{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Start Here","Council Data","Asset Summary","New Asset","templateJetty","templatePromenade","templatePark","templateWharf","templatePathway","templatePool","templateBeach","templateBoatramp","Metadata"],"not_rendered":{"charts":36,"images":2,"macros":1,"external_links":0,"defined_names":728,"comments":8,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Start Here","index":0,"n_rows":56,"n_cols":4,"rows_kept":56,"cut":false,"hidden":false,"merged":[[53,3,53,15],[54,3,54,15],[55,3,55,9],[48,3,48,15],[49,3,49,15],[50,3,50,15],[51,3,51,15],[52,3,52,15]]}
[]
[null,"Welcome to the Australian Coastal Priority Recreational Infrastructure Climate Change Tool"]
[]
[null,"NB: If you see an error message when opening this document for the first time please follow these steps:"]
[null,null,"1. Disable protected view"]
[null,null,"2. Make this a trusted document"]
[]
[null,"The user guide for this tool as well as additional reference documentation is linked below. Please read through the guide before using this tool."]
[null,"This tool has been developed to directly support the guidelines published by the National Committee on Coastal and Ocean Engineering (NCCOE) to "]
[null,"  assist coastal managers and decision makers in adapting to a changing environment."]
[null,"If you have not yet read the three guidelines it is highly recommended that you do so before using this tool."]
[null,null,"Guidelines for Responding to the Effects of Climate Change in Coastal and Ocean Engineering"]
[null,null,"Engineering Guidelines for Working with the Australian Coast in an Ecologically Sustainable Way"]
[null,null,"Climate Change Adaptation Guidelines in Coastal Management and Planning"]
[]
[null,"The Goal"]
[]
[null,"This tool has been designed to help asset managers assess the benefit of their coastal recreational assets, vulnerabilities to climate change, and options for future adaptation"]
[null,"The goals of this tool are to:"]
[null,null,{"$f":"\"- Provide Council with the means to simply determine the relative strengths and weaknesses of their coastal recreational assets\"","v":"- Provide Council with the means to simply determine the relative strengths and weaknesses of their coastal recreational assets"}]
[null,null,{"$f":"\"- Assess assets' climate change adaptation options and management strategies\"","v":"- Assess assets' climate change adaptation options and management strategies"}]
[null,null,{"$f":"\"- Provide business case support for additional works/development\"","v":"- Provide business case support for additional works/development"}]
[null,null,{"$f":"\"- Allow for quick, rational prioritisation of funding allocation\"","v":"- Allow for quick, rational prioritisation of funding allocation"}]
[null,null,{"$f":"\"- Empower Council to seek further information and understanding of their coastal recreational assets\"","v":"- Empower Council to seek further information and understanding of their coastal recreational assets"}]
[]
[null,"The Tool"]
[]
[null,"The tool was designed to be used from the office without additional site visits necessarily being needed."]
[null,"This tool requires user input to function and uses colour formatting to indicate fields where input is necessary:"]
[]
[null,null,"Green fields are required inputs from the user"]
[null,null,"Blue fields are optional inputs from the user"]
[null,null,"Gray fields do not require input but provide guidance from the tool"]
[]
[null,null,"Fields with a purple border have options available from a dropdown. These can be either required or optional."]
[]
[null,"The general steps for completing your asset assessment using this tool are as follows:"]
[null,null,"1. Read through and familiarise yourself with the three guidelines provided by the NCCOE"]
[null,null,"2. Go to the 'Council Data' sheet in this workbook and update any missing or incorrect information about your LGA."]
[null,null,"3. Choose a coastal recreational asset which will act as training for the process "]
[null,null,"4. Begin by entering the basic details in the 'New Asset' worksheet and clicking 'Create Asset'."]
[null,null,"5. Work through the asset page, collecting and entering information as necessary."]
[null,null,"6. Consult with colleagues or the supporting literature if unsure of any process and familiarise yourself with the inputs and outputs of the process"]
[null,null,"7. Once the initial asset is complete, additional assets may be imported and the process repeated."]
[null,null,"8. Complete an assessment for all coastal recreational assets in your LGA which may be at risk from climate change."]
[]
[null,"Definitions"]
[]
[null,null,"Coastal Recreational Asset","In the context of this tool a coastal recreational asset can be any of the following:\n    Beach - A sandy stretch of coastline which may or may not have been modified from its natural alignment\n    Boat Ramp - A sloped concrete (or packed earth) accessway which allows the loading and unloading of vessels from the water and whose toe is always submerged.\n    Jetty - A fixed or floating structure which protrudes perpendicularly into the water and is used for access to water vessels.\n    Wharf - A fixed or floating structure which lies parallel to the shoreline and is used for access to water vessels.\n    Park - An area of land which has been modified by human infrastructure for the primary purpose of recreation.\n    Pathway - A stretch of concrete which is used for access between two or more locations.\n    Promenade - A stretch of concrete which lies atop a coastal defence structure (i.e. seawall or revetment) and is used for access between two or more locations.\n    Pool - An ocean pool which lies within, or immediately adjacent to, the intertidal zone of a beach or piece of coastline. "]
[null,null,"Asset condition","Taken from the Integrated Planning and Reporting Manual for local government in NSW, 2013:"]
[null,null,"Design Life","The planned life of an asset after which time renewal and/or reconstruction will be required to maintain its serviceability and function. See Section 6.3 of the Climate Change Adaptation Guidelines."]
[null,null,"Resilience","The sensitivity of this asset to the effects of climate change. This is a measure of the vulnerability of an asset to extreme conditions under which it could be damaged or become unserviceable. For assets such as boat ramps and rock pools which are damaged over time, this is a measure of the serviceability of the asset."]
[null,null,"Short-term","10-year planning horizon"]
[null,null,"Medium-term","20-year planning horizon"]
[null,null,"Long-term","50-year planning horizon"]
[null,null,"Adaptation","Adaptation is the process of modifying an asset to cope with added risk due to climate change. This adaptation includes physical protection or modification of the asset, changes to its usage patterns, modification of its useage purpose, or abandonment of the site. In the context of this tool, adaptation planning accounts only for changes in sea-level due to melting of polar ice caps due to climate change, and not any of the other multidudinous effects of climate change. See Table 4 in Guidelines for Responding to the Effects of Climate Change in Coastal and Ocean Engineering for more information.\n"]

{"sheet":"Council Data","index":1,"n_rows":109,"n_cols":10,"rows_kept":109,"cut":false,"hidden":false,"merged":[[96,2,96,3],[103,2,103,3],[104,2,104,3],[4,1,4,2],[92,2,92,3],[93,2,93,3],[94,2,94,3],[95,2,95,3]]}
[]
[]
[null,"To begin please select which LGA you are in with the dropdown"]
[]
[null,"Bayside Council"]
[]
[null,"The following demographic, economic, land and tourism statistics have been collected for your LGA."]
[null,"These data are used by the tool to make projections about the future value of your recreational assets and make recommendations on future actions."]
[null,"All data has been collected from the following sources:"]
[null,"Bureau of Statistics >>",".id Consulting >>",null,"NSW Valuer General >>",null,"Destination NSW >>"]
[]
[null,"The values presented below are all editable so that you may change any data you believe are incorrect or that do not represent the best available information."]
[null,"Additionally there are fields afforded for council specific values which are not publicly available to be included to further increase the confidence of results from this tool"]
[]
[null,"Population"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Current:"]
[null,null,2006,2011,2016,{"$f":"YEAR(TODAY())","v":2019},2021,2026,2036,2070]
[null,"Population trends:",{"$f":"IFERROR(INDEX(Councils[popA],metaRow)+INDEX(Councils[popB],metaRow)*C28+INDEX(Councils[popC],metaRow)*C28^2+INDEX(Councils[popD],metaRow)*C28^3,\"\")","v":131663.32240000367},{"$f":"IFERROR(INDEX(Councils[popA],metaRow)+INDEX(Councils[popB],metaRow)*D28+INDEX(Councils[popC],metaRow)*D28^2+INDEX(Councils[popD],metaRow)*D28^3,\"\")","v":147790.61640001833},{"$f":"IFERROR(INDEX(Councils[popA],metaRow)+INDEX(Councils[popB],metaRow)*E28+INDEX(Councils[popC],metaRow)*E28^2+INDEX(Councils[popD],metaRow)*E28^3,\"\")","v":162907.630400002},177014.36440001428,{"$f":"IFERROR(INDEX(Councils[popA],metaRow)+INDEX(Councils[popB],metaRow)*G28+INDEX(Councils[popC],metaRow)*G28^2+INDEX(Councils[popD],metaRow)*G28^3,\"\")","v":177014.36440001428},{"$f":"IFERROR(INDEX(Councils[popA],metaRow)+INDEX(Councils[popB],metaRow)*H28+INDEX(Councils[popC],metaRow)*H28^2+INDEX(Councils[popD],metaRow)*H28^3,\"\")","v":190110.81840002537},{"$f":"IFERROR(INDEX(Councils[popA],metaRow)+INDEX(Councils[popB],metaRow)*I28+INDEX(Councils[popC],metaRow)*I28^2+INDEX(Councils[popD],metaRow)*I28^3,\"\")","v":213272.88640001416},{"$f":"IFERROR(INDEX(Councils[popA],metaRow)+INDEX(Councils[popB],metaRow)*J28+INDEX(Councils[popC],metaRow)*J28^2+INDEX(Councils[popD],metaRow)*J28^3,\"\")","v":261796.34000000358}]
[]
[null,"LGA land area:",{"$f":"IFERROR(INDEX(Councils[Area],metaRow),\"\")","v":4993},"ha"]
[null,"Population density:",{"$f":"IFERROR(F29/C31,\"\")","v":35.452506388947384},"people/ha"]
[]
[]
[null,"Mean Weekly Household Income"]
[null,"      (* trends are based on 1995-2016 NSW state trends and may not be representative of your LGA - adjust accordingly)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(INDEX(Councils[incA],metaRow)=0,\" - No trend data available\",\"\"),\"\")","v":""}]
[null,null,null,null,null,"Current:"]
[null,null,2006,2011,2016,{"$f":"YEAR(TODAY())","v":2019},2021,2026,2036,2070]
[null,"Income trends:",{"$f":"IFERROR(INDEX(Councils[incA],metaRow)+INDEX(Councils[incB],metaRow)*C50+INDEX(Councils[incC],metaRow)*C50^2,\"\")","v":1096.2910999999876},{"$f":"IFERROR(INDEX(Councils[incA],metaRow)+INDEX(Councils[incB],metaRow)*D50+INDEX(Councils[incC],metaRow)*D50^2,\"\")","v":1328.4503499999992},{"$f":"IFERROR(INDEX(Councils[incA],metaRow)+INDEX(Councils[incB],metaRow)*E50+INDEX(Councils[incC],metaRow)*E50^2,\"\")","v":1560.6095999999961},1653.4733000000001,{"$f":"IFERROR(INDEX(Councils[incA],metaRow)+INDEX(Councils[incB],metaRow)*G50+INDEX(Councils[incC],metaRow)*G50^2,\"\")","v":1792.7688499999931},{"$f":"IFERROR(INDEX(Councils[incA],metaRow)+INDEX(Councils[incB],metaRow)*H50+INDEX(Councils[incC],metaRow)*H50^2,\"\")","v":2024.9280999999901},{"$f":"IFERROR(INDEX(Councils[incA],metaRow)+INDEX(Councils[incB],metaRow)*I50+INDEX(Councils[incC],metaRow)*I50^2,\"\")","v":2489.2465999999986},{"$f":"IFERROR(INDEX(Councils[incA],metaRow)+INDEX(Councils[incB],metaRow)*J50+INDEX(Councils[incC],metaRow)*J50^2,\"\")","v":4067.9294999999984}]
[]
[]
[null,"Gross Regional Profit"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(INDEX(Councils[grpA],metaRow)=0,\" - No trend data available\",\"\"),\"\")","v":""}]
[null,null,null,null,null,"Current:"]
[null,null,2006,2011,2016,{"$f":"YEAR(TODAY())","v":2019},2021,2026,2036,2070]
[null,"GRP trends:",{"$f":"IFERROR(INDEX(Councils[grpA],metaRow)+INDEX(Councils[grpB],metaRow)*C68+INDEX(Councils[grpC],metaRow)*C68^2,\"\")","v":10318790446.203125},{"$f":"IFERROR(INDEX(Councils[grpA],metaRow)+INDEX(Councils[grpB],metaRow)*D68+INDEX(Councils[grpC],metaRow)*D68^2,\"\")","v":11885327210.9375},{"$f":"IFERROR(INDEX(Councils[grpA],metaRow)+INDEX(Councils[grpB],metaRow)*E68+INDEX(Councils[grpC],metaRow)*E68^2,\"\")","v":14504376230.5625},15846699269.7969,{"$f":"IFERROR(INDEX(Councils[grpA],metaRow)+INDEX(Councils[grpB],metaRow)*G68+INDEX(Councils[grpC],metaRow)*G68^2,\"\")","v":18175937505.09375},{"$f":"IFERROR(INDEX(Councils[grpA],metaRow)+INDEX(Councils[grpB],metaRow)*H68+INDEX(Councils[grpC],metaRow)*H68^2,\"\")","v":22900011034.5625},{"$f":"IFERROR(INDEX(Councils[grpA],metaRow)+INDEX(Councils[grpB],metaRow)*I68+INDEX(Councils[grpC],metaRow)*I68^2,\"\")","v":35505694858.125},{"$f":"IFERROR(INDEX(Councils[grpA],metaRow)+INDEX(Councils[grpB],metaRow)*J68+INDEX(Councils[grpC],metaRow)*J68^2,\"\")","v":109856186524.96875}]
[]
[null,"Tourism"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(INDEX(Councils[tourCurrent],metaRow)=0,\" - No tourism data available for Sydney LGAs\",\"\"),\"\")","v":" - No tourism data available for Sydney LGAs"}]
[null,null,null,null,null,"Current:"]
[null,null,2009,2011,2016,{"$f":"YEAR(TODAY())","v":2019},2021,2026,2036,2070]
[null,"Tourism trends:",{"$f":"IFERROR(INDEX(Councils[tourA],metaRow)+INDEX(Councils[tourB],metaRow)*C85+INDEX(Councils[tourC],metaRow)*C85^2,\"\")","v":0},{"$f":"IFERROR(INDEX(Councils[tourA],metaRow)+INDEX(Councils[tourB],metaRow)*D85+INDEX(Councils[tourC],metaRow)*D85^2,\"\")","v":0},{"$f":"IFERROR(INDEX(Councils[tourA],metaRow)+INDEX(Councils[tourB],metaRow)*E85+INDEX(Councils[tourC],metaRow)*E85^2,\"\")","v":0},0,{"$f":"IFERROR(INDEX(Councils[tourA],metaRow)+INDEX(Councils[tourB],metaRow)*G85+INDEX(Councils[tourC],metaRow)*G85^2,\"\")","v":0},{"$f":"IFERROR(INDEX(Councils[tourA],metaRow)+INDEX(Councils[tourB],metaRow)*H85+INDEX(Councils[tourC],metaRow)*H85^2,\"\")","v":0},{"$f":"IFERROR(INDEX(Councils[tourA],metaRow)+INDEX(Councils[tourB],metaRow)*I85+INDEX(Councils[tourC],metaRow)*I85^2,\"\")","v":0},{"$f":"IFERROR(INDEX(Councils[tourA],metaRow)+INDEX(Councils[tourB],metaRow)*J85+INDEX(Councils[tourC],metaRow)*J85^2,\"\")","v":0}]
[null,"(total visitors per annum)"]
[null,"Tourism spend:",{"$f":"INDEX(Councils[tourSpend],metaRow)","v":0}]
[null,"($/visitor)"]
[]
[null,"Land Value"]
[]
[null,"Total LGA land value:",{"$f":"IFERROR(INDEX(Councils[landTotVal],metaRow),\"\")","v":46211292023}]
[null,"Total residential land value:",{"$f":"IFERROR(INDEX(Councils[landResVal],metaRow),\"\")","v":38555908500}]
[null,"Total recreational land value:"]
[null,"Total number of properties:",{"$f":"IFERROR(INDEX(Councils[landTotProp],metaRow),\"\")","v":32864}]
[null,"Mean land value:",{"$f":"IFERROR(C93/C96,\"\")","v":1406137.1720727847}]
[]
[null,"Council Specifics"]
[null,null,null,null,null,"Current:"]
[null,null,2006,2011,2016,{"$f":"YEAR(TODAY())","v":2019},2021,2026,2036,2070]
[null,"Council revenue trends:"]
[null,"(total revenue per annum)"]
[null,"Number of recreational assets:"]
[null,"Current financial year recreational asset budget:"]
[]
[null,"Local height datum AHD offset:",null,"m"]
[null,"(if your LGA uses a height datum which is not AHD, please type the offset here; if there is no value here all height values will be assumed to be AHD)"]
[null,"e.g. Tweed River Datum is 0.893m above AHD so you would enter -0.893 in the provided cell"]

{"sheet":"Asset Summary","index":2,"n_rows":200,"n_cols":10,"rows_kept":200,"cut":false,"hidden":false,"merged":[[199,0,199,9]]}
[]
[{"$f":"\"Recreational Asset Summary for \" & thisCouncil","v":"Recreational Asset Summary for Bayside Council"}]
[]
["Asset_ID","Asset_Name","Asset_Type","Latitude","Longitude","MCA_Score","Confidence","Rank","Adaptation_Selection","Link"]
[null,null,null,null,null,null,null,null,null,"View"]
[null,null,null,null,null,null,null,null,null,"View"]
[null,null,null,null,null,null,null,null,null,"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(templateBeach!assetAdaptOpt),\"\",templateBeach!assetAdaptOpt)","v":""},"View"]
[{"$f":"IF(ISBLANK(assetSummary[Asset_ID] 5:5),\"No assets currently imported\",\"\")","v":"No assets currently imported"}]

{"sheet":"New Asset","index":3,"n_rows":10,"n_cols":2,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Single Asset Import"]
[null,"To create a new asset please enter a name, location, and asset type below. Then click the submit button."]
