<!--The Official Report of Parliamentary Debates (Hansard) of the Legislative Council and the House of Assembly of the Parliament of South Australia are covered by parliamentary privilege. Republication by others is not afforded the same protection and may result in exposure to legal liability if the material is defamatory. You may copy and make use of excerpts of proceedings where (1) you attribute the Parliament as the source, (2) you assume the risk of liability if the manner of your use is defamatory, (3) you do not use the material for the purpose of advertising, satire or ridicule, or to misrepresent members of Parliament, and (4) your use of the extracts is fair, accurate and not misleading. Copyright in the Official Report of Parliamentary Debates is held by the Attorney-General of South Australia.-->
<hansard id="" tocId="" xml:lang="EN-AU" schemaVersion="1.0" xmlns:xlink="http://www.w3.org/1999/xlink" xmlns:xml="http://www.w3.org/XML/1998/namespace" xmlns:xsi="http://www.w3.org/2007/XMLSchema-instance" xmlns:mml="http://www.w3.org/1998/Math/MathML" xsi:noNamespaceSchemaLocation="hansard_1_0.xsd">
  <name>House of Assembly</name>
  <date date="2021-10-14" />
  <sessionName>Fifty-Fourth Parliament, Second Session (54-2)</sessionName>
  <parliamentNum>54</parliamentNum>
  <sessionNum>2</sessionNum>
  <parliamentName>Parliament of South Australia</parliamentName>
  <house>House of Assembly</house>
  <venue></venue>
  <reviewStage>published</reviewStage>
  <startPage num="7856" />
  <endPage num="8216" />
  <dateModified time="2022-08-06T14:30:00+00:00" />
  <proceeding continued="true">
    <name>Answers to Questions</name>
    <subject>
      <name>Investing Expenditure Projects</name>
      <text id="2021101427517df8c6274c2e90001444">
        <inserted>
          <heading>Investing Expenditure Projects</heading>
        </inserted>
      </text>
      <talker role="member" id="4842" kind="question">
        <name>The Hon. S.C. MULLIGHAN</name>
        <house>House of Assembly</house>
        <electorate id="">Lee</electorate>
        <questions>
          <question date="2021-10-14">
            <name>Investing Expenditure Projects</name>
          </question>
        </questions>
        <text id="2021101427517df8c6274c2e90001445">
          <inserted>In reply to <by role="member" id="4842">the Hon. S.C. MULLIGHAN (Lee)</by> (28 July 2021).  (Estimates Committee B)</inserted>
        </text>
      </talker>
      <talker role="member" id="">
        <name>The Hon. R.I. LUCAS</name>
        <house>House of Assembly</house>
        <electorate id="">Treasurer</electorate>
        <text id="2021101427517df8c6274c2e90001446">
          <inserted>
            <by role="member" id="">The Hon. R.I. LUCAS (Treasurer):</by>  The following information is provided on behalf of all ministers:</inserted>
        </text>
        <text id="2021101427517df8c6274c2e90001447">
          <inserted>The following table provides the budgeted expenditure across the 2021-22, 2022-23, 2023-24 and 2024-25 financial years for each individual investing expenditure project in the general government and public non-financial corporation sector.</inserted>
        </text>
        <text id="2021101427517df8c6274c2e90001448">
          <inserted>
            <table>
              <rowtitle>
                <cell colspan="6">2021-22 Budget—Capital Investment Projects and Programs by Minister and Agency ($000s)</cell>
              </rowtitle>
              <rowtitle>
                <cell colspan="2" />
                <cell>2021-22Budget</cell>
                <cell>2022-23Estimate</cell>
                <cell>2023-24Estimate</cell>
                <cell>2024-25Estimate</cell>
              </rowtitle>
              <row>
                <cell colspan="6">Attorney-General</cell>
              </row>
              <row>
                <cell colspan="2">Attorney-General</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Consumer and Business Services—improved digital systems</cell>
                <cell>4,100</cell>
                <cell>650</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Minor Capital Works and Equipment</cell>
                <cell>2,614</cell>
                <cell>2,854</cell>
                <cell>2,923</cell>
                <cell>2,993</cell>
              </row>
              <row>
                <cell />
                <cell>Outback Communities Authority</cell>
                <cell>1,187</cell>
                <cell>502</cell>
                <cell>507</cell>
                <cell>512</cell>
              </row>
              <row>
                <cell />
                <cell>SA Computer Aided Dispatch System</cell>
                <cell>2,857</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>SA Government Radio Network</cell>
                <cell>30,229</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>State and Public Safety Communications Infrastructure</cell>
                <cell>256</cell>
                <cell>262</cell>
                <cell>269</cell>
                <cell>276</cell>
              </row>
              <row>
                <cell colspan="2">Courts</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Electronic Court Management System</cell>
                <cell>366</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sir Samuel Way Building facade</cell>
                <cell>5,834</cell>
                <cell>2,485</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Minor Capital Works and Equipment</cell>
                <cell>2,323</cell>
                <cell>2,399</cell>
                <cell>2,458</cell>
                <cell>2,518</cell>
              </row>
              <row>
                <cell colspan="2">Electoral Commission</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Electoral Amendment Reform Project</cell>
                <cell>2,412</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Minor Capital Works and Equipment</cell>
                <cell>50</cell>
                <cell>50</cell>
                <cell>50</cell>
                <cell>50</cell>
              </row>
              <row>
                <cell colspan="2">Independent Commissioner Against Corruption and Office for Public Integrity</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Independent Commissioner Against Corruption and Office for Public Integrity—systems upgrade</cell>
                <cell>440</cell>
                <cell>51</cell>
                <cell>52</cell>
                <cell>53</cell>
              </row>
              <row>
                <cell colspan="2">Adelaide Cemeteries Authority</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Multi-Function Community Precinct—Enfield Memorial Park</cell>
                <cell>13,813</cell>
                <cell>5,050</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Memorial Gardens—Cheltenham Cemetery</cell>
                <cell>150</cell>
                <cell>150</cell>
                <cell>150</cell>
                <cell>150</cell>
              </row>
              <row>
                <cell />
                <cell>Memorial Gardens—Enfield Memorial Park</cell>
                <cell>450</cell>
                <cell>480</cell>
                <cell>280</cell>
                <cell>180</cell>
              </row>
              <row>
                <cell />
                <cell>Memorial Gardens—Smithfield Memorial Park</cell>
                <cell>20</cell>
                <cell>30</cell>
                <cell>370</cell>
                <cell>200</cell>
              </row>
              <row>
                <cell />
                <cell>Recycled Water/Irrigation Infrastructure</cell>
                <cell>160</cell>
                <cell>70</cell>
                <cell>70</cell>
                <cell>70</cell>
              </row>
              <row>
                <cell />
                <cell>Memorial Gardens—West Terrace Cemetery</cell>
                <cell>170</cell>
                <cell>35</cell>
                <cell>35</cell>
                <cell>185</cell>
              </row>
              <row>
                <cell />
                <cell>Information Technology</cell>
                <cell>110</cell>
                <cell>60</cell>
                <cell>60</cell>
                <cell>100</cell>
              </row>
              <row>
                <cell />
                <cell>Enfield Mausoleum Stage 4</cell>
                <cell>-</cell>
                <cell>2,300</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Minor Capital Works and Equipment</cell>
                <cell>434</cell>
                <cell>547</cell>
                <cell>649</cell>
                <cell>313</cell>
              </row>
              <row>
                <cell colspan="2">Public Trustee</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Customer Relationship Management Replacement project</cell>
                <cell>1,400</cell>
                <cell>700</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Furniture and Fittings</cell>
                <cell>57</cell>
                <cell>60</cell>
                <cell>62</cell>
                <cell>64</cell>
              </row>
              <row>
                <cell />
                <cell>Software </cell>
                <cell>254</cell>
                <cell>130</cell>
                <cell>133</cell>
                <cell>200</cell>
              </row>
              <row>
                <cell />
                <cell>Machines and Equipment</cell>
                <cell>31</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>51</cell>
              </row>
              <row>
                <cell />
                <cell>Hardware </cell>
                <cell>344</cell>
                <cell>80</cell>
                <cell>82</cell>
                <cell>507</cell>
              </row>
              <row>
                <cell colspan="2">West Beach Trust</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Roads and Car Parks</cell>
                <cell>800</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Caravan Park Accommodation and Facility Upgrades</cell>
                <cell>1,300</cell>
                <cell>854</cell>
                <cell>875</cell>
                <cell>896</cell>
              </row>
              <row>
                <cell />
                <cell>Resort Accommodation and Facility Upgrades</cell>
                <cell>218</cell>
                <cell>747</cell>
                <cell>766</cell>
                <cell>786</cell>
              </row>
              <row>
                <cell />
                <cell>Corporate Services Office and Works Depot</cell>
                <cell>522</cell>
                <cell>428</cell>
                <cell>439</cell>
