

2,

672

2,67

2 0

0

Gra

nd

To

tal

396,

07

5

220,

138

1

13

,64

7

10

6,4

91

5

09

,72

2

33

3,6

17

2

35

,35

8

98

,25

8

98

0,6

91

7

52

,33

4

2,1

29

,09

9

23

5,3

58

(4

,118

)

Page 6: Attachment B - City of Sydney › documents › s11647 › Att… · Attachment B Capital Expenditure Financial Results . Capital Works Expenditure Summary City of Sydney | Q3 2017/18

Cit

y o

f Sy

dn

ey |

Q3

2017

/18

Cap

ital

Wo

rks

Co

mm

ence

d p

roje

cts

- In

div

idu

al P

roje

cts

> $5

M

Pro

ject

Nam

e

Pro

ject

to

dat

e

Co

st $

M

Tota

l Pro

po

sed

Pro

ject

Bu

dge

t

$MQ

3 M

arch

201

7/18

Sta

tus

Co

mm

ents

Hyd

e P

ark

Tree

Rep

lace

me

nt

& O

ther

Wo

rks

15.5

19

.7

Hyd

e P

ark

No

rth

- P

ath

Rat

ion

alis

atio

n: 1

0 p

ath

s co

mp

lete

, 2 p

ath

s to

be

con

stru

cted

by

mid

201

8. H

yde

Par

k So

uth

Caf

e an

d L

and

scap

e u

nd

er c

on

stru

ctio

n

Per

ry P

ark-

Rec

reat

ion

al F

acili

tie

s 8.

9 13

.6

Co

nst

ruct

ion

in p

rogr

ess.

Str

uct

ura

l Ste

el w

ork

s co

mp

lete

. Pro

cee

din

g w

ith

blo

ck w

ork

fo

r th

e w

alls

an

d g

rou

nd

pili

ng

for

the

ou

tsid

e co

urt

s. R

oo

f 70

% c

om

ple

ted

.

Urb

an S

kate

Par

k -

Syd

ney

Par

k 0.

6 6.

6 P

rogr

essi

ng

wit

h d

etai

led

des

ign

. 80%

des

ign

pac

kage

ach

ieve

d.

Dar

ling

Exch

ange

Lib

rary

- F

it-O

ut

Wo

rks

1.0

10.0

Le

nd

Lea

se d

eliv

erin

g th

e n

ew li

bra

ry a

s in

tegr

ated

fit

ou

t. D

eta

iled

des

ign

on

goin

g w

ith

fo

reca

st c

on

stru

ctio

n s

tart

in A

ugu

st 2

018

and

co

mp

leti

on

in F

ebru

ary

2019

.

Ge

org

e St

reet

Sp

ine

- C

lou

d A

rch

1.

8 11

.3

The

pro

ject

is in

dev

elo

pm

ent

wit

h f

inal

pla

nn

ing

app

rova

l pen

din

g fo

r th

e ar

ch a

nd

fo

oti

ng

inst

alla

tio

n b

ein

g fi

nal

ised

In c

oo

rdin

atio

n w

ith

th

e lig

ht

rail

pro

gram

Oxf

ord

Str

eet

Pro

per

tie

s A

ctiv

atio

n

9.0

9.1

All

site

s co

mp

lete

d, s

ub

stat

ion

inst

alla

tio

n c

om

ple

ted

an

d a

ctiv

ated

by

Au

sgri

d.

Bo

urk

e St

ree

t -

Shar

ed P

ath

6.

2 6.

1 Th

e fu

ll sc

op

e o

f th

e B

ou

rke

Stre

et S

har

ed P

ath

co

nst

ruct

ion

wo

rks

are

app

roxi

mat

ely

95%

co

mp

lete

. Co

ord

inat

ing

wit

h A

usg

rid

an

d T

elst

ra t

o c

om

ple

te r

emai

nin

g

wo

rks.

Bo

nd

i Ju

nct

ion

to

Cit

y C

ycle

way

0.

7 11

.8

Co

nst

ruct

ion

do

cum

enta

tio

n t

o b

e co

mp

lete

d e

nd

Ju

ne

2018

. Co

nst

ruct

ion

exp

ecte

d t

o c

om

me

nce

in la

te 2

018

pen

din

g co

nfi

rmat

ion

of

RM

S fu

nd

ing.

