<!--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="4.0" xsi:noNamespaceSchemaLocation="hansard_1_0.xsd" xmlns:xlink="http://www.w3.org/1999/xlink" xmlns:xsi="http://www.w3.org/2007/XMLSchema-instance" xmlns:mml="http://www.w3.org/1998/Math/MathML">
  <name>House of Assembly</name>
  <date date="2023-08-30T10:30:00+09:30" />
  <sessionName>Fifty-Fifth Parliament, First Session (55-1)</sessionName>
  <parliamentNum>55</parliamentNum>
  <sessionNum>1</sessionNum>
  <parliamentName>Parliament of South Australia</parliamentName>
  <house>House of Assembly</house>
  <venue></venue>
  <reviewStage>published</reviewStage>
  <startPage num="4877" />
  <endPage num="5007" />
  <dateModified time="2024-07-24T11:51:25+09:30" />
  <proceeding continued="true">
    <name>Estimates Replies</name>
    <subject>
      <name>Investing Expenditure Projects</name>
      <text id="20230830d4ba116302bb4eca80001641">
        <inserted>
          <heading>Investing Expenditure Projects</heading>
        </inserted>
      </text>
      <talker role="member" id="5383" referenceid="8d20958c10414e3591302354e69fab31" kind="question">
        <name>In reply to Mr McBRIDE</name>
        <house>House of Assembly</house>
        <electorate id="">MacKillop</electorate>
        <questions>
          <question date="2023-08-30T01:00:00+09:30">
            <name>Investing Expenditure Projects</name>
          </question>
        </questions>
        <text id="20230830d4ba116302bb4eca80001642">
          <inserted>In reply to <by role="member" id="5383" referenceid="8d20958c10414e3591302354e69fab31">Mr McBRIDE (MacKillop)</by> (29 June 2023).  (Estimates Committee B)</inserted>
        </text>
      </talker>
      <talker role="member" id="4842" referenceid="78a22826e43d4639bdfa63b5f3ef73f9" kind="answer">
        <name>The Hon. S.C. MULLIGHAN</name>
        <house>House of Assembly</house>
        <electorate id="">Lee</electorate>
        <portfolios>
          <portfolio id="">
            <name>Treasurer</name>
          </portfolio>
          <portfolio id="">
            <name>Minister for Defence and Space Industries</name>
          </portfolio>
        </portfolios>
        <questions>
          <question date="2023-08-30T01:00:00+09:30">
            <name>Investing Expenditure Projects</name>
          </question>
        </questions>
        <text id="20230830d4ba116302bb4eca80001643">
          <inserted>
            <by role="member" id="4842" referenceid="78a22826e43d4639bdfa63b5f3ef73f9">The Hon. S.C. MULLIGHAN (Lee—Treasurer):</by>  The following information is provided on behalf of all ministers:</inserted>
        </text>
        <text id="20230830d4ba116302bb4eca80001644">
          <inserted>The following tables provide the estimated result for 2022-23 as published in the 2023-24 budget papers, as well as the budgeted expenditure for 2023-24, 2024-25, 2025-26 and 2026-27 for each individual investing expenditure project in the general government and public non-financial corporations sector.</inserted>
        </text>
        <text id="20230830d4ba116302bb4eca80001645">
          <inserted>
            <table>
              <rowtitle>
                <cell colspan="8">2023-24 Budget—Capital Investment Projects and Programs by Portfolio and Agency ($'000)</cell>
              </rowtitle>
              <rowtitle>
                <cell />
                <cell />
                <cell />
                <cell>2022-23EstimatedResult</cell>
                <cell>2023-24Budget</cell>
                <cell>2024-25Estimate</cell>
                <cell>2025-26Estimate</cell>
                <cell>2026-27Estimate</cell>
              </rowtitle>
              <rowtitle>
                <cell colspan="8">Minister for Arts</cell>
              </rowtitle>
              <row>
                <cell colspan="4">Art Gallery Board, The</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Annual Program</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Capital Investment Program—Art Gallery Board</cell>
                <cell>368</cell>
                <cell>377</cell>
                <cell>386</cell>
                <cell>396</cell>
                <cell>406</cell>
              </row>
              <row>
                <cell colspan="4">Carrick Hill Trust</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Visitor Centre Pavilion – Carrick Hill</cell>
                <cell>6,052</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>House Redevelopment – Carrick Hill</cell>
                <cell>60</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell colspan="3">Annual Program</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Capital Investment Program—Carrick Hill</cell>
                <cell>43</cell>
                <cell>44</cell>
                <cell>45</cell>
                <cell>46</cell>
                <cell>47</cell>
              </row>
              <row>
                <cell colspan="4">Adelaide Festival Centre Trust</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Adelaide Festival Centre Precinct—Technical Equipment</cell>
                <cell>1,428</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Her Majesty's Theatre Redevelopment</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Adelaide Festival Centre Purchase</cell>
                <cell>101,957</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Adelaide Festival Centre Precinct</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Adelaide 500</cell>
                <cell>6,710</cell>
                <cell>3,000</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="4">Adelaide Venue Management Corporation</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Riverbank Precinct Development</cell>
                <cell>2,917</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Hindmarsh (Coopers) Stadium Technology Enhancements</cell>
                <cell>5,662</cell>
                <cell>900</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell colspan="3">Annual Program</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Minor Capital Works and Equipment</cell>
                <cell>6,673</cell>
                <cell>10,506</cell>
                <cell>7,920</cell>
                <cell>8,118</cell>
                <cell>8,321</cell>
              </row>
              <row>
                <cell colspan="4">Libraries Board of South Australia</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Annual Program</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Capital Investment Program—Libraries Board</cell>
                <cell>579</cell>
                <cell>56</cell>
                <cell>57</cell>
                <cell>58</cell>
                <cell>60</cell>
              </row>
              <row>
                <cell colspan="4">Museum Board</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Aboriginal Cultural Collection Storage</cell>
                <cell>145</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell colspan="3">Annual Program</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Capital Investment Program—Museum Board</cell>
                <cell>154</cell>
                <cell>55</cell>
                <cell>56</cell>
                <cell>57</cell>
                <cell>58</cell>
              </row>
              <row>
                <cell colspan="4">South Australian Country Arts Trust</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Regional Arts Centres—Urgent and Critical Upgrades</cell>
                <cell>1,060</cell>
                <cell>800</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
            </table>
          </inserted>
        </text>
        <text id="20230830d4ba116302bb4eca80001646" />
        <text id="20230830d4ba116302bb4eca80001647">
          <inserted>
            <table>
              <rowtitle>
                <cell colspan="10">2023-24 Budget—Capital Investment Projects and Programs by Portfolio and Agency ($'000)</cell>
              </rowtitle>
              <rowtitle>
                <cell />
                <cell />
                <cell colspan="2" />
                <cell>2022-23EstimatedResult</cell>
                <cell colspan="2">2023-24Budget</cell>
                <cell>2024-25Estimate</cell>
                <cell>2025-26Estimate</cell>
                <cell>2026-27Estimate</cell>
              </rowtitle>
              <rowtitle>
                <cell colspan="10">Attorney-General</cell>
              </rowtitle>
              <row>
                <cell />
                <cell colspan="4">Major Project</cell>
                <cell />
                <cell colspan="2" />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>SA Computer Aided Dispatch System</cell>
                <cell colspan="2">240</cell>
                <cell>2,827</cell>
                <cell colspan="2">—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>SA Government Radio Network</cell>
                <cell colspan="2">12,368</cell>
                <cell>9,247</cell>
                <cell colspan="2">—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Prosecution Management System</cell>
                <cell colspan="2">129</cell>
                <cell>—</cell>
                <cell colspan="2">—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Consumer and Business Services—improved digital systems</cell>
                <cell colspan="2">1,241</cell>
                <cell>3,056</cell>
                <cell colspan="2">—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>SafeWork SA—Case Management System – IT System</cell>
                <cell colspan="2">—</cell>
                <cell>613</cell>
                <cell colspan="2">1,256</cell>
                <cell>1,287</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>SafeWork SA—Case Management System – Fitout</cell>
                <cell colspan="2">—</cell>
                <cell>200</cell>
                <cell colspan="2">—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell colspan="4">Annual Program</cell>
                <cell />
                <cell colspan="2" />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Minor Capital Works and Equipment</cell>
                <cell colspan="2">1,740</cell>
                <cell>1,783</cell>
                <cell colspan="2">1,827</cell>
                <cell>1,872</cell>
                <cell>1,919</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>State and Public Safety Communications Infrastructure</cell>
                <cell colspan="2">262</cell>
                <cell>269</cell>
                <cell colspan="2">276</cell>
                <cell>283</cell>
                <cell>290</cell>
              </row>
              <row>
                <cell>Courts</cell>
                <cell />
                <cell />
                <cell colspan="2" />
                <cell />
                <cell colspan="2" />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="4">Major Project</cell>
                <cell />
                <cell colspan="2" />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Electronic Court Management System</cell>
                <cell colspan="2">1,799</cell>
                <cell>—</cell>
                <cell colspan="2">—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Higher Courts Redevelopment</cell>
                <cell colspan="2">90</cell>
                <cell>—</cell>
                <cell colspan="2">—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Court of Appeal Office Accommodation</cell>
                <cell colspan="2">75</cell>
                <cell>1,008</cell>
                <cell colspan="2">—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sir Samuel Way Façade Repairs</cell>
                <cell colspan="2">525</cell>
                <cell>10,709</cell>
                <cell colspan="2">—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell colspan="4">Annual Program</cell>
                <cell />
                <cell colspan="2" />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Minor Capital Works and Equipment</cell>
                <cell colspan="2">1,992</cell>
                <cell>2,458</cell>
                <cell colspan="2">2,518</cell>
                <cell>2,581</cell>
                <cell>2,646</cell>
              </row>
              <row>
                <cell colspan="5">Electoral Commission</cell>
                <cell />
                <cell colspan="2" />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="4">Annual Program</cell>
                <cell />
                <cell colspan="2" />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Minor Capital Works and Equipment</cell>
                <cell colspan="2">50</cell>
                <cell>50</cell>
                <cell colspan="2">50</cell>
                <cell>51</cell>
                <cell>52</cell>
              </row>
              <row>
                <cell colspan="5">Independent Commissioner Against Corruption and Office for Public Integrity</cell>
                <cell />
                <cell colspan="2" />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="4">Major Project</cell>
                <cell />
                <cell colspan="2" />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Independent Commissioner Against Corruption systems upgrade</cell>
                <cell colspan="2">2,263</cell>
                <cell>1,378</cell>
                <cell colspan="2">53</cell>
                <cell>54</cell>
                <cell>55</cell>
              </row>
              <row>
                <cell colspan="5">Public Trustee</cell>
                <cell />
                <cell colspan="2" />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="4">Major Project</cell>
                <cell />
                <cell colspan="2" />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>PeopleSoft Financials Replacement</cell>
                <cell colspan="2">500</cell>
                <cell>3,500</cell>
                <cell colspan="2">1,500</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell colspan="4">Annual Program</cell>
                <cell />
                <cell colspan="2" />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Hardware</cell>
                <cell colspan="2">269</cell>
                <cell>32</cell>
                <cell colspan="2">507</cell>
                <cell>16</cell>
                <cell>16</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Machines and Equipment</cell>
                <cell colspan="2">—</cell>
                <cell>—</cell>
                <cell colspan="2">51</cell>
                <cell>52</cell>
                <cell>53</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Furniture and Fittings</cell>
                <cell colspan="2">60</cell>
                <cell>62</cell>
                <cell colspan="2">64</cell>
                <cell>66</cell>
                <cell>68</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Software</cell>
                <cell colspan="2">230</cell>
                <cell>133</cell>
                <cell colspan="2">200</cell>
                <cell>500</cell>
                <cell>513</cell>
              </row>
              <row>
                <cell colspan="5">Auditor—General</cell>
                <cell> </cell>
                <cell colspan="2"> </cell>
                <cell> </cell>
                <cell> </cell>
              </row>
              <row>
                <cell colspan="5">Auditor-General</cell>
                <cell />
                <cell colspan="2" />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="4">Annual Program</cell>
                <cell />
                <cell colspan="2" />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Minor Capital Works and Equipment</cell>
                <cell colspan="2">630</cell>
                <cell>257</cell>
                <cell colspan="2">263</cell>
                <cell>270</cell>
                <cell>277</cell>
              </row>
            </table>
          </inserted>
        </text>
        <text id="20230830d4ba116302bb4eca80001648" />
        <text id="20230830d4ba116302bb4eca80001649">
          <inserted>
            <table>
              <rowtitle>
                <cell colspan="8">2023-24 Budget—Capital Investment Projects and Programs by Portfolio and Agency ($'000)</cell>
              </rowtitle>
              <rowtitle>
                <cell />
                <cell />
                <cell />
                <cell>2022-23EstimatedResult</cell>
                <cell>2023-24Budget</cell>
                <cell>2024-25Estimate</cell>
                <cell>2025-26Estimate</cell>
                <cell>2026-27Estimate</cell>
              </rowtitle>
              <rowtitle>
                <cell colspan="8">Minister For Child Protection</cell>
              </rowtitle>
              <row>
                <cell colspan="4">Child Protection</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Residential Care Facilities</cell>
                <cell>2,189</cell>