[]
[]
[null,"Asset ID"]
[null,"Name"]
[null,"Asset type"]
[null,"Latitude"]
[null,"Longitude"]

{"sheet":"templateJetty","index":4,"n_rows":418,"n_cols":15,"rows_kept":418,"cut":false,"hidden":true,"merged":[[15,5,15,16],[16,5,16,16],[17,5,17,16],[18,5,18,16],[22,5,22,6],[23,5,23,16],[8,5,8,6],[9,5,9,16],[10,5,10,16],[11,5,11,16],[13,5,13,16],[14,5,14,16],[70,1,70,2],[71,1,71,2],[72,1,72,2],[104,0,104,2],[105,1,105,2],[107,4,107,5],[24,5,24,16],[25,5,25,16],[26,5,26,16],[27,5,27,16],[28,5,28,16],[67,1,67,2],[109,4,109,5],[109,6,109,7],[109,8,109,9],[109,10,109,11],[111,1,111,2],[112,1,112,2],[107,6,107,7],[107,8,107,9],[107,10,107,11],[108,4,108,5],[108,6,108,7],[108,8,108,9],[108,10,108,11],[140,1,140,4],[140,7,140,13],[141,1,141,4],[141,7,141,13],[142,1,142,4],[142,7,142,13],[113,1,113,2],[137,1,137,4],[137,7,137,13],[138,1,138,4],[138,7,138,13],[139,1,139,4],[139,7,139,13],[146,1,146,4],[146,7,146,13],[149,1,149,2],[151,1,151,2],[152,1,152,2],[153,1,153,2],[143,1,143,4],[143,7,143,13],[144,1,144,4],[144,7,144,13],[145,1,145,4],[145,7,145,13],[210,1,210,2],[212,1,212,2],[213,1,213,2],[214,1,214,2],[219,2,219,14],[241,6,241,13],[200,4,200,11],[201,4,201,11],[202,4,202,11],[203,1,203,2],[203,4,203,11],[207,4,207,11],[249,2,249,3],[277,4,277,5],[278,4,278,5],[289,6,289,13],[292,6,292,13],[293,6,293,13],[243,6,243,13],[244,0,244,2],[244,6,244,13],[245,0,245,2],[245,6,245,13],[247,6,247,13],[305,0,305,1],[305,3,305,4],[306,0,306,1],[306,3,306,4],[307,0,307,1],[307,3,307,4],[294,6,294,13],[297,1,297,2],[298,1,298,2],[299,1,299,2],[300,1,300,2],[304,3,304,4],[304,6,304,7],[346,2,346,8],[347,2,347,8],[348,2,348,8],[349,2,349,8],[350,2,350,8],[356,5,356,12],[308,0,308,1],[308,3,308,4],[309,0,309,1],[309,3,309,4],[310,0,310,1],[310,3,310,4],[374,4,374,5],[375,4,375,5],[376,4,376,5],[377,4,377,5],[378,4,378,5],[401,4,401,5],[357,5,357,12],[365,4,365,5],[366,4,366,5],[373,4,373,5],[373,6,373,7],[416,4,416,5],[417,4,417,5],[410,4,410,5],[411,4,411,5],[412,4,412,5],[413,4,413,5],[414,4,414,5],[415,4,415,5],[402,4,402,5],[405,2,405,5],[406,4,406,5],[407,4,407,5],[408,4,408,5],[409,4,409,5]]}
[]
[]
[]
["ID HERE"]
["NAME HERE",null,"Lat,Lng","MapURL"]
[]
["Asset Data"]
[]
[null,"Info","Characteristic","Value","Unit","Comment"]
[null,null,"Year of construction"]
[null,"ⓘ","Cost of initial construction",null,"$"]
[null,"ⓘ","Design life",null,"yrs"]
[null,"ⓘ","Today's construction cost",{"$f":"IFERROR(INDEX(metaAdjust[Dollar Adjustment],MATCH(currYear-assetConstYr,metaAdjust[Age],0))*assetConstCost,\"Enter cost and construction year\")","v":"Enter cost and construction year"}]
[null,"ⓘ","Annual maintenance cost",null,"$"]
[null,"ⓘ","Date of last capital works (partial/full reconstruction)"]
[null,"ⓘ","Cost of last capital works",null,"$"]
[null,null,"Current condition"]
[null,"ⓘ","Number of commercial properties using asset"]
[null,"ⓘ","Approximate annual revenue from these businesses",null,"$ p/a"]
[]
["Physical Characteristics"]
[]
[null,"Info","Characteristic","Value","Unit","Comment"]
[null,"ⓘ","Length",null,"m"]
[null,null,"Number of moorings"]
[null,"ⓘ","Representative height",null,"m"]
[null,"ⓘ","Oceanbed level",null,"m"]
[null,"ⓘ","Sheltered/Exposed"]
[null,"ⓘ","Coastline angle",null,"° TN"]
[]
["Multi-Criteria Analysis"]
[]
["Cultural & Heritage Significance"]
[]
[null,"What is required:"]
[null,"-","Access to local cultural/historic knowledge"]
[null,"-","Participants"]
[]
[null,"What is desired:"]
[null,"-","Collaboration with your local aboriginal land council"]
[null,"-","Professional guidance on asset history of LGA"]
[]
[null,"Additional resources:"]
[null,"-","Local Aboriginal Land Councils"]
[null,"-","Aboriginal heritage (places of significance)"]
[null,"-","The cultures and the heritage of NSW"]
[null,"-","NCCOE Guideline 2: Working with the Coast in an Environmentally Sustainable Way (Chapter 6.3)"]
[null,"Guidelines:"]
[null,"Cultural and historic value aims to capture the significance peoples or groups find in places or objects due to cultural teachings and/or heritage claims.  "]
[null,"It is distinct from value placed on an asset by peoples due its usability or availability and instead relates to a group's relationship with the asset."]
[null,"To assess this criterion, please use the following table as a guide to assign this asset a value from 0 to 5."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"To increase the confidence of this criterion's score, it is advised that you consult with your local aboriginal land council and seek their input into the cultural significance of your assets"]
[null,"Additionally you may wish to ask around your office or with respected members of the community to get a more complete picture of your assets' significance"]
[null,"Weightings may be assigned for each entry based on the trust and/or significance of the opinion. E.g. Someone with more knowledge of the history of the area might have their opinion granted more 'weight' than someone who has only just arrived."]
[]
[null,null,"You","Aboriginal Land Council","Person 2","Person 3","Person 4","Person 5","Person 6","Person 7","Person 8","Person 9","Person 10"]
[null,"Scores:\n (/5)"]
[null,"Weighting",1,5,1,1,1,1,1,1,1,1,1]
[]
[null,"Recommended Value:",null,{"$f":"IFERROR(SUMPRODUCT(C65:M65,C66:M66)/SUMPRODUCT(--(C65:M65<>\"\"),C66:M66),0)","v":0},"/5"]
[]
[]
[null,"Culture & Heritage Score:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF( NOT(ISNUMBER(D71)),\"No value set\",IF(ISNUMBER(D65),2,IF(COUNT(C65:M65)>=3,1,0)))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
["Replaceability"]
[]
[null,"What is required:"]
[null,"-","The replacement cost of this asset"]
[null,"-","The design life of this asset"]
[]
[null,"What is desired:"]
[null,"-","Detailed understanding of current asset availability in the region"]
[null,"-","Assessment of alternative locations"]
[]
[null,"Where to look:"]
[null,"-","Local asset register"]
[]
[null,"Additional resources:"]
[null,"-","IPWEA, Australian Infrastructure Financial Management Manual (AIFMM)"]
[null,"-","Guide to valuation and depreciation under the international accounting standards for the public sector"]
[null,"-","IPWEA, International Infrastructure Management Manual (IIMM)"]
[null,"Guidelines:"]
[null,"This tool uses an LGA's ability to pay, or an asset's replaceability as a baseline proxy for economic value."]
[null,"This method compares the depreciated replacement cost (also known as the Written Down Value; WDV) with LGA statistics to determine the relative ability for the asset to be replaced."]
[]
[null,null,"Non-depreciated replacement cost"]
[null,null,"Depreciated replacement cost"]
[null,null,"Comments"]
[]
[null,"Are there other pre-existing assets nearby which could take up demand if this asset was decommissioned/damaged?"]
[null,null,null,"No",null,"Comments:"]
[]
[null,"Are there any other nearby sites which could be repurposed to fulfil a similar role?"]
[null,null,"Y/N","No",null,"Comments:"]
["If yes, are they greenfield or brownfield site(s)?"]
[null,"Approximate cost of site acquisition"]
[null,null,"(in today's $)"]
[null,null,null,"Median income","GRP",null,"Land value",null,"Revenue",null,"Recreational budget"]
[null,null,"Scores",{"$f":"IFERROR(IF(D104=\"Yes\",IF(D105=\"Greenfield\",(D106+assetWDV)/(cdIncCurr*assetLife*52),(D106*1.2+assetWDV)/(cdIncCurr*assetLife*52)),assetWDV/(cdIncCurr*assetLife*52)),\"\")","v":""},{"$f":"IFERROR(IF(D104=\"Yes\",IF(D105=\"Greenfield\",(D106+assetWDV)/cdGRPCur,D106*1.2/cdGRPCur),assetWDV/cdGRPCur),\"\")","v":0},null,{"$f":"IFERROR(IF(D104=\"Yes\",IF(D105=\"Greenfield\",(D106+assetWDV)/cdLandMeanVal,D106*1.2/cdLandMeanVal),assetWDV/cdLandMeanVal),\"\")","v":0},null,{"$f":"IFERROR(IF(D104=\"Yes\",IF(D105=\"Greenfield\",(D106+assetWDV)/cdRevCurr,D106*1.2/cdRevCurr),assetWDV/cdRevCurr),\"\")","v":""},null,{"$f":"IFERROR(IF(D104=\"Yes\",IF(D105=\"Greenfield\",(D106+assetWDV)/cdRecBudgCurr,D106*1.2/cdRecBudgCurr),assetWDV/cdRecBudgCurr),\"\")","v":""}]
[null,null,"Recommended values",{"$f":"IF(D101=\"Yes\",IF(D109>5,3,IF(D109>1,4,5)),IF(D109>10,0,IF(D109>5,1,IF(D109>1,2,IF(D109>0.5,3,IF(D109>=0.1,4,5))))))","v":0},{"$f":"IF($D$101=\"Yes\",IF(E109>0.001,3,IF(E109>0.0001,4,5)),IF(E109>0.001,0,IF(E109>0.0005,1,IF(E109>0.0001,2,IF(E109>0.00005,3,IF(E109>0.00001,4,5))))))","v":5},{"$f":"IF($D$101=\"Yes\",IF(F109>100,3,IF(F109>10,4,5)),IF(F109>100,0,IF(F109>50,1,IF(F109>20,2,IF(F109>10,3,IF(F109>1,4,5))))))","v":5},{"$f":"IF(D101=\"Yes\",IF(G109>2,3,IF(G109>1,4,5)),IF(G109>3,0,IF(G109>2,1,IF(G109>1,2,IF(G109>0.5,3,IF(G109>0.1,4,5))))))","v":5},5,{"$f":"IF($D$101=\"Yes\",IF(I109>1,3,IF(I109>0.5,4,5)),IF(I109>1,0,IF(I109>0.5,1,IF(I109>0.25,2,IF(I109>0.1,3,IF(I109>0.01,4,5))))))","v":0},5,{"$f":"IF($D$101=\"Yes\",IF(K109>2,3,IF(K109>1,4,5)),IF(K109>2,0,IF(K109>1,1,IF(K109>0.5,2,IF(K109>0.25,3,IF(K109>0.1,4,5))))))","v":0},{"$f":"IF($D$101=\"Yes\",IF(L109>100,3,IF(L109>10,4,5)),IF(L109>100,0,IF(L109>50,1,IF(L109>20,2,IF(L109>10,3,IF(L109>1,4,5))))))","v":5},"/5"]
[]
[null,"Replaceability Score:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF(NOT(ISNUMBER(D112)),\"No value set\",IF(AND(D101<>\"\",D104<>\"\"),IF(OR(ISNUMBER(I109),ISNUMBER(K109)),2,1),0))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
[]
["Policy Alignment"]
[]
[null,"What is required:"]
[null,"-","Understanding of your council's asset management policy and goals"]
[]
[null,"What is desired:"]
[null,"-","Detailed understanding of NSW state government coastal management policy"]
[null,"Where to look:"]
[null,"-","Your LGA's Asset Management Strategy/Policy"]
[null,"-","State coastal management framework & legislation"]
[]
[null,"Additional resources:"]
[null,"-","NSW Coastal Management Framework"]
[null,"-","NCCOE Guideline 2: Working with the Coast in an Environmentally Sustainable Way (Chapter 3)"]
[null,"Guidelines:"]
[null,"Policy compliance is important as it dictates maintenance schedules, accessibility measures and general servicability of recreational assets."]
[null,"This tool adopts a checklist-based approach, providing some standard policy objectives for this asset type"]
[null,"Additionally, you may add more fields according to the objectives of your LGA"]
[]
[]
[null,"Policy",null,null,null,"Complies? (Y/N)","Weight","Comments"]
[1,"Adopts strategic plans for adapting to future risks",null,null,null,"Yes",1,null,null,null,null,null,null,null,{"$f":"IF(F138=\"Yes\",1,0)","v":1}]
[{"$f":"A138+1","v":2},null,null,null,null,"No",1,null,null,null,null,null,null,null,{"$f":"IF(F139=\"Yes\",1,0)","v":0}]
[{"$f":"A139+1","v":3},null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[4,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[5,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[6,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[7,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[8,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[9,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[10,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[null,{"$f":"COUNTA(B138:B147)","v":1}]
[]
[null,"Recommended Score:",null,{"$f":"SUMPRODUCT(--($B$138:$B$147 <> \"\"),$G$138:$G$147, $O$138:$O$147)/SUMIF($B$138:$B$147,\"<>\",$G$138:$G$147)*5","v":5},"/5"]
[]
[null,"Policy Score:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF(D152=\"\",\"No value set\",IF(B148<3,0,IF(B148<6,1,2)))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
[]
["Community Value"]
[]
[null,"What is required:"]
[null,"-","A rough idea of this asset's utilisation by the community"]
[null,"-","Some understanding of this asset's touristic appeal"]
[]
[null,"What is desired:"]
[null,"-","Detailed understanding asset utilisation"]
[null,"-","Study of the asset's consumer surplus"]
[]
[null,"Where to look:"]
[null,"-","Any external studies or community engagements"]
[null,"-","Council members/workers who are particularly familiar with the asset"]
[]
[null,"Additional resources:"]
[null,"-","Total Economic Valuation Framework"]
[null,"-","NCCARF 2016: Exploring valuation methods for climate adaptation options, with particular reference to Australian coastal councils"]
[null,"-","Measuring the Economic Value of a City Park System"]
[]
[null,"Guidelines:"]
[null,"Community value is an intangible criterion which attempts to quantify the degree to which members of the community value the asset."]
[null,"This criterion aims to encapsulate asset non-use values of bequest, option use, and existence."]
[null,"Community value is intrinsically a subjective metric and can only adequately be determined through community studies and surveys."]
[null,"The score for this criterion can be categorised from Very Low to Very High on a 5-point scale which can be directly measured in community surveys on this asset."]