Wils

on

an

d B

urr

en

St

cycl

eway

0.7

11.5

Co

un

cil a

pp

rove

d t

he

sco

pe

in M

arch

201

7. L

oca

l Ped

estr

ian

, Cyc

ling

and

Tra

ffic

Cal

min

g C

om

mit

tee

ap

pro

ved

cyc

lew

ay a

nd

an

gle

par

kin

g in

sid

e st

reet

s in

De

cem

ber

201

7. T

end

er d

ocu

men

tati

on

bei

ng

fin

alis

ed. E

arly

Wo

rks

are

un

der

way

to

pro

vid

e an

gle

par

kin

g in

sid

e st

reet

s ah

ead

of

the

con

stru

ctio

n o

f th

e

cycl

eway

.

Gre

en

Sq

uar

e t

o R

and

wic

k C

ycle

way

0.

5 8.

4 Lo

cal P

edes

tria

n, C

yclin

g an

d T

raff

ic C

alm

ing

Co

mm

itte

e a

pp

rove

d c

ycle

way

pro

po

sal a

nd

rel

ated

par

kin

g ch

ange

s in

De

cem

ber

201

7. T

end

er d

ocu

men

tati

on

bei

ng

fin

alis

ed.

Jo

ynto

n A

ven

ue

Sto

rmw

ater

Dra

inag

e U

pgr

ade

2.0

13.9

Spec

ialis

t C

on

sult

ants

hav

e b

een

en

gage

d t

o p

rovi

de

hyd

rau

lic a

nd

tu

nn

el t

ech

nic

al a

dvi

ce.

Ten

der

neg

oti

atio

n p

roce

ss w

ill c

on

tin

ue

wit

h s

uit

ably

qu

alif

ied

com

pan

ies

for

the

mai

n w

ork

s (s

tage

2).

Fu

rth

er s

ite

inve

stig

atio

n o

ngo

ing.

Pu

blic

Art

Res

tora

tio

n

5.2

11.3

Hal

o a

nd

Yin

ind

amd

gem

i Bri

ef a

nn

ual

insp

ecti

on

an

d c

on

serv

atio

n w

ork

s co

ntr

act

curr

en

tly

bei

ng

pre

par

ed.

Forg

ott

en S

on

gs, i

nb

etw

een

Tw

o W

orl

ds

ann

ual

insp

ecti

on

an

d c

on

serv

atio

n w

ork

s co

mp

lete

d.

Cen

ota

ph

Pre

serv

atio

n W

ork

th

ird

tre

atm

ent

un

der

way

.

Tied

to

Tid

e P

rese

rvat

ion

Wo

rk s

ched

ule

d t

o s

tart

in M

ay 2

018.

Vic

tori

a P

ark

Up

grad

e 5.

7 6.

2 P

roje

ct c

om

ple

ted

an

d n

ow

man

agin

g h

and

ove

r.

Cu

tle

r Fo

otw

ay a

nd

Bu

rto

n S

tree

t V

iad

uct

Res

tora

tio

n

0.1

5.3

Earl

y W

ork

s co

mm

en

ced

in M

arch

201

8, w

hic

h in

clu

des

rec

tifi

cati

on

of

exis

tin

g ro

ad p

avem

ent

and

dra

inag

e. S

tru

ctu

ral C

on

sult

ant

com

mis

sio

ned

an

d s

ub

mit

ted

stru

ctu

ral d

etai

ls (

For

Ten

der

) fo

r th

e re

pla

cem

en

t o

f th

e C

utl

er

Foo

tway

, Her

itag

e an

d T

ow

n P

lan

nin

g C

on

sult

ant

com

mis

sio

ned

to

un

der

take

pre

par

atio

n o

f

con

cep

t d

esig

n, s

pec

ific

atio

ns

and

co

ntr

act

do

cum

enta

tio

n.

Pre

par

atio

n o

f Te

nd

er D

ocu

men

ts o

ngo

ing.

On

goin

g co

mm

un

icat

ion

s w

ith

Lo

cal c

om

mu

nit

y an

d W

oo

llah

ra C

ou

nci

l

Ale

xan

dra

Can

al D

ep

ot

28.3

29

.6

Co

nst

ruct

ion

co

mp

lete

an

d c

om

mis

sio

nin

g co

mp

lete

wit

h d

epo

t st

aff

relo

cate

d in

Feb

ruar

y 20

18.