                <cell>2,336</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Leasehold, ICT Equipment and Furniture</cell>
                <cell>2,035</cell>
                <cell>5,399</cell>
                <cell>3,400</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell colspan="3">Annual Program</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Minor capital works and equipment</cell>
                <cell>—</cell>
                <cell>522</cell>
                <cell>518</cell>
                <cell>516</cell>
                <cell>513</cell>
              </row>
            </table>
          </inserted>
        </text>
        <text id="20230830d4ba116302bb4eca80001650" />
        <text id="20230830d4ba116302bb4eca80001651">
          <inserted>
            <table>
              <rowtitle>
                <cell colspan="8">2023-24 Budget—Capital Investment Projects and Programs by Portfolio and Agency ($'000)</cell>
              </rowtitle>
              <rowtitle>
                <cell />
                <cell />
                <cell />
                <cell>2022-23EstimatedResult</cell>
                <cell>2023-24Budget</cell>
                <cell>2024-25Estimate</cell>
                <cell>2025-26Estimate</cell>
                <cell>2026-27Estimate</cell>
              </rowtitle>
              <rowtitle>
                <cell colspan="8">Minister for Police, Emergency Services and Correctional Services</cell>
              </rowtitle>
              <row>
                <cell colspan="4">Correctional Services</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Yatala Labour Prison Expansion – 270 beds and infrastructure upgrade</cell>
                <cell>36,604</cell>
                <cell>2,504</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Adelaide Women's Prison—40 beds, reception and visits centre</cell>
                <cell>11,870</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Cadell Training Centre Dairy</cell>
                <cell>4,200</cell>
                <cell>1,500</cell>
                <cell>4,800</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Mobile Phone Detection</cell>
                <cell>776</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Audio-Visual Link Upgrade</cell>
                <cell>669</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>DCS Modernisation of Roster Management</cell>
                <cell>700</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Adelaide Remand Centre Critical Security Upgrade</cell>
                <cell>229</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Port Augusta Community Corrections Centre refurbishment</cell>
                <cell>—</cell>
                <cell>2,072</cell>
                <cell>1,381</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Port Augusta prison—high security upgrades</cell>
                <cell>—</cell>
                <cell>6,682</cell>
                <cell>11,346</cell>
                <cell>11,971</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell colspan="3">Annual Program</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Minor Capital Works and Equipment</cell>
                <cell>2,998</cell>
                <cell>7,178</cell>
                <cell>6,895</cell>
                <cell>9,118</cell>
                <cell>9,346</cell>
              </row>
              <row>
                <cell colspan="4">Emergency Services—CFS</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Virtualisation of Bushfire Risk Information Management System</cell>
                <cell>165</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Battery Storage Scheme</cell>
                <cell>683</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Small Capacity Fleet Renew</cell>
                <cell>3,664</cell>
                <cell>6,571</cell>
                <cell>3,500</cell>
                <cell>1,750</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Mid Capacity Fleet Renew</cell>
                <cell>4,369</cell>
                <cell>3,474</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>High and Bulk Capacity Fleet Renew</cell>
                <cell>3,335</cell>
                <cell>2,005</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell colspan="3">Annual Program</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Capital Works, Vehicles and Equipment—CFS</cell>
                <cell>3,292</cell>
                <cell>12,539</cell>
                <cell>20,296</cell>
                <cell>21,816</cell>
                <cell>21,849</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Replacement of telecommunications equipment—CFS</cell>
                <cell>701</cell>
                <cell>212</cell>
                <cell>2,129</cell>
                <cell>2,182</cell>
                <cell>2,237</cell>
              </row>
              <row>
                <cell colspan="4">Emergency Services—MFS</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>General Purpose Pumpers</cell>
                <cell>6,152</cell>
                <cell>6,231</cell>
                <cell>6,312</cell>
                <cell>9,791</cell>
                <cell>10,035</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Noarlunga Command Station</cell>
                <cell>2,865</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell colspan="3">Annual Program</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Capital Works, Vehicles and Equipment—MFS</cell>
                <cell>6,601</cell>
                <cell>8,400</cell>
                <cell>8,612</cell>
                <cell>7,129</cell>
                <cell>7,308</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Replacement of telecommunications equipment—MFS</cell>
                <cell>238</cell>
                <cell>244</cell>
                <cell>250</cell>
                <cell>256</cell>
                <cell>262</cell>
              </row>
              <row>
                <cell colspan="4">Emergency Services—SAFECOM</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Alert SA Replacement</cell>
                <cell>—</cell>
                <cell>309</cell>
                <cell>311</cell>
                <cell>167</cell>
                <cell>326</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>New Emergency Services Headquarters</cell>
                <cell>634</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell colspan="3">Annual Program</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Minor Capital Works and Equipment</cell>
                <cell>241</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="4">Emergency Services—SES</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Gawler SES Unit</cell>
                <cell>842</cell>
                <cell>1,850</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell colspan="3">Annual Program</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Capital Works, Vehicles, Vessels and Rescue Equipment—SES</cell>
                <cell>5,362</cell>
                <cell>5,795</cell>
                <cell>4,679</cell>
                <cell>3,846</cell>
                <cell>4,916</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Replacement of telecommunications equipment—SES</cell>
                <cell>427</cell>
                <cell>472</cell>
                <cell>484</cell>
                <cell>496</cell>
                <cell>508</cell>
              </row>
              <row>
                <cell>Police</cell>
                <cell />
                <cell />
                <cell />
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Police Records Management System—Stages 2 to 4</cell>
                <cell>7,294</cell>
                <cell>8,248</cell>
                <cell>5,872</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>APY Accommodation projects</cell>
                <cell>2,264</cell>
                <cell>10,433</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Mobile Workforce Transformation Program</cell>
                <cell>400</cell>
                <cell>13,917</cell>
                <cell>16,617</cell>
                <cell>11,707</cell>
                <cell>7,384</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>SAPOL Solar/Battery Installation Program</cell>
                <cell>975</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Immediate loss of licence (ILOL) Electronic solution</cell>
                <cell>—</cell>
                <cell>1,050</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Transfer of Two Wells Depot to SAPOL</cell>
                <cell>104</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Fixed Wing Engine Overhaul</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>800</cell>
                <cell>800</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Prescribed interview rooms—supporting vulnerable witnesses</cell>
                <cell>—</cell>
                <cell>680</cell>
                <cell>1,020</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>SA Police barracks relocation</cell>
                <cell>—</cell>
                <cell>1,653</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>SA Police communications centre</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>5,000</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Christies Beach Vacant Land to SAPOL</cell>
                <cell>1,900</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell colspan="3">Annual Program</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Minor Capital Works, Vehicles and Equipment</cell>
                <cell>10,888</cell>
                <cell>13,513</cell>
                <cell>12,708</cell>
                <cell>13,026</cell>
                <cell>13,352</cell>
              </row>
            </table>
          </inserted>
        </text>
        <text id="20230830d4ba116302bb4eca80001652" />
        <text id="20230830d4ba116302bb4eca80001653">
          <inserted>
            <table>
              <rowtitle>
                <cell colspan="7">2023-24 Budget—Capital Investment Projects and Programs by Portfolio and Agency ($'000)</cell>
              </rowtitle>
              <rowtitle>
                <cell />
                <cell />
                <cell />
                <cell>2022-23EstimatedResult</cell>
                <cell>2023-24Budget</cell>
                <cell>2024-25Estimate</cell>
                <cell>2025-26Estimate</cell>
                <cell>2026-27Estimate</cell>
              </rowtitle>
              <row>
                <cell colspan="8">Minister for Defence and Space Industries</cell>
              </row>
              <row>
                <cell colspan="2">Defence SA</cell>
                <cell />
                <cell />
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Growing the Space Industry</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>10,000</cell>
                <cell>10,000</cell>
                <cell>—</cell>
              </row>
            </table>
          </inserted>
        </text>
        <text id="20230830d4ba116302bb4eca80001654" />
        <text id="20230830d4ba116302bb4eca80001655">
          <inserted>
            <table>
              <rowtitle>
                <cell colspan="8">2023-24 Budget—Capital Investment Projects and Programs by Portfolio and Agency ($'000)</cell>
              </rowtitle>
              <rowtitle>
                <cell> </cell>
                <cell> </cell>
                <cell> </cell>
                <cell>2022-23EstimatedResult</cell>
                <cell>2023-24Budget</cell>
                <cell>2024-25Estimate</cell>
                <cell>2025-26Estimate</cell>
                <cell>2026-27Estimate</cell>
              </rowtitle>
              <rowtitle>
                <cell colspan="8">Minister for Education, Training and Skills</cell>
              </rowtitle>
              <row>
                <cell colspan="2">Education</cell>
                <cell />
                <cell />
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Escalations</cell>
                <cell>2,959</cell>
                <cell>27</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Voluntary Amalgamations</cell>
                <cell>2,116</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Minor Works—DE AI</cell>
                <cell>611</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>New Projects</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>25,695</cell>
                <cell>8,882</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Site Funded Works</cell>
                <cell>7,773</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Science Technology Engineering and Mathematics Facilities in Schools (STEM)</cell>
                <cell>726</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Northern Adelaide School—land acquisition</cell>
                <cell>959</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Unley High School</cell>
                <cell>5</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Adelaide High School</cell>
                <cell>108</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Brighton Secondary School</cell>
                <cell>32</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Glossop High School</cell>
                <cell>17</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Additional demountable capacity</cell>
                <cell>442</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Ardtornish Primary School</cell>
                <cell>81</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Australian Science &amp; Mathematics Sch</cell>
                <cell>2,473</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Belair Primary School</cell>
                <cell>5,291</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Black Forest Primary School</cell>
                <cell>2,488</cell>
                <cell>2,200</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Ceduna Area School</cell>
                <cell>24</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Charles Campbell College</cell>
                <cell>56</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Christies Beach HS &amp; Sth Voc College</cell>
                <cell>1</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Cummins Area School</cell>
                <cell>82</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—East Marden Primary School</cell>
                <cell>2,149</cell>
                <cell>5,093</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Elizabeth Vale Primary School</cell>
                <cell>5,267</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Findon High School</cell>
                <cell>8,409</cell>
                <cell>405</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Fregon Anangu School</cell>
                <cell>471</cell>
                <cell>10,028</cell>
                <cell>7,435</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Gawler and District College B-12</cell>
                <cell>72</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Glenelg Primary School</cell>
                <cell>5,748</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Glenunga International High School</cell>
                <cell>71</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Golden Grove High School</cell>
                <cell>1</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Golden Grove Primary School</cell>
                <cell>4,447</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Grange Primary School</cell>
                <cell>2,487</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Grant High School</cell>
                <cell>24</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Hallett Cove School</cell>
                <cell>8</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Hamilton Secondary College</cell>
                <cell>141</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Henley High School</cell>
                <cell>12</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Highgate School</cell>
                <cell>210</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Loxton High School</cell>
                <cell>12</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Magill School</cell>
                <cell>6,117</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Mannum Community College</cell>
                <cell>1,982</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Mark Oliphant College (B-12)</cell>
                <cell>6</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Mawson Lakes School</cell>
                <cell>4,496</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Mitcham Primary School</cell>
                <cell>1,180</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Modbury High School</cell>
                <cell>139</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Mount Barker Primary School</cell>