[null,"Aggregate results from such surveys can be directly input into the Community Value cell along with links to the relevant survey along with comments"]
[]
[null,"There is no true alternative for community perception other than direct engagements, however this tool makes use of a number of proxies in order to provide guidance for this criterion in the absence of survey data or for assets which may be less important to the community."]
[null,"These involve looking at estimated utilisation and tourist visitation to get a sense of how 'valuable' the asset is to the community"]
[null,"Estimating utilisation and tourist visitation will help you do on-the-fly sensitivity analysis to determine:"]
[null,null,"1. How much this asset is valued compared to a theoretical potential based on your LGA"]
[null,null,"2. How much consumer surplus would be required to pay for this asset's ongoing maintenance if users were charged for access "]
[]
[]
[null,"Utilisation p/w","Required WTP","($/trip)"]
[null,50,{"$f":"IFERROR(((assetMaint+assetValue/assetLife)/52)/B191,0)","v":0}]
[null,100,0]
[null,200,0]
[null,500,0]
[null,1000,0]
[null,2000,0]
[null,5000,0]
[]
[]
[null,null,null,null,"Comments:"]
[null,null,"Estimated utilisation per week:"]
[null,null,"Utilisation known?","No"]
[null,null,"Required WTP:",{"$f":"IFERROR(((assetMaint+assetValue/assetLife)/52)/D201,\"\")","v":""}]
[null,"Percentage tourist visitation \n(of total LGA tourists):",null,0]
[]
[null,null,"Average tourists per week:",{"$f":"(D204*cdTourCur)/52","v":0}]
[]
[null,null,"WTP from study:"]
[null,null,"($/person)"]
[]
[null,"Recommended Value:",null,{"$f":"IF(D208<>\"\",IF(D208>=(2*D203),5,IF(D208>=(1.25*D203),4,IF(D208<(0.25*D203),0,IF(D208<(0.5*D203),1,IF(D208<(0.8*D203),2,3))))),IF((D201*52)<(0.005*cdPopCur),0,IF((D201*52)>(0.5*cdPopCur),5,5*(D201*52)/(0.495*cdPopCur))))","v":0},"/5"]
[]
[null,"Community Value:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF(assetCommunity=\"\",\"No value set\",IF(D208<>\"\",2,IF(D202=\"Yes\",1,0)))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
["Resilience"]
[]
[null,"What is required:"]
[null,"-","Asset design life"]
[null,"-","Understanding of the acceptable level of risk for this asset"]
[null,"-","Basic knowledge of either the local wave climate or flood planning levels"]
[]
[null,"What is desired:"]
[null,"-","Detailed study of local wave climate"]
[null,"-","Understandng of threat recurrence under which the asset sustains damage"]
[]
[null,"Where to look:"]
[null,"-","Climate Change Adaptation Guidelines Part 4 (p 22)"]
[null,"-","Coastal Engineering Expertise"]
[]
[null,"Additional resources:"]
[null,"-","Resilience: A risk management approach",null,"Building resilient infrastructure"]
[null,"Guidelines:"]
[null,"Resilience is a measure of the serviceability of an asset under extreme conditions."]
[null,"This tool uses a number of different methods to determine the resilience of a coastal recreational asset:"]
[null," - Probabalistic wave overtopping calculation to estimate likelihood of coastal inundation for assets in or adjacent to the open ocean"]
[null," - Probabalistic storm surge inundation calculation for all non-estuarine assets"]
[null," - Hazard categorisation based on the asset's placement within the floodplain"]
[]
[null,null,"Design life:",{"$f":"assetLife","v":0},"years"]
[null,null,"Acceptable risk of encounter:",0.5,{"$f":"-D241/(LN(1-D242))","v":0},"Comments:"]
[null,null,"Design threat:",{"$f":"\"1 : \" & ROUND(-D241/(LN(1-D242)),0)","v":"1 : 0"},"years"]
[null,null,"What design criteria (ARI) was this asset built to?",null,"1 in __ years"]
["Is this property in a designated coastal hazard zone?",null,null,"No",{"$f":"IF(D245=\"Yes\",\"*Please refer to the CZMP for this asset's risk assessment and do not rely on this tool to provide estimates.\",\"\")","v":""}]
["Is this property in a floodplain?",null,null,"No"]
[null,null,"Sheltered/Exposed:",{"$f":"IF(assetShelter=\"\",\"\",assetShelter)","v":""}]
[null,null,"Is this asset in an estuary?","No"]
[]
[null,null,{"$f":"IF(OR(D247=\"\",D248=\"\"),\"Please enter data above.\",IF(D247=\"Exposed\",\"Please use overtopping calculation.\",IF(D248=\"No\",\"Please use still water level calculation.\",\"Please use floodplain calculation.\")))","v":"Please enter data above."},null,{"$f":"IF(ISNUMBER(SEARCH(\"overtop\",C250)),0,IF(ISNUMBER(SEARCH(\"still\",C250)),1,IF(ISNUMBER(SEARCH(\"floodplain\",C250)),2,-1)))","v":-1}]
[]
[null,"Overtopping Calculation"]
[null,"(leave as default unless studies have been performed)"]
[null,null,null,"baseline","max"]
[null,null,"Deepwater wave height, ho (m)",0.5]
[null,null,"Period, T (s)",8]
[null,null,"Tan B, Beach slope",5.0000000000000001E-3]
[null,null,"Deepwater wave length, Lo (m)",{"$f":"9.81*D256^2/(2*PI())","v":99.923839470815579}]
[null,null,"hb, stillwater depth at theoretical breakpoint (m) = ",{"$f":"0.811*D255*D257^-0.012*(D255/D258)^-0.12","v":0.8159942745727673}]
[null,null,"Hb, theoretical breaker height, (m) = ",{"$f":"0.76*D255*D257^(1/7)*(D255/D258)^-0.25","v":0.67025459956673827}]
[null,null,"Yb, breaker index = ",{"$f":"D260/D259","v":0.82139620393496704}]
[null,null,"Tm-1,o",{"$f":"D256/1.1","v":7.2727272727272725}]
[null,null,"Lm-1,o",{"$f":"9.81*D262^2/(2*PI())","v":82.581685513070724}]
[null,null,"setup %",1E-3,0.15]
[null,null,"setup",{"$f":"assetHs*D264","v":5.0000000000000001E-4},{"$f":"D255*E264","v":7.4999999999999997E-2}]
[null,null,"bed depth",{"$f":"IF(assetDepth<>\"\",assetDepth+cdOffset,-0.5)","v":-0.5},{"$f":"IF(assetDepth<>\"\",assetDepth+cdOffset,-0.5)","v":-0.5}]
[null,null,"WL",{"$f":"INDEX(Councils[MHW],metaRow)+D265","v":0.54518076923076908},{"$f":"INDEX(Councils[MHW],metaRow)+E265","v":0.61968076923076909}]
[null,null,"depth",{"$f":"D267-D266","v":1.0451807692307691},{"$f":"E267-E266","v":1.1196807692307691}]
[null,null,"design wave",{"$f":"D268*$D$261","v":0.85850751627198252},{"$f":"E268*$D$261","v":0.91970153346513761},null,"buoy:",{"$f":"INDEX(Councils[OffshoreBuoy],metaRow)","v":"Sydney"}]
[null,null,"steepness",{"$f":"D269/$D$263","v":1.0395858487728506E-2},{"$f":"E269/$D$263","v":1.1136870454400821E-2},null,"x1",{"$f":"IF(assetHsUnservice<=3,3,ROUNDDOWN(assetHsUnservice,1))","v":3},{"$f":"IF(assetHsDamage<=3,3,ROUNDDOWN(assetHsDamage,1))","v":3}]
[null,null,"crest",{"$f":"assetHeight+cdOffset","v":0},null,null,"x2",{"$f":"IF(assetHsUnservice>=10,10,H270+0.1)","v":3.1},{"$f":"IF(assetHsDamage>=10,10,I270+0.1)","v":3.1}]
[null,null,"freeboard",{"$f":"$D$271-D267","v":-0.54518076923076908},{"$f":"$D$271-E267","v":-0.61968076923076909},null,"y1",{"$f":"INDEX(INDIRECT(\"metaWaves[\" & H269 & \"]\"),MATCH(H270,metaWaves[Hs],0))","v":6.6696884838699219E-2},{"$f":"INDEX(INDIRECT(\"metaWaves[\" & H269 & \"]\"),MATCH(I270,metaWaves[Hs],0))","v":6.6696884838699219E-2}]
[null,null,"h*",{"$f":"1.35*(D268/D269)*((2*PI()*D268)/(9.81*$D$262^2))","v":2.0801217004089385E-2},{"$f":"1.35*(E268/E269)*((2*PI()*E268)/(9.81*$D$262^2))","v":2.2283918095064487E-2},null,"y2",{"$f":"INDEX(INDIRECT(\"metaWaves[\" & H269 & \"]\"),MATCH(H270,metaWaves[Hs],0)+1)","v":7.4035056388668682E-2},{"$f":"INDEX(INDIRECT(\"metaWaves[\" & H269 & \"]\"),MATCH(I270,metaWaves[Hs],0)+1)","v":7.4035056388668682E-2}]
[null,null,"h* x Fc/hb",{"$f":"D273*D272/D269","v":-1.3209463251376894E-2},{"$f":"E273*(E272/E269)","v":-1.5014561794408991E-2},null,"y",{"$f":"H272+(assetHsUnservice-H270)*(H273-H272)/(H271-H270)","v":-0.1534482616603845},{"$f":"I272+(assetHsDamage-I270)*(I273-I272)/(I271-I270)","v":-0.1534482616603845}]
[null,null,"Overtopping",{"$f":"IF(D274<0.02,2.7*10^-4*D274^-2.7*(D273^2*SQRT(9.81*D268^3))*1000,1.5*10^-4*D274^-3.1*(D273^2*SQRT(9.81*D268^3))*1000)","v":{"$error":"#NUM!"}},{"$f":"IF(E274<0.02,2.7*10^-4*E274^-2.7*(E273^2*SQRT(9.81*E268^3))*1000,1.5*10^-4*E274^-3.1*(E273^2*SQRT(9.81*E268^3))*1000)","v":{"$error":"#NUM!"}}]
[]
[null,null,null,"Unserviceable","Sustains Damage"]
[null,null,"Overtopping Hs"]
[null,null,"Overtopping ARI",{"$f":"IF(H274<0,\"\",IF(H274<1,\"1 : \" & ROUND(H274*52,0) & \" Week\",\"1 : \" & ROUND(H274,1) & \" Year\"))","v":""},{"$f":"IF(I274<0,\"\",IF(I274<1,\"1 : \" & ROUND(I274*52,0) & \" Week\",\"1 : \" & ROUND(I274,1) & \" Year\"))","v":""}]
[null,null,"(only applies for non-sheltered assets)"]
[null,null,"Mean-high freeboard",{"$f":"ROUND(D272,1) & \"m\"","v":"-0.5m"},{"$f":"IF(D279=\"\",\"\",IF(assetAR<H274,1,IF(assetAR>I274+2,5,IF(assetAR>=I274,4,1+3*(assetAR/I274)))))","v":""}]
[]
[null,"SWL Exceedance"]
[null,null,{"$f":"\"1:100 yr exceedance level\"","v":"1:100 yr exceedance level"},{"$f":"INDEX(metaWL[Level],MATCH(100,metaWL[ARI],0))","v":1.4450000000000001}]
[null,null,"Exceedance ARI",{"$f":"IF(assetCrest>D284,\">100\",IF(assetCrest<INDEX(metaWL[Level],MATCH(1,metaWL[ARI],0)),\"<1\",INDEX(metaWL[Level],MATCH(assetCrest,metaWL[ARI],1))))","v":"<1"}]
[]
[null,"If the asset crest height is greater than the 1:100 yr event then the following information will be used to calculate resilience"]
[]
[null,null,"Crest level as % of 1:100 event",{"$f":"assetCrest/D284","v":0}]
[null,null,"Wave climate characteristic",null,{"$f":"IF(D290=\"High Energy\",IF(D289<=1,0,IF(D289<=1.2,1,IF(D289<=1.45,2,IF(D289<=1.7,3,IF(D289<=2,4,5))))),IF(D290=\"Medium Energy\",IF(D289<=1,0,IF(D289<=1.1,1,IF(D289<=1.2,2,IF(D289<=1.3,3,IF(D289<=1.5,4,5))))),IF(D289<=1,0,IF(D289<=1.05,1,IF(D289<=1.1,2,IF(D289<=1.15,3,IF(D289<=1.3,4,5)))))))","v":0},"Comments:"]
[]
[null,"Floodplain Data",null,null,null,"Difference"]
[null,null,"1:50 yr Flood Level:",null,"m",{"$f":"D294-D293","v":0}]
[null,null,"1:100 yr Flood Level:",null,"m",{"$f":"D295-D294","v":0}]
[null,null,"1:200 yr Flood Level:",null,"m",{"$f":"IF(D246=\"No\",\"Asset not in FPA\",IF(assetCrest<(D293-0.5),0,IF(assetCrest<=D293,1,IF(AND(assetCrest<D294,F293<2),2,IF(AND(assetCrest<D294,F293>=2),3)*IF(AND(assetCrest>D294,F294<2),4,5)))))","v":"Asset not in FPA"}]
[]
[]
[null,"Recommended Value:",null,{"$f":"IF(C250=0,E281,IF(C250=1,E290,IF(C250=2,F295,C250)))","v":"Please enter data above."},"/5"]
[null,"Resilience Value:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF(D299=\"\",\"No value set\",IF(C250=0,IF(D278<>\"\",2,0),IF(C250=1,IF(D290<>\"\",1,0),IF(D294<>\"\",1,0))))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
["MCA Results"]
[]
[null,null,"Score","Flag",null,"Weighting","Comment"]
["Cultural/Heritage Value",null,{"$f":"IF(assetHeritage=\"\",\"\",assetHeritage)","v":""},{"$f":"D72","v":"No value set"},null,1]
["Replaceability",null,{"$f":"IF(assetReplace=\"\",\"\",assetReplace)","v":""},{"$f":"D113","v":"No value set"},null,1]
["Policy Alignment",null,{"$f":"IF(assetPolicy=\"\",\"\",assetPolicy)","v":""},{"$f":"D153","v":"No value set"},null,1]
["Community Value",null,{"$f":"IF(assetCommunity=\"\",\"\",assetCommunity)","v":""},{"$f":"D214","v":"No value set"},null,1]
["Resilience",null,{"$f":"IF(assetResilience=\"\",\"\",assetResilience)","v":""},{"$f":"D300","v":"No value set"},null,1]
["Total",null,{"$f":"IF(COUNTIF(C306:C310,\"\")>0,\"Not all values set\",SUMPRODUCT(C306:C310,F306:F310)/SUM(F306:F310))","v":"Not all values set"},{"$f":"IF(SUMPRODUCT(ISNUMBER(D306:D310)*1)<5,\"Not all values set\",ROUND(AVERAGE(D306:D310),0))","v":"Not all values set"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Adaptation Options"]
[]
[null,"The NCCOE Climate Change Adaptation Guidelines provide a comprehensive overview for coastal managers to review their options when adapting their infrastructure to a changing climate."]
[null,"This tool uses generalised engineering options and results from the MCA to assess which type of adaptation is best suited for this asset."]
[null,"The categories of options available are:"]
[null,null,"Protect","This option involves adding hard protection to the asset to protect against sea level rise"]
[null,null,"Accommodate","This option involves accepting a certain reduction in servicability to keep the asset funtional and using management solutions to prevent hazard"]
[null,null,"Retreat","This option involves abandoning the asset and selling the land"]
[null,null,"Do nothing","This is the baseline case in which routine maintenance is performed but additional capital works to repair damages are not"]
[null,"Please refer to Table 4 (p. 32) in the Climate Change Adaptation Guidelines for a checklist of considerations which must be addressed before implementing any of these options."]
[]
[]
[]
[]
[null,"Item 1:"]
[null,"Item 2:"]
[null,"Item 3:"]
[null,"Item 4:"]
[null,"Item 5:"]
[]
[]
[null,"Recommendation:"]
[]
[]
[null,"Adaptation Choice:",null,null,"Comments:"]
["ⓘ","Indicative Cost",null,"$/linear metre"]
[]
["Future Projections"]
[]
[null,"Projections are base on the selected adaptation option as well as projected trends in council parameters including population, GRP, land value, and tourism."]
[null,"To perform sensitivity analysis around these results please alter any of these values, or those of sea-level rise below, and recalculate."]