Gu

nya

ma

Par

k A

qu

atic

an

d R

ecre

atio

n C

entr

e 10

.3

102.

9 C

PB

co

ntr

acto

r ap

po

inte

d a

s p

rin

cip

al c

on

trac

tor

for

the

De

sign

an

d C

on

stru

ctio

n o

f G

PA

RC

. CP

B h

ave

star

ted

on

sit

e ea

rly

Feb

ruar

y 20

18 f

or

com

ple

tio

n e

arly

2020

.

Page 7: Attachment B - City of Sydney › documents › s11647 › Att… · Attachment B Capital Expenditure Financial Results . Capital Works Expenditure Summary City of Sydney | Q3 2017/18

Cit

y o

f Sy

dn

ey |

Q3

2017

/18

Cap

ital

Wo

rks

Co

mm

ence

d p

roje

cts

- In

div

idu

al P

roje

cts

> $5

M

Pro

ject

Nam

e

Pro

ject

to

dat

e

Co

st $

M

Tota

l Pro

po

sed

Pro

ject

Bu

dge

t

$MQ

3 M

arch

201

7/18

Sta

tus

Co

mm

ents

Ren

ewab

le E

ner

gy F

un

d P

roje

cts

- So

lar

Pan

el

4.2

9.1

The

484

kW P

V in

stal

lati

on

at

the

Ale

xan

dra

Can

al D

ep

ot

was

co

mp

lete

d a

nd

co

mm

issi

on

ed. A

248

kW

PV

inst

alla

tio

n w

as c

om

ple

ted

on

th

e Ev

ents

De

po

t an

d is

awai

tin

g fi

nal

co

mm

issi

on

ing.

De

sign

wo

rk w

as c

om

ple

ted

fo

r a

200k

W in

stal

lati

on

at

Per

ry P

ark

Stag

e 1,

a c

on

stru

ctio

n s

tart

cer

tifi

cate

has

bee

n is

sued

an

d

inst

alla

tio

n is

pen

din

g.

Gre

en

Sq

uar

e W

ater

Reu

se -

No

n P

ota

ble

8.

2 9.

9 Tr

eat

men

t p

lan

t in

stal

lati

on

co

mp

lete

d. O

ff-t

ake

and

har

vest

po

int

nea

rin

g co

mp

leti

on

. Co

mm

en

ced

co

mm

issi

on

ing

of

wo

rks.

Maj

or

Pro

per

tie

s Ef

fici

ency

Imp

rove

me

nts

0.

5 7.

8 P

roje

ct u

nd

erw

ay, f

ore

cast

to

co

mp

lete

in Q

4 20

19/2

0.

Gre

en

Sq

uar

e C

om

mu

nit

y Li

bra

ry a

nd

Pla

za

51.1

58

.7

Gla

zin

g to

en

try

pri

sm b

uild

ing

and

to

we

r st

ruct

ure

co

mp

lete

d. L

ibra

ry f

it-o

ut

and

ser

vice

s o

ngo

ing.

Pla

za c

ivil

wo

rks

com

me

nce

d a

nd

pro

gres

sin

g. F

ore

cast

com

ple

tio

n d

ate

in m

id 2

018.

Ch

ild C

are

- H

osp

ital

sit

e G

ree

n S

qu

are

8.

4 8.

9

Co

nst

ruct

ion

wo

rks

com

ple

ted

an

d in

def

ects

liab

ility

per

iod

. Ch

ildca

re c

erti

fica

tio

n p

roce

ss o

ngo

ing.

GS

Cre

ativ

e C

tre,

Co

mm

un

ity

Shed

an

d M

atro

n R

ub

y G

ran

t P

ark

30.6

30

.6

Co

nst

ruct

ion

co

mp

lete

an

d o

ccu

pat

ion

cer

tifi

cate

rec

eive

d. F

ore

cast

ten

ant

relo

cati

on

to

new

fac

iliti

es

in A

pri

l 201

8 fo

r la

un

ch in

May

201

8.

Dry

ing

Gre

en

Par

k 1.