                <cell>1,112</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Mount Gambier High School</cell>
                <cell>33</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Murray Bridge North School</cell>
                <cell>4,161</cell>
                <cell>90</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Nuriootpa High School</cell>
                <cell>286</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Nuriootpa Primary School</cell>
                <cell>15</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Ocean View P-12 College</cell>
                <cell>22</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Para Hills High School</cell>
                <cell>61</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Parafield Gardens R-7 School</cell>
                <cell>4,068</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Paralowie School</cell>
                <cell>6</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Playford International College</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Plympton International College</cell>
                <cell>26</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Port Augusta Secondary School</cell>
                <cell>564</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Port Lincoln High School</cell>
                <cell>261</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Reidy Park Primary School</cell>
                <cell>4,620</cell>
                <cell>90</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Renmark High School</cell>
                <cell>2</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Roma Mitchell Secondary College</cell>
                <cell>263</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Roxby Downs Area School</cell>
                <cell>18</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Salisbury High School</cell>
                <cell>13</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Seaford Secondary College</cell>
                <cell>7</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Seaton High School</cell>
                <cell>1,311</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Seaview High School</cell>
                <cell>481</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Settlers Farm Campus R-7</cell>
                <cell>3,578</cell>
                <cell>288</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Springbank Secondary College</cell>
                <cell>8,109</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Stradbroke School</cell>
                <cell>250</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Trinity Gardens School</cell>
                <cell>3,740</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Underdale High School</cell>
                <cell>23</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Urrbrae Agricultural High School</cell>
                <cell>216</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Valley View Secondary School</cell>
                <cell>1,027</cell>
                <cell>8,200</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Victor Harbor R-7 School</cell>
                <cell>3</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Warradale Primary School</cell>
                <cell>6,791</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—West Lakes Shore School R-7</cell>
                <cell>1,695</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Westbourne Park Primary School</cell>
                <cell>4,085</cell>
                <cell>298</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Woodcroft Primary School</cell>
                <cell>3,449</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Woodend Primary School</cell>
                <cell>4,576</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Morialta Secondary College</cell>
                <cell>50,662</cell>
                <cell>29,694</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sust Schl—Project Variations</cell>
                <cell>6,227</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Planning Studies</cell>
                <cell>500</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Salisbury East High School</cell>
                <cell>3,524</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Seaview Downs Primary School</cell>
                <cell>400</cell>
                <cell>14,600</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Balharry Kindergarten</cell>
                <cell>1,294</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Eastern Fleurieu R-12 School – Langhorne Creek Campus</cell>
                <cell>1,196</cell>
                <cell>1,800</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Elliston RSL Memorial Children's Centre relocation</cell>
                <cell>566</cell>
                <cell>1,400</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Nailsworth Primary School</cell>
                <cell>400</cell>
                <cell>4,583</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Pimpala Primary School</cell>
                <cell>400</cell>
                <cell>11,597</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Clontarf Program</cell>
                <cell>2,980</cell>
                <cell>1,500</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Minor Works</cell>
                <cell>11,760</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Modular Buildings</cell>
                <cell>8,368</cell>
                <cell>4,000</cell>
                <cell>4,000</cell>
                <cell>4,000</cell>
                <cell>4,000</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Adelaide Botanic High School – Additional Accommodation</cell>
                <cell>19,574</cell>
                <cell>78,005</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Roma Mitchell Secondary College – Additional Accommodation</cell>
                <cell>697</cell>
                <cell>20,249</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Local school infrastructure upgrades</cell>
                <cell>2,490</cell>
                <cell>14,220</cell>
                <cell>20,400</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Five new technical colleges</cell>
                <cell>9,800</cell>
                <cell>55,200</cell>
                <cell>70,000</cell>
                <cell>40,000</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Digital Transformation—Skills Information System</cell>
                <cell>589</cell>
                <cell>8,175</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Ceduna Special Education Unit</cell>
                <cell>400</cell>
                <cell>4,100</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Thebarton Aquatic Centre</cell>
                <cell>80</cell>
                <cell>3,210</cell>
                <cell>2,810</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Hackham West Children's Centre</cell>
                <cell>—</cell>
                <cell>300</cell>
                <cell>3,300</cell>
                <cell>1,400</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Meningie Area School</cell>
                <cell>—</cell>
                <cell>300</cell>
                <cell>5,000</cell>
                <cell>4,400</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Plympton International College</cell>
                <cell>—</cell>
                <cell>3,000</cell>
                <cell>7,000</cell>
                <cell>4,000</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Two Wells Community Children's Centre</cell>
                <cell>—</cell>
                <cell>400</cell>
                <cell>1,700</cell>
                <cell>400</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Upper Sturt Primary School</cell>
                <cell>—</cell>
                <cell>300</cell>
                <cell>4,000</cell>
                <cell>2,700</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Virginia Primary School and Preschool</cell>
                <cell>—</cell>
                <cell>300</cell>
                <cell>5,000</cell>
                <cell>9,000</cell>
                <cell>700</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Yahl Primary School</cell>
                <cell>—</cell>
                <cell>500</cell>
                <cell>2,000</cell>
                <cell>500</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Brahma Lodge Preschool</cell>
                <cell>—</cell>
                <cell>300</cell>
                <cell>3,300</cell>
                <cell>2,400</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Elsie Ey Children's Centre</cell>
                <cell>—</cell>
                <cell>300</cell>
                <cell>1,300</cell>
                <cell>900</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell colspan="3">Annual Program</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>School Bus Replacement</cell>
                <cell>1,742</cell>
                <cell>2,669</cell>
                <cell>4,050</cell>
                <cell>6,996</cell>
                <cell>7,199</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Major Feasibility Studies</cell>
                <cell>532</cell>
                <cell>545</cell>
                <cell>559</cell>
                <cell>573</cell>
                <cell>587</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Capital Works Assistance Scheme</cell>
                <cell>300</cell>
                <cell>2,350</cell>
                <cell>3,788</cell>
                <cell>3,883</cell>
                <cell>3,980</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Purchase of Land and Property</cell>
                <cell>1,337</cell>
                <cell>1,371</cell>
                <cell>1,405</cell>
                <cell>1,440</cell>
                <cell>1,476</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>SACE Board</cell>
                <cell>75</cell>
                <cell>133</cell>
                <cell>136</cell>
                <cell>139</cell>
                <cell>142</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Fire Restoration—Investing</cell>
                <cell>5,793</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Capital—Internally Developed Software</cell>
                <cell>1,127</cell>
                <cell>768</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Annual Investing Programs</cell>
                <cell>97</cell>
                <cell>97</cell>
                <cell>97</cell>
                <cell>97</cell>
                <cell>99</cell>
              </row>
              <row>
                <cell colspan="4">History Trust of South Australia</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>National Motor Museum Air Conditioning</cell>
                <cell>674</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>History Trust Relocation</cell>
                <cell>1,249</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell colspan="3">Annual Program</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>History Trust</cell>
                <cell>185</cell>
                <cell>105</cell>
                <cell>108</cell>
                <cell>111</cell>
                <cell>114</cell>
              </row>
              <row>
                <cell colspan="2">TAFE SA</cell>
                <cell />
                <cell />
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Revitalising TAFE SA campuses</cell>
                <cell>1,184</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Contemporary digital student learning systems and support services—Investing</cell>
                <cell>2,539</cell>
                <cell>2,490</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Mount Barker &amp; Victor Harbor Upgrades</cell>
                <cell>529</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Upgrades to Mount Gambier</cell>
                <cell>—</cell>
                <cell>5,000</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell colspan="3">Annual Program</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Purchase of Plant and Equipment</cell>
                <cell>1,801</cell>
                <cell>1,846</cell>
                <cell>1,892</cell>
                <cell>1,939</cell>
                <cell>1,987</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>IT Systems and Infrastructure</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Campus Maintenance</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Annual Capital Program</cell>
                <cell>9,780</cell>
                <cell>10,196</cell>
                <cell>6,403</cell>
                <cell>9,191</cell>
                <cell>9,455</cell>
              </row>
            </table>
          </inserted>
        </text>
        <text id="20230830d4ba116302bb4eca80001656" />
        <text id="20230830d4ba116302bb4eca80001657">
          <inserted>
            <table>
              <rowtitle>
                <cell colspan="8">2023-24 Budget—Capital Investment Projects and Programs by Portfolio and Agency ($'000)</cell>
              </rowtitle>
              <rowtitle>
                <cell> </cell>
                <cell> </cell>
                <cell> </cell>
                <cell>2022-23EstimatedResult</cell>
                <cell>2023-24Budget</cell>
                <cell>2024-25Estimate</cell>
                <cell>2025-26Estimate</cell>
                <cell>2026-27Estimate</cell>
              </rowtitle>
              <rowtitle>
                <cell colspan="8">Minister for Energy and Mining</cell>
              </rowtitle>
              <row>
                <cell colspan="4">Energy and Mining</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Remote Area Energy Supply—Central Power House Solar Upgrade</cell>
                <cell>903</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Modern Resources Customer System Transformation</cell>
                <cell>2,674</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Rural Business Support Landowner Information Service</cell>
                <cell>350</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Hylogger 4 and Raman Spectroscopy</cell>
                <cell>492</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>South Australian Discovery Mapping</cell>
                <cell>—</cell>
                <cell>65</cell>
                <cell>235</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Remote Area Energy Supply—Renewable Integration</cell>
                <cell>901</cell>
                <cell>4,000</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Mining and Exploration Regulation System</cell>
                <cell>2,130</cell>
                <cell>4,230</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell colspan="3">Annual Program</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Remote Area Energy Supply—Power Generation and Distribution Equipment</cell>
                <cell>2,472</cell>
                <cell>2,130</cell>
                <cell>2,146</cell>
                <cell>2,200</cell>
                <cell>2,255</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Minerals Asset Upgrade and Replacement</cell>
                <cell>262</cell>
                <cell>269</cell>
                <cell>276</cell>
                <cell>283</cell>
                <cell>290</cell>
              </row>
              <row>
                <cell colspan="4">Office of Hydrogen Power SA</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Hydrogen jobs plan</cell>
                <cell>—</cell>
                <cell>118,600</cell>
                <cell>296,500</cell>
                <cell>177,900</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Port Bonython Hydrogen Hub</cell>
                <cell>940</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
            </table>
          </inserted>
        </text>
        <text id="20230830d4ba116302bb4eca80001658" />
        <text id="20230830d4ba116302bb4eca80001659">
          <inserted>
            <table>
              <rowtitle>
                <cell colspan="8">2023-24 Budget—Capital Investment Projects and Programs by Portfolio and Agency ($'000)</cell>
              </rowtitle>
              <rowtitle>
                <cell />
                <cell />
                <cell />
                <cell>2022-23EstimatedResult</cell>
                <cell>2023-24Budget</cell>
                <cell>2024-25Estimate</cell>
                <cell>2025-26Estimate</cell>
                <cell>2026-27Estimate</cell>
              </rowtitle>
              <rowtitle>
                <cell colspan="8">Minister for Climate, Environment and Water</cell>
              </rowtitle>
              <row>
                <cell colspan="4">Environment and Water</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>South Australian Riverland Floodplains Integrated Infrastructure Program (SARFIIP)</cell>