[]
[null,"Additional Inputs:"]
[null,null,"Short-term (2021)","Medium-term (2036)","Long-term (2070)"]
[null,"Sea Level Rise:",0,0.2,0.5]
[]
[]
["MCA -",{"$f":"IF(assetAdaptOpt=\"\",\"No Adaptation Set\",assetAdaptOpt)","v":"No Adaptation Set"}]
[]
[]
[]
[null,null,"Short-Term","Medium-Term","Long-Term",null,"Comment"]
[null,"Culture & Heritage"]
[null,"Replaceability"]
[null,"Policy Alignment"]
[null,"Community Value"]
[null,"Resilience"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Cost projection -",{"$f":"IF(assetAdaptOpt=\"\",\"No Adaptation Set\",assetAdaptOpt)","v":"No Adaptation Set"}]
[]
[null,null,"Short-Term","Medium-Term","Long-Term"]
[null,"Estimated Average Cost per Annum:"]
[]
[]
[null,null,"Required WTP"]
[null,"Annual Visitation","Short-Term","Medium-Term","Long-Term"]
[null,100,{"$f":"IFERROR(assetProjCostShort/($B408*assetLife),\"\")","v":""},{"$f":"IFERROR(assetProjCostMed/($B408*assetLife),\"\")","v":""},{"$f":"IFERROR(assetProjCostLong/($B408*assetLife),\"\")","v":""}]
[null,500,"","",""]
[null,1000,"",{"$f":"IFERROR(assetProjCostMed/($B410*assetLife),\"\")","v":""},{"$f":"IFERROR(assetProjCostLong/($B410*assetLife),\"\")","v":""}]
[null,2000,"","",""]
[null,5000,"","",""]
[null,10000,"","",""]
[null,20000,"","",""]
[null,50000,"","",""]
[null,100000,"","",""]
[null,500000,"","",""]
[null,1000000,"","",""]

{"sheet":"templatePromenade","index":5,"n_rows":427,"n_cols":15,"rows_kept":427,"cut":false,"hidden":true,"merged":[[8,5,8,6],[9,5,9,16],[10,5,10,16],[11,5,11,16],[13,5,13,16],[14,5,14,16],[21,5,21,16],[22,5,22,16],[23,5,23,16],[24,5,24,16],[25,5,25,16],[74,1,74,2],[15,5,15,16],[16,5,16,16],[20,5,20,6],[114,6,114,7],[114,8,114,9],[114,10,114,11],[115,4,115,5],[115,6,115,7],[115,8,115,9],[115,10,115,11],[77,1,77,2],[78,1,78,2],[79,1,79,2],[111,0,111,2],[112,1,112,2],[114,4,114,5],[120,1,120,2],[144,1,144,4],[144,7,144,13],[145,1,145,4],[145,7,145,13],[146,1,146,4],[146,7,146,13],[116,4,116,5],[116,6,116,7],[116,8,116,9],[116,10,116,11],[118,1,118,2],[119,1,119,2],[150,1,150,4],[150,7,150,13],[151,1,151,4],[151,7,151,13],[152,1,152,4],[152,7,152,13],[147,1,147,4],[147,7,147,13],[148,1,148,4],[148,7,148,13],[149,1,149,4],[149,7,149,13],[207,4,207,11],[208,4,208,11],[209,4,209,11],[210,1,210,2],[210,4,210,11],[214,4,214,11],[153,1,153,4],[153,7,153,13],[156,1,156,2],[158,1,158,2],[159,1,159,2],[160,1,160,2],[250,6,250,13],[251,0,251,2],[251,6,251,13],[252,0,252,2],[252,6,252,13],[254,6,254,13],[217,1,217,2],[219,1,219,2],[220,1,220,2],[221,1,221,2],[226,2,226,14],[248,6,248,13],[302,6,302,13],[305,1,305,2],[306,1,306,2],[307,1,307,2],[308,1,308,2],[312,3,312,4],[312,6,312,7],[256,2,256,3],[285,4,285,5],[286,4,286,5],[297,6,297,13],[300,6,300,13],[301,6,301,13],[316,0,316,1],[316,3,316,4],[317,0,317,1],[317,3,317,4],[318,0,318,1],[318,3,318,4],[313,0,313,1],[313,3,313,4],[314,0,314,1],[314,3,314,4],[315,0,315,1],[315,3,315,4],[365,5,365,12],[366,5,366,12],[374,4,374,5],[375,4,375,5],[382,4,382,5],[382,6,382,7],[354,2,354,8],[355,2,355,8],[356,2,356,8],[357,2,357,8],[358,2,358,8],[364,5,364,12],[425,4,425,5],[426,4,426,5],[31,5,31,6],[32,5,32,16],[33,5,33,16],[34,5,34,16],[419,4,419,5],[420,4,420,5],[421,4,421,5],[422,4,422,5],[423,4,423,5],[424,4,424,5],[411,4,411,5],[414,2,414,5],[415,4,415,5],[416,4,416,5],[417,4,417,5],[418,4,418,5],[383,4,383,5],[384,4,384,5],[385,4,385,5],[386,4,386,5],[387,4,387,5],[410,4,410,5]]}
[]
[]
[]
["ID HERE"]
["NAME HERE",null,"Lat,Lng","MapURL"]
[]
["Asset Data"]
[]
[null,"Info","Characteristic","Value","Unit","Comment"]
[null,null,"Year of construction"]
[null,"ⓘ","Cost of initial construction",null,"$"]
[null,"ⓘ","Design life",null,"yrs"]
[null,"ⓘ","Today's construction cost",{"$f":"IFERROR(INDEX(metaAdjust[Dollar Adjustment],MATCH(currYear-assetConstYr,metaAdjust[Age],0))*assetConstCost,\"Enter cost and construction year\")","v":"Enter cost and construction year"}]
[null,"ⓘ","Annual maintenance cost",null,"$"]
[null,"ⓘ","Date of last capital works (partial/full reconstruction)"]
[null,"ⓘ","Cost of last capital works",null,"$"]
[null,null,"Current condition"]
[]
["Physical Characteristics"]
[]
[null,"Info","Characteristic","Value","Unit","Comment"]
[null,"ⓘ","Frontage length",null,"m"]
[null,"ⓘ","Representative height",null,"m AHD"]
[null,"ⓘ","Distance to shoreline",null,"m"]
[null,"ⓘ","Oceanward slope",null,"m/m"]
[null,"ⓘ","Sheltered/Exposed"]
[]
[null,"If this asset has additional shore protection (e.g. walls, bunds, revetments, etc.) please enter its characteristics in the following section:"]
[]
[null,"Structure Type:"]
[]
[null,"Info","Characteristic","Value","Unit","Comment"]
[null,"ⓘ","Representative height",null,"m AHD"]
[null,"ⓘ","Distance to shoreline",null,"m"]
[null,"ⓘ","Oceanward slope",null,"m/m"]
[]
[]
["Multi-Criteria Analysis"]
[]
["Cultural & Heritage Significance"]
[]
[null,"What is required:"]
[null,"-","Access to local cultural/historic knowledge"]
[null,"-","Participants"]
[]
[null,"What is desired:"]
[null,"-","Collaboration with your local aboriginal land council"]
[null,"-","Professional guidance on asset history of LGA"]
[]
[null,"Additional resources:"]
[null,"-","Local Aboriginal Land Councils"]
[null,"-","Aboriginal heritage (places of significance)"]
[null,"-","The cultures and the heritage of NSW"]
[null,"-","NCCOE Guideline 2: Working with the Coast in an Environmentally Sustainable Way (Chapter 6.3)"]
[null,"Guidelines:"]
[null,"Cultural and historic value aims to capture the significance peoples or groups find in places or objects due to cultural teachings and/or heritage claims.  "]
[null,"It is distinct from value placed on an asset by peoples due its usability or availability and instead relates to a group's relationship with the asset."]
[null,"To assess this criterion, please use the following table as a guide to assign this asset a value from 0 to 5."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"To increase the confidence of this criterion's score, it is advised that you consult with your local aboriginal land council and seek their input into the cultural significance of your assets"]
[null,"Additionally you may wish to ask around your office or with respected members of the community to get a more complete picture of your assets' significance"]
[null,"Weightings may be assigned for each entry based on the trust and/or significance of the opinion. E.g. Someone with more knowledge of the history of the area might have their opinion granted more 'weight' than someone who has only just arrived."]
[]
[null,null,"You","Aboriginal Land Council","Person 2","Person 3","Person 4","Person 5","Person 6","Person 7","Person 8","Person 9","Person 10"]
[null,"Scores:\n (/5)"]
[null,"Weighting",1,5,1,1,1,1,1,1,1,1,1]
[]
[null,"Recommended Value:",null,{"$f":"IFERROR(SUMPRODUCT(C72:M72,C73:M73)/SUMPRODUCT(--(C72:M72<>\"\"),C73:M73),0)","v":0},"/5"]
[]
[]
[null,"Culture & Heritage Score:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF( NOT(ISNUMBER(D78)),\"No value set\",IF(ISNUMBER(D72),2,IF(COUNT(C72:M72)>=3,1,0)))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
["Replaceability"]
[]
[null,"What is required:"]
[null,"-","The replacement cost of this asset"]
[null,"-","The design life of this asset"]
[]
[null,"What is desired:"]
[null,"-","Detailed understanding of current asset availability in the region"]
[null,"-","Assessment of alternative locations"]
[]
[null,"Where to look:"]
[null,"-","Local asset register"]
[]
[null,"Additional resources:"]
[null,"-","IPWEA, Australian Infrastructure Financial Management Manual (AIFMM)"]
[null,"-","Guide to valuation and depreciation under the international accounting standards for the public sector"]
[null,"-","IPWEA, International Infrastructure Management Manual (IIMM)"]
[null,"Guidelines:"]
[null,"This tool uses an LGA's ability to pay, or an asset's replaceability as a baseline proxy for economic value."]
[null,"This method compares the depreciated replacement cost (also known as the Written Down Value; WDV) with LGA statistics to determine the relative ability for the asset to be replaced."]
[]
[null,null,"Non-depreciated replacement cost"]
[null,null,"Depreciated replacement cost"]
[null,null,"Comments"]
[]
[null,"Are there other pre-existing assets nearby which could take up demand if this asset was decommissioned/damaged?"]
[null,null,null,"No",null,"Comments:"]
[]
[null,"Are there any other nearby sites which could be repurposed to fulfil a similar role?"]
[null,null,"Y/N","No",null,"Comments:"]
["If yes, are they greenfield or brownfield site(s)?"]
[null,"Approximate cost of site acquisition"]
[null,null,"(in today's $)"]
[null,null,null,"Median income","GRP",null,"Land value",null,"Revenue",null,"Recreational budget"]
[null,null,"Scores",{"$f":"IFERROR(IF(D111=\"Yes\",IF(D112=\"Greenfield\",(D113+assetWDV)/(cdIncCurr*assetLife*52),(D113*1.2+assetWDV)/(cdIncCurr*assetLife*52)),assetWDV/(cdIncCurr*assetLife*52)),\"\")","v":""},{"$f":"IFERROR(IF(D111=\"Yes\",IF(D112=\"Greenfield\",(D113+assetWDV)/cdGRPCur,D113*1.2/cdGRPCur),assetWDV/cdGRPCur),\"\")","v":0},null,{"$f":"IFERROR(IF(D111=\"Yes\",IF(D112=\"Greenfield\",(D113+assetWDV)/cdLandMeanVal,D113*1.2/cdLandMeanVal),assetWDV/cdLandMeanVal),\"\")","v":0},null,{"$f":"IFERROR(IF(D111=\"Yes\",IF(D112=\"Greenfield\",(D113+assetWDV)/cdRevCurr,D113*1.2/cdRevCurr),assetWDV/cdRevCurr),\"\")","v":""},null,{"$f":"IFERROR(IF(D111=\"Yes\",IF(D112=\"Greenfield\",(D113+assetWDV)/cdRecBudgCurr,D113*1.2/cdRecBudgCurr),assetWDV/cdRecBudgCurr),\"\")","v":""}]
[null,null,"Recommended values",{"$f":"IF(D108=\"Yes\",IF(D116>5,3,IF(D116>1,4,5)),IF(D116>10,0,IF(D116>5,1,IF(D116>1,2,IF(D116>0.5,3,IF(D116>=0.1,4,5))))))","v":0},{"$f":"IF($D$101=\"Yes\",IF(E116>0.001,3,IF(E116>0.0001,4,5)),IF(E116>0.001,0,IF(E116>0.0005,1,IF(E116>0.0001,2,IF(E116>0.00005,3,IF(E116>0.00001,4,5))))))","v":5},{"$f":"IF($D$101=\"Yes\",IF(F116>100,3,IF(F116>10,4,5)),IF(F116>100,0,IF(F116>50,1,IF(F116>20,2,IF(F116>10,3,IF(F116>1,4,5))))))","v":5},{"$f":"IF(D108=\"Yes\",IF(G116>2,3,IF(G116>1,4,5)),IF(G116>3,0,IF(G116>2,1,IF(G116>1,2,IF(G116>0.5,3,IF(G116>0.1,4,5))))))","v":5},5,{"$f":"IF($D$101=\"Yes\",IF(I116>1,3,IF(I116>0.5,4,5)),IF(I116>1,0,IF(I116>0.5,1,IF(I116>0.25,2,IF(I116>0.1,3,IF(I116>0.01,4,5))))))","v":0},5,{"$f":"IF($D$101=\"Yes\",IF(K116>2,3,IF(K116>1,4,5)),IF(K116>2,0,IF(K116>1,1,IF(K116>0.5,2,IF(K116>0.25,3,IF(K116>0.1,4,5))))))","v":0},{"$f":"IF($D$101=\"Yes\",IF(L116>100,3,IF(L116>10,4,5)),IF(L116>100,0,IF(L116>50,1,IF(L116>20,2,IF(L116>10,3,IF(L116>1,4,5))))))","v":5},"/5"]
[]
[null,"Replaceability Score:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF(NOT(ISNUMBER(D119)),\"No value set\",IF(AND(D108<>\"\",D111<>\"\"),IF(OR(ISNUMBER(I116),ISNUMBER(K116)),2,1),0))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
[]
["Policy Alignment"]
[]
[null,"What is required:"]
[null,"-","Understanding of your council's asset management policy and goals"]
[]
[null,"What is desired:"]
[null,"-","Detailed understanding of NSW state government coastal management policy"]
[null,"Where to look:"]
[null,"-","Your LGA's Asset Management Strategy/Policy"]
[null,"-","State coastal management framework & legislation"]
[]
[null,"Additional resources:"]
[null,"-","NSW Coastal Management Framework"]
[null,"-","NCCOE Guideline 2: Working with the Coast in an Environmentally Sustainable Way (Chapter 3)"]
[null,"Guidelines:"]
[null,"Policy compliance is important as it dictates maintenance schedules, accessibility measures and general servicability of recreational assets."]
[null,"This tool adopts a checklist-based approach, providing some standard policy objectives for this asset type"]
[null,"Additionally, you may add more fields according to the objectives of your LGA"]
[]
[]
[null,"Policy",null,null,null,"Complies? (Y/N)","Weight","Comments"]
[1,"Adopts strategic plans for adapting to future risks",null,null,null,"Yes",1,null,null,null,null,null,null,null,{"$f":"IF(F145=\"Yes\",1,0)","v":1}]
[{"$f":"A145+1","v":2},null,null,null,null,"No",1,null,null,null,null,null,null,null,{"$f":"IF(F146=\"Yes\",1,0)","v":0}]
[{"$f":"A146+1","v":3},null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[4,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[5,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[6,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[7,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[8,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[9,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[10,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[null,{"$f":"COUNTA(B145:B154)","v":1}]
[]
[null,"Recommended Score:",null,{"$f":"SUMPRODUCT(--($B$145:$B$154 <> \"\"),$G$145:$G$154, $O$145:$O$154)/SUMIF($B$145:$B$154,\"<>\",$G$145:$G$154)*5","v":5},"/5"]
[]
[null,"Policy Score:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF(D159=\"\",\"No value set\",IF(B155<3,0,IF(B155<6,1,2)))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
[]
["Community Value"]
[]
[null,"What is required:"]
[null,"-","A rough idea of this asset's utilisation by the community"]
[null,"-","Some understanding of this asset's touristic appeal"]
[]
[null,"What is desired:"]
[null,"-","Detailed understanding asset utilisation"]
[null,"-","Study of the asset's consumer surplus"]
[]
[null,"Where to look:"]
[null,"-","Any external studies or community engagements"]
[null,"-","Council members/workers who are particularly familiar with the asset"]
[]
[null,"Additional resources:"]
[null,"-","Total Economic Valuation Framework"]
[null,"-","NCCARF 2016: Exploring valuation methods for climate adaptation options, with particular reference to Australian coastal councils"]
[null,"-","Measuring the Economic Value of a City Park System"]
[]
[null,"Guidelines:"]
[null,"Community value is an intangible criterion which attempts to quantify the degree to which members of the community value the asset."]