5 19

.4

A n

um

ber

of

con

trac

tual

cla

rifi

cati

on

s ar

e b

ein

g re

solv

ed p

rio

r to

aw

ard

of

the

con

trac

t.

Har

old

Par

k -

New

Par

k C

on

stru

ctio

n

11.7

14

.2

Rem

ed

ial d

rain

age

wo

rks

80%

co

mp

lete

d. S

had

e st

ruct

ure

s in

pro

du

ctio

n.

Th

e cr

esen

t la

nd

s at

Jo

hn

sto

ns

cree

k 1.

5 8.

1 R

e-d

esig

n t

ailo

rin

g R

MS

advi

se in

pro

gres

s.

Ch

inat

ow

n P

ub

lic D

om

ain

Imp

rove

me

nt

- Th

om

as &

Hay

Str

eets

7.

5 8.

1 D

isc

cate

nar

ies

hav

e b

een

inst

alle

d. P

roje

ct c

om

ple

te.

Har

bo

ur

Vill

age

No

rth

an

d C

ity

No

rth

Pu

blic

Do

mai

n

0.5

13.6

P

ub

lic d

om

ain

fu

rnit

ure

in

stal

lati

on

pro

gram

(se

ats)

co

mp

lete

d f

or

Mar

tin

Pla

ce. F

easi

bili

ty s

tud

y fo

r B

lock

2 u

nd

erw

ay p

er a

pp

rove

d p

lan

.

Zet

lan

d A

ven

ue

- M

id (

Joyn

ton

Ave

to

Po

rtm

an S

t)

0.4

5.8

Co

nst

ruct

ion

un

der

way

.

Gre

en

Sq

uar

e T

run

k D

rain

-Lin

k R

oad

to

Ale

xan

dra

Can

al

71.9

87

.9

The

pro

ject

is a

pp

roxi

mat

ely

89%

co

mp

lete

.

Ge

dd

es A

ven

ue

& P

aul S

tree

t (N

ort

h)

14.3

18

.5

Co

mp

leti

on

of

wo

rks

was

ach

ieve

d in

th

is q

uar

ter.

Jo

ynto

n A

v u

pgr

ade

(Han

sard

St

to E

lizab

eth

St)

2.

2 20

.0

Co

nst

ruct

ion

un

der

way

.

Zet

lan

d A

ven

ue

– Ea

st (

Joyn

ton

Av

to V

icto

ria

Par

k P

de)

0.

6 10

.0

Co

nst

ruct

ion

un

der

way

.

Gre

en

Sq

uar

e t

o A

shm

ore

Co

nn

ecti

on

0.

7 27

.0

REF

pu

blic

ly e

xhib

ited

21

No

vem

ber

201

7 –

2 Fe

bru

ary

2018

. R

esp

on

se t

o S

ub

mis

sio

ns

Rep

ort

an

d D

ete

rmin

atio

n R

epo

rt t

o b

e co

mp

lete

d in

Q4

2018

To

wn

Cen

tre

Inte

rfac

e W

ork

s 5.

1 7.

5 B

ota

ny

Ro

ad W

ork

s co

mp

leti

ng

in J

uly

201

8.

McD

on

ald

Str

eet

Wid

enin

g W

ork

s 0.

1 13

.3

Sco

pe

of

wo

rk b

ein

g co

nfi

rme

d in

clu

din

g p

roje

ct c

on

stra

int

map

pin

g. D

esi

gn C

on

sult

ancy

Ser

vice

s te

nd

er c

lose

d o

n 1

0th

Ap

ril 2

018.

Ash

mo

re P

reci

nct

Sto

rmw

ater

Dra

inag

e 0.

1 20

.0

Pro

ject

Agr

eem

en

t (t

o e

xecu

te a

nd

join

tly

fun

d)

wit

h S

ydn

ey W

ater

Co

rpo

rati

on

sig

ned

. C

on

sult

ant

con

du

ctin

g in

vest

igat

ion

s to

co

nfi

rm p

refe

rred

op

tio

n a

nd

dev

elo

p c

on

cep

t d

esig

n a

nd

Rev

iew

En

viro

nm

enta

l Fac

tors

.