                <cell>1,371</cell>
                <cell>200</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Glenthorne National Park</cell>
                <cell>5,540</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Ayers House activation</cell>
                <cell>—</cell>
                <cell>5,507</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Water Management Solutions</cell>
                <cell>1,372</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Flows for the Future</cell>
                <cell>1,051</cell>
                <cell>7,623</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Wild South Coast Way</cell>
                <cell>1,654</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Parks 2025</cell>
                <cell>8,613</cell>
                <cell>7,661</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>East End Kangaroo Island Projects</cell>
                <cell>300</cell>
                <cell>3,329</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Kangaroo Island Recovery—Asset reinstatement and site clearance</cell>
                <cell>11,275</cell>
                <cell>20,622</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sustaining Riverland Environments Program</cell>
                <cell>773</cell>
                <cell>19,222</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Patawalonga—Replacement of South Gates</cell>
                <cell>72</cell>
                <cell>5,742</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Torrens Parade Ground—Amenities and Services Upgrades to the Drill Hall</cell>
                <cell>307</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>State Groundwater and Minerals Data Platform</cell>
                <cell>2,783</cell>
                <cell>1,570</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Adelaide Botanic Gardens and Botanic Park—Infrastructure and Activation Upgrades</cell>
                <cell>4,669</cell>
                <cell>461</cell>
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Securing Low Flows</cell>
                <cell>15</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Minor Projects</cell>
                <cell>2,369</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Healthy Coorong, Health Basin Program</cell>
                <cell>9,048</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Ex-Tiffany weather event</cell>
                <cell>2,357</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>River Murray in South Australia Constraints Measure—Early Works Project</cell>
                <cell>236</cell>
                <cell>3,930</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>SteamRanger Bridge Remediation</cell>
                <cell>237</cell>
                <cell>4,913</cell>
                <cell>3,300</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Water for Energy and Mining and Water Sector Development</cell>
                <cell>2,300</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Patawalonga South Gates</cell>
                <cell>—</cell>
                <cell>2,658</cell>
                <cell>6,088</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>BioData SA</cell>
                <cell>—</cell>
                <cell>2,099</cell>
                <cell>2,783</cell>
                <cell>1,968</cell>
                <cell>1,150</cell>
              </row>
              <row>
                <cell />
                <cell colspan="3">Annual Program</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Minor Capital Works and Equipment</cell>
                <cell>6,542</cell>
                <cell>6,672</cell>
                <cell>5,482</cell>
                <cell>5,536</cell>
                <cell>5,675</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>South Eastern Water Conservation and Drainage Board</cell>
                <cell>522</cell>
                <cell>535</cell>
                <cell>548</cell>
                <cell>562</cell>
                <cell>576</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Water Monitoring Equipment</cell>
                <cell>2,196</cell>
                <cell>2,251</cell>
                <cell>2,307</cell>
                <cell>2,365</cell>
                <cell>2,424</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Fire Management on Public Land—Enhanced Capabilities</cell>
                <cell>2,344</cell>
                <cell>2,373</cell>
                <cell>2,402</cell>
                <cell>2,457</cell>
                <cell>2,498</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Park renewal investment</cell>
                <cell>2,226</cell>
                <cell>2,000</cell>
                <cell>2,000</cell>
                <cell>2,000</cell>
                <cell>2,000</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Minor Projects</cell>
                <cell>35</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="4">Environment Protection Authority</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Material Flow and Levy Information System</cell>
                <cell>250</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>South Australia's Environmental Incident Reporting System</cell>
                <cell>414</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell colspan="3">Annual Program</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Minor Capital Works and Equipment</cell>
                <cell>765</cell>
                <cell>671</cell>
                <cell>633</cell>
                <cell>650</cell>
                <cell>723</cell>
              </row>
              <row>
                <cell colspan="2">SA Water</cell>
                <cell />
                <cell />
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Mount Bold Dam Safety</cell>
                <cell>7,645</cell>
                <cell>8,000</cell>
                <cell>80,794</cell>
                <cell>124,195</cell>
                <cell>39,300</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Mt Barker development water supply scheme—stage 1</cell>
                <cell>971</cell>
                <cell>1,347</cell>
                <cell>1,150</cell>
                <cell>1,150</cell>
                <cell>1,179</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Murray Bridge wastewater treatment plant relocation</cell>
                <cell>9</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Port Lincoln wastewater treatment plant</cell>
                <cell>15</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Bolivar wastewater treatment plant capacity upgrade</cell>
                <cell>5,828</cell>
                <cell>36,957</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Baroota Dam safety</cell>
                <cell>194</cell>
                <cell>10,000</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Northern connector project</cell>
                <cell>18</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Darlington upgrade project</cell>
                <cell>3</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Northern Adelaide irrigation scheme</cell>
                <cell>820</cell>
                <cell>26,879</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Opening up our reservoirs</cell>
                <cell>1,514</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Zero Cost Energy Future</cell>
                <cell>4,165</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Eyre Peninsula desalination augmentation</cell>
                <cell>13,092</cell>
                <cell>54,094</cell>
                <cell>14,235</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Kangaroo Island desalination plant</cell>
                <cell>52,268</cell>
                <cell>73,331</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Fleurieu water quality improvement</cell>
                <cell>576</cell>
                <cell>237</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Myponga UV treatment</cell>
                <cell>56</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Angle Vale super school augmentation</cell>
                <cell>154</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Tea Tree Gully sustainable sewers program</cell>
                <cell>31,900</cell>
                <cell>15,093</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Happy Valley health compliance upgrade UV</cell>
                <cell>2,940</cell>
                <cell>584</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Leigh Creek water main mine diversion</cell>
                <cell>383</cell>
                <cell>168</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Opening up our reservoirs—regulated component</cell>
                <cell>16</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Third party works – North-South Corridor—River Torrens to Darlington</cell>
                <cell>6,538</cell>
                <cell>13,594</cell>
                <cell>10,769</cell>
                <cell>13,245</cell>
                <cell>17,085</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Third party works—Victor Harbor Road duplication</cell>
                <cell>8,404</cell>
                <cell>17,018</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Third party works—Main South Road duplication from Seaford to Aldinga</cell>
                <cell>6,144</cell>
                <cell>12,635</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Morgan Whyalla pipeline</cell>
                <cell>6,888</cell>
                <cell>40,858</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell colspan="3">Annual Program</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Water quality management</cell>
                <cell>39,869</cell>
                <cell>39,202</cell>
                <cell>17,516</cell>
                <cell>45,629</cell>
                <cell>46,770</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Environmental improvement</cell>
                <cell>20,519</cell>
                <cell>23,730</cell>
                <cell>21,857</cell>
                <cell>23,973</cell>
                <cell>24,573</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Information technology</cell>
                <cell>28,000</cell>
                <cell>47,538</cell>
                <cell>23,911</cell>
                <cell>23,947</cell>
                <cell>24,546</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Safety</cell>
                <cell>19,485</cell>
                <cell>27,278</cell>
                <cell>24,648</cell>
                <cell>26,314</cell>
                <cell>26,971</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Mechanical and electrical renewal</cell>
                <cell>50,996</cell>
                <cell>69,822</cell>
                <cell>62,153</cell>
                <cell>63,707</cell>
                <cell>65,299</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Pipe network renewal</cell>
                <cell>102,425</cell>
                <cell>101,801</cell>
                <cell>76,952</cell>
                <cell>101,584</cell>
                <cell>104,124</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Structures</cell>
                <cell>66,235</cell>
                <cell>64,068</cell>
                <cell>43,662</cell>
                <cell>44,753</cell>
                <cell>45,872</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Asset renewal</cell>
                <cell>11,334</cell>
                <cell>17,863</cell>
                <cell>10,321</cell>
                <cell>11,554</cell>
                <cell>11,843</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Network extension</cell>
                <cell>52,904</cell>
                <cell>39,561</cell>
                <cell>49,464</cell>
                <cell>48,931</cell>
                <cell>50,154</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Networks growth</cell>
                <cell>9,588</cell>
                <cell>28,742</cell>
                <cell>22,321</cell>
                <cell>28,959</cell>
                <cell>29,683</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Treatment plant growth</cell>
                <cell>2,271</cell>
                <cell>9,488</cell>
                <cell>879</cell>
                <cell>900</cell>
                <cell>923</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Service reliability management</cell>
                <cell>6,146</cell>
                <cell>10,198</cell>
                <cell>2,975</cell>
                <cell>3,048</cell>
                <cell>3,125</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Water resource sustainability</cell>
                <cell>3,992</cell>
                <cell>295</cell>
                <cell>4,297</cell>
                <cell>4,912</cell>
                <cell>5,035</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Major and minor plant</cell>
                <cell>9,519</cell>
                <cell>4,578</cell>
                <cell>7,249</cell>
                <cell>7,146</cell>
                <cell>7,324</cell>
              </row>
              <row>
                <cell colspan="4">Dog and Cat Management Board</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Dog and Cat Management Online</cell>
                <cell>50</cell>
                <cell>50</cell>
                <cell>50</cell>
                <cell>50</cell>
                <cell>50</cell>
              </row>
            </table>
          </inserted>
        </text>
        <text id="20230830d4ba116302bb4eca80001660" />
        <text id="20230830d4ba116302bb4eca80001661">
          <inserted>
            <table>
              <rowtitle>
                <cell colspan="8">2023-24 Budget—Capital Investment Projects and Programs by Portfolio and Agency ($'000)</cell>
              </rowtitle>
              <rowtitle>
                <cell> </cell>
                <cell> </cell>
                <cell> </cell>
                <cell>2022-23EstimatedResult</cell>
                <cell>2023-24Budget</cell>
                <cell>2024-25Estimate</cell>
                <cell>2025-26Estimate</cell>
                <cell>2026-27Estimate</cell>
              </rowtitle>
              <rowtitle>
                <cell colspan="8">Minister for Health and Wellbeing</cell>
              </rowtitle>
              <row>
                <cell colspan="4">Health and Wellbeing</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Upgrade to existing Women's and Children's Hospital</cell>
                <cell>2,593</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Electronic Medical Records System</cell>
                <cell>3,917</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Lyell McEwin Hospital Emergency Department Expansion</cell>
                <cell>8,566</cell>
                <cell>3,100</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>The Queen Elizabeth Hospital Redevelopment Stage 3</cell>
                <cell>98,654</cell>
                <cell>130,985</cell>
                <cell>15,265</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>New Women's and Children's Hospital</cell>
                <cell>56,768</cell>
                <cell>119,211</cell>
                <cell>198,364</cell>
                <cell>418,522</cell>
                <cell>435,495</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Country Health SA Sustainment and Compliance</cell>
                <cell>13,472</cell>
                <cell>2,600</cell>
                <cell>3,346</cell>
                <cell>8,100</cell>
                <cell>14,000</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Modbury Hospital—Upgrades and Additional Services</cell>
                <cell>5,455</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Strathalbyn Aged Care</cell>
                <cell>3,954</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Enterprise Cancer Prescribing System</cell>
                <cell>7,799</cell>
                <cell>6,178</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Real Time Monitoring of Prescription Medicine</cell>
                <cell>197</cell>
                <cell>170</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Repatriation Health Precinct Reactivation</cell>
                <cell>16,459</cell>
                <cell>3,000</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Mount Barker Hospital Emergency Department</cell>
                <cell>4,382</cell>
                <cell>4,650</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Flinders Medical Centre Emergency Department Expansion</cell>
                <cell>3,128</cell>
                <cell>500</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Gawler Emergency Department Expansion</cell>
                <cell>7,365</cell>
                <cell>8,700</cell>
                <cell>550</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Port Augusta Ambulance Station</cell>