[null,"This criterion aims to encapsulate asset non-use values of bequest, option use, and existence."]
[null,"Community value is intrinsically a subjective metric and can only adequately be determined through community studies and surveys."]
[null,"The score for this criterion can be categorised from Very Low to Very High on a 5-point scale which can be directly measured in community surveys on this asset."]
[null,"Aggregate results from such surveys can be directly input into the Community Value cell along with links to the relevant survey along with comments"]
[]
[null,"There is no true alternative for community perception other than direct engagements, however this tool makes use of a number of proxies in order to provide guidance for this criterion in the absence of survey data or for assets which may be less important to the community."]
[null,"These involve looking at estimated utilisation and tourist visitation to get a sense of how 'valuable' the asset is to the community"]
[null,"Estimating utilisation and tourist visitation will help you do on-the-fly sensitivity analysis to determine:"]
[null,null,"1. How much this asset is valued compared to a theoretical potential based on your LGA"]
[null,null,"2. How much consumer surplus would be required to pay for this asset's ongoing maintenance if users were charged for access "]
[]
[]
[null,"Utilisation p/w","Required WTP","($/trip)"]
[null,50,{"$f":"IFERROR(((assetMaint+assetValue/assetLife)/52)/B198,0)","v":0}]
[null,100,0]
[null,200,0]
[null,500,0]
[null,1000,0]
[null,2000,0]
[null,5000,0]
[]
[]
[null,null,null,null,"Comments:"]
[null,null,"Estimated utilisation per week:"]
[null,null,"Utilisation known?","No"]
[null,null,"Required WTP:",{"$f":"IFERROR(((assetMaint+assetValue/assetLife)/52)/D208,\"\")","v":""}]
[null,"Percentage tourist visitation \n(of total LGA tourists):",null,0]
[]
[null,null,"Average tourists per week:",{"$f":"(D211*cdTourCur)/52","v":0}]
[]
[null,null,"WTP from study:"]
[null,null,"($/person)"]
[]
[null,"Recommended Value:",null,{"$f":"IF(D215<>\"\",IF(D215>=(2*D210),5,IF(D215>=(1.25*D210),4,IF(D215<(0.25*D210),0,IF(D215<(0.5*D210),1,IF(D215<(0.8*D210),2,3))))),IF((D208*52)<(0.005*cdPopCur),0,IF((D208*52)>(0.5*cdPopCur),5,5*(D208*52)/(0.495*cdPopCur))))","v":0},"/5"]
[]
[null,"Community Value:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF(assetCommunity=\"\",\"No value set\",IF(D215<>\"\",2,IF(D209=\"Yes\",1,0)))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
["Resilience"]
[]
[null,"What is required:"]
[null,"-","Asset design life"]
[null,"-","Understanding of the acceptable level of risk for this asset"]
[null,"-","Basic knowledge of either the local wave climate or flood planning levels"]
[]
[null,"What is desired:"]
[null,"-","Detailed study of local wave climate"]
[null,"-","Understandng of threat recurrence under which the asset sustains damage"]
[]
[null,"Where to look:"]
[null,"-","Climate Change Adaptation Guidelines Part 4 (p 22)"]
[null,"-","Coastal Engineering Expertise"]
[]
[null,"Additional resources:"]
[null,"-","Resilience: A risk management approach",null,"Building resilient infrastructure"]
[null,"Guidelines:"]
[null,"Resilience is a measure of the serviceability of an asset under extreme conditions."]
[null,"This tool uses a number of different methods to determine the resilience of a coastal recreational asset:"]
[null," - Probabalistic wave overtopping calculation to estimate likelihood of coastal inundation for assets in or adjacent to the open ocean"]
[null," - Probabalistic storm surge inundation calculation for all non-estuarine assets"]
[null," - Hazard categorisation based on the asset's placement within the floodplain"]
[]
[null,null,"Design life:",{"$f":"assetLife","v":0},"years"]
[null,null,"Acceptable risk of encounter:",0.5,{"$f":"-D248/(LN(1-D249))","v":0},"Comments:"]
[null,null,"Design threat:",{"$f":"\"1 : \" & ROUND(-D248/(LN(1-D249)),0)","v":"1 : 0"},"years"]
[null,null,"What coastal inundation design (ARI) was this asset built to?",null,"1 in __ years"]
["Is this property in a designated coastal hazard zone?",null,null,"No",{"$f":"IF(D252=\"Yes\",\"*Please refer to the CZMP for this asset's risk assessment and do not rely on this tool to provide estimates.\",\"\")","v":""}]
["Is this property in a floodplain?",null,null,"No"]
[null,null,"Sheltered/Exposed:",{"$f":"IF(assetShelter=\"\",\"\",assetShelter)","v":""}]
[null,null,"Is this asset in an estuary?","No"]
[]
[null,null,{"$f":"IF(OR(D254=\"\",D255=\"\"),\"Please enter data above.\",IF(D254=\"Exposed\",\"Please use overtopping calculation.\",IF(D255=\"No\",\"Please use still water level calculation.\",\"Please use floodplain calculation.\")))","v":"Please enter data above."},null,{"$f":"IF(ISNUMBER(SEARCH(\"overtop\",C257)),0,IF(ISNUMBER(SEARCH(\"still\",C257)),1,IF(ISNUMBER(SEARCH(\"floodplain\",C257)),2,-1)))","v":-1}]
[]
[null,"Overtopping Calculation"]
[null,"(leave as default unless studies have been performed)"]
[null,null,null,"baseline","max"]
[null,null,"Deepwater wave height, hs (m)",8]
[null,null,"Period, T (s)",12]
[null,null,"Tan B, Beach slope",{"$f":"IF(assetSlope<>\"\",assetSlope,0.005)","v":5.0000000000000001E-3}]
[null,null,"Deepwater wave length, Lo (m)",{"$f":"9.81*D263^2/(2*PI())","v":224.82863880933505}]
[null,null,"hb, stillwater depth at theoretical breakpoint (m) = ",{"$f":"0.811*D262*D264^-0.012*(D262/D265)^-0.12","v":10.317502872132186}]
[null,null,"Hb, theoretical breaker height, (m) = ",{"$f":"0.76*D262*D264^(1/7)*(D262/D265)^-0.25","v":6.5671270667678865}]
[null,null,"Yb, breaker index = ",{"$f":"D267/D266","v":0.63650353657820136}]
[null,null,"Tm-1,o",{"$f":"D263/1.1","v":10.909090909090908}]
[null,null,"Lm-1,o",{"$f":"9.81*D269^2/(2*PI())","v":185.8087924044091}]
[null,null,"setup %",1E-4,{"$f":"0.15","v":0.15}]
[null,null,"setup",{"$f":"assetHs*D271","v":8.0000000000000004E-4},{"$f":"assetHs*E271","v":1.2}]
[null,null,"bed depth",0,0]
[null,null,"WL",{"$f":"INDEX(Councils[MHW],metaRow) + D272","v":0.54548076923076916},{"$f":"INDEX(Councils[MHW],metaRow) + E272","v":1.7446807692307691}]
[null,null,"depth",{"$f":"D274-D273","v":0.54548076923076916},{"$f":"E274-E273","v":1.7446807692307691}]
[null,null,"design wave",{"$f":"D275*D268","v":0.34720043875078227},{"$f":"E275*D268","v":1.1104954798153612}]
[null,null,"steepness",{"$f":"D276/D270","v":1.8685899319290957E-3},{"$f":"E276/D270","v":5.9765496855411996E-3},null,"buoy:",{"$f":"INDEX(Councils[OffshoreBuoy],metaRow)","v":"Sydney"}]
[null,null,"crest",{"$f":"IF(assetStructHeight=\"\",assetHeight+cdOffset,assetStructHeight+cdOffset)","v":0},null,null,"x1",{"$f":"IF(assetHsUnservice<=3,3,ROUNDDOWN(assetHsUnservice,1))","v":3},{"$f":"IF(assetHsDamage<=3,3,ROUNDDOWN(assetHsDamage,1))","v":3}]
[null,null,"slope",{"$f":"IF(assetStructSlope=\"\",assetSlope,assetStructSlope)","v":0},null,null,"x2",{"$f":"IF(assetHsUnservice>=10,10,H278+0.1)","v":3.1},{"$f":"IF(assetHsDamage>=10,10,I278+0.1)","v":3.1}]
[null,null,"freeboard",{"$f":"D278-D274","v":-0.54548076923076916},{"$f":"D278-E274","v":-1.7446807692307691},null,"y1",{"$f":"INDEX(INDIRECT(\"metaWaves[\" & H277 & \"]\"),MATCH(H278,metaWaves[Hs],0))","v":6.6696884838699219E-2},{"$f":"INDEX(INDIRECT(\"metaWaves[\" & H277 & \"]\"),MATCH(I278,metaWaves[Hs],0))","v":6.6696884838699219E-2}]
[null,null,"Roughness factor",0.75,null,null,"y2",{"$f":"INDEX(INDIRECT(\"metaWaves[\" & H277 & \"]\"),MATCH(H278,metaWaves[Hs],0)+1)","v":7.4035056388668682E-2},{"$f":"INDEX(INDIRECT(\"metaWaves[\" & H277 & \"]\"),MATCH(I278,metaWaves[Hs],0)+1)","v":7.4035056388668682E-2}]
[null,null,"Slope Overtopping",{"$f":"(0.067/SQRT(D279))*(D279/SQRT(D277))*EXP(-4.75*D280/(D279/SQRT(D277))*D276*D281)*SQRT(9.81*D276^3)*1000","v":{"$error":"#DIV/0!"}},{"$f":"(0.067/SQRT(D279))*(D279/SQRT(E277))*EXP(-4.75*E280/(D279/SQRT(E277))*E276*D281)*SQRT(9.81*E276^3)*1000","v":{"$error":"#DIV/0!"}},null,"y",{"$f":"H280+(assetHsUnservice-H278)*(H281-H280)/(H279-H278)","v":-0.1534482616603845},{"$f":"I280+(assetHsDamage-I278)*(I281-I280)/(I279-I278)","v":-0.1534482616603845}]
[null,null,"Revetment Overtopping",{"$f":"0.2*EXP(-2.6*D280/(D276*(D281-0.2)))*SQRT(9.81*D276^3)*1000","v":215383.96999275868},{"$f":"0.2*EXP(-2.6*E280/(E276*(D281-0.2)))*SQRT(9.81*E276^3)*1000","v":1232021.1755771749}]
[]
[null,null,null,"Unserviceable","Sustains Damage"]
[null,null,"Overtopping Hs"]
[null,null,"Overtopping ARI",{"$f":"IF(H282<0,\"\",IF(H282<1,\"1 : \" & ROUND(H282*52,0) & \" Week\",\"1 : \" & ROUND(H282,1) & \" Year\"))","v":""},{"$f":"IF(I282<0,\"\",IF(I282<1,\"1 : \" & ROUND(I282*52,0) & \" Week\",\"1 : \" & ROUND(I282,1) & \" Year\"))","v":""}]
[null,null,"(only applies for non-sheltered assets)"]
[null,null,"Mean-high freeboard",{"$f":"ROUND(D280,1) & \"m\"","v":"-0.5m"},{"$f":"IF(D287=\"\",\"\",IF(assetAR<H282,1,IF(assetAR>I282+2,5,IF(assetAR>=I282,4,1+3*(assetAR/I282)))))","v":""}]
[]
[null,"SWL Exceedance"]
[null,null,{"$f":"\"1:100 yr exceedance level\"","v":"1:100 yr exceedance level"},{"$f":"INDEX(metaWL[Level],MATCH(100,metaWL[ARI],0))","v":1.4450000000000001}]
[null,null,"Exceedance ARI",{"$f":"IF(assetCrest>D292,\">100\",IF(assetCrest<INDEX(metaWL[Level],MATCH(1,metaWL[ARI],0)),\"<1\",INDEX(metaWL[ARI],MATCH(assetCrest,metaWL[Level],1))))","v":"<1"}]
[]
[null,"If the asset crest height is greater than the 1:100 yr event then the following information will be used to calculate resilience"]
[]
[null,null,"Crest level as % of 1:100 event",{"$f":"assetCrest/D292","v":0}]
[null,null,"Wave climate characteristic",null,{"$f":"IF(D298=\"High Energy\",IF(D297<=1,0,IF(D297<=1.2,1,IF(D297<=1.45,2,IF(D297<=1.7,3,IF(D297<=2,4,5))))),IF(D298=\"Medium Energy\",IF(D297<=1,0,IF(D297<=1.1,1,IF(D297<=1.2,2,IF(D297<=1.3,3,IF(D297<=1.5,4,5))))),IF(D297<=1,0,IF(D297<=1.05,1,IF(D297<=1.1,2,IF(D297<=1.15,3,IF(D297<=1.3,4,5)))))))","v":0},"Comments:"]
[]
[null,"Floodplain Data",null,null,null,"Difference"]
[null,null,"1:50 yr Flood Level:",null,"m",{"$f":"D302-D301","v":0}]
[null,null,"1:100 yr Flood Level:",null,"m",{"$f":"D303-D302","v":0}]
[null,null,"1:200 yr Flood Level:",null,"m",{"$f":"IF(D253=\"No\",\"Asset not in FPA\",IF(assetCrest<(D301-0.5),0,IF(assetCrest<=D301,1,IF(AND(assetCrest<D302,F301<2),2,IF(AND(assetCrest<D302,F301>=2),3)*IF(AND(assetCrest>D302,F302<2),4,5)))))","v":"Asset not in FPA"}]
[]
[]
[null,"Recommended Value:",null,{"$f":"IF(E257=0,E289,IF(E257=1,E298,IF(E257=2,F303,C257)))","v":"Please enter data above."},"/5"]
[null,"Resilience Value:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF(D307=\"\",\"No value set\",IF(C257=0,IF(D286<>\"\",2,0),IF(C257=1,IF(D298<>\"\",1,0),IF(D302<>\"\",1,0))))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
["MCA Results"]
[]
[null,null,"Score","Flag",null,"Weighting","Comment"]
["Cultural/Heritage Value",null,{"$f":"IF(assetHeritage=\"\",\"\",assetHeritage)","v":""},{"$f":"D79","v":"No value set"},null,1]
["Replaceability",null,{"$f":"IF(assetReplace=\"\",\"\",assetReplace)","v":""},{"$f":"D120","v":"No value set"},null,1]
["Policy Alignment",null,{"$f":"IF(assetPolicy=\"\",\"\",assetPolicy)","v":""},{"$f":"D160","v":"No value set"},null,1]
["Community Value",null,{"$f":"IF(assetCommunity=\"\",\"\",assetCommunity)","v":""},{"$f":"D221","v":"No value set"},null,1]
["Resilience",null,{"$f":"IF(assetResilience=\"\",\"\",assetResilience)","v":""},{"$f":"D308","v":"No value set"},null,1]
["Total",null,{"$f":"IF(COUNTIF(C314:C318,\"\")>0,\"Not all values set\",SUMPRODUCT(C314:C318,F314:F318)/SUM(F314:F318))","v":"Not all values set"},{"$f":"IF(SUMPRODUCT(ISNUMBER(D314:D318)*1)<5,\"Not all values set\",ROUND(AVERAGE(D314:D318),0))","v":"Not all values set"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Adaptation Options"]
[]
[null,"The NCCOE Climate Change Adaptation Guidelines provide a comprehensive overview for coastal managers to review their options when adapting their infrastructure to a changing climate."]
[null,"This tool uses generalised engineering options and results from the MCA to assess which type of adaptation is best suited for this asset."]
[null,"The categories of options available are:"]
[null,null,"Protect","This option involves adding hard protection to the asset to protect against sea level rise"]
[null,null,"Accommodate","This option involves accepting a certain reduction in servicability to keep the asset funtional and using management solutions to prevent hazard"]
[null,null,"Retreat","This option involves abandoning the asset and selling the land"]
[null,null,"Do nothing","This is the baseline case in which routine maintenance is performed but additional capital works to repair damages are not"]
[null,"Please refer to Table 4 (p. 32) in the Climate Change Adaptation Guidelines for a checklist of considerations which must be addressed before implementing any of these options."]
[]
[]
[]
[]
[null,"Item 1:"]
[null,"Item 2:"]
[null,"Item 3:"]
[null,"Item 4:"]
[null,"Item 5:"]
[]
[]
[null,"Recommendation:"]
[]
[]
[null,"Adaptation Choice:",null,null,"Comments:"]
["ⓘ","Protect Type:"]
["ⓘ","Indicative Cost",null,"$/linear metre"]
[]
["Future Projections"]
[]
[null,"Projections are base on the selected adaptation option as well as projected trends in council parameters including population, GRP, land value, and tourism."]