                <cell>450</cell>
              </row>
              <row>
                <cell />
                <cell>Golf Course</cell>
                <cell>100</cell>
                <cell>160</cell>
                <cell>164</cell>
                <cell>168</cell>
              </row>
              <row>
                <cell />
                <cell>Boat Haven</cell>
                <cell>—</cell>
                <cell>160</cell>
                <cell>164</cell>
                <cell>168</cell>
              </row>
              <row>
                <cell />
                <cell>Reserves </cell>
                <cell>110</cell>
                <cell>320</cell>
                <cell>328</cell>
                <cell>336</cell>
              </row>
              <row>
                <cell colspan="6">Child Protection</cell>
              </row>
              <row>
                <cell colspan="2">Child Protection</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Leasehold, ICT Equipment and Furniture</cell>
                <cell>1,800</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Residential Care Facilities</cell>
                <cell>5,061</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="6">Education</cell>
              </row>
              <row>
                <cell colspan="2">Education</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Balharry Kindergarten</cell>
                <cell>300</cell>
                <cell>200</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Eastern Fleurieu R-12 School – Langhorne Creek Campus</cell>
                <cell>2,200</cell>
                <cell>800</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Elliston RSL Memorial Children's Centre relocation</cell>
                <cell>600</cell>
                <cell>1,400</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Escalations</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>27</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Nailsworth Primary School</cell>
                <cell>700</cell>
                <cell>3,500</cell>
                <cell>800</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>New Projects</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>57,731</cell>
              </row>
              <row>
                <cell />
                <cell>New Rostrevor High School</cell>
                <cell>16,570</cell>
                <cell>38,800</cell>
                <cell>29,030</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Pimpala Primary School</cell>
                <cell>1,200</cell>
                <cell>8,000</cell>
                <cell>2,800</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Planning Studies</cell>
                <cell>300</cell>
                <cell>200</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Salisbury East High School</cell>
                <cell>1,500</cell>
                <cell>2,500</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Seaview Downs Primary School</cell>
                <cell>1,500</cell>
                <cell>8,000</cell>
                <cell>5,500</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Aberfoyle Park High School</cell>
                <cell>3,512</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Additional demountable capacity</cell>
                <cell>1,125</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Additional disability capacity</cell>
                <cell>2,690</cell>
                <cell>58</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Adelaide High School</cell>
                <cell>8,760</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Adelaide Secondary School of English</cell>
                <cell>760</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Ardtornish Primary School</cell>
                <cell>1,883</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Australian Science &amp; Mathematics Sch</cell>
                <cell>2,201</cell>
                <cell>502</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Banksia Park International HS</cell>
                <cell>1,055</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Belair Primary School</cell>
                <cell>4,566</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Black Forest Primary School</cell>
                <cell>3,454</cell>
                <cell>1,315</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Blackwood High School</cell>
                <cell>3,100</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Brighton Primary School</cell>
                <cell>40</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Brighton Secondary School</cell>
                <cell>2,735</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Ceduna Area School</cell>
                <cell>1,046</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Charles Campbell College</cell>
                <cell>1,868</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Christies Beach HS &amp; Sth Voc College</cell>
                <cell>2,195</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Clare High School</cell>
                <cell>910</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Craigmore High School</cell>
                <cell>2,231</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Cummins Area School</cell>
                <cell>1,656</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—East Marden Primary School</cell>
                <cell>6,556</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Elizabeth Vale Primary School</cell>
                <cell>6,772</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Findon High School</cell>
                <cell>5,478</cell>
                <cell>4,054</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Fregon Anangu School</cell>
                <cell>14,610</cell>
                <cell>295</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Gawler and District College B-12</cell>
                <cell>2,615</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Glenelg Primary School</cell>
                <cell>5,642</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Glenunga International High School</cell>
                <cell>18,043</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Glossop High School</cell>
                <cell>6,424</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Golden Grove High School</cell>
                <cell>5,005</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Golden Grove Primary School</cell>
                <cell>5,433</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Goolwa Secondary College</cell>
                <cell>6,264</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Grange Primary School</cell>
                <cell>5,370</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Grant High School</cell>
                <cell>992</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Hallett Cove School</cell>
                <cell>746</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Hamilton Secondary College</cell>
                <cell>3,141</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Heathfield High School</cell>
                <cell>4,980</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Henley High School</cell>
                <cell>4,494</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Highgate School</cell>
                <cell>1,796</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—John Pirie Secondary School</cell>
                <cell>2,788</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Kadina Memorial School</cell>
                <cell>1,162</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Kapunda High School</cell>
                <cell>4,013</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Loxton High School</cell>
                <cell>315</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Magill School</cell>
                <cell>6,116</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Mannum Community College</cell>
                <cell>1,738</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Mark Oliphant College (B-12)</cell>
                <cell>2,722</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Mawson Lakes School</cell>
                <cell>5,369</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Mitcham Girls High School</cell>
                <cell>1,091</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Mitcham Primary School</cell>
                <cell>4,368</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Modbury High School</cell>
                <cell>1,448</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Moonta Area School</cell>
                <cell>1,279</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Mount Barker High School</cell>
                <cell>879</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Mount Barker Primary School</cell>
                <cell>4,270</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Mount Compass Area School</cell>
                <cell>3,432</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Mount Gambier High School</cell>
                <cell>1,153</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Murray Bridge High School</cell>
                <cell>4,248</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Murray Bridge North School</cell>
                <cell>3,450</cell>
                <cell>1,315</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Naracoorte High School</cell>
                <cell>1,821</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Norwood Morialta High School</cell>
                <cell>25,127</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Nuriootpa High School</cell>
                <cell>1,994</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Nuriootpa Primary School</cell>
                <cell>1,570</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Ocean View P-12 College</cell>
                <cell>1,045</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Para Hills High School</cell>
                <cell>1,351</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Parafield Gardens R-7 School</cell>
                <cell>5,419</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Paralowie School</cell>
                <cell>1,276</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Playford International College</cell>
                <cell>5,912</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Plympton International College</cell>
                <cell>186</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Port Augusta Secondary School</cell>
                <cell>3,366</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Port Lincoln High School</cell>