                <cell>3,494</cell>
                <cell>2,438</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Leigh Creek Health Clinic</cell>
                <cell>594</cell>
                <cell>1,200</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Residential Aged Care Enterprise System</cell>
                <cell>3,082</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Barossa Hospital</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>5,000</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>New Older Persons Mental Health Facility—Modbury</cell>
                <cell>5,000</cell>
                <cell>23,600</cell>
                <cell>18,843</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Crisis Stabilisation Centre—Northern Suburbs</cell>
                <cell>1,479</cell>
                <cell>7,700</cell>
                <cell>11,100</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Psychiatric Intensive Care Beds</cell>
                <cell>21</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Whyalla Hospital—Emergency Department</cell>
                <cell>900</cell>
                <cell>7,000</cell>
                <cell>3,500</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Southern Fleurieu Health Service—Hospital Redevelopment</cell>
                <cell>1,746</cell>
                <cell>4,700</cell>
                <cell>1,500</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Southern Fleurieu Health Service—Renal Dialysis and Sterilisation Services</cell>
                <cell>1,060</cell>
                <cell>3,540</cell>
                <cell>500</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>National Reopening – South Australian Public Health System Response</cell>
                <cell>2,090</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>SA Ambulance Service – Volunteer Ambulance Stations</cell>
                <cell>7,972</cell>
                <cell>120</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Women's and Children's Hospital Upgrade—Additional Sustainment</cell>
                <cell>17,811</cell>
                <cell>27,109</cell>
                <cell>5,280</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Adelaide Sexual Health Clinic fit out</cell>
                <cell>1,773</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Lyell McEwin Hospital – Renal Haemodialysis Service Infrastructure</cell>
                <cell>1,200</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Ambulance station boost</cell>
                <cell>29,370</cell>
                <cell>23,050</cell>
                <cell>23,000</cell>
                <cell>14,950</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>New ambulance headquarters</cell>
                <cell>2,000</cell>
                <cell>20,000</cell>
                <cell>60,000</cell>
                <cell>38,000</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>New Mount Barker Hospital</cell>
                <cell>2,000</cell>
                <cell>21,000</cell>
                <cell>100,000</cell>
                <cell>120,000</cell>
                <cell>57,000</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Modbury Hospital Cancer Centre</cell>
                <cell>—</cell>
                <cell>5,000</cell>
                <cell>10,000</cell>
                <cell>10,000</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Mount Gambier Hospital Upgrades</cell>
                <cell>2,500</cell>
                <cell>7,500</cell>
                <cell>7,000</cell>
                <cell>3,000</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Community drug and rehabilitation beds in Adelaide</cell>
                <cell>2,000</cell>
                <cell>3,500</cell>
                <cell>3,500</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Metropolitan mental health beds</cell>
                <cell>4,000</cell>
                <cell>34,000</cell>
                <cell>30,000</cell>
                <cell>20,000</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>48 sub-acute beds at Modbury</cell>
                <cell>2,000</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>48 sub-acute beds at Lyell McEwin Hospital</cell>
                <cell>2,000</cell>
                <cell>5,000</cell>
                <cell>20,000</cell>
                <cell>20,000</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Naracoorte Hospital Upgrade</cell>
                <cell>200</cell>
                <cell>2,600</cell>
                <cell>2,600</cell>
                <cell>2,600</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Port Augusta Hospital upgrade</cell>
                <cell>200</cell>
                <cell>2,600</cell>
                <cell>2,600</cell>
                <cell>2,600</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Port Pirie Hospital emergency department upgrade</cell>
                <cell>300</cell>
                <cell>3,900</cell>
                <cell>3,900</cell>
                <cell>3,900</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Kangaroo Island's Hospital in Kingscote Upgrade</cell>
                <cell>200</cell>
                <cell>3,200</cell>
                <cell>3,300</cell>
                <cell>3,300</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Flinders Medical Centre Upgrade and Expansion</cell>
                <cell>6,000</cell>
                <cell>15,000</cell>
                <cell>40,000</cell>
                <cell>100,000</cell>
                <cell>120,000</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Regional MPS Residential Care Facilities Upgrade</cell>
                <cell>6,446</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Kangaroo Island Health Service Workforce accommodation</cell>
                <cell>1,000</cell>
                <cell>4,000</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Breastscreen SA – Relocation and fit out</cell>
                <cell>5,150</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Noarlunga Hospital Inpatient Expansion</cell>
                <cell>1,000</cell>
                <cell>23,979</cell>
                <cell>33,000</cell>
                <cell>16,000</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Ambulance station boost—Fleet</cell>
                <cell>2,037</cell>
                <cell>3,006</cell>
                <cell>1,872</cell>
                <cell>1,872</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Naracoorte Health Services—planning works</cell>
                <cell>—</cell>
                <cell>1,000</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>South Australia Cancer Genomics Laboratory</cell>
                <cell>—</cell>
                <cell>5,185</cell>
                <cell>4,206</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Emergency Department Avoidance Hubs</cell>
                <cell>—</cell>
                <cell>2,142</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Small Projects</cell>
                <cell>6,377</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell colspan="3">Annual Program</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>SA Ambulance Service—Vehicle Replacement</cell>
                <cell>9,170</cell>
                <cell>6,891</cell>
                <cell>7,063</cell>
                <cell>7,240</cell>
                <cell>7,421</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Hospitals and Health Units—Minor Works</cell>
                <cell>14,994</cell>
                <cell>18,214</cell>
                <cell>19,745</cell>
                <cell>20,290</cell>
                <cell>20,796</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Bio-Medical Equipment</cell>
                <cell>21,007</cell>
                <cell>21,091</cell>
                <cell>21,634</cell>
                <cell>22,190</cell>
                <cell>22,744</cell>
              </row>
              <row>
                <cell />
                <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>
                <cell>5,000</cell>
              </row>
            </table>
          </inserted>
        </text>
        <text id="20230830d4ba116302bb4eca80001662" />
        <text id="20230830d4ba116302bb4eca80001663">
          <inserted>
            <table>
              <rowtitle>
                <cell colspan="8">2023-24 Budget—Capital Investment Projects and Programs by Portfolio and Agency ($'000)</cell>
              </rowtitle>
              <rowtitle>
                <cell> </cell>
                <cell> </cell>
                <cell> </cell>
                <cell>2022-23EstimatedResult</cell>
                <cell>2023-24Budget</cell>
                <cell>2024-25Estimate</cell>
                <cell>2025-26Estimate</cell>
                <cell>2026-27Estimate</cell>
              </rowtitle>
              <rowtitle>
                <cell colspan="8">Minister for Human Services</cell>
              </rowtitle>
              <row>
                <cell colspan="3">Human Services</cell>
                <cell />
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Consolidation of Youth Custodial Services</cell>
                <cell>13,874</cell>
                <cell>6,000</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Child and Family Services Information System</cell>
                <cell>920</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>CCTV installation – Disability Services</cell>
                <cell>120</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell colspan="3">Annual Program</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Kurlana Tapa Youth Justice Centre—Sustainment</cell>
                <cell>162</cell>
                <cell>576</cell>
                <cell>590</cell>
                <cell>605</cell>
                <cell>620</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>DHS Equipment Program</cell>
                <cell>308</cell>
                <cell>315</cell>
                <cell>323</cell>
                <cell>331</cell>
                <cell>339</cell>
              </row>
              <row>
                <cell colspan="4">South Australian Housing Authority</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Remote Indigenous Housing</cell>
                <cell>10,827</cell>
                <cell>16,270</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Playford North Urban Renewal</cell>
                <cell>5,909</cell>
                <cell>1,925</cell>
                <cell>5,157</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Minor Projects—SAHT</cell>
                <cell>3,175</cell>
                <cell>3,576</cell>
                <cell>3,665</cell>
                <cell>3,756</cell>
                <cell>3,849</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Better Neighbourhoods Program</cell>
                <cell>9,499</cell>
                <cell>23,990</cell>
                <cell>18,988</cell>
                <cell>17,395</cell>
                <cell>17,830</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Land Development at Sheffield Crescent, Blair Athol</cell>
                <cell>145</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Public Housing Stimulus</cell>
                <cell>852</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Morphettville Neighbourhood Renewal Project</cell>
                <cell>4,098</cell>
                <cell>7,771</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Business Systems Transformation</cell>
                <cell>2,215</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Pleasant Avenue Apartments, South Plympton</cell>
                <cell>100</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Housing Sector Package—Preventative maintenance and upgrade</cell>
                <cell>2,980</cell>
                <cell>2,261</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Neighbourhood Renewal Project – Blair Athol</cell>
                <cell>3,026</cell>
                <cell>16,682</cell>
                <cell>1,193</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Neighbourhood Renewal Project – Felixstow</cell>
                <cell>2,912</cell>
                <cell>4,317</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Neighbourhood Renewal Project – Woodville Gardens</cell>
                <cell>2,671</cell>
                <cell>6,021</cell>
                <cell>10,434</cell>
                <cell>3,188</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Neighbourhood Renewal Project – Seaton</cell>
                <cell>2,378</cell>
                <cell>4,778</cell>
                <cell>1,093</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Affordable Housing Initiative</cell>
                <cell>18,795</cell>
                <cell>123,850</cell>
                <cell>130,729</cell>
                <cell>9,260</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Public Housing Capital Maintenance</cell>
                <cell>7,826</cell>
                <cell>1,666</cell>
                <cell>5,500</cell>
                <cell>3,153</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Asset &amp; Project Management System</cell>
                <cell>1,055</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Port Pirie Lead Contamination—public housing remediation</cell>
                <cell>863</cell>
                <cell>1,629</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Public Housing Improvement program</cell>
                <cell>16,149</cell>
                <cell>76,762</cell>
                <cell>25,061</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Maintenance Service Delivery Model</cell>
                <cell>1,696</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Public Housing Improvement Program—Upgrades</cell>
                <cell>5,087</cell>
                <cell>6,029</cell>
                <cell>6,029</cell>
                <cell>4,833</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Public Housing Improvement Program – 50 Unit Homelessness Facility</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>9,577</cell>
                <cell>9,578</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>A Better Housing Future</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>54,058</cell>
                <cell>26,103</cell>
                <cell>16,722</cell>
              </row>
              <row>
                <cell />
                <cell colspan="3">Annual Program</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Public Housing Capital Maintenance</cell>
                <cell>14,592</cell>
                <cell>14,957</cell>
                <cell>15,331</cell>
                <cell>15,714</cell>
                <cell>16,106</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Aboriginal Housing Capital Program</cell>
                <cell>4,050</cell>
                <cell>3,532</cell>
                <cell>3,620</cell>
                <cell>3,711</cell>
                <cell>3,804</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Public Housing Construction and Acquisition</cell>
                <cell>5,517</cell>
                <cell>6,965</cell>
                <cell>6,790</cell>
                <cell>6,960</cell>
                <cell>7,134</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>SAHT Management Capital</cell>
                <cell>3,554</cell>
                <cell>3,090</cell>
                <cell>3,173</cell>
                <cell>3,257</cell>
                <cell>3,344</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Community Housing Capital Program</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
            </table>
          </inserted>
        </text>
        <text id="20230830d4ba116302bb4eca80001664" />
        <text id="20230830d4ba116302bb4eca80001665">
          <inserted>
            <table>
              <rowtitle>
                <cell colspan="8">2023-24 Budget—Capital Investment Projects and Programs by Portfolio and Agency ($'000)</cell>
              </rowtitle>
              <rowtitle>
                <cell> </cell>
                <cell> </cell>
                <cell> </cell>
                <cell>2022-23EstimatedResult</cell>
                <cell>2023-24Budget</cell>
                <cell>2024-25Estimate</cell>
                <cell>2025-26Estimate</cell>
                <cell>2026-27Estimate</cell>
              </rowtitle>
              <rowtitle>
                <cell colspan="8">Minister for Infrastructure and Transport and Minister for Recreation, Sport and Racing</cell>
              </rowtitle>
              <row>
                <cell colspan="4">Infrastructure and Transport</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Adelaide Aquatic Centre</cell>
                <cell>7,200</cell>
                <cell>29,600</cell>
                <cell>97,600</cell>
                <cell>600</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Adelaide Festival Centre Precinct—plaza and integration</cell>