[null,"To perform sensitivity analysis around these results please alter any of these values, or those of sea-level rise below, and recalculate."]
[]
[null,"Additional Inputs:"]
[null,null,"Short-term (2021)","Medium-term (2036)","Long-term (2070)"]
[null,"Sea Level Rise:",0,0.2,0.5]
[]
[]
["MCA -",{"$f":"IF(assetAdaptOpt=\"\",\"No Adaptation Set\",assetAdaptOpt)","v":"No Adaptation Set"}]
[]
[]
[]
[null,null,"Short-Term","Medium-Term","Long-Term",null,"Comment"]
[null,"Culture & Heritage"]
[null,"Replaceability"]
[null,"Policy Alignment"]
[null,"Community Value"]
[null,"Resilience"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Cost projection -",{"$f":"IF(assetAdaptOpt=\"\",\"No Adaptation Set\",assetAdaptOpt)","v":"No Adaptation Set"}]
[]
[null,null,"Short-Term","Medium-Term","Long-Term"]
[null,"Estimated Average Cost per Annum:"]
[]
[]
[null,null,"Required WTP"]
[null,"Annual Visitation","Short-Term","Medium-Term","Long-Term"]
[null,100,{"$f":"IFERROR(assetProjCostShort/($B417*assetLife),\"\")","v":""},{"$f":"IFERROR(assetProjCostMed/($B417*assetLife),\"\")","v":""},{"$f":"IFERROR(assetProjCostLong/($B417*assetLife),\"\")","v":""}]
[null,500,"","",""]
[null,1000,"",{"$f":"IFERROR(assetProjCostMed/($B419*assetLife),\"\")","v":""},{"$f":"IFERROR(assetProjCostLong/($B419*assetLife),\"\")","v":""}]
[null,2000,"","",""]
[null,5000,"","",""]
[null,10000,"","",""]
[null,20000,"","",""]
[null,50000,"","",""]
[null,100000,"","",""]
[null,500000,"","",""]
[null,1000000,"","",""]

{"sheet":"templatePark","index":6,"n_rows":426,"n_cols":15,"rows_kept":426,"cut":false,"hidden":true,"merged":[[15,5,15,16],[16,5,16,16],[20,5,20,6],[21,5,21,16],[22,5,22,16],[23,5,23,16],[8,5,8,6],[9,5,9,16],[10,5,10,16],[11,5,11,16],[13,5,13,16],[14,5,14,16],[35,5,35,16],[74,1,74,2],[77,1,77,2],[78,1,78,2],[79,1,79,2],[111,0,111,2],[24,5,24,16],[25,5,25,16],[26,5,26,16],[32,5,32,6],[33,5,33,16],[34,5,34,16],[116,4,116,5],[116,6,116,7],[116,8,116,9],[116,10,116,11],[118,1,118,2],[119,1,119,2],[112,1,112,2],[114,4,114,5],[114,6,114,7],[114,8,114,9],[114,10,114,11],[115,4,115,5],[115,6,115,7],[115,8,115,9],[115,10,115,11],[147,1,147,4],[147,7,147,13],[148,1,148,4],[148,7,148,13],[149,1,149,4],[149,7,149,13],[120,1,120,2],[144,1,144,4],[144,7,144,13],[145,1,145,4],[145,7,145,13],[146,1,146,4],[146,7,146,13],[153,1,153,4],[153,7,153,13],[156,1,156,2],[158,1,158,2],[159,1,159,2],[160,1,160,2],[150,1,150,4],[150,7,150,13],[151,1,151,4],[151,7,151,13],[152,1,152,4],[152,7,152,13],[217,1,217,2],[219,1,219,2],[220,1,220,2],[221,1,221,2],[226,2,226,14],[248,6,248,13],[207,4,207,11],[208,4,208,11],[209,4,209,11],[210,1,210,2],[210,4,210,11],[214,4,214,11],[255,2,255,3],[284,4,284,5],[285,4,285,5],[296,6,296,13],[299,6,299,13],[300,6,300,13],[250,0,250,2],[250,6,250,13],[251,0,251,2],[251,6,251,13],[253,6,253,13],[312,0,312,1],[312,3,312,4],[313,0,313,1],[313,3,313,4],[314,0,314,1],[314,3,314,4],[301,6,301,13],[304,1,304,2],[305,1,305,2],[306,1,306,2],[307,1,307,2],[311,3,311,4],[311,6,311,7],[353,2,353,8],[354,2,354,8],[355,2,355,8],[356,2,356,8],[357,2,357,8],[363,5,363,12],[315,0,315,1],[315,3,315,4],[316,0,316,1],[316,3,316,4],[317,0,317,1],[317,3,317,4],[382,4,382,5],[383,4,383,5],[384,4,384,5],[385,4,385,5],[386,4,386,5],[409,4,409,5],[364,5,364,12],[365,5,365,12],[373,4,373,5],[374,4,374,5],[381,4,381,5],[381,6,381,7],[424,4,424,5],[425,4,425,5],[418,4,418,5],[419,4,419,5],[420,4,420,5],[421,4,421,5],[422,4,422,5],[423,4,423,5],[410,4,410,5],[413,2,413,5],[414,4,414,5],[415,4,415,5],[416,4,416,5],[417,4,417,5]]}
[]
[]
[]
["ID HERE"]
["NAME HERE",null,"Lat,Lng","MapURL"]
[]
["Asset Data"]
[]
[null,"Info","Characteristic","Value","Unit","Comment"]
[null,null,"Year of construction"]
[null,"ⓘ","Cost of initial construction",null,"$"]
[null,"ⓘ","Design life",null,"yrs"]
[null,"ⓘ","Today's construction cost",{"$f":"IFERROR(INDEX(metaAdjust[Dollar Adjustment],MATCH(currYear-assetConstYr,metaAdjust[Age],0))*assetConstCost,\"Enter cost and construction year\")","v":"Enter cost and construction year"}]
[null,"ⓘ","Annual maintenance cost",null,"$"]
[null,"ⓘ","Date of last capital works (partial/full reconstruction)"]
[null,"ⓘ","Cost of last capital works",null,"$"]
[null,null,"Current condition"]
[]
["Physical Characteristics"]
[]
[null,"Info","Characteristic","Value","Unit","Comment"]
[null,"ⓘ","Area",null,"m2"]
[null,"ⓘ","Frontage length",null,"m"]
[null,"ⓘ","Representative height",null,"m AHD"]
[null,"ⓘ","Distance to shoreline",null,"m"]
[null,"ⓘ","Oceanward slope",null,"m/m"]
[null,"ⓘ","Sheltered/Exposed"]
[]
[null,"If this asset has additional shore protection (e.g. walls, bunds, revetments, etc.) please enter its characteristics in the following section:"]
[]
[null,"Structure Type:"]
[]
[null,"Info","Characteristic","Value","Unit","Comment"]
[null,"ⓘ","Representative height",null,"m AHD"]
[null,"ⓘ","Distance to shoreline",null,"m"]
[null,"ⓘ","Oceanward slope",null,"m/m"]
[]
["Multi-Criteria Analysis"]
[]
["Cultural & Heritage Significance"]
[]
[null,"What is required:"]
[null,"-","Access to local cultural/historic knowledge"]
[null,"-","Participants"]
[]
[null,"What is desired:"]
[null,"-","Collaboration with your local aboriginal land council"]
[null,"-","Professional guidance on asset history of LGA"]
[]
[null,"Additional resources:"]
[null,"-","Local Aboriginal Land Councils"]
[null,"-","Aboriginal heritage (places of significance)"]
[null,"-","The cultures and the heritage of NSW"]
[null,"-","NCCOE Guideline 2: Working with the Coast in an Environmentally Sustainable Way (Chapter 6.3)"]
[null,"Guidelines:"]
[null,"Cultural and historic value aims to capture the significance peoples or groups find in places or objects due to cultural teachings and/or heritage claims.  "]
[null,"It is distinct from value placed on an asset by peoples due its usability or availability and instead relates to a group's relationship with the asset."]
[null,"To assess this criterion, please use the following table as a guide to assign this asset a value from 0 to 5."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"To increase the confidence of this criterion's score, it is advised that you consult with your local aboriginal land council and seek their input into the cultural significance of your assets"]
[null,"Additionally you may wish to ask around your office or with respected members of the community to get a more complete picture of your assets' significance"]
[null,"Weightings may be assigned for each entry based on the trust and/or significance of the opinion. E.g. Someone with more knowledge of the history of the area might have their opinion granted more 'weight' than someone who has only just arrived."]
[]
[null,null,"You","Aboriginal Land Council","Person 2","Person 3","Person 4","Person 5","Person 6","Person 7","Person 8","Person 9","Person 10"]
[null,"Scores:\n (/5)"]
[null,"Weighting",1,5,1,1,1,1,1,1,1,1,1]
[]
[null,"Recommended Value:",null,{"$f":"IFERROR(SUMPRODUCT(C72:M72,C73:M73)/SUMPRODUCT(--(C72:M72<>\"\"),C73:M73),0)","v":0},"/5"]
[]
[]
[null,"Culture & Heritage Score:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF( NOT(ISNUMBER(D78)),\"No value set\",IF(ISNUMBER(D72),2,IF(COUNT(C72:M72)>=3,1,0)))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
["Replaceability"]
[]
[null,"What is required:"]
[null,"-","The replacement cost of this asset"]
[null,"-","The design life of this asset"]
[]
[null,"What is desired:"]
[null,"-","Detailed understanding of current asset availability in the region"]
[null,"-","Assessment of alternative locations"]
[]
[null,"Where to look:"]
[null,"-","Local asset register"]
[]
[null,"Additional resources:"]
[null,"-","IPWEA, Australian Infrastructure Financial Management Manual (AIFMM)"]
[null,"-","Guide to valuation and depreciation under the international accounting standards for the public sector"]
[null,"-","IPWEA, International Infrastructure Management Manual (IIMM)"]
[null,"Guidelines:"]
[null,"This tool uses an LGA's ability to pay, or an asset's replaceability as a baseline proxy for economic value."]
[null,"This method compares the depreciated replacement cost (also known as the Written Down Value; WDV) with LGA statistics to determine the relative ability for the asset to be replaced."]
[]
[null,null,"Non-depreciated replacement cost"]
[null,null,"Depreciated replacement cost"]
[null,null,"Comments"]
[]
[null,"Are there other pre-existing assets nearby which could take up demand if this asset was decommissioned/damaged?"]
[null,null,null,"No",null,"Comments:"]
[]
[null,"Are there any other nearby sites which could be repurposed to fulfil a similar role?"]
[null,null,"Y/N","No",null,"Comments:"]
["If yes, are they greenfield or brownfield site(s)?"]
[null,"Approximate cost of site acquisition"]
[null,null,"(in today's $)"]
[null,null,null,"Median income","GRP",null,"Land value",null,"Revenue",null,"Recreational budget"]
[null,null,"Scores",{"$f":"IFERROR(IF(D111=\"Yes\",IF(D112=\"Greenfield\",(D113+assetWDV)/(cdIncCurr*assetLife*52),(D113*1.2+assetWDV)/(cdIncCurr*assetLife*52)),assetWDV/(cdIncCurr*assetLife*52)),\"\")","v":""},{"$f":"IFERROR(IF(D111=\"Yes\",IF(D112=\"Greenfield\",(D113+assetWDV)/cdGRPCur,D113*1.2/cdGRPCur),assetWDV/cdGRPCur),\"\")","v":0},null,{"$f":"IFERROR(IF(D111=\"Yes\",IF(D112=\"Greenfield\",(D113+assetWDV)/cdLandMeanVal,D113*1.2/cdLandMeanVal),assetWDV/cdLandMeanVal),\"\")","v":0},null,{"$f":"IFERROR(IF(D111=\"Yes\",IF(D112=\"Greenfield\",(D113+assetWDV)/cdRevCurr,D113*1.2/cdRevCurr),assetWDV/cdRevCurr),\"\")","v":""},null,{"$f":"IFERROR(IF(D111=\"Yes\",IF(D112=\"Greenfield\",(D113+assetWDV)/cdRecBudgCurr,D113*1.2/cdRecBudgCurr),assetWDV/cdRecBudgCurr),\"\")","v":""}]
[null,null,"Recommended values",{"$f":"IF(D108=\"Yes\",IF(D116>5,3,IF(D116>1,4,5)),IF(D116>10,0,IF(D116>5,1,IF(D116>1,2,IF(D116>0.5,3,IF(D116>=0.1,4,5))))))","v":0},{"$f":"IF($D$101=\"Yes\",IF(E116>0.001,3,IF(E116>0.0001,4,5)),IF(E116>0.001,0,IF(E116>0.0005,1,IF(E116>0.0001,2,IF(E116>0.00005,3,IF(E116>0.00001,4,5))))))","v":5},{"$f":"IF($D$101=\"Yes\",IF(F116>100,3,IF(F116>10,4,5)),IF(F116>100,0,IF(F116>50,1,IF(F116>20,2,IF(F116>10,3,IF(F116>1,4,5))))))","v":5},{"$f":"IF(D108=\"Yes\",IF(G116>2,3,IF(G116>1,4,5)),IF(G116>3,0,IF(G116>2,1,IF(G116>1,2,IF(G116>0.5,3,IF(G116>0.1,4,5))))))","v":5},5,{"$f":"IF($D$101=\"Yes\",IF(I116>1,3,IF(I116>0.5,4,5)),IF(I116>1,0,IF(I116>0.5,1,IF(I116>0.25,2,IF(I116>0.1,3,IF(I116>0.01,4,5))))))","v":0},5,{"$f":"IF($D$101=\"Yes\",IF(K116>2,3,IF(K116>1,4,5)),IF(K116>2,0,IF(K116>1,1,IF(K116>0.5,2,IF(K116>0.25,3,IF(K116>0.1,4,5))))))","v":0},{"$f":"IF($D$101=\"Yes\",IF(L116>100,3,IF(L116>10,4,5)),IF(L116>100,0,IF(L116>50,1,IF(L116>20,2,IF(L116>10,3,IF(L116>1,4,5))))))","v":5},"/5"]
[]
[null,"Replaceability Score:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF(NOT(ISNUMBER(D119)),\"No value set\",IF(AND(D108<>\"\",D111<>\"\"),IF(OR(ISNUMBER(I116),ISNUMBER(K116)),2,1),0))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
[]
["Policy Alignment"]
[]
[null,"What is required:"]
[null,"-","Understanding of your council's asset management policy and goals"]
[]
[null,"What is desired:"]
[null,"-","Detailed understanding of NSW state government coastal management policy"]
[null,"Where to look:"]
[null,"-","Your LGA's Asset Management Strategy/Policy"]
[null,"-","State coastal management framework & legislation"]
[]
[null,"Additional resources:"]
[null,"-","NSW Coastal Management Framework"]
[null,"-","NCCOE Guideline 2: Working with the Coast in an Environmentally Sustainable Way (Chapter 3)"]
[null,"Guidelines:"]
[null,"Policy compliance is important as it dictates maintenance schedules, accessibility measures and general servicability of recreational assets."]
[null,"This tool adopts a checklist-based approach, providing some standard policy objectives for this asset type"]
[null,"Additionally, you may add more fields according to the objectives of your LGA"]
[]
[]
[null,"Policy",null,null,null,"Complies? (Y/N)","Weight","Comments"]
[1,"Adopts strategic plans for adapting to future risks",null,null,null,"Yes",1,null,null,null,null,null,null,null,{"$f":"IF(F145=\"Yes\",1,0)","v":1}]
[{"$f":"A145+1","v":2},null,null,null,null,"No",1,null,null,null,null,null,null,null,{"$f":"IF(F146=\"Yes\",1,0)","v":0}]
[{"$f":"A146+1","v":3},null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[4,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[5,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[6,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[7,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[8,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[9,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[10,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[]
[]
[null,"Recommended Score:",null,{"$f":"SUMPRODUCT(--($B$145:$B$154 <> \"\"),$G$145:$G$154, $O$145:$O$154)/SUMIF($B$145:$B$154,\"<>\",$G$145:$G$154)*5","v":5},"/5"]
[]
[null,"Policy Score:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF(D159=\"\",\"No value set\",IF(F155<3,0,IF(F155<6,1,2)))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
[]
["Community Value"]
[]
[null,"What is required:"]
[null,"-","A rough idea of this asset's utilisation by the community"]
[null,"-","Some understanding of this asset's touristic appeal"]
[]
[null,"What is desired:"]
[null,"-","Detailed understanding asset utilisation"]
[null,"-","Study of the asset's consumer surplus"]
[]
[null,"Where to look:"]
[null,"-","Any external studies or community engagements"]
[null,"-","Council members/workers who are particularly familiar with the asset"]
[]
[null,"Additional resources:"]
[null,"-","Total Economic Valuation Framework"]
[null,"-","NCCARF 2016: Exploring valuation methods for climate adaptation options, with particular reference to Australian coastal councils"]
[null,"-","Measuring the Economic Value of a City Park System"]
[]
[null,"Guidelines:"]
[null,"Community value is an intangible criterion which attempts to quantify the degree to which members of the community value the asset."]