                <cell>4,828</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Project Variations</cell>
                <cell>6,314</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Reidy Park Primary School</cell>
                <cell>3,453</cell>
                <cell>1,315</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Renmark High School</cell>
                <cell>660</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Reynella East College</cell>
                <cell>4,774</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Roma Mitchell Secondary College</cell>
                <cell>13,439</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Roxby Downs Area School</cell>
                <cell>2,469</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Salisbury High School</cell>
                <cell>827</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Seaford Secondary College</cell>
                <cell>1,311</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Seaton High School</cell>
                <cell>5,827</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Seaview High School</cell>
                <cell>3,390</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Settlers Farm Campus R-7</cell>
                <cell>3,454</cell>
                <cell>1,315</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Springbank Secondary College</cell>
                <cell>5,487</cell>
                <cell>4,054</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Stradbroke School</cell>
                <cell>5,642</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—The Heights School</cell>
                <cell>108</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Trinity Gardens School</cell>
                <cell>4,835</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Underdale High School</cell>
                <cell>5,339</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Unley High School</cell>
                <cell>10,777</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Urrbrae Agricultural High School</cell>
                <cell>3,104</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Valley View Secondary School</cell>
                <cell>5,487</cell>
                <cell>4,054</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Victor Harbor R-7 School</cell>
                <cell>558</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Warradale Primary School</cell>
                <cell>6,555</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—West Lakes Shore School R-7</cell>
                <cell>4,565</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Westbourne Park Primary School</cell>
                <cell>3,453</cell>
                <cell>1,315</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Wirreanda Secondary School</cell>
                <cell>682</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Woodcroft Primary School</cell>
                <cell>5,478</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Woodend Primary School</cell>
                <cell>3,453</cell>
                <cell>1,315</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sust Schl—Woodville High School</cell>
                <cell>2,588</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Voluntary Amalgamations</cell>
                <cell>968</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Whyalla Secondary College</cell>
                <cell>22,655</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Capital Works Assistance Scheme</cell>
                <cell>858</cell>
                <cell>2,137</cell>
                <cell>3,583</cell>
                <cell>3,788</cell>
              </row>
              <row>
                <cell />
                <cell>Major Feasibility Studies</cell>
                <cell>379</cell>
                <cell>532</cell>
                <cell>545</cell>
                <cell>559</cell>
              </row>
              <row>
                <cell />
                <cell>Purchase of Land and Property</cell>
                <cell>1,304</cell>
                <cell>1,337</cell>
                <cell>1,371</cell>
                <cell>1,405</cell>
              </row>
              <row>
                <cell />
                <cell>School Bus Replacement</cell>
                <cell>1,303</cell>
                <cell>1,336</cell>
                <cell>1,369</cell>
                <cell>1,404</cell>
              </row>
              <row>
                <cell colspan="2">PPPs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Northern &amp; Southern Adelaide Schools PPP</cell>
                <cell>35,891</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">SACE Board of SA</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>SACE Modernisation</cell>
                <cell>78</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>SACE Board</cell>
                <cell>127</cell>
                <cell>130</cell>
                <cell>133</cell>
                <cell>136</cell>
              </row>
              <row>
                <cell colspan="2">Consolidated Schools</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Consolidated Schools Investing Payments</cell>
                <cell>2,550</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Administered Items for Education</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Minor Works—DE AI</cell>
                <cell>616</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">History Trust of South Australia</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>National Motor Museum Air Conditioning</cell>
                <cell>530</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>History Trust Relocation</cell>
                <cell>1,338</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>History Trust</cell>
                <cell>100</cell>
                <cell>102</cell>
                <cell>105</cell>
                <cell>108</cell>
              </row>
              <row>
                <cell colspan="2">TAFE SA</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Contemporary digital student learning systems and support services</cell>
                <cell>5,628</cell>
                <cell>2,881</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Revitalising TAFE SA campuses</cell>
                <cell>3,994</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Annual Capital Program</cell>
                <cell>9,220</cell>
                <cell>9,275</cell>
                <cell>6,246</cell>
                <cell>6,403</cell>
              </row>
              <row>
                <cell />
                <cell>Purchase of Plant and Equipment</cell>
                <cell>1,757</cell>
                <cell>1,801</cell>
                <cell>1,846</cell>
                <cell>1,892</cell>
              </row>
              <row>
                <cell colspan="6">Energy and Mining</cell>
              </row>
              <row>
                <cell colspan="2">Energy and Mining</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Modern Resources Customer System Transformation</cell>
                <cell>4,339</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Remote Area Energy Supply—Central Power House Solar Upgrade</cell>
                <cell>1,251</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Remote Area Energy Supply – Future Sustainability</cell>
                <cell>832</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Rural Business Support Landowner Information Service</cell>
                <cell>175</cell>
                <cell>175</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Minerals Asset Upgrade and Replacement</cell>
                <cell>255</cell>
                <cell>262</cell>
                <cell>269</cell>
                <cell>276</cell>
              </row>
              <row>
                <cell />
                <cell>RAES scheme power generation and distribution equipment</cell>
                <cell>841</cell>
                <cell>1,542</cell>
                <cell>1,593</cell>
                <cell>2,146</cell>
              </row>
              <row>
                <cell colspan="6">Environment and Water</cell>
              </row>
              <row>
                <cell colspan="2">Dog and Cat Management Board</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Dog and Cat Management Online</cell>
                <cell>50</cell>
                <cell>50</cell>
                <cell>50</cell>
                <cell>50</cell>
              </row>
              <row>
                <cell colspan="2">Environment and Water</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Adelaide Botanic Gardens and Botanic Park—Infrastructure and Activation Upgrades</cell>
                <cell>8,220</cell>
                <cell>500</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Ayers House activation</cell>
                <cell>5,662</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>East End Kangaroo Island Projects</cell>
                <cell>600</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Flows for the Future</cell>
                <cell>3,842</cell>
                <cell>4,338</cell>
                <cell>2,055</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Glenthorne National Park</cell>
                <cell>4,632</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Kangaroo Island Recovery—Asset reinstatement and site clearance</cell>
                <cell>29,420</cell>
                <cell>5,440</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Opening Up South Australia's Reservoirs</cell>
                <cell>200</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Park renewal investment</cell>
                <cell>1,662</cell>
                <cell>1,000</cell>
                <cell>2,000</cell>
                <cell>2,000</cell>
              </row>
              <row>
                <cell />
                <cell>Parks 2025</cell>
                <cell>21,651</cell>
                <cell>2,975</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Patawalonga—Replacement of South Gates</cell>
                <cell>3,350</cell>
                <cell>3,350</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Seal Bay</cell>
                <cell>2,612</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Securing the future of our metropolitan coastline</cell>
                <cell>12,000</cell>
                <cell>12,000</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>State Groundwater and Minerals Data Platform</cell>
                <cell>3,000</cell>