                <cell>35,147</cell>
                <cell>11,254</cell>
                <cell>2,676</cell>
                <cell>2,700</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Adelaide Hills Park 'n' Ride—Crafers</cell>
                <cell>1,000</cell>
                <cell>5,000</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Adelaide Hills Priority Program</cell>
                <cell>495</cell>
                <cell>78</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Adelaide Hills Productivity and Road Safety Package</cell>
                <cell>18,000</cell>
                <cell>22,000</cell>
                <cell>41,000</cell>
                <cell>31,000</cell>
                <cell>37,510</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Adelaide Metro tap and pay</cell>
                <cell>1,000</cell>
                <cell>5,000</cell>
                <cell>1,000</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Adelaide Railway Station</cell>
                <cell>150</cell>
                <cell>4,055</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Alberton Train Station Upgrade</cell>
                <cell>250</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Athletics Stadium Renewal and Upgrade</cell>
                <cell>4,453</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Augusta Highway Duplication—Stage 1</cell>
                <cell>37,000</cell>
                <cell>13,500</cell>
                <cell>1,000</cell>
                <cell>1,000</cell>
                <cell>8,246</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Augusta Highway Duplication—Stage 2 (Nantawarra to Lochiel)</cell>
                <cell>79,000</cell>
                <cell>47,000</cell>
                <cell>3,000</cell>
                <cell>1,500</cell>
                <cell>24,132</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Augusta Highway Duplication—Stage 3  (Port Pirie to Crystal Brook)—business case</cell>
                <cell>2,400</cell>
                <cell>761</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Automated Protection System—Seaford line</cell>
                <cell>500</cell>
                <cell>8,000</cell>
                <cell>1,500</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Brighton Road Intersection Improvements</cell>
                <cell>2,641</cell>
                <cell>2,000</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>24,548</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Bus Fleet Replacement Program</cell>
                <cell>29,124</cell>
                <cell>21,996</cell>
                <cell>25,315</cell>
                <cell>23,154</cell>
                <cell>23,757</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>City South Tramline Upgrade</cell>
                <cell>439</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>500</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>City Tram Extension</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>1,361</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Clarence Park Train Station</cell>
                <cell>200</cell>
                <cell>2,400</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Community Infrastructure Grants Program</cell>
                <cell>1,435</cell>
                <cell>8,840</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Critical Road Bridge Maintenance</cell>
                <cell>15,373</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Direct Express Service—Adelaide Hills</cell>
                <cell>5,000</cell>
                <cell>5,000</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>DIT Pirie St lease fit-out</cell>
                <cell>2,709</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Dublin Saleyards Access</cell>
                <cell>100</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>425</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Duplication of Joy Baluch AM Bridge</cell>
                <cell>22,500</cell>
                <cell>2,900</cell>
                <cell>1,000</cell>
                <cell>—</cell>
                <cell>41,409</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Ethelton Railway Station</cell>
                <cell>400</cell>
                <cell>4,539</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Evanston Land Release Infrastructure</cell>
                <cell>—</cell>
                <cell>348</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Extended Bus Depot—Mt Barker</cell>
                <cell>2,000</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Extension of the Tonsley Rail Line to the Flinders Medical Centre</cell>
                <cell>200</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>1,656</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Flagstaff Road Widening</cell>
                <cell>2,500</cell>
                <cell>500</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>3,371</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Fleurieu Connections</cell>
                <cell>199,000</cell>
                <cell>176,000</cell>
                <cell>86,973</cell>
                <cell>23,562</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Freight Highway Upgrade Program</cell>
                <cell>31,250</cell>
                <cell>31,250</cell>
                <cell>31,250</cell>
                <cell>31,250</cell>
                <cell>31,250</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Fullarton and Cross Roads Intersection Upgrade</cell>
                <cell>23,000</cell>
                <cell>2,300</cell>
                <cell>—</cell>
                <cell>1,417</cell>
                <cell>8,000</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Gawler East Link Road</cell>
                <cell>188</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Gawler Line Electrification</cell>
                <cell>30,000</cell>
                <cell>20,000</cell>
                <cell>4,303</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Gawler Line Electrification—Railcars</cell>
                <cell>57,290</cell>
                <cell>6,500</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Gawler Railway Line Stations Refresh</cell>
                <cell>1,100</cell>
                <cell>2,459</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Glen Osmond and Fullarton Road Intersection Upgrade</cell>
                <cell>12,500</cell>
                <cell>1,782</cell>
                <cell>500</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Golden Grove Road—Stage 2</cell>
                <cell>418</cell>
                <cell>—</cell>
                <cell>4,900</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Golden Grove Road Upgrade</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>173</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Goodwood and Torrens Rail Junction Upgrade</cell>
                <cell>1,177</cell>
                <cell>1,000</cell>
                <cell>823</cell>
                <cell>—</cell>
                <cell>1,468</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Goodwood, Springbank and Daws Road Intersection Upgrade</cell>
                <cell>1,200</cell>
                <cell>300</cell>
                <cell>—</cell>
                <cell>1,500</cell>
                <cell>978</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Gorge Road, Silkes Road Intersection Upgrade</cell>
                <cell>628</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Granite Island Causeway</cell>
                <cell>3,300</cell>
                <cell>—</cell>
                <cell>772</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Green Public Transport—Retrofit Hybrid Energy Systems to Diesel Trains</cell>
                <cell>8,963</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Hahndorf Traffic Improvements</cell>
                <cell>4,000</cell>
                <cell>30,000</cell>
                <cell>65,000</cell>
                <cell>70,998</cell>
                <cell>75,000</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>High Productivity Vehicle Network (SA) – Planning</cell>
                <cell>6,100</cell>
                <cell>6,943</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Hindmarsh Stadium Upgrade</cell>
                <cell>20,677</cell>
                <cell>1,200</cell>
                <cell>1,800</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Home of Football at State Sports Park</cell>
                <cell>346</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Horrocks Highway</cell>
                <cell>22,500</cell>
                <cell>20,000</cell>
                <cell>11,011</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Increased Detection of Unregistered and Uninsured Vehicles</cell>
                <cell>3,094</cell>
                <cell>671</cell>
                <cell>688</cell>
                <cell>705</cell>
                <cell>723</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Kangaroo Island Road Upgrades</cell>
                <cell>8,000</cell>
                <cell>20,302</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Kroemers Crossing Roundabout</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>9</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>LeFevre Peninsula Upgrades</cell>
                <cell>2,500</cell>
                <cell>20,000</cell>
                <cell>29,000</cell>
                <cell>6,260</cell>
                <cell>40,000</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Leigh Creek Capital Program</cell>
                <cell>1,375</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Level Crossing Removal Planning Program</cell>
                <cell>5,000</cell>
                <cell>4,893</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Lightsview to CBD</cell>
                <cell>2,850</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Main North Road, Nottage Terrace Intersection Upgrade</cell>
                <cell>1,500</cell>
                <cell>—</cell>
                <cell>275</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Main North, Kings and McIntyre Roads Intersection Upgrade</cell>
                <cell>99</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Main South Road Productivity Package</cell>
                <cell>500</cell>
                <cell>2,000</cell>
                <cell>10,000</cell>
                <cell>7,500</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Majors Road on-off ramp</cell>
                <cell>5,000</cell>
                <cell>30,000</cell>
                <cell>60,220</cell>
                <cell>24,560</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Majors Road Upgrade</cell>
                <cell>786</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Managed Motorways on the South Eastern Freeway</cell>
                <cell>417</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Marine Package</cell>
                <cell>14,000</cell>
                <cell>6,000</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Marion Road—Anzac Highway to Cross Road</cell>
                <cell>11,500</cell>
                <cell>13,500</cell>
                <cell>85,000</cell>
                <cell>180,000</cell>
                <cell>109,443</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Marion Road and Sir Donald Bradman Drive Intersection Upgrade</cell>
                <cell>2,500</cell>
                <cell>36,000</cell>
                <cell>22,000</cell>
                <cell>18,000</cell>
                <cell>5,909</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Mike Turtur Bikeway</cell>
                <cell>500</cell>
                <cell>5,000</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>22,438</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Military Road pedestrian crossing</cell>
                <cell>1,100</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Mitcham Hills Corridor—Old Belair Road and James Road</cell>
                <cell>30</cell>
                <cell>—</cell>
                <cell>15,000</cell>
                <cell>3,222</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Mitcham Hills Upgrade Program</cell>
                <cell>4,760</cell>
                <cell>6,340</cell>
                <cell>1,793</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Mobile Phone Detection Cameras</cell>
                <cell>—</cell>
                <cell>6,071</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Mount Barker Roundabout Upgrade</cell>
                <cell>—</cell>
                <cell>3,000</cell>
                <cell>6,000</cell>
                <cell>31,000</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Nairne Intersection Upgrade</cell>
                <cell>280</cell>
                <cell>—</cell>
                <cell>2,177</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Naracoorte Roundabouts</cell>
                <cell>8,000</cell>
                <cell>2,750</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>National Centre for Sports Aerodynamics</cell>
                <cell>8,572</cell>
                <cell>5,786</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Netball Stadium Upgrade Works</cell>
                <cell>300</cell>
                <cell>11,700</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>New Safety Cameras</cell>
                <cell>5,536</cell>
                <cell>3,000</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>New State School Roadworks</cell>
                <cell>189</cell>
                <cell>70</cell>
                <cell>1,400</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Noarlunga Interchange Upgrade</cell>
                <cell>—</cell>
                <cell>2,000</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>North East Public Transport Park 'n' Rides</cell>
                <cell>3,489</cell>
                <cell>1,300</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>5,358</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>North East Road and South Para Left Turn Slip Lane</cell>
                <cell>125</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Northern suburbs local roads</cell>
                <cell>500</cell>
                <cell>4,500</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>North-South Corridor—Darlington Upgrade</cell>
                <cell>3,000</cell>
                <cell>415</cell>
                <cell>100</cell>
                <cell>—</cell>
                <cell>958</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>North-South Corridor—Northern Connector</cell>
                <cell>4,000</cell>
                <cell>500</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>8,548</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>North-South Corridor—Northern Expressway</cell>
                <cell>100</cell>
                <cell>100</cell>
                <cell>—</cell>
                <cell>241</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>North-South Corridor—Regency Road to Pym Street</cell>
                <cell>1,000</cell>
                <cell>500</cell>
                <cell>2,500</cell>
                <cell>—</cell>
                <cell>6,310</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>North-South Corridor—River Torrens to Darlington</cell>
                <cell>390,000</cell>
                <cell>704,000</cell>
                <cell>951,724</cell>
                <cell>1,472,501</cell>
                <cell>2,161,960</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>North-South Corridor—South Road Superway</cell>
                <cell>200</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>North-South Corridor—Torrens Road to River Torrens</cell>
                <cell>400</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Nottage Terrace and North East Road Intersection Upgrade</cell>
                <cell>2,643</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Nurlutta Railway Station Pedestrian Access</cell>
                <cell>50</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Oaklands Rail Crossing Grade Separation</cell>
                <cell>296</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Old Murray Bridge Refurbishment</cell>
                <cell>27,500</cell>
                <cell>9,000</cell>
                <cell>2,966</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Onkaparinga Valley Road/Tiers Road/Nairne Road intersection upgrade</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>1,883</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Parliament House Western Façade Restoration</cell>
                <cell>500</cell>
                <cell>1,318</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Penneshaw and Cape Jervis Ports</cell>
                <cell>1,800</cell>
