Appendix 4: Capital Works Programme Capital Works Budget 15/16 16/17 17/18 18/19 19/20 20/21 21/22 22/23 23/24 24/25 Total Memorials 43,000 8,000 78,000 58,000 128,000 23,000 8,000 8,000 8,000 8,000 370,000 Total Cultural Heritage 243,000 188,000 103,000 271,000 143,000 56,000 23,000 36,000 23,000 23,000 1,109,000 Public Conveniences Blenheim 400,000 0 125,000 140,000 45,000 45,000 85,000 85,000 125,000 85,000 1,135,000 Rural 0 0 50,000 0 30,000 0 0 0 15,000 0 95,000.00 Havelock 35,000 0 0 0 85,000 0 0 0 0 0 120,000.00 Picton 20,000 45,000 0 85,000 35,000 0 40,000 0 60,000 60,000 345,000 Renwick 0 30,000 0 0 0 25,000 0 0 0 0 55,000.00 Awatere 0 0 100,000 0 0 0 35,000 0 0 0 135,000.00 Flaxbourne 0 0 0 0 0 0 0 40,000 0 0 40,000.00 Rai Valley 0 50,000 0 0 0 0 0 25,000 0 0 75,000.00 Sounds 70,000 25,000 70,000 25,000 0 0 15,000 0 0 0 205,000.00 Canvastown 0 0 0 0 35,000 0 0 0 0 0 35,000.00 Other 0 0 30,000 0 0 0 0 0 0 0 30,000.00 Total Public Conveniences 525,000 150,000 375,000 250,000 230,000 70,000 175,000 150,000 200,000 14,5000 2,270,000 Halls Other 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 200,000.00 Seddon Community Centre 0 0 0 0 0 0 1,000,000 2,000,000 0 0 3,000,000.00 Blenheim Youth Centre 0 0 0 0 0 0 0 0 2,000,000 0 2,000,000.00 Total Halls 20,000 20,000 20,000 20,000 20,000 20,000 1,020,000 2,020,000 2,020,000 20,000 5,200,000 Unspecified Replacement of non-compliant playground safety matting 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 100,000.00 Provision for Reserves capital - LoS 214,549 224,765 222,826 286,921 408,084 484,591 528,745 576,872 629,330 686,510 4,263,193.00 Provision for Reserves capital - Growth 500,614 524,453 519,929 669,482 952,196 1,130,714 1,233,737 1,346,034 1,468,438 1,601,856 9,947,453.00 Small township upgrades 1,000,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 5,500,000.00 Page 92