                <cell>1,500</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sustaining Riverland Environments Program</cell>
                <cell>30,764</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Torrens Parade Ground—Amenities and Services Upgrades to the Drill Hall</cell>
                <cell>853</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Water Management Solutions</cell>
                <cell>1,800</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Wild South Coast Way</cell>
                <cell>3,646</cell>
                <cell>1,000</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Fire Management on Public Land—Enhanced Capabilities</cell>
                <cell>2,316</cell>
                <cell>2,644</cell>
                <cell>2,173</cell>
                <cell>2,202</cell>
              </row>
              <row>
                <cell />
                <cell>Minor Capital Works and Equipment</cell>
                <cell>5,077</cell>
                <cell>5,141</cell>
                <cell>5,270</cell>
                <cell>5,401</cell>
              </row>
              <row>
                <cell />
                <cell>Water Monitoring Equipment</cell>
                <cell>2,143</cell>
                <cell>2,196</cell>
                <cell>2,251</cell>
                <cell>2,307</cell>
              </row>
              <row>
                <cell colspan="2">South Eastern Water Conservation and Drainage Board</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>South Eastern Water Conservation and Drainage Board</cell>
                <cell>509</cell>
                <cell>522</cell>
                <cell>535</cell>
                <cell>548</cell>
              </row>
              <row>
                <cell colspan="2">Environment Protection Authority</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Material Flow and Levy Information System</cell>
                <cell>674</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>South Australia’s Environmental Incident Reporting System</cell>
                <cell>700</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Minor Capital Works and Equipment</cell>
                <cell>639</cell>
                <cell>655</cell>
                <cell>671</cell>
                <cell>688</cell>
              </row>
              <row>
                <cell colspan="2">SA Water</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Baroota Dam Safety</cell>
                <cell>2,000</cell>
                <cell>140</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Bolivar Midge Fly Vegetation Screen Project</cell>
                <cell>550</cell>
                <cell>1,300</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Bolivar Wastewater Treatment Plant Capacity Upgrade</cell>
                <cell>2,366</cell>
                <cell>20,651</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Eyre Peninsula Desalination Augmentation</cell>
                <cell>29,820</cell>
                <cell>53,331</cell>
                <cell>5,980</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Fleurieu Water Quality Improvement</cell>
                <cell>2,606</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Happy Valley Health Compliance Upgrade UV</cell>
                <cell>7,415</cell>
                <cell>744</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Kangaroo Island Desalination Plant</cell>
                <cell>36,431</cell>
                <cell>5,500</cell>
                <cell>1,157</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Leigh Creek Water Main Mine Diversion</cell>
                <cell>9,450</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Mount Bold Dam Safety</cell>
                <cell>4,650</cell>
                <cell>24,022</cell>
                <cell>64,052</cell>
                <cell>80,000</cell>
              </row>
              <row>
                <cell />
                <cell>Mt Barker Development Water Supply Scheme—Stage 1</cell>
                <cell>1,000</cell>
                <cell>1,102</cell>
                <cell>1,347</cell>
                <cell>1,000</cell>
              </row>
              <row>
                <cell />
                <cell>Myponga UV Treatment</cell>
                <cell>52</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Northern Adelaide Irrigation Scheme</cell>
                <cell>1,338</cell>
                <cell>27,000</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Opening up our reservoirs</cell>
                <cell>3,659</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Opening up our reservoirs—regulated component</cell>
                <cell>2,099</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Port Lincoln Wastewater Treatment Plant</cell>
                <cell>259</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Purchase water entitlements to the Minister and the River Murray</cell>
                <cell>300</cell>
                <cell>300</cell>
                <cell>300</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Tea Tree Gully Wastewater Works</cell>
                <cell>16,200</cell>
                <cell>23,162</cell>
                <cell>22,739</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Zero Cost Energy Future</cell>
                <cell>3,822</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Asset Renewal</cell>
                <cell>10,251</cell>
                <cell>13,702</cell>
                <cell>10,727</cell>
                <cell>10,993</cell>
              </row>
              <row>
                <cell />
                <cell>Environmental Improvement</cell>
                <cell>27,669</cell>
                <cell>32,111</cell>
                <cell>19,624</cell>
                <cell>22,854</cell>
              </row>
              <row>
                <cell />
                <cell>Information Technology</cell>
                <cell>37,571</cell>
                <cell>36,994</cell>
                <cell>38,011</cell>
                <cell>38,962</cell>
              </row>
              <row>
                <cell />
                <cell>Major and Minor Plant</cell>
                <cell>8,121</cell>
                <cell>6,069</cell>
                <cell>4,231</cell>
                <cell>6,799</cell>
              </row>
              <row>
                <cell />
                <cell>Mechanical and Electrical Renewal</cell>
                <cell>72,054</cell>
                <cell>55,777</cell>
                <cell>59,996</cell>
                <cell>60,615</cell>
              </row>
              <row>
                <cell />
                <cell>Network Extension</cell>
                <cell>42,153</cell>
                <cell>52,899</cell>
                <cell>48,571</cell>
                <cell>47,596</cell>
              </row>
              <row>
                <cell />
                <cell>Networks Growth</cell>
                <cell>31,886</cell>
                <cell>25,675</cell>
                <cell>29,225</cell>
                <cell>27,557</cell>
              </row>
              <row>
                <cell />
                <cell>Pipe Network Renewal</cell>
                <cell>113,744</cell>
                <cell>105,906</cell>
                <cell>93,747</cell>
                <cell>96,577</cell>
              </row>
              <row>
                <cell />
                <cell>Safety</cell>
                <cell>17,428</cell>
                <cell>20,000</cell>
                <cell>27,789</cell>
                <cell>22,040</cell>
              </row>
              <row>
                <cell />
                <cell>Service Reliability Management</cell>
                <cell>6,200</cell>
                <cell>1,954</cell>
                <cell>2,586</cell>
                <cell>2,901</cell>
              </row>
              <row>
                <cell />
                <cell>Structures</cell>
                <cell>63,694</cell>
                <cell>37,741</cell>
                <cell>35,870</cell>
                <cell>42,582</cell>
              </row>
              <row>
                <cell />
                <cell>Treatment Plant Growth </cell>
                <cell>3,301</cell>
                <cell>1,710</cell>
                <cell>3,022</cell>
                <cell>857</cell>
              </row>
              <row>
                <cell />
                <cell>Water Quality Management</cell>
                <cell>10,894</cell>
                <cell>34,438</cell>
                <cell>82,386</cell>
                <cell>43,415</cell>
              </row>
              <row>
                <cell />
                <cell>Water Resource Sustainability</cell>
                <cell>4,540</cell>
                <cell>4,620</cell>
                <cell>6,039</cell>
                <cell>4,673</cell>
              </row>
              <row>
                <cell />
                <cell>SA Water Capital expenditure provision</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>16,100</cell>
              </row>
              <row>
                <cell colspan="6">Health and Wellbeing</cell>
              </row>
              <row>
                <cell colspan="2">Health and Wellbeing</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">SA Ambulance Service</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Port Augusta Ambulance Station</cell>
                <cell>2,250</cell>
                <cell>1,900</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>SA Ambulance Service—Medical Equipment Replacement</cell>
                <cell>3,250</cell>
                <cell>3,233</cell>
                <cell>3,314</cell>
                <cell>3,397</cell>
              </row>
              <row>
                <cell />
                <cell>SA Ambulance Service—Vehicle Replacement</cell>
                <cell>8,015</cell>
                <cell>6,723</cell>
                <cell>6,891</cell>
                <cell>7,063</cell>
              </row>
              <row>
                <cell />
                <cell>SA Ambulance Service—Plant and Equipment</cell>
                <cell>1,496</cell>
                <cell>1,021</cell>
                <cell>1,047</cell>
                <cell>1,073</cell>
              </row>
              <row>
                <cell />
                <cell>Volunteer Ambulance Stations</cell>
                <cell>2,690</cell>
                <cell>2,757</cell>
                <cell>2,826</cell>
                <cell>2,897</cell>
              </row>
              <row>
                <cell colspan="2">Health Department</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Citi Centre fit out</cell>
                <cell>991</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Electronic Medical Records System</cell>