                <cell>15,000</cell>
                <cell>19,055</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Penola Bypass</cell>
                <cell>100</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Planning Studies</cell>
                <cell>—</cell>
                <cell>2,500</cell>
                <cell>2,500</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Port Bonython Jetty Refurbishment</cell>
                <cell>12,500</cell>
                <cell>21,200</cell>
                <cell>2,179</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Port Rail Spur</cell>
                <cell>5,500</cell>
                <cell>39,400</cell>
                <cell>11,489</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Port Stanvac Wharf and Foreshore</cell>
                <cell>80</cell>
                <cell>—</cell>
                <cell>4,736</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Port Wakefield Overpass and Highway Duplication</cell>
                <cell>2,000</cell>
                <cell>1,000</cell>
                <cell>958</cell>
                <cell>—</cell>
                <cell>2,000</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Portrush Road and Magill Road Intersection Upgrade</cell>
                <cell>2,000</cell>
                <cell>300</cell>
                <cell>—</cell>
                <cell>3,980</cell>
                <cell>10,000</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Princes Highway Corridor</cell>
                <cell>47,000</cell>
                <cell>76,000</cell>
                <cell>4,741</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Regional North-South Freight Route</cell>
                <cell>644</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Regional Road Safety Infrastructure</cell>
                <cell>—</cell>
                <cell>2,500</cell>
                <cell>2,500</cell>
                <cell>2,500</cell>
                <cell>2,500</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Riddoch Highway Intersection Upgrade</cell>
                <cell>150</cell>
                <cell>4,850</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>River Murray Road Repair Package</cell>
                <cell>40,000</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Road Safety Package</cell>
                <cell>51,700</cell>
                <cell>22,655</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Road Safety Package—Regional</cell>
                <cell>35,000</cell>
                <cell>11,000</cell>
                <cell>10,517</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Roads of Strategic Importance Initiative—Cockburn to Burra</cell>
                <cell>16,000</cell>
                <cell>13,201</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Roads of Strategic Importance Initiative—Eyre Highway—Port Augusta to Perth</cell>
                <cell>15,000</cell>
                <cell>18,112</cell>
                <cell>2,000</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Roads of Strategic Importance Initiative—Eyre Peninsula Road Upgrades</cell>
                <cell>10,000</cell>
                <cell>5,965</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Roads of Strategic Importance Initiative—Renmark to Gawler</cell>
                <cell>38,000</cell>
                <cell>18,000</cell>
                <cell>6,195</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Roma Mitchell House Works</cell>
                <cell>4,877</cell>
                <cell>3,100</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>SAPOL Barracks Relocation – Business Case</cell>
                <cell>1,000</cell>
                <cell>1,000</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>School Crossings Program</cell>
                <cell>2,500</cell>
                <cell>2,121</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>SA Aquatic and Leisure Centre</cell>
                <cell>—</cell>
                <cell>5,200</cell>
                <cell>11,800</cell>
                <cell>6,500</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>South Australian Sports Institute—New Facilities</cell>
                <cell>11,423</cell>
                <cell>75,033</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>South East Freeway Pavement Rehabilitation Works</cell>
                <cell>657</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>South Eastern Freeway Upgrade</cell>
                <cell>26,500</cell>
                <cell>50,000</cell>
                <cell>46,935</cell>
                <cell>19,000</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>State Administration Centre Precinct Properties Maintenance</cell>
                <cell>4,250</cell>
                <cell>15,916</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>State Administration Centre Upgrade</cell>
                <cell>1,851</cell>
                <cell>1,259</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Station Refresh Program</cell>
                <cell>1,369</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Strzelecki Track</cell>
                <cell>50,000</cell>
                <cell>55,000</cell>
                <cell>30,000</cell>
                <cell>34,847</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Tambelin Railway Station Upgrade</cell>
                <cell>530</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Targeted Investments to Improve National Supply Chain Resilience</cell>
                <cell>4,000</cell>
                <cell>31,250</cell>
                <cell>31,250</cell>
                <cell>8,500</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Targeted Road Safety Works</cell>
                <cell>537</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Tea Tree Plaza Park 'n' Ride</cell>
                <cell>11,500</cell>
                <cell>23,000</cell>
                <cell>5,277</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Thomas Foods International Facility</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>21</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Torrens Road, Ovingham Level Crossing Upgrade</cell>
                <cell>52,500</cell>
                <cell>8,000</cell>
                <cell>5,000</cell>
                <cell>5,000</cell>
                <cell>30,172</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Train Control Centre</cell>
                <cell>734</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Transport Demand Model Upgrade</cell>
                <cell>2,474</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Truro Bypass</cell>
                <cell>5,000</cell>
                <cell>45,000</cell>
                <cell>75,000</cell>
                <cell>70,000</cell>
                <cell>3,565</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Urban Growth Fund—Planning and Construction</cell>
                <cell>6,954</cell>
                <cell>2,566</cell>
                <cell>1,842</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>West Croydon Pedestrian Rail Crossing</cell>
                <cell>150</cell>
                <cell>2,350</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>West Croydon Train Station CCTV</cell>
                <cell>200</cell>
                <cell>300</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Womens Memorial Playing Fields</cell>
                <cell>106</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Wynn Vale Drive upgrades</cell>
                <cell>700</cell>
                <cell>4,300</cell>
                <cell>1,000</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell colspan="3">Annual Program</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>DIT Annual Program</cell>
                <cell>182,859</cell>
                <cell>154,986</cell>
                <cell>151,413</cell>
                <cell>140,046</cell>
                <cell>147,406</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Office for Recreation, Sport and Racing</cell>
                <cell>949</cell>
                <cell>821</cell>
                <cell>1,483</cell>
                <cell>1,851</cell>
                <cell>1,897</cell>
              </row>
            </table>
          </inserted>
        </text>
        <text id="20230830d4ba116302bb4eca80001666" />
        <text id="20230830d4ba116302bb4eca80001667">
          <inserted>
            <table>
              <rowtitle>
                <cell colspan="8">2023-24 Budget—Capital Investment Projects and Programs by Portfolio and Agency ($'000)</cell>
              </rowtitle>
              <rowtitle>
                <cell> </cell>
                <cell> </cell>
                <cell> </cell>
                <cell>2022-23EstimatedResult</cell>
                <cell>2023-24Budget</cell>
                <cell>2024-25Estimate</cell>
                <cell>2025-26Estimate</cell>
                <cell>2026-27Estimate</cell>
              </rowtitle>
              <rowtitle>
                <cell colspan="8">Minister for Industry, Innovation and Science</cell>
              </rowtitle>
              <row>
                <cell colspan="4">Industry, Innovation and Science</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Annual Program</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Annual Investing Programs</cell>
                <cell>253</cell>
                <cell>513</cell>
                <cell>186</cell>
                <cell>976</cell>
                <cell>1,001</cell>
              </row>
            </table>
          </inserted>
        </text>
        <text id="20230830d4ba116302bb4eca80001668" />
        <text id="20230830d4ba116302bb4eca80001669">
          <inserted>
            <table>
              <rowtitle>
                <cell colspan="8">2023-24 Budget—Capital Investment Projects and Programs by Portfolio and Agency ($'000)</cell>
              </rowtitle>
              <rowtitle>
                <cell> </cell>
                <cell> </cell>
                <cell> </cell>
                <cell>2022-23EstimatedResult</cell>
                <cell>2023-24Budget</cell>
                <cell>2024-25Estimate</cell>
                <cell>2025-26Estimate</cell>
                <cell>2026-27Estimate</cell>
              </rowtitle>
              <rowtitle>
                <cell colspan="8">Premier</cell>
              </rowtitle>
              <row>
                <cell colspan="4">Premier and Cabinet</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Maintenance of Government House</cell>
                <cell>4,273</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Adelaide Festival Centre Precinct</cell>
                <cell>1,168</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Adelaide Festival Centre Precinct—AFC Technical Equipment</cell>
                <cell>2,249</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Sub-Floor Conservation Works</cell>
                <cell>113</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Tarrkarri—Centre for First Nations Culture</cell>
                <cell>22,879</cell>
                <cell>12,000</cell>
                <cell>36,000</cell>
                <cell>57,000</cell>
                <cell>56,551</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Cultural Institution Collections Storage</cell>
                <cell>53,606</cell>
                <cell>32,344</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Cyber Security</cell>
                <cell>250</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Innovation Hub fit out</cell>
                <cell>—</cell>
                <cell>10,000</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Serving South Australia—one stop shop</cell>
                <cell>2,500</cell>
                <cell>2,500</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Adelaide 500</cell>
                <cell>1,530</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Arts Lab Good Lift</cell>
                <cell>1,772</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell colspan="3">Annual Program</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>State Governor's Establishment</cell>
                <cell>137</cell>
                <cell>140</cell>
                <cell>144</cell>
                <cell>148</cell>
                <cell>152</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Minor Capital Works and Equipment</cell>
                <cell>703</cell>
                <cell>950</cell>
                <cell>974</cell>
                <cell>998</cell>
                <cell>1,023</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Minor Capital Works and Equipment</cell>
                <cell>1,415</cell>
                <cell>800</cell>
                <cell>820</cell>
                <cell>841</cell>
                <cell>862</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Government Information and Communication Technology Services</cell>
                <cell>4,758</cell>
                <cell>4,981</cell>
                <cell>5,117</cell>
                <cell>5,256</cell>
                <cell>5,401</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Annual Program</cell>
                <cell>180</cell>
                <cell>2,150</cell>
                <cell>2,204</cell>
                <cell>2,259</cell>
                <cell>2,315</cell>
              </row>
            </table>
          </inserted>
        </text>
        <text id="20230830d4ba116302bb4eca80001670" />
        <text id="20230830d4ba116302bb4eca80001671">
          <inserted>
            <table>
              <rowtitle>
                <cell colspan="8">2023-24 Budget—Capital Investment Projects and Programs by Portfolio and Agency ($'000)</cell>
              </rowtitle>
              <rowtitle>
                <cell> </cell>
                <cell> </cell>
                <cell> </cell>
                <cell>2022-23EstimatedResult</cell>
                <cell>2023-24Budget</cell>
                <cell>2024-25Estimate</cell>
                <cell>2025-26Estimate</cell>
                <cell>2026-27Estimate</cell>
              </rowtitle>
              <rowtitle>
                <cell colspan="8">Minister for Primary Industries and Regional Development</cell>
              </rowtitle>
              <row>
                <cell colspan="4">Primary Industries and Regions</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Upgrade of the South Australian Aquatic Sciences Centre</cell>
                <cell>11,104</cell>
                <cell>500</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell colspan="3">Annual Program</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Minor Capital Works and Equipment</cell>
                <cell>10,014</cell>
                <cell>5,788</cell>
                <cell>5,933</cell>
                <cell>6,081</cell>
                <cell>6,233</cell>
              </row>
              <row>
                <cell colspan="4">Dog Fence Board</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Upgrade of South Australia's Dog Fence</cell>
                <cell>9,750</cell>
                <cell>6,013</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2">Forestry SA</cell>
                <cell />
                <cell />
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Annual Program</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Plant and Equipment, Roadworks</cell>
                <cell>620</cell>
                <cell>1,550</cell>
                <cell>975</cell>
                <cell>375</cell>
                <cell>375</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>Annual Program Forestry SA</cell>
                <cell>—</cell>
                <cell>375</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
            </table>
          </inserted>
        </text>
        <text id="20230830d4ba116302bb4eca80001672" />
        <text id="20230830d4ba116302bb4eca80001673">
          <inserted>
            <table>
              <rowtitle>
                <cell colspan="9">2023-24 Budget—Capital Investment Projects and Programs by Portfolio and Agency ($'000)</cell>
              </rowtitle>
              <rowtitle>
                <cell> </cell>
                <cell> </cell>
                <cell> </cell>
                <cell>2022-23EstimatedResult</cell>
                <cell>2023-24Budget</cell>
                <cell colspan="2">2024-25Estimate</cell>
                <cell>2025-26Estimate</cell>
                <cell>2026-27Estimate</cell>
              </rowtitle>
              <row>
                <cell colspan="9">Minister for Tourism</cell>
              </row>
              <row>
                <cell colspan="4">South Australian Tourism Commission</cell>
                <cell />
                <cell />
                <cell colspan="2" />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Annual Program</cell>
                <cell />
                <cell />