[null,"This criterion aims to encapsulate asset non-use values of bequest, option use, and existence."]
[null,"Community value is intrinsically a subjective metric and can only adequately be determined through community studies and surveys."]
[null,"The score for this criterion can be categorised from Very Low to Very High on a 5-point scale which can be directly measured in community surveys on this asset."]
[null,"Aggregate results from such surveys can be directly input into the Community Value cell along with links to the relevant survey along with comments"]
[]
[null,"There is no true alternative for community perception other than direct engagements, however this tool makes use of a number of proxies in order to provide guidance for this criterion in the absence of survey data or for assets which may be less important to the community."]
[null,"These involve looking at estimated utilisation and tourist visitation to get a sense of how 'valuable' the asset is to the community"]
[null,"Estimating utilisation and tourist visitation will help you do on-the-fly sensitivity analysis to determine:"]
[null,null,"1. How much this asset is valued compared to a theoretical potential based on your LGA"]
[null,null,"2. How much consumer surplus would be required to pay for this asset's ongoing maintenance if users were charged for access "]
[]
[]
[null,"Utilisation p/w","Required WTP","($/trip)"]
[null,50,{"$f":"IFERROR(((assetMaint+assetValue/assetLife)/52)/B198,0)","v":0}]
[null,100,0]
[null,200,0]
[null,500,0]
[null,1000,0]
[null,2000,0]
[null,5000,0]
[]
[]
[null,null,null,null,"Comments:"]
[null,null,"Estimated utilisation per week:"]
[null,null,"Utilisation known?","No"]
[null,null,"Required WTP:",{"$f":"IFERROR(((assetMaint+assetValue/assetLife)/52)/D208,\"\")","v":""}]
[null,"Percentage tourist visitation \n(of total LGA tourists):",null,0]
[]
[null,null,"Average tourists per week:",{"$f":"(D211*cdTourCur)/52","v":0}]
[]
[null,null,"WTP from study:"]
[null,null,"($/person)"]
[]
[null,"Recommended Value:",null,{"$f":"IF(D215<>\"\",IF(D215>=(2*D210),5,IF(D215>=(1.25*D210),4,IF(D215<(0.25*D210),0,IF(D215<(0.5*D210),1,IF(D215<(0.8*D210),2,3))))),IF((D208*52)<(0.005*cdPopCur),0,IF((D208*52)>(0.5*cdPopCur),5,5*(D208*52)/(0.495*cdPopCur))))","v":0},"/5"]
[]
[null,"Community Value:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF(assetCommunity=\"\",\"No value set\",IF(D215<>\"\",2,IF(D209=\"Yes\",1,0)))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
["Resilience"]
[]
[null,"What is required:"]
[null,"-","Asset design life"]
[null,"-","Understanding of the acceptable level of risk for this asset"]
[null,"-","Basic knowledge of either the local wave climate or flood planning levels"]
[]
[null,"What is desired:"]
[null,"-","Detailed study of local wave climate"]
[null,"-","Understandng of threat recurrence under which the asset sustains damage"]
[]
[null,"Where to look:"]
[null,"-","Climate Change Adaptation Guidelines Part 4 (p 22)"]
[null,"-","Coastal Engineering Expertise"]
[]
[null,"Additional resources:"]
[null,"-","Resilience: A risk management approach",null,"Building resilient infrastructure"]
[null,"Guidelines:"]
[null,"Resilience is a measure of the serviceability of an asset under extreme conditions."]
[null,"This tool uses a number of different methods to determine the resilience of a coastal recreational asset:"]
[null," - Probabalistic wave overtopping calculation to estimate likelihood of coastal inundation for assets in or adjacent to the open ocean"]
[null," - Probabalistic storm surge inundation calculation for all non-estuarine assets"]
[null," - Hazard categorisation based on the asset's placement within the floodplain"]
[]
[null,null,"Design life:",{"$f":"assetLife","v":0},"years"]
[null,null,"Acceptable risk of encounter:",0.5,{"$f":"-D248/(LN(1-D249))","v":0},"Comments:"]
[null,null,"Design threat:",{"$f":"\"1 : \" & ROUND(-D248/(LN(1-D249)),0)","v":"1 : 0"},"years"]
["Is this property in a designated coastal hazard zone?",null,null,"No",{"$f":"IF(D251=\"Yes\",\"*Please refer to the CZMP for this asset's risk assessment and do not rely on this tool to provide estimates.\",\"\")","v":""}]
["Is this property in a floodplain?",null,null,"No"]
[null,null,"Sheltered/Exposed:",{"$f":"IF(assetShelter=\"\",\"\",assetShelter)","v":""}]
[null,null,"Is this asset in an estuary?","No"]
[]
[null,null,{"$f":"IF(OR(D253=\"\",D254=\"\"),\"Please enter data above.\",IF(D253=\"Exposed\",\"Please use overtopping calculation.\",IF(D254=\"No\",\"Please use still water level calculation.\",\"Please use floodplain calculation.\")))","v":"Please enter data above."},null,{"$f":"IF(ISNUMBER(SEARCH(\"overtop\",C256)),0,IF(ISNUMBER(SEARCH(\"still\",C256)),1,IF(ISNUMBER(SEARCH(\"floodplain\",C256)),2,-1)))","v":-1}]
[]
[null,"Overtopping Calculation"]
[null,"(leave as default unless studies have been performed)"]
[null,null,null,"baseline","max"]
[null,null,"Deepwater wave height, hs (m)",8]
[null,null,"Period, T (s)",12]
[null,null,"Tan B, Beach slope",{"$f":"IF(assetSlope<>\"\",assetSlope,0.005)","v":5.0000000000000001E-3}]
[null,null,"Deepwater wave length, Lo (m)",{"$f":"9.81*D262^2/(2*PI())","v":224.82863880933505}]
[null,null,"hb, stillwater depth at theoretical breakpoint (m) = ",{"$f":"0.811*D261*D263^-0.012*(D261/D264)^-0.12","v":10.317502872132186}]
[null,null,"Hb, theoretical breaker height, (m) = ",{"$f":"0.76*D261*D263^(1/7)*(D261/D264)^-0.25","v":6.5671270667678865}]
[null,null,"Yb, breaker index = ",{"$f":"D266/D265","v":0.63650353657820136}]
[null,null,"Tm-1,o",{"$f":"D262/1.1","v":10.909090909090908}]
[null,null,"Lm-1,o",{"$f":"9.81*D268^2/(2*PI())","v":185.8087924044091}]
[null,null,"setup %",1E-4,{"$f":"0.15","v":0.15}]
[null,null,"setup",{"$f":"assetHs*D270","v":8.0000000000000004E-4},{"$f":"assetHs*E270","v":1.2}]
[null,null,"bed depth",0,0]
[null,null,"WL",{"$f":"INDEX(Councils[MHW],metaRow) + D271","v":0.54548076923076916},{"$f":"INDEX(Councils[MHW],metaRow) + E271","v":1.7446807692307691}]
[null,null,"depth",{"$f":"D273-D272","v":0.54548076923076916},{"$f":"E273-E272","v":1.7446807692307691}]
[null,null,"design wave",{"$f":"D274*D267","v":0.34720043875078227},{"$f":"E274*D267","v":1.1104954798153612}]
[null,null,"steepness",{"$f":"D275/D269","v":1.8685899319290957E-3},{"$f":"E275/D269","v":5.9765496855411996E-3},null,"buoy:",{"$f":"INDEX(Councils[OffshoreBuoy],metaRow)","v":"Sydney"}]
[null,null,"crest",{"$f":"IF(assetStructHeight=\"\",assetHeight+cdOffset,assetStructHeight+cdOffset)","v":0},null,null,"x1",{"$f":"IF(assetHsUnservice<=3,3,ROUNDDOWN(assetHsUnservice,1))","v":3},{"$f":"IF(assetHsDamage<=3,3,ROUNDDOWN(assetHsDamage,1))","v":3}]
[null,null,"slope",{"$f":"IF(assetStructSlope=\"\",assetSlope,assetStructSlope)","v":0},null,null,"x2",{"$f":"IF(assetHsUnservice>=10,10,H277+0.1)","v":3.1},{"$f":"IF(assetHsDamage>=10,10,I277+0.1)","v":3.1}]
[null,null,"freeboard",{"$f":"D277-D273","v":-0.54548076923076916},{"$f":"D277-E273","v":-1.7446807692307691},null,"y1",{"$f":"INDEX(INDIRECT(\"metaWaves[\" & H276 & \"]\"),MATCH(H277,metaWaves[Hs],0))","v":6.6696884838699219E-2},{"$f":"INDEX(INDIRECT(\"metaWaves[\" & H276 & \"]\"),MATCH(I277,metaWaves[Hs],0))","v":6.6696884838699219E-2}]
[null,null,"Roughness factor",0.75,null,null,"y2",{"$f":"INDEX(INDIRECT(\"metaWaves[\" & H276 & \"]\"),MATCH(H277,metaWaves[Hs],0)+1)","v":7.4035056388668682E-2},{"$f":"INDEX(INDIRECT(\"metaWaves[\" & H276 & \"]\"),MATCH(I277,metaWaves[Hs],0)+1)","v":7.4035056388668682E-2}]
[null,null,"Slope Overtopping",{"$f":"(0.067/SQRT(D278))*(D278/SQRT(D276))*EXP(-4.75*D279/(D278/SQRT(D276))*D275*D280)*SQRT(9.81*D275^3)*1000","v":{"$error":"#DIV/0!"}},{"$f":"(0.067/SQRT(D278))*(D278/SQRT(E276))*EXP(-4.75*E279/(D278/SQRT(E276))*E275*D280)*SQRT(9.81*E275^3)*1000","v":{"$error":"#DIV/0!"}},null,"y",{"$f":"H279+(assetHsUnservice-H277)*(H280-H279)/(H278-H277)","v":-0.1534482616603845},{"$f":"I279+(assetHsDamage-I277)*(I280-I279)/(I278-I277)","v":-0.1534482616603845}]
[null,null,"Revetment Overtopping",{"$f":"0.2*EXP(-2.6*D279/(D275*(D280-0.2)))*SQRT(9.81*D275^3)*1000","v":215383.96999275868},{"$f":"0.2*EXP(-2.6*E279/(E275*(D280-0.2)))*SQRT(9.81*E275^3)*1000","v":1232021.1755771749}]
[]
[null,null,null,"Unserviceable","Sustains Damage"]
[null,null,"Overtopping Hs"]
[null,null,"Overtopping ARI",{"$f":"IF(H281<0,\"\",IF(H281<1,\"1 : \" & ROUND(H281*52,0) & \" Week\",\"1 : \" & ROUND(H281,1) & \" Year\"))","v":""},{"$f":"IF(I281<0,\"\",IF(I281<1,\"1 : \" & ROUND(I281*52,0) & \" Week\",\"1 : \" & ROUND(I281,1) & \" Year\"))","v":""}]
[null,null,"(only applies for non-sheltered assets)"]
[null,null,"Mean-high freeboard",{"$f":"ROUND(D279,1) & \"m\"","v":"-0.5m"},{"$f":"IF(D286=\"\",\"\",IF(assetAR<H281,1,IF(assetAR>I281+2,5,IF(assetAR>=I281,4,1+3*(assetAR/I281)))))","v":""}]
[]
[null,"SWL Exceedance"]
[null,null,{"$f":"\"1:100 yr exceedance level\"","v":"1:100 yr exceedance level"},{"$f":"INDEX(metaWL[Level],MATCH(100,metaWL[ARI],0))","v":1.4450000000000001}]
[null,null,"Exceedance ARI",{"$f":"IF(assetCrest>D291,\">100\",IF(assetCrest<INDEX(metaWL[Level],MATCH(1,metaWL[ARI],0)),\"<1\",INDEX(metaWL[ARI],MATCH(assetCrest,metaWL[Level],1))))","v":"<1"}]
[]
[null,"If the asset crest height is greater than the 1:100 yr event then the following information will be used to calculate resilience"]
[]
[null,null,"Crest level as % of 1:100 event",{"$f":"assetCrest/D291","v":0}]
[null,null,"Wave climate characteristic",null,{"$f":"IF(D297=\"High Energy\",IF(D296<=1,0,IF(D296<=1.2,1,IF(D296<=1.45,2,IF(D296<=1.7,3,IF(D296<=2,4,5))))),IF(D297=\"Medium Energy\",IF(D296<=1,0,IF(D296<=1.1,1,IF(D296<=1.2,2,IF(D296<=1.3,3,IF(D296<=1.5,4,5))))),IF(D296<=1,0,IF(D296<=1.05,1,IF(D296<=1.1,2,IF(D296<=1.15,3,IF(D296<=1.3,4,5)))))))","v":0},"Comments:"]
[]
[null,"Floodplain Data",null,null,null,"Difference"]
[null,null,"1:50 yr Flood Level:",null,"m",{"$f":"D301-D300","v":0}]
[null,null,"1:100 yr Flood Level:",null,"m",{"$f":"D302-D301","v":0}]
[null,null,"1:200 yr Flood Level:",null,"m",{"$f":"IF(D252=\"No\",\"Asset not in FPA\",IF(assetCrest<(D300-0.5),0,IF(assetCrest<=D300,1,IF(AND(assetCrest<D301,F300<2),2,IF(AND(assetCrest<D301,F300>=2),3)*IF(AND(assetCrest>D301,F301<2),4,5)))))","v":"Asset not in FPA"}]
[]
[]
[null,"Recommended Value:",null,{"$f":"IF(E256=0,E288,IF(E256=1,E297,IF(E256=2,F302,C256)))","v":"Please enter data above."},"/5"]
[null,"Resilience Value:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF(D306=\"\",\"No value set\",IF(C256=0,IF(D285<>\"\",2,0),IF(C256=1,IF(D297<>\"\",1,0),IF(D301<>\"\",1,0))))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
["MCA Results"]
[]
[null,null,"Score","Flag",null,"Weighting","Comment"]
["Cultural/Heritage Value",null,{"$f":"IF(assetHeritage=\"\",\"\",assetHeritage)","v":""},{"$f":"D79","v":"No value set"},null,1]
["Replaceability",null,{"$f":"IF(assetReplace=\"\",\"\",assetReplace)","v":""},{"$f":"D120","v":"No value set"},null,1]
["Policy Alignment",null,{"$f":"IF(assetPolicy=\"\",\"\",assetPolicy)","v":""},{"$f":"D160","v":"No value set"},null,1]
["Community Value",null,{"$f":"IF(assetCommunity=\"\",\"\",assetCommunity)","v":""},{"$f":"D221","v":"No value set"},null,1]
["Resilience",null,{"$f":"IF(assetResilience=\"\",\"\",assetResilience)","v":""},{"$f":"D307","v":"No value set"},null,1]
["Total",null,{"$f":"IF(COUNTIF(C313:C317,\"\")>0,\"Not all values set\",SUMPRODUCT(C313:C317,F313:F317)/SUM(F313:F317))","v":"Not all values set"},{"$f":"IF(SUMPRODUCT(ISNUMBER(D313:D317)*1)<5,\"Not all values set\",ROUND(AVERAGE(D313:D317),0))","v":"Not all values set"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Adaptation Options"]
[]
[null,"The NCCOE Climate Change Adaptation Guidelines provide a comprehensive overview for coastal managers to review their options when adapting their infrastructure to a changing climate."]
[null,"This tool uses generalised engineering options and results from the MCA to assess which type of adaptation is best suited for this asset."]
[null,"The categories of options available are:"]
[null,null,"Protect","This option involves adding hard protection to the asset to protect against sea level rise"]
[null,null,"Accommodate","This option involves accepting a certain reduction in servicability to keep the asset funtional and using management solutions to prevent hazard"]
[null,null,"Retreat","This option involves abandoning the asset and selling the land"]
[null,null,"Do nothing","This is the baseline case in which routine maintenance is performed but additional capital works to repair damages are not"]
[null,"Please refer to Table 4 (p. 32) in the Climate Change Adaptation Guidelines for a checklist of considerations which must be addressed before implementing any of these options."]