                <cell>7,229</cell>
                <cell>1,076</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Enterprise Cancer Prescribing System</cell>
                <cell>7,536</cell>
                <cell>8,770</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Real Time Monitoring of Prescription Medicine</cell>
                <cell>857</cell>
                <cell>197</cell>
                <cell>170</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>SA Health Supply Distribution Centre</cell>
                <cell>1,995</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Health Regions </cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Barossa Hospital</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>5,000</cell>
              </row>
              <row>
                <cell />
                <cell>Country Health SA Sustainment and Compliance</cell>
                <cell>22,899</cell>
                <cell>9,000</cell>
                <cell>9,000</cell>
                <cell>12,246</cell>
              </row>
              <row>
                <cell />
                <cell>Crisis Stabilisation Centre—Northern Suburbs</cell>
                <cell>2,900</cell>
                <cell>11,700</cell>
                <cell>5,800</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Flinders Medical Centre Emergency Department Expansion</cell>
                <cell>4,472</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Gawler Emergency Department Expansion</cell>
                <cell>2,400</cell>
                <cell>12,100</cell>
                <cell>500</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Leigh Creek Health Clinic</cell>
                <cell>270</cell>
                <cell>1,530</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Lyell McEwin Hospital Emergency Department Expansion</cell>
                <cell>25,322</cell>
                <cell>7,642</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Modbury Hospital—Upgrades and Additional Services</cell>
                <cell>25,946</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Mount Barker Hospital Emergency Department</cell>
                <cell>6,800</cell>
                <cell>1,000</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>New Older Persons Mental Health Facility—Modbury</cell>
                <cell>7,800</cell>
                <cell>18,400</cell>
                <cell>18,400</cell>
                <cell>3,400</cell>
              </row>
              <row>
                <cell />
                <cell>New Women's and Children's Hospital<sup>(1)</sup></cell>
                <cell>37,836</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Psychiatric Intensive Care Beds</cell>
                <cell>12,000</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Repatriation Health Precinct Reactivation</cell>
                <cell>43,707</cell>
                <cell>2,000</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Residential Aged Care Enterprise System</cell>
                <cell>4,487</cell>
                <cell>359</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>SA Pathology—Frome Road Site Works</cell>
                <cell>2,014</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Strathalbyn Aged Care</cell>
                <cell>9,947</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>The Queen Elizabeth Hospital Redevelopment Stage 3</cell>
                <cell>61,729</cell>
                <cell>142,215</cell>
                <cell>74,049</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Upgrade to existing Women’s and Children’s Hospital</cell>
                <cell>4,430</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Bio-Medical Equipment</cell>
                <cell>18,153</cell>
                <cell>21,187</cell>
                <cell>21,717</cell>
                <cell>22,260</cell>
              </row>
              <row>
                <cell />
                <cell>Hospitals and Health Units—Minor Works</cell>
                <cell>16,645</cell>
                <cell>20,736</cell>
                <cell>21,254</cell>
                <cell>21,785</cell>
              </row>
              <row>
                <cell />
                <cell>Purchases from Special Purpose Funds—Capital Grants</cell>
                <cell>5,000</cell>
                <cell>5,000</cell>
                <cell>5,000</cell>
                <cell>5,000</cell>
              </row>
              <row>
                <cell />
                <cell>Purchases from Special Purpose Funds—Other</cell>
                <cell>81</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell colspan="5">(1) The government holds a central contingency provision for this project. The total cost of the project will be confirmed in a final business case.</cell>
              </row>
              <row>
                <cell colspan="6">Human Services</cell>
              </row>
              <row>
                <cell colspan="2">Human Services</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Child and Family Services Information System</cell>
                <cell>700</cell>
                <cell>600</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Riverside Building—Office fitout</cell>
                <cell>3,161</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Kurlana Tapa Youth Justice Centre—Sustainment</cell>
                <cell>548</cell>
                <cell>562</cell>
                <cell>576</cell>
                <cell>590</cell>
              </row>
              <row>
                <cell colspan="2">South Australian Housing Authority</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Affordable Housing Initiative</cell>
                <cell>106,122</cell>
                <cell>129,014</cell>
                <cell>71,221</cell>
                <cell>22,685</cell>
              </row>
              <row>
                <cell />
                <cell>Asset &amp; Project Management System</cell>
                <cell>1,422</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Better Neighbourhoods Program</cell>
                <cell>20,218</cell>
                <cell>15,837</cell>
                <cell>16,557</cell>
                <cell>16,971</cell>
              </row>
              <row>
                <cell />
                <cell>Business Systems Transformation</cell>
                <cell>3,216</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Domestic Violence Package—Forty new crisis accommodation rooms</cell>
                <cell>100</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Land Development at Sheffield Crescent, Blair Athol</cell>
                <cell>214</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Minor Projects—SAHT</cell>
                <cell>1,982</cell>
                <cell>3,489</cell>
                <cell>3,576</cell>
                <cell>3,665</cell>
              </row>
              <row>
                <cell />
                <cell>Morphettville Neighbourhood Renewal Project</cell>
                <cell>2,428</cell>
                <cell>9,802</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Neighbourhood Renewal Project – Blair Athol</cell>
                <cell>7,277</cell>
                <cell>5,282</cell>
                <cell>8,175</cell>
                <cell>1,203</cell>
              </row>
              <row>
                <cell />
                <cell>Neighbourhood Renewal Project – Felixstow</cell>
                <cell>1,983</cell>
                <cell>2,231</cell>
                <cell>1,921</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Neighbourhood Renewal Project – Seaton</cell>
                <cell>4,623</cell>
                <cell>2,301</cell>
                <cell>281</cell>
                <cell>214</cell>
              </row>
              <row>
                <cell />
                <cell>Neighbourhood Renewal Project – Woodville Gardens</cell>
                <cell>10,364</cell>
                <cell>11,474</cell>
                <cell>1,587</cell>
                <cell>25</cell>
              </row>
              <row>
                <cell />
                <cell>Playford North Urban Renewal</cell>
                <cell>6,737</cell>
                <cell>7,448</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Public Housing Capital Maintenance</cell>
                <cell>6,500</cell>
                <cell>5,000</cell>
                <cell>3,000</cell>
                <cell>5,500</cell>
              </row>
              <row>
                <cell />
                <cell>Remote Indigenous Housing</cell>
                <cell>12,431</cell>
                <cell>7,865</cell>
                <cell>12,930</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Public Housing Capital Maintenance</cell>
                <cell>14,236</cell>
                <cell>14,592</cell>
                <cell>14,957</cell>
                <cell>15,331</cell>
              </row>
              <row>
                <cell />
                <cell>Public Housing Construction and Acquisition</cell>
                <cell>6,304</cell>
                <cell>6,462</cell>
                <cell>6,624</cell>
                <cell>6,790</cell>
              </row>
              <row>
                <cell />
                <cell>SAHT Management Capital</cell>
                <cell>3,469</cell>
                <cell>3,554</cell>
                <cell>3,643</cell>
                <cell>3,734</cell>
              </row>
              <row>
                <cell />
                <cell>Aboriginal Housing Capital Program</cell>
                <cell>3,362</cell>
                <cell>3,446</cell>
                <cell>3,532</cell>
                <cell>3,620</cell>
              </row>
              <row>
                <cell />
                <cell>Community Housing Capital Program</cell>
                <cell>500</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="6">Infrastructure and Transport</cell>
              </row>
              <row>
                <cell colspan="2">Infrastructure and Transport<sup>(1)</sup></cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Adelaide Festival Centre Precinct—Plaza and Integration</cell>
                <cell>20,000</cell>
                <cell>37,272</cell>
                <cell>1,000</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Adelaide Railway Station</cell>
                <cell>4,000</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Augusta Highway Duplication—Nantawarra to Lochiel</cell>
                <cell>45,000</cell>
                <cell>64,500</cell>
                <cell>39,676</cell>
                <cell>30,824</cell>