                <cell colspan="2" />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Capital Works and Equipment</cell>
                <cell>749</cell>
                <cell>6,498</cell>
                <cell>825</cell>
                <cell colspan="2">845</cell>
                <cell>866</cell>
              </row>
            </table>
          </inserted>
        </text>
        <text id="20230830d4ba116302bb4eca80001674" />
        <text id="20230830d4ba116302bb4eca80001675">
          <inserted>
            <table>
              <rowtitle>
                <cell colspan="9">2023-24 Budget—Capital Investment Projects and Programs by Portfolio and Agency ($'000)</cell>
              </rowtitle>
              <rowtitle>
                <cell> </cell>
                <cell> </cell>
                <cell> </cell>
                <cell>2022-23EstimatedResult</cell>
                <cell>2023-24Budget</cell>
                <cell>2024-25Estimate</cell>
                <cell colspan="2">2025-26Estimate</cell>
                <cell>2026-27Estimate</cell>
              </rowtitle>
              <rowtitle>
                <cell colspan="9">Minister for Trade and Investment</cell>
              </rowtitle>
              <row>
                <cell colspan="4">Trade and Investment</cell>
                <cell />
                <cell colspan="2" />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Annual Program</cell>
                <cell />
                <cell colspan="2" />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Annual Programs</cell>
                <cell>1,293</cell>
                <cell>1,323</cell>
                <cell colspan="2">1,353</cell>
                <cell>1,387</cell>
                <cell>1,422</cell>
              </row>
            </table>
          </inserted>
        </text>
        <text id="20230830d4ba116302bb4eca80001676" />
        <text id="20230830d4ba116302bb4eca80001677">
          <inserted>
            <table>
              <rowtitle>
                <cell colspan="11">2023-24 Budget—Capital Investment Projects and Programs by Portfolio and Agency ($'000)</cell>
              </rowtitle>
              <rowtitle>
                <cell> </cell>
                <cell colspan="2"> </cell>
                <cell colspan="2"> </cell>
                <cell>2022-23EstimatedResult</cell>
                <cell>2023-24Budget</cell>
                <cell>2024-25Estimate</cell>
                <cell colspan="2">2025-26Estimate</cell>
                <cell>2026-27Estimate</cell>
              </rowtitle>
              <rowtitle>
                <cell colspan="11">Treasurer</cell>
              </rowtitle>
              <row>
                <cell colspan="6">Treasury and Finance</cell>
                <cell />
                <cell colspan="2" />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="4">Major Project</cell>
                <cell />
                <cell colspan="2" />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="2" />
                <cell>Taxation Revenue Management System</cell>
                <cell>1,557</cell>
                <cell>—</cell>
                <cell colspan="2">—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="2" />
                <cell>Budget and Monitoring System Upgrade</cell>
                <cell>58</cell>
                <cell>—</cell>
                <cell colspan="2">—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="4">Annual Program</cell>
                <cell />
                <cell colspan="2" />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="2" />
                <cell>Minor Capital Works and Equipment</cell>
                <cell>5,512</cell>
                <cell>1,591</cell>
                <cell colspan="2">3,452</cell>
                <cell>1,667</cell>
                <cell>1,713</cell>
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="2" />
                <cell>Tax Revenue Management System—ICT Replacement</cell>
                <cell>354</cell>
                <cell>462</cell>
                <cell colspan="2">372</cell>
                <cell>381</cell>
                <cell>390</cell>
              </row>
              <row>
                <cell colspan="6">Essential Services Commission of SA</cell>
                <cell />
                <cell colspan="2" />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="4">Major Project</cell>
                <cell />
                <cell colspan="2" />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="2" />
                <cell>ICT Regulatory Intelligence System</cell>
                <cell>200</cell>
                <cell>645</cell>
                <cell colspan="2">—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="4">Annual Program</cell>
                <cell />
                <cell colspan="2" />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="2" />
                <cell>Minor Capital Works and Equipment</cell>
                <cell>412</cell>
                <cell>500</cell>
                <cell colspan="2">164</cell>
                <cell>168</cell>
                <cell>172</cell>
              </row>
              <row>
                <cell colspan="6">Treasurer's Interest in National Wine Centre</cell>
                <cell />
                <cell colspan="2" />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="4">Major Project</cell>
                <cell />
                <cell colspan="2" />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="2" />
                <cell>National Wine Centre—Rectification Works</cell>
                <cell>6,670</cell>
                <cell>2,569</cell>
                <cell colspan="2">1,377</cell>
                <cell>191</cell>
                <cell>204</cell>
              </row>
              <row>
                <cell colspan="6">Support Services to Parliamentarians</cell>
                <cell />
                <cell colspan="2" />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="4">Annual Program</cell>
                <cell />
                <cell colspan="2" />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="2" />
                <cell>Minor Capital Works and Equipment</cell>
                <cell>2,253</cell>
                <cell>—</cell>
                <cell colspan="2">—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
            </table>
          </inserted>
        </text>
        <text id="20230830d4ba116302bb4eca80001678" />
        <text id="20230830d4ba116302bb4eca80001679">
          <inserted>
            <table>
              <rowtitle>
                <cell colspan="8">2023-24 Budget—Capital Investment Projects and Programs by Portfolio and Agency ($'000)</cell>
              </rowtitle>
              <rowtitle>
                <cell> </cell>
                <cell> </cell>
                <cell> </cell>
                <cell>2022-23EstimatedResult</cell>
                <cell>2023-24Budget</cell>
                <cell>2024-25Estimate</cell>
                <cell>2025-26Estimate</cell>
                <cell>2026-27Estimate</cell>
              </rowtitle>
              <rowtitle>
                <cell colspan="8">Minister for Housing and Urban Development</cell>
              </rowtitle>
              <row>
                <cell colspan="3">Urban Renewal Authority</cell>
                <cell />
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Adelaide Station and Environs Redevelopment</cell>
                <cell>38</cell>
                <cell>950</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell />
                <cell>New Castalloy Demolition and Environmental Investigations</cell>
                <cell>2,399</cell>
                <cell>887</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell />
                <cell colspan="3">Annual Program</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Plant and Equipment</cell>
                <cell>125</cell>
                <cell>47</cell>
                <cell>48</cell>
                <cell>48</cell>
                <cell>49</cell>
              </row>
            </table>
          </inserted>
        </text>
        <text id="20230830d4ba116302bb4eca80001680" />
        <text id="20230830d4ba116302bb4eca80001681">
          <inserted>
            <table>
              <rowtitle>
                <cell colspan="8">2023-24 Budget—Capital Investment Projects and Programs by Portfolio and Agency ($'000)</cell>
              </rowtitle>
              <rowtitle>
                <cell> </cell>
                <cell> </cell>
                <cell> </cell>
                <cell>2022-23EstimatedResult</cell>
                <cell>2023-24Budget</cell>
                <cell>2024-25Estimate</cell>
                <cell>2025-26Estimate</cell>
                <cell>2026-27Estimate</cell>
              </rowtitle>
              <row>
                <cell colspan="8">Minister for Local Government</cell>
              </row>
              <row>
                <cell colspan="4">Outback Communities Authority</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell colspan="3">Annual Program</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell />
                <cell />
                <cell>Outback Communities Authority</cell>
                <cell>2,142</cell>
                <cell>507</cell>
                <cell>512</cell>
                <cell>517</cell>
                <cell>522</cell>
              </row>
            </table>
          </inserted>
        </text>
        <text id="20230830d4ba116302bb4eca80001682" />
        <text id="20230830d4ba116302bb4eca80001683">
          <inserted>
            <table>
              <rowtitle>
                <cell colspan="10">2023-24 Budget—Capital Investment Projects and Programs by Portfolio and Agency ($'000)</cell>
              </rowtitle>
              <rowtitle>
                <cell> </cell>
                <cell colspan="2"> </cell>
                <cell colspan="2"> </cell>
                <cell>2022-23EstimatedResult</cell>
                <cell>2023-24Budget</cell>
                <cell>2024-25Estimate</cell>
                <cell>2025-26Estimate</cell>
                <cell>2026-27Estimate</cell>
              </rowtitle>
              <row>
                <cell colspan="10">Minister for Planning</cell>
              </row>
              <row>
                <cell colspan="6">Adelaide Cemeteries Authority</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="4">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="2" />
                <cell>Memorial Gardens—Enfield Memorial Park</cell>
                <cell>602</cell>
                <cell>565</cell>
                <cell>380</cell>
                <cell>195</cell>
                <cell>605</cell>
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="2" />
                <cell>Memorial Gardens—Smithfield Memorial Park</cell>
                <cell>140</cell>
                <cell>750</cell>
                <cell>260</cell>
                <cell>20</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="2" />
                <cell>Recycled Water/Irrigation Infrastructure</cell>
                <cell>170</cell>
                <cell>80</cell>
                <cell>130</cell>
                <cell>505</cell>
                <cell>80</cell>
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="2" />
                <cell>Information Technology</cell>
                <cell>60</cell>
                <cell>60</cell>
                <cell>100</cell>
                <cell>100</cell>
                <cell>60</cell>
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="2" />
                <cell>Memorial Gardens—Cheltenham Cemetery</cell>
                <cell>130</cell>
                <cell>170</cell>
                <cell>170</cell>
                <cell>170</cell>
                <cell>220</cell>
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="2" />
                <cell>Memorial Gardens—West Terrace Cemetery</cell>
                <cell>35</cell>
                <cell>135</cell>
                <cell>535</cell>
                <cell>185</cell>
                <cell>35</cell>
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="2" />
                <cell>Enfield Mausoleum Stage 4</cell>
                <cell>750</cell>
                <cell>—</cell>
                <cell>400</cell>
                <cell>—</cell>
                <cell>2,300</cell>
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="2" />
                <cell>Multi-Function Community Precinct—Enfield Memorial Park</cell>
                <cell>16,309</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="4">Annual Program</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="2" />
                <cell>Minor Capital Works and Equipment</cell>
                <cell>630</cell>
                <cell>189</cell>
                <cell>398</cell>
                <cell>583</cell>
                <cell>343</cell>
              </row>
              <row>
                <cell colspan="6">Trade and Investment</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="4">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="2" />
                <cell>Purchase of property on 18 Winifred Avenue Black Forest</cell>
                <cell>1,400</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="6">West Beach Trust</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="4">Major Project</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="2" />
                <cell>Cabin Replacement—Sand Dune Shacks</cell>
                <cell>3,000</cell>
                <cell>1,000</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="2" />
                <cell>Master Plan Works</cell>
                <cell>1,000</cell>
                <cell>1,264</cell>
                <cell>1,409</cell>
                <cell>1,412</cell>
                <cell>1,414</cell>
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="2" />
                <cell>WBT ROU Plant &amp; Equipment assets</cell>
                <cell>179</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
                <cell>—</cell>
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="4">Annual Program</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="2" />
                <cell>Reserves</cell>
                <cell>69</cell>
                <cell>425</cell>
                <cell>248</cell>
                <cell>257</cell>
                <cell>266</cell>
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="2" />
                <cell>Corporate Services Office and Works Depot</cell>
                <cell>385</cell>
                <cell>375</cell>
                <cell>332</cell>
                <cell>343</cell>
                <cell>355</cell>
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="2" />
                <cell>Caravan Park Accommodation and Facility Upgrades</cell>
                <cell>1,469</cell>
                <cell>428</cell>
                <cell>662</cell>
                <cell>684</cell>
                <cell>707</cell>
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="2" />
                <cell>Resort Accommodation and Facility Upgrades</cell>
                <cell>1,028</cell>
                <cell>559</cell>
                <cell>580</cell>
                <cell>600</cell>
                <cell>620</cell>
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="2" />
                <cell>Golf Course</cell>
                <cell>125</cell>
                <cell>185</cell>
                <cell>124</cell>
                <cell>128</cell>
                <cell>132</cell>
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="2" />
                <cell>Boat Haven</cell>
                <cell>158</cell>
                <cell>—</cell>
                <cell>124</cell>
                <cell>128</cell>
                <cell>132</cell>
              </row>
              <row>
                <cell colspan="6">Legislature and Parliament</cell>
                <cell> </cell>
                <cell> </cell>
                <cell> </cell>
                <cell> </cell>
              </row>
              <row>
                <cell colspan="4">Legislature</cell>
                <cell />
                <cell />
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="4">Annual Program</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
              <row>
                <cell colspan="2" />
                <cell colspan="2" />
                <cell>Minor Capital Works and Equipment—Joint Parliamentary Services</cell>
                <cell>1,235</cell>
                <cell>1,070</cell>
                <cell>1,091</cell>
                <cell>1,113</cell>
                <cell>1,136</cell>
              </row>
              <row>
                <cell colspan="6">Excludes leases and contributed assets</cell>
                <cell />
                <cell />
                <cell />
                <cell />
              </row>
            </table>
          </inserted>
        </text>
        <text id="20230830d4ba116302bb4eca80001684" />
      </talker>
    </subject>
  </proceeding>
</hansard>