[]
[]
[]
[]
[null,"Item 1:"]
[null,"Item 2:"]
[null,"Item 3:"]
[null,"Item 4:"]
[null,"Item 5:"]
[]
[]
[null,"Recommendation:"]
[]
[]
[null,"Adaptation Choice:",null,null,"Comments:"]
["ⓘ","Protect Type:"]
["ⓘ","Indicative Cost",null,"$/linear metre"]
[]
["Future Projections"]
[]
[null,"Projections are base on the selected adaptation option as well as projected trends in council parameters including population, GRP, land value, and tourism."]
[null,"To perform sensitivity analysis around these results please alter any of these values, or those of sea-level rise below, and recalculate."]
[]
[null,"Additional Inputs:"]
[null,null,"Short-term (2021)","Medium-term (2036)","Long-term (2070)"]
[null,"Sea Level Rise:",0,0.2,0.5]
[]
[]
["MCA -",{"$f":"IF(assetAdaptOpt=\"\",\"No Adaptation Set\",assetAdaptOpt)","v":"No Adaptation Set"}]
[]
[]
[]
[null,null,"Short-Term","Medium-Term","Long-Term",null,"Comment"]
[null,"Culture & Heritage"]
[null,"Replaceability"]
[null,"Policy Alignment"]
[null,"Community Value"]
[null,"Resilience"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Cost projection -",{"$f":"IF(assetAdaptOpt=\"\",\"No Adaptation Set\",assetAdaptOpt)","v":"No Adaptation Set"}]
[]
[null,null,"Short-Term","Medium-Term","Long-Term"]
[null,"Estimated Average Cost per Annum:"]
[]
[]
[null,null,"Required WTP"]
[null,"Annual Visitation","Short-Term","Medium-Term","Long-Term"]
[null,100,{"$f":"IFERROR(assetProjCostShort/($B416*assetLife),\"\")","v":""},{"$f":"IFERROR(assetProjCostMed/($B416*assetLife),\"\")","v":""},{"$f":"IFERROR(assetProjCostLong/($B416*assetLife),\"\")","v":""}]
[null,500,"","",""]
[null,1000,"",{"$f":"IFERROR(assetProjCostMed/($B418*assetLife),\"\")","v":""},{"$f":"IFERROR(assetProjCostLong/($B418*assetLife),\"\")","v":""}]
[null,2000,"","",""]
[null,5000,"","",""]
[null,10000,"","",""]
[null,20000,"","",""]
[null,50000,"","",""]
[null,100000,"","",""]
[null,500000,"","",""]
[null,1000000,"","",""]

{"sheet":"templateWharf","index":7,"n_rows":418,"n_cols":15,"rows_kept":418,"cut":false,"hidden":true,"merged":[[15,5,15,16],[16,5,16,16],[17,5,17,16],[18,5,18,16],[22,5,22,6],[23,5,23,16],[8,5,8,6],[9,5,9,16],[10,5,10,16],[11,5,11,16],[13,5,13,16],[14,5,14,16],[70,1,70,2],[71,1,71,2],[72,1,72,2],[104,0,104,2],[105,1,105,2],[107,4,107,5],[24,5,24,16],[25,5,25,16],[26,5,26,16],[27,5,27,16],[28,5,28,16],[67,1,67,2],[109,4,109,5],[109,6,109,7],[109,8,109,9],[109,10,109,11],[111,1,111,2],[112,1,112,2],[107,6,107,7],[107,8,107,9],[107,10,107,11],[108,4,108,5],[108,6,108,7],[108,8,108,9],[108,10,108,11],[140,1,140,4],[140,7,140,13],[141,1,141,4],[141,7,141,13],[142,1,142,4],[142,7,142,13],[113,1,113,2],[137,1,137,4],[137,7,137,13],[138,1,138,4],[138,7,138,13],[139,1,139,4],[139,7,139,13],[146,1,146,4],[146,7,146,13],[149,1,149,2],[151,1,151,2],[152,1,152,2],[153,1,153,2],[143,1,143,4],[143,7,143,13],[144,1,144,4],[144,7,144,13],[145,1,145,4],[145,7,145,13],[210,1,210,2],[212,1,212,2],[213,1,213,2],[214,1,214,2],[219,2,219,14],[241,6,241,13],[200,4,200,11],[201,4,201,11],[202,4,202,11],[203,1,203,2],[203,4,203,11],[207,4,207,11],[249,2,249,3],[277,4,277,5],[278,4,278,5],[289,6,289,13],[292,6,292,13],[293,6,293,13],[243,6,243,13],[244,0,244,2],[244,6,244,13],[245,0,245,2],[245,6,245,13],[247,6,247,13],[305,0,305,1],[305,3,305,4],[306,0,306,1],[306,3,306,4],[307,0,307,1],[307,3,307,4],[294,6,294,13],[297,1,297,2],[298,1,298,2],[299,1,299,2],[300,1,300,2],[304,3,304,4],[304,6,304,7],[346,2,346,8],[347,2,347,8],[348,2,348,8],[349,2,349,8],[350,2,350,8],[356,5,356,12],[308,0,308,1],[308,3,308,4],[309,0,309,1],[309,3,309,4],[310,0,310,1],[310,3,310,4],[374,4,374,5],[375,4,375,5],[376,4,376,5],[377,4,377,5],[378,4,378,5],[401,4,401,5],[357,5,357,12],[365,4,365,5],[366,4,366,5],[373,4,373,5],[373,6,373,7],[416,4,416,5],[417,4,417,5],[410,4,410,5],[411,4,411,5],[412,4,412,5],[413,4,413,5],[414,4,414,5],[415,4,415,5],[402,4,402,5],[405,2,405,5],[406,4,406,5],[407,4,407,5],[408,4,408,5],[409,4,409,5]]}
[]
[]
[]
["ID HERE"]
["NAME HERE",null,"Lat,Lng","MapURL"]
[]
["Asset Data"]
[]
[null,"Info","Characteristic","Value","Unit","Comment"]
[null,null,"Year of construction"]
[null,"ⓘ","Cost of initial construction",null,"$"]
[null,"ⓘ","Design life",null,"yrs"]
[null,"ⓘ","Today's construction cost",{"$f":"IFERROR(INDEX(metaAdjust[Dollar Adjustment],MATCH(currYear-assetConstYr,metaAdjust[Age],0))*assetConstCost,\"Enter cost and construction year\")","v":"Enter cost and construction year"}]
[null,"ⓘ","Annual maintenance cost",null,"$"]
[null,"ⓘ","Date of last capital works (partial/full reconstruction)"]
[null,"ⓘ","Cost of last capital works",null,"$"]
[null,null,"Current condition"]
[null,"ⓘ","Number of commercial properties using asset"]
[null,"ⓘ","Approximate annual revenue from these businesses",null,"$ p/a"]
[]
["Physical Characteristics"]
[]
[null,"Info","Characteristic","Value","Unit","Comment"]
[null,"ⓘ","Length",null,"m"]
[null,null,"Number of moorings"]
[null,"ⓘ","Representative height",null,"m"]
[null,"ⓘ","Oceanbed level",null,"m"]
[null,"ⓘ","Sheltered/Exposed"]
[null,"ⓘ","Coastline angle",null,"° TN"]
[]
["Multi-Criteria Analysis"]
[]
["Cultural & Heritage Significance"]
[]
[null,"What is required:"]
[null,"-","Access to local cultural/historic knowledge"]
[null,"-","Participants"]
[]
[null,"What is desired:"]
[null,"-","Collaboration with your local aboriginal land council"]
[null,"-","Professional guidance on asset history of LGA"]
[]
[null,"Additional resources:"]
[null,"-","Local Aboriginal Land Councils"]
[null,"-","Aboriginal heritage (places of significance)"]
[null,"-","The cultures and the heritage of NSW"]
[null,"-","NCCOE Guideline 2: Working with the Coast in an Environmentally Sustainable Way (Chapter 6.3)"]
[null,"Guidelines:"]
[null,"Cultural and historic value aims to capture the significance peoples or groups find in places or objects due to cultural teachings and/or heritage claims.  "]
[null,"It is distinct from value placed on an asset by peoples due its usability or availability and instead relates to a group's relationship with the asset."]
[null,"To assess this criterion, please use the following table as a guide to assign this asset a value from 0 to 5."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"To increase the confidence of this criterion's score, it is advised that you consult with your local aboriginal land council and seek their input into the cultural significance of your assets"]
[null,"Additionally you may wish to ask around your office or with respected members of the community to get a more complete picture of your assets' significance"]
[null,"Weightings may be assigned for each entry based on the trust and/or significance of the opinion. E.g. Someone with more knowledge of the history of the area might have their opinion granted more 'weight' than someone who has only just arrived."]
[]
[null,null,"You","Aboriginal Land Council","Person 2","Person 3","Person 4","Person 5","Person 6","Person 7","Person 8","Person 9","Person 10"]
[null,"Scores:\n (/5)"]
[null,"Weighting",1,5,1,1,1,1,1,1,1,1,1]
[]
[null,"Recommended Value:",null,{"$f":"IFERROR(SUMPRODUCT(C65:M65,C66:M66)/SUMPRODUCT(--(C65:M65<>\"\"),C66:M66),0)","v":0},"/5"]
[]
[]
[null,"Culture & Heritage Score:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF( NOT(ISNUMBER(D71)),\"No value set\",IF(ISNUMBER(D65),2,IF(COUNT(C65:M65)>=3,1,0)))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
["Replaceability"]
[]
[null,"What is required:"]
[null,"-","The replacement cost of this asset"]
[null,"-","The design life of this asset"]
[]
[null,"What is desired:"]
[null,"-","Detailed understanding of current asset availability in the region"]
[null,"-","Assessment of alternative locations"]
[]
[null,"Where to look:"]
[null,"-","Local asset register"]
[]
[null,"Additional resources:"]
[null,"-","IPWEA, Australian Infrastructure Financial Management Manual (AIFMM)"]
[null,"-","Guide to valuation and depreciation under the international accounting standards for the public sector"]
[null,"-","IPWEA, International Infrastructure Management Manual (IIMM)"]
[null,"Guidelines:"]
[null,"This tool uses an LGA's ability to pay, or an asset's replaceability as a baseline proxy for economic value."]
[null,"This method compares the depreciated replacement cost (also known as the Written Down Value; WDV) with LGA statistics to determine the relative ability for the asset to be replaced."]
[]
[null,null,"Non-depreciated replacement cost"]
[null,null,"Depreciated replacement cost"]
[null,null,"Comments"]
[]
[null,"Are there other pre-existing assets nearby which could take up demand if this asset was decommissioned/damaged?"]
[null,null,null,"No",null,"Comments:"]
[]
[null,"Are there any other nearby sites which could be repurposed to fulfil a similar role?"]
[null,null,"Y/N","No",null,"Comments:"]
["If yes, are they greenfield or brownfield site(s)?"]
[null,"Approximate cost of site acquisition"]
[null,null,"(in today's $)"]
[null,null,null,"Median income","GRP",null,"Land value",null,"Revenue",null,"Recreational budget"]
[null,null,"Scores",{"$f":"IFERROR(IF(D104=\"Yes\",IF(D105=\"Greenfield\",(D106+assetWDV)/(cdIncCurr*assetLife*52),(D106*1.2+assetWDV)/(cdIncCurr*assetLife*52)),assetWDV/(cdIncCurr*assetLife*52)),\"\")","v":""},{"$f":"IFERROR(IF(D104=\"Yes\",IF(D105=\"Greenfield\",(D106+assetWDV)/cdGRPCur,D106*1.2/cdGRPCur),assetWDV/cdGRPCur),\"\")","v":0},null,{"$f":"IFERROR(IF(D104=\"Yes\",IF(D105=\"Greenfield\",(D106+assetWDV)/cdLandMeanVal,D106*1.2/cdLandMeanVal),assetWDV/cdLandMeanVal),\"\")","v":0},null,{"$f":"IFERROR(IF(D104=\"Yes\",IF(D105=\"Greenfield\",(D106+assetWDV)/cdRevCurr,D106*1.2/cdRevCurr),assetWDV/cdRevCurr),\"\")","v":""},null,{"$f":"IFERROR(IF(D104=\"Yes\",IF(D105=\"Greenfield\",(D106+assetWDV)/cdRecBudgCurr,D106*1.2/cdRecBudgCurr),assetWDV/cdRecBudgCurr),\"\")","v":""}]
[null,null,"Recommended values",{"$f":"IF(D101=\"Yes\",IF(D109>5,3,IF(D109>1,4,5)),IF(D109>10,0,IF(D109>5,1,IF(D109>1,2,IF(D109>0.5,3,IF(D109>=0.1,4,5))))))","v":0},{"$f":"IF($D$101=\"Yes\",IF(E109>0.001,3,IF(E109>0.0001,4,5)),IF(E109>0.001,0,IF(E109>0.0005,1,IF(E109>0.0001,2,IF(E109>0.00005,3,IF(E109>0.00001,4,5))))))","v":5},{"$f":"IF($D$101=\"Yes\",IF(F109>100,3,IF(F109>10,4,5)),IF(F109>100,0,IF(F109>50,1,IF(F109>20,2,IF(F109>10,3,IF(F109>1,4,5))))))","v":5},{"$f":"IF(D101=\"Yes\",IF(G109>2,3,IF(G109>1,4,5)),IF(G109>3,0,IF(G109>2,1,IF(G109>1,2,IF(G109>0.5,3,IF(G109>0.1,4,5))))))","v":5},5,{"$f":"IF($D$101=\"Yes\",IF(I109>1,3,IF(I109>0.5,4,5)),IF(I109>1,0,IF(I109>0.5,1,IF(I109>0.25,2,IF(I109>0.1,3,IF(I109>0.01,4,5))))))","v":0},5,{"$f":"IF($D$101=\"Yes\",IF(K109>2,3,IF(K109>1,4,5)),IF(K109>2,0,IF(K109>1,1,IF(K109>0.5,2,IF(K109>0.25,3,IF(K109>0.1,4,5))))))","v":0},{"$f":"IF($D$101=\"Yes\",IF(L109>100,3,IF(L109>10,4,5)),IF(L109>100,0,IF(L109>50,1,IF(L109>20,2,IF(L109>10,3,IF(L109>1,4,5))))))","v":5},"/5"]
[]
[null,"Replaceability Score:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF(NOT(ISNUMBER(D112)),\"No value set\",IF(AND(D101<>\"\",D104<>\"\"),IF(OR(ISNUMBER(I109),ISNUMBER(K109)),2,1),0))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
[]
["Policy Alignment"]
[]
[null,"What is required:"]
[null,"-","Understanding of your council's asset management policy and goals"]
[]
[null,"What is desired:"]
[null,"-","Detailed understanding of NSW state government coastal management policy"]
[null,"Where to look:"]
[null,"-","Your LGA's Asset Management Strategy/Policy"]
[null,"-","State coastal management framework & legislation"]
[]
[null,"Additional resources:"]
[null,"-","NSW Coastal Management Framework"]
[null,"-","NCCOE Guideline 2: Working with the Coast in an Environmentally Sustainable Way (Chapter 3)"]
[null,"Guidelines:"]
[null,"Policy compliance is important as it dictates maintenance schedules, accessibility measures and general servicability of recreational assets."]
[null,"This tool adopts a checklist-based approach, providing some standard policy objectives for this asset type"]
[null,"Additionally, you may add more fields according to the objectives of your LGA"]
[]
[]
[null,"Policy",null,null,null,"Complies? (Y/N)","Weight","Comments"]
[1,"Adopts strategic plans for adapting to future risks",null,null,null,"Yes",1,null,null,null,null,null,null,null,{"$f":"IF(F138=\"Yes\",1,0)","v":1}]
[{"$f":"A138+1","v":2},null,null,null,null,"No",1,null,null,null,null,null,null,null,{"$f":"IF(F139=\"Yes\",1,0)","v":0}]
[{"$f":"A139+1","v":3},null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[4,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[5,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[6,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[7,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[8,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[9,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[10,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[null,{"$f":"COUNTA(B138:B147)","v":1}]
[]
[null,"Recommended Score:",null,{"$f":"SUMPRODUCT(--($B$138:$B$147 <> \"\"),$G$138:$G$147, $O$138:$O$147)/SUMIF($B$138:$B$147,\"<>\",$G$138:$G$147)*5","v":5},"/5"]
[]
[null,"Policy Score:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF(D152=\"\",\"No value set\",IF(B148<3,0,IF(B148<6,1,2)))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
[]
["Community Value"]
[]
[null,"What is required:"]
[null,"-","A rough idea of this asset's utilisation by the community"]
[null,"-","Some understanding of this asset's touristic appeal"]
[]
[null,"What is desired:"]
[null,"-","Detailed understanding asset utilisation"]