              </row>
              <row>
                <cell />
                <cell>Augusta Highway Duplication—Stage 1</cell>
                <cell>44,000</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Augusta Highway Duplication—Stage 3  (Port Pirie to Crystal Brook) Business Case</cell>
                <cell>4,000</cell>
                <cell>1,000</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Bus Fleet Replacement Program</cell>
                <cell>28,925</cell>
                <cell>21,325</cell>
                <cell>21,996</cell>
                <cell>22,567</cell>
              </row>
              <row>
                <cell />
                <cell>City Tram Extension</cell>
                <cell>1,000</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Critical Road Bridge Maintenance</cell>
                <cell>13,500</cell>
                <cell>5,000</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Driver Training Reform</cell>
                <cell>1,089</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Dublin Saleyards Access</cell>
                <cell>300</cell>
                <cell>1,990</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Duplication of Joy Baluch AM Bridge</cell>
                <cell>94,500</cell>
                <cell>33,000</cell>
                <cell>15,168</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Ethelton Railway Station</cell>
                <cell>5,000</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Extension of the Tonsley rail line to the Flinders Medical Centre</cell>
                <cell>2,200</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Eyre Highway Widening and Upgrade—Business Case</cell>
                <cell>1,000</cell>
                <cell>1,000</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Flagstaff Road widening</cell>
                <cell>9,000</cell>
                <cell>2,000</cell>
                <cell>6,370</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Fleurieu Connections Improvements Package</cell>
                <cell>141,000</cell>
                <cell>141,000</cell>
                <cell>53,000</cell>
                <cell>25,170</cell>
              </row>
              <row>
                <cell />
                <cell>Fullarton and Cross Roads Intersection Upgrade</cell>
                <cell>20,000</cell>
                <cell>26,090</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Gawler East Link Road</cell>
                <cell>75</cell>
                <cell>75</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Gawler Line Electrification</cell>
                <cell>165,001</cell>
                <cell>12,000</cell>
                <cell>1,790</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Gawler Line Electrification – Railcars</cell>
                <cell>71,517</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Gawler Railway Line Stations Refresh</cell>
                <cell>15,000</cell>
                <cell>5,000</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Glen Osmond and Fullarton Road intersection upgrade</cell>
                <cell>12,000</cell>
                <cell>18,206</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Golden Grove Road- Stage 2</cell>
                <cell>21,500</cell>
                <cell>500</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Golden Grove Road Upgrade</cell>
                <cell>2,200</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Goodwood and Torrens Rail Junction Upgrade</cell>
                <cell>3,400</cell>
                <cell>1,660</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Goodwood, Springbank and Daws Road Intersection Upgrade</cell>
                <cell>9,000</cell>
                <cell>8,661</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Gorges Road, Silkes Road Intersection Upgrade</cell>
                <cell>2,274</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Grand Junction, Hampstead and Briens Roads intersection upgrades</cell>
                <cell>8,876</cell>
                <cell>100</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Granite Island Causeway Refurbishment</cell>
                <cell>28,000</cell>
                <cell>4,944</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Greater Adelaide Freight Bypass—Business Case</cell>
                <cell>2,500</cell>
                <cell>7,500</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Greater State Bypass Route—Truro</cell>
                <cell>—</cell>
                <cell>22,000</cell>
                <cell>55,000</cell>
                <cell>125,000</cell>
              </row>
              <row>
                <cell />
                <cell>Green Public Transport—Retrofit Hybrid Energy Systems to Diesel Trains</cell>
                <cell>2,000</cell>
                <cell>8,000</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Hahndorf Traffic Improvements</cell>
                <cell>2,500</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Heysen Tunnel Refit and Safety Upgrade</cell>
                <cell>13,670</cell>
                <cell>55,000</cell>
                <cell>5,000</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Horrocks Highway</cell>
                <cell>25,400</cell>
                <cell>8,835</cell>
                <cell>700</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Increased Detection of Unregistered and Uninsured Vehicles</cell>
                <cell>2,439</cell>
                <cell>655</cell>
                <cell>671</cell>
                <cell>688</cell>
              </row>
              <row>
                <cell />
                <cell>Kangaroo Island Road Upgrades</cell>
                <cell>2,000</cell>
                <cell>15,000</cell>
                <cell>2,000</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Kroemers Crossing Roundabout</cell>
                <cell>1,100</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Main North Road, Nottage Terrace intersection upgrade</cell>
                <cell>6,515</cell>
                <cell>200</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Main North Road, Tulloch Road intersection upgrade</cell>
                <cell>20</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Main North, Kings and McIntyre Roads intersection upgrade</cell>
                <cell>2,073</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Marine Package</cell>
                <cell>13,660</cell>
                <cell>5,000</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Marion Road and Sir Donald Bradman Drive Intersection Upgrade</cell>
                <cell>5,000</cell>
                <cell>25,000</cell>
                <cell>15,000</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Mike Turtur Bikeway</cell>
                <cell>10,000</cell>
                <cell>14,500</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Mitcham Hills Corridor – Old Belair Road and James Road</cell>
                <cell>16,500</cell>
                <cell>2,883</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Mitcham Hills Upgrade Program</cell>
                <cell>3,500</cell>
                <cell>9,916</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Mobile Phone Detection Cameras</cell>
                <cell>14,240</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Murray Bridge to South East Links—Business Case</cell>
                <cell>1,000</cell>
                <cell>4,000</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Nairne Intersection Upgrade</cell>
                <cell>6,800</cell>
                <cell>200</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Naracoorte Roundabouts</cell>
                <cell>500</cell>
                <cell>3,810</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>New State School Road Works</cell>
                <cell>12,686</cell>
                <cell>200</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>North East Public Transport Park 'n' Ride</cell>
                <cell>25,215</cell>
                <cell>500</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>North East Road and South Para Left Turn Slip Lane</cell>
                <cell>500</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>North-South Corridor—Darlington Upgrade</cell>
                <cell>3,000</cell>
                <cell>48,770</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>North-South Corridor—Northern Connector</cell>
                <cell>3,000</cell>
                <cell>36,313</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>North-South Corridor—Regency Road to Pym Street</cell>
                <cell>24,850</cell>
                <cell>1,000</cell>
                <cell>70,198</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>North-South Corridor—South Road Superway</cell>
                <cell>500</cell>
                <cell>1,000</cell>
                <cell>2,175</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>North-South Corridor—Torrens River to Darlington</cell>
                <cell>151,400</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Nottage Terrace and North East Road Intersection</cell>
                <cell>2,000</cell>
                <cell>4,000</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Oaklands Rail Crossing Grade Separation</cell>
                <cell>614</cell>
                <cell>18,000</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Old Murray Bridge Refurbishment</cell>
                <cell>10,000</cell>
                <cell>26,000</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Onkaparinga Valley Road/Tiers Road/Nairne Road intersection upgrade</cell>
                <cell>2,206</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Penneshaw and Cape Jervis Ports</cell>
                <cell>14,000</cell>
                <cell>7,680</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Port Bonython Jetty Refurbishment</cell>
                <cell>19,000</cell>
                <cell>10,000</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Port Stanvac Wharf and Foreshore</cell>
                <cell>6,223</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Port Wakefield Overpass and Highway Duplication</cell>
                <cell>40,000</cell>
                <cell>22,000</cell>
                <cell>1,498</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Portrush and Magill Roads Intersection Upgrade</cell>
                <cell>13,000</cell>
                <cell>18,377</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Princes Highway – Augusta Highway duplication</cell>
