City of Stirling Drainage Asset Managment Plan

Appendix C: Projected 10-year drainage nodes capital renewal and replacement works model

Treatment name

Estimated cost $25,021.65 $129,281.76 $16,326.99 $13,194.24 $11,827.42 $5,579.19 $4,398.08 $4,398.08 $30,786.56 $8,796.16 $249,610.13 $4,398.08 $29,958.77 $8,796.16 $5,579.19 $33,705.13 $8,796.16 $14,858.67 $12,530.87 $4,398.08 $8,796.16 $4,398.08 $6,171.56 $15,592.91 $4,398.08 $4,937.11 $4,398.08 $5,579.19

Treatment name

Estimated cost $4,398.08 $12,668.19 $9,375.31 $9,977.27 $5,579.19 $17,026.15 $18,849.34 $16,148.83 $14,375.35 $35,358.25 $4,398.08 $15,381.92 $30,265.43 $5,579.19 $22,343.72 $27,899.58 $249,623.90 $9,335.19 $22,240.67 $4,398.08 $72,240.77 $5,579.19 $4,937.11 $29,289.73 $16,737.58 $5,579.19 $4,398.08 $22,316.77 $5,579.19 $47,026.34 $249,657.90 $4,937.11 $24,685.56 $24,685.56 $4,937.11 $34,559.79 $49,371.13 $2,553.60 $14,811.34 $4,937.11

Year

Suburb

Year

Suburb

2023/24 Balga 2023/24 Dianella

Node renewal Node renewal

2020/21 Carine 2020/21 Dianella

Node renewal Node renewal

2023/24 Inglewood Node renewal

2020/21 Doubleview Node renewal 2020/21 Inglewood Node renewal

2023/24 Karrinyup 2023/24 Menora

Node renewal Node renewal

2020/21 Innaloo 2020/21 Menora

Node renewal Node renewal

2023/24 Mount Lawley Node renewal 2023/24 Osborne Park Node renewal 2023/24 Scarborough Node renewal

2020/21 Mount Lawley Node renewal 2020/21 Nollamara Node renewal 2020/21 North Beach Node renewal 2020/21 Osborne Park Node renewal 2020/21 Scarborough Node renewal

2023/24 Westminster

Node renewal Node renewal

2023/24 Yokine

 Total

2024/25 Balcatta 2024/25 Balga 2024/25 Carine 2024/25 Coolbinia 2024/25 Dianella

Node renewal Node renewal Node renewal Node renewal Node renewal

2020/21 Stirling 2020/21 Tuart Hill 2020/21 Wembley Downs 2020/21 Westminster

Node renewal Node renewal Node renewal Node renewal Node renewal Node renewal Node renewal Node renewal Node renewal Total

2020/21 Yokine

2024/25 Doubleview Node renewal 2024/25 Hamersley Node renewal 2024/25 Inglewood Node renewal

2021/22 Balcatta 2021/22 Balga 2021/22 Carine 2021/22 Dianella

2024/25 Innaloo 2024/25 Karrinyup 2024/25 Menora

Node renewal Node renewal Node renewal

2021/22 Doubleview Node renewal 2021/22 Hamersley Node renewal 2021/22 Inglewood Node renewal 2021/22 Mount Lawley Node renewal 2021/22 Nollamara Node renewal 2021/22 Osborne Park Node renewal 2021/22 Innaloo Node renewal

2024/25 Mirrabooka Node renewal 2024/25 Mount Lawley Node renewal 2024/25 Osborne Park Node renewal 2024/25 Scarborough Node renewal

2024/25 Stirling 2024/25 Tuart Hill 2024/25 Wembley Downs 2024/25 Westminster

Node renewal Node renewal

Node renewal

$4,977.23

2021/22 Stirling

Node renewal Node renewal

Node renewal Node renewal

$53,480.47 $13,194.24 $248,944.22

2021/22 Westminster

2024/25 Yokine

 Total

 Total

2022/23 Balcatta 2022/23 Balga 2022/23 Carine

Node renewal Node renewal Node renewal

2022/23 Glendalough Node renewal 2022/23 Hamersley Node renewal 2022/23 Mirrabooka Node renewal 2022/23 Mount Lawley Node renewal 2022/23 Osborne Park Node renewal

2022/23 Watermans Bay 2022/23 Wembley Downs 2022/23 Westminster

Node renewal

Node renewal

$14,811.34

Node renewal

$69,119.58 $249,409.23

Total

Drainage Asset Management Plan 2019 – 2029 | 47