Page 8: Attachment B - City of Sydney › documents › s11647 › Att… · Attachment B Capital Expenditure Financial Results . Capital Works Expenditure Summary City of Sydney | Q3 2017/18

Cit

y o

f Sy

dn

ey |

Q3

2017

/18

Cap

ital

Wo

rks

Bu

dge

t A

dju

stm

ents

$M Pro

ject

Na

me

Full

Ye

ar

Bu

dge

t

20

17

/18

Co

nti

nge

ncy

Fun

d

Intr

a Y

ear

Bu

dge

t

Ad

just

me

nts

Fun

ds

to

bri

ng

Forw

ard

fro

m

Futu

re Y

rs

into

20

17

/18

Pro

po

sed

Ad

just

ed

Bu

dge

t

20

17

/18

Pro

po

sed

Bu

dge

t

Ad

just

me

nt

20

18

/19

Pro

po

sed

Bu

dge

t

Ad

just

me

nt

20

19

/20

Pro

po

sed

Bu

dge

t

Ad

just

me

nt

20

20

/21

Pro

po

sed

Bu

dge

t

Ad

just

me

nt

20

21

/22

Pro

po

sed

Bu

dge

t

Ad

just

me

nt

20

22

/23

-

20

26

/27

Tota

l Pro

ject

Bu

dge

t

Tota

l

Pro

ject

Bu

dge

t

Pro

po

sed

Q3

Mac

h 2

01

8 S

tatu

s C

om

men

ts

THH

Lev

el 5

& 2

1 W

ork

spac

e M

od

ific

atio

n0

.00

.00

.00

.50

.20

.8

Ad

dit

ion

al b

ud

get

is r

equ

ired

to

un

der

take

sev

eral

wo

rksp

ace

mo

dif

icat

ion

s th

rou

gho

ut

Tow

n H

all

Ho

use

.

Pro

per

ty R

elat

ed P

roje

cts-

Fu

ture

Yea

rs0

.00

.0(0

.6)

81

.88

1.3

As

per

ab

ove

.

Ult

imo

Co

mm

un

ity

Cen

tre,

Ren

ova

tio

n o

f b

ath

roo

ms

gro

un

d f

loo

0.0

0.0

0.0

0.1

(0.1

)0

.30

.3

Bu

dge

t re

qu

ired

to

be

bro

ugh

t fo

rwar

d t

o e

nab

le

del

iver

y o

f p

roje

ct.

Pu

blic

Art

- S

culp

ture

Wal

k re

view

- c

on

serv

atio

n a

nd

dea

cce

0.0

0.3

0.3

0.6

0.0

0.9

Bu

dge

t re

qu

ired

fro

m P

ub

lic A

rt R

esto

rati

on

pro

gram

for

the

con

serv

atio

n o

f ar

t w

ork

s co

mm

issi

on

ed in

th

e

lead

up

to

th

e Sy

dn

ey O

lym

pic

s.

Pu

blic

Art

Res

tora

tio

n0

.6(0

.3)

0.3

(0.1

)(0

.5)

11

.31

0.4

As

per

ab

ove

.

Ale

xan

dri

a Sc

ho

ol a

nd

Par

k Sy

nth

etic

Sp

ort

sfie

ld -

Jo

int

Use

0.0

0.1

0.1

0.0

0.1

Pro

ject

to

dev

elo

p a

join

t p

roje

ct w

ith

Dep

artm

ent

of

Edu

cati

on

to

pro

vid

e a

syn

thet

ic s

po

rts

fiel

d a

t

Ale

xan

dri

a P

ark.

Futu

re O

pen

Sp

ace

- N

ew P

arks

0.0

(0.1

)0

.10

.0(0

.1)

53

.05

3.0

As

per

ab

ove

.

Stan

dar

dis

ed P

ark

Toile

t -

Pir

ram

a P

ark

0.0

0.1

0.1

0.1

0.5

0.0

0.7

Pro

ject

to

rem

ove

exi

stin

g d

emo

un

tab

le t

oile

t fa

cilit

y

in P

irra

ma

Par

k an

d r

epla

ce it

wit

h t

he

Cit

y's

new

stan

dar

dis

ed d

esig

n f

or

par

k to

ilets

.

East

Syd

ney

Co

mm

un

ity

and

Art

s C

entr

e0

.4(0

.1)

0.3

8.7

8.6

As

per

ab

ove

.

Pu

blic

To

ilet

Stra

tegy

- W

ork

s0

.00

.0(0

.2)

(0.4

)2

.31

.7

As

per

ab

ove

.