                <cell>35,000</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Public Transport Ticketing System Enhancements</cell>
                <cell>3,000</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Regional North-South Freight Route</cell>
                <cell>7,168</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Regional Road Network Package</cell>
                <cell>7,593</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Road Maintenance Stimulus</cell>
                <cell>24,000</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Road Safety Package</cell>
                <cell>105,375</cell>
                <cell>105,000</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Road Safety Package—Regional</cell>
                <cell>37,000</cell>
                <cell>26,094</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Roads Of Strategic Importance – Cockburn to Burra</cell>
                <cell>22,000</cell>
                <cell>20,000</cell>
                <cell>6,260</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Roads of Strategic Importance—Eyre Highway—Port Augusta to Perth</cell>
                <cell>37,500</cell>
                <cell>750</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Roads Of Strategic Importance—Eyre Peninsula Road Upgrades</cell>
                <cell>19,500</cell>
                <cell>2,685</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Roads Of Strategic Importance – Renmark to Gawler</cell>
                <cell>21,000</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>South East Freeway Pavement Rehabilitation Works</cell>
                <cell>16,200</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>State Administration Centre Precinct Properties maintenance</cell>
                <cell>13,350</cell>
                <cell>6,850</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>State Administration Centre Upgrade</cell>
                <cell>4,250</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Station Refresh Program</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>5,000</cell>
              </row>
              <row>
                <cell />
                <cell>Strzelecki Track</cell>
                <cell>60,000</cell>
                <cell>74,997</cell>
                <cell>40,000</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Targeted Road Safety Works</cell>
                <cell>28,311</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Tea Tree Plaza Park n Ride</cell>
                <cell>15,000</cell>
                <cell>33,500</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Ten New Safety Cameras</cell>
                <cell>289</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Thomas Foods International Facility</cell>
                <cell>—</cell>
                <cell>2,650</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Torrens Road, Ovingham level crossing upgrade</cell>
                <cell>80,000</cell>
                <cell>70,000</cell>
                <cell>47,944</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Transport Demand Model Upgrade</cell>
                <cell>1,890</cell>
                <cell>1,515</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Urban Growth Fund—Planning and Construction</cell>
                <cell>6,578</cell>
                <cell>535</cell>
                <cell>3,459</cell>
                <cell>1,842</cell>
              </row>
              <row>
                <cell />
                <cell>Small projects</cell>
                <cell>1,551</cell>
                <cell>5,853</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>DIT Annual Program</cell>
                <cell>127,977</cell>
                <cell>126,231</cell>
                <cell>137,306</cell>
                <cell>134,086</cell>
              </row>
              <row>
                <cell />
                <cell>Residential Properties</cell>
                <cell>7,366</cell>
                <cell>7,550</cell>
                <cell>7,739</cell>
                <cell>7,932</cell>
              </row>
              <row>
                <cell />
                <cell colspan="5">(1) A number of DIT projects include expenditure currently budgeted in contingencies. As such, expenditure for some projects is larger than the amounts reflected for some projects above.</cell>
              </row>
              <row>
                <cell colspan="2">Office of Recreation and Sport</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Adelaide Superdrome Upgrade</cell>
                <cell>6,400</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Athletics Stadium Renewal and Upgrade</cell>
                <cell>2,800</cell>
                <cell>3,000</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Hindmarsh (Coopers) Stadium upgrades</cell>
                <cell>21,000</cell>
                <cell>22,000</cell>
                <cell>1,300</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Home of Football at State Sports Park</cell>
                <cell>15,500</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Netball Stadium Upgrade Works</cell>
                <cell>5,850</cell>
                <cell>6,000</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Sport and Recreation Infrastructure Plan</cell>
                <cell>2,000</cell>
                <cell>26,000</cell>
                <cell>20,000</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Womens Memorial Playing Fields</cell>
                <cell>4,750</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Office for Recreation, Sport and Racing</cell>
                <cell>1,713</cell>
                <cell>1,743</cell>
                <cell>1,774</cell>
                <cell>1,806</cell>
              </row>
              <row>
                <cell colspan="6">Innovation and Skills</cell>
              </row>
              <row>
                <cell colspan="2">Innovation and Skills</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Digital Transformation—Skills Information System</cell>
                <cell>3,505</cell>
                <cell>3,505</cell>
                <cell>3,627</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Annual Investing Programs</cell>
                <cell>2,043</cell>
                <cell>3,628</cell>
                <cell>4,407</cell>
                <cell>7,722</cell>
              </row>
              <row>
                <cell colspan="6">Police, Emergency Services, Correctional Services, Road Safety</cell>
              </row>
              <row>
                <cell colspan="2">Correctional Services</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Adelaide Remand Centre – Security Upgrades</cell>
                <cell>1,900</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Adelaide Women’s Prison—40 beds, reception and visits centre</cell>
                <cell>5,900</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>DCS Modernisation of Roster Management</cell>
                <cell>700</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>iSAFE—An offender and intelligence management system</cell>
                <cell>10,564</cell>
                <cell>2,191</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Transition of Electronic Security Systems from Analogue to Digital</cell>
                <cell>6,535</cell>
                <cell>9,100</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Yatala Labour Prison Expansion – 270 beds and infrastructure upgrade</cell>
                <cell>83,915</cell>
                <cell>5,800</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Minor Capital Works and Equipment</cell>
                <cell>6,720</cell>
                <cell>7,198</cell>
                <cell>8,678</cell>
                <cell>8,895</cell>
              </row>
              <row>
                <cell colspan="2">Emergency Services—CFS</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Capital Works, Vehicles and Equipment—CFS</cell>
                <cell>25,583</cell>
                <cell>16,693</cell>
                <cell>17,164</cell>
                <cell>20,796</cell>
              </row>
              <row>
                <cell />
                <cell>Replacement of telecommunications equipment—CFS</cell>
                <cell>2,918</cell>
                <cell>2,026</cell>
                <cell>2,077</cell>
                <cell>2,129</cell>
              </row>
              <row>
                <cell colspan="2">Emergency Services—MFS</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Aerial Firefighting Appliance</cell>
                <cell>1,300</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>General Purpose Pumpers</cell>
                <cell>375</cell>
                <cell>3,152</cell>
                <cell>3,231</cell>
                <cell>3,312</cell>
              </row>
              <row>
                <cell />
                <cell>Noarlunga Command Station</cell>
                <cell>6,448</cell>
                <cell>1,555</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Capital Works, Vehicles and Equipment—MFS</cell>
                <cell>848</cell>
                <cell>6,641</cell>
                <cell>8,400</cell>
                <cell>8,612</cell>
              </row>
              <row>
                <cell />
                <cell>Replacement of telecommunications equipment—MFS</cell>
                <cell>233</cell>
                <cell>238</cell>
                <cell>244</cell>
                <cell>250</cell>
              </row>
              <row>
                <cell colspan="2">Emergency Services—SAFECOM</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Alert SA Replacement</cell>
                <cell>151</cell>
                <cell>155</cell>
                <cell>159</cell>
                <cell>163</cell>
              </row>
              <row>
                <cell />
                <cell>Automatic Vehicle Location System</cell>
                <cell>1,400</cell>
                <cell>1,625</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>New Emergency Services Headquarters</cell>
                <cell>13,678</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Emergency Services—SES</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Capital Works, Vehicles, Vessels and Rescue Equipment—SES</cell>
                <cell>3,104</cell>
                <cell>4,452</cell>
                <cell>4,565</cell>
                <cell>4,679</cell>
              </row>
              <row>
                <cell />
                <cell>Replacement of telecommunications equipment—SES</cell>
                <cell>449</cell>
                <cell>460</cell>
                <cell>472</cell>
                <cell>484</cell>
              </row>
              <row>
                <cell colspan="2">Police</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>APY Accommodation projects</cell>
                <cell>4,789</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Expiation Notice Branch System Replacement</cell>
                <cell>3,389</cell>
                <cell>1,898</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Firearms Control System</cell>
                <cell>2,461</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Mobile Automated Number Plate Recognition cameras</cell>
                <cell>1,500</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Mobile Workforce Transformation Program</cell>
                <cell>8,959</cell>
                <cell>8,053</cell>
                <cell>8,147</cell>
                <cell>8,185</cell>
              </row>
              <row>
                <cell />
                <cell>Police Records Management System—Stages 2 to 4</cell>
                <cell>13,652</cell>
                <cell>10,852</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>SAPOL Communications Centre Upgrade</cell>
                <cell>9,868</cell>
                <cell>6,490</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Minor Capital Works, Vehicles and Equipment</cell>
                <cell>11,318</cell>
                <cell>11,948</cell>
                <cell>12,398</cell>
                <cell>12,708</cell>
              </row>
              <row>
                <cell colspan="6">Premier</cell>
              </row>
              <row>
                <cell colspan="2">Adelaide Venue Management Corporation</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell></cell>
                <cell>Riverbank Arena</cell>
                <cell>—</cell>
                <cell>10,000</cell>
                <cell>19,561</cell>
                <cell>49,338</cell>
              </row>
              <row>
                <cell></cell>
                <cell>Hindmarsh (Coopers) Stadium Technology Enhancements</cell>
                <cell>2,125</cell>
                <cell>6,375</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell></cell>
                <cell></cell>
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Minor Capital Works and Equipment</cell>
                <cell>7,354</cell>
                <cell>7,538</cell>
                <cell>7,726</cell>
                <cell>7,920</cell>
              </row>
              <row>
                <cell colspan="2">Art Gallery Board, The</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Capital Investment Program—Art Gallery Board</cell>
                <cell>359</cell>
                <cell>368</cell>
                <cell>377</cell>
                <cell>386</cell>
              </row>
              <row>
                <cell colspan="2">Carrick Hill Trust</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Visitor Centre Pavilion – Carrick Hill</cell>
                <cell>1,500</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Capital Investment Program—Carrick Hill</cell>
                <cell>42</cell>
                <cell>43</cell>
                <cell>44</cell>
                <cell>45</cell>
              </row>
              <row>
                <cell colspan="2">Libraries Board of South Australia</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Capital Investment Program—Libraries Board</cell>
                <cell>53</cell>
                <cell>55</cell>
                <cell>56</cell>
                <cell>57</cell>
              </row>
              <row>
                <cell colspan="2">Premier and Cabinet</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Aboriginal Art and Cultures Centre</cell>
                <cell>56,605</cell>
                <cell>68,000</cell>
                <cell>70,000</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Adelaide Festival Centre Precinct—AFC Upgrade</cell>
                <cell>12,044</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Arts Storage</cell>
                <cell>872</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Cultural Storage</cell>
                <cell>9,458</cell>
                <cell>43,826</cell>
                <cell>32,344</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Cyber Security</cell>
                <cell>250</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>Innovation Hub fit out</cell>
                <cell>5,000</cell>
                <cell>5,000</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell>SAGOV Services Portal</cell>
                <cell>6,117</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Government Information and Communication Technology Services</cell>
                <cell>6,833</cell>
                <cell>7,003</cell>
                <cell>7,178</cell>
                <cell>7,357</cell>
              </row>
              <row>
                <cell />
                <cell>Minor Capital Works and Equipment</cell>
                <cell>2,603</cell>
                <cell>3,805</cell>
                <cell>3,900</cell>
                <cell>3,998</cell>
              </row>
              <row>
                <cell colspan="2">State Governor's Establishment</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>State Governor's Establishment</cell>
                <cell>134</cell>
                <cell>137</cell>
                <cell>140</cell>
                <cell>144</cell>
              </row>
              <row>
                <cell colspan="2">Museum Board</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Capital Investment Program—Museum Board</cell>
                <cell>53</cell>
                <cell>54</cell>
                <cell>55</cell>
                <cell>56</cell>
              </row>
              <row>
                <cell colspan="2">Tourism</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Capital Works and Equipment</cell>
                <cell>720</cell>
                <cell>738</cell>
                <cell>756</cell>
                <cell>775</cell>
              </row>
              <row>
                <cell colspan="6">Primary Industries and Regions</cell>
              </row>
              <row>
                <cell colspan="2">Dog Fence Board</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Upgrade of South Australia's Dog Fence</cell>
                <cell>10,793</cell>
                <cell>5,000</cell>
                <cell>2,500</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Primary Industries and Regions</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Upgrade of the South Australian Aquatic Sciences Centre</cell>
                <cell>14,673</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Minor Capital Works and Equipment</cell>
                <cell>7,734</cell>
                <cell>5,647</cell>
                <cell>5,788</cell>
                <cell>5,933</cell>
              </row>
              <row>
                <cell colspan="2">Forestry</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Plant and Equipment, Roadworks</cell>
                <cell>1,410</cell>
                <cell>200</cell>
                <cell>250</cell>
                <cell>250</cell>
              </row>
              <row>
                <cell />
                <cell>Annual Program Forestry SA</cell>
                <cell>405</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="6">Treasurer</cell>
              </row>
              <row>
                <cell colspan="2">Auditor-General</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Minor Capital Works and Equipment</cell>
                <cell>245</cell>
                <cell>251</cell>
                <cell>257</cell>
                <cell>263</cell>
              </row>
              <row>
                <cell colspan="2">Essential Services Commission of SA</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>ICT Regulatory Intelligence System</cell>
                <cell>663</cell>
                <cell>200</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Minor Capital Works and Equipment</cell>
                <cell>152</cell>
                <cell>156</cell>
                <cell>160</cell>
                <cell>164</cell>
              </row>
              <row>
                <cell colspan="2">Support Services to Parliamentarians</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Minor Capital Works and Equipment</cell>
                <cell>200</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Treasury and Finance</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Shared Services – Masterpiece System</cell>
                <cell>—</cell>
                <cell>1,743</cell>
                <cell>—</cell>
                <cell>1,831</cell>
              </row>
              <row>
                <cell />
                <cell>Taxation Revenue Management System</cell>
                <cell>3,000</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Minor Capital Works and Equipment</cell>
                <cell>1,889</cell>
                <cell>1,931</cell>
                <cell>1,974</cell>
                <cell>2,008</cell>
              </row>
              <row>
                <cell />
                <cell>Tax Revenue Management System—ICT Replacement</cell>
                <cell>345</cell>
                <cell>354</cell>
                <cell>362</cell>
                <cell>372</cell>
              </row>
              <row>
                <cell colspan="2">Treasurer's Interest in National Wine Centre</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>National Wine Centre—Rectification Works</cell>
                <cell>8,225</cell>
                <cell>4,370</cell>
                <cell>569</cell>
                <cell>4</cell>
              </row>
              <row>
                <cell colspan="2">Urban Renewal Authority</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2">Major Projects</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell>Adelaide Station and Environs Redevelopment</cell>
                <cell>2,729</cell>
                <cell>29</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Annual Programs</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell></cell>
                <cell>Plant and Equipment</cell>
                <cell>47</cell>
                <cell>81</cell>
                <cell>47</cell>
                <cell>48</cell>
              </row>
              <row>
                <cell colspan="6">Excludes leases and contributed assets</cell>
              </row>
            </table>
          </inserted>
        </text>
        <text id="2021101427517df8c6274c2e90001449" />
      </talker>
    </subject>
  </proceeding>
</hansard>