Tow

n C

entr

e In

terf

ace

Wo

rks

1.1

1.8

2.9

(0.9

)0

.0(0

.9)

7.5

7.5

Bu

dge

t re

qu

ired

to

be

bro

ugh

t fo

rwar

d t

o u

nd

erta

ke

add

itio

nal

wo

rk o

n B

ota

ny

Ro

ad

Exis

tin

g St

reet

s (P

ort

man

St)

Up

grad

e0

.10

.00

.1(0

.0)

12

.01

2.0

Bu

dge

t re

qu

ired

to

be

bro

ugh

t fo

rwar

d t

o u

nd

erta

ke

add

itio

nal

wo

rk t

his

fin

anci

al y

ear.

Kin

gs C

ross

Exe

loo

Ref

urb

ish

men

t0

.00

.20

.20

.50

.00

.7

Pro

ject

to

rep

lace

th

e K

ings

Cro

ss E

xelo

os

wit

h n

ew

pu

blic

to

ilet

un

its.

Page 9: Attachment B - City of Sydney › documents › s11647 › Att… · Attachment B Capital Expenditure Financial Results . Capital Works Expenditure Summary City of Sydney | Q3 2017/18

Cit

y o

f Sy

dn

ey |

Q3

2017

/18

Cap

ital

Wo

rks

Bu

dge

t A

dju

stm

ents

$M Pro

ject

Na

me

Full

Ye

ar

Bu

dge

t

20

17

/18

Co

nti

nge

ncy

Fun

d

Intr

a Y

ear

Bu

dge

t

Ad

just

me

nts

Fun

ds

to

bri

ng

Forw

ard

fro

m

Futu

re Y

rs

into

20

17

/18

Pro

po

sed

Ad

just

ed

Bu

dge

t

20

17

/18

Pro

po

sed

Bu

dge

t

Ad

just

me

nt

20

18

/19

Pro

po

sed

Bu

dge

t

Ad

just

me

nt

20

19

/20

Pro

po

sed

Bu

dge

t

Ad

just

me

nt

20

20

/21

Pro

po

sed

Bu

dge

t

Ad

just

me

nt

20

21

/22

Pro

po

sed

Bu

dge

t

Ad

just

me

nt

20

22

/23

-

20

26

/27

Tota

l Pro

ject

Bu

dge

t

Tota

l

Pro

ject

Bu

dge

t

Pro

po

sed

Q3

Mac

h 2

01

8 S

tatu

s C

om

men

ts

Futu

re Y

ear

Co

mm

un

ity

Pro

per

ties

Ren

ewal

0.0

(0.2

)0

.20

.0(0

.7)

62

.06

1.4

As

per

ab

ove

.

Per

ry P

ark

- St

age

2 B

aske

tbal

l Co

urt

0.0

0.1

0.1

0.0

0.1

Pro

ject

to

un

der

take

sta

ge 2

co

nst

ruct

ion

of

the

ind

oo

r re

crea

tio

n c

ou

rts

at P

erry

Par

k.

Futu

re C

om

mu

nit

y &

Rec

reat

ion

al F

acili

ties

0.0

(0.1

)0

.10

.0(0

.1)

51

.55

1.4

As

per

ab

ove

.

Stat

e Em

erge

ncy

Ser

vice

s (S

ES)

Bu

ildin

g, R

epla

ce t

wo

sec

tio

n0

.20

.20

.10

.20

.3

Co

mb

inin

g ro

ofi

ng

wo

rks

for

SES

bu

ildin

g an

d P

AC

T

Thea

tre.

PA

CT

Thea

tre,

Ro

of

and

bat

hro

om

up

grad

e0

.10

.1(0

.1)

0.3

0.1

As

per

ab

ove

.

Dar

ling

Exch

ange

Lib

rary

- F

it-O

ut

Wo

rks

0.8

0.8

1.6

(0.8

)1

0.0

10

.0

Bu

dge

t re

qu

ired

to

be

bro

ugh

t fo

rwar

d t

o a

lign

wit

h

pro

ject

fo

reca

st.

Tota

l3

.20

.00

.02

.96

.1(1

.2)

(0.1

)(1

.0)

(0.1

)(0

.5)

30

1.1

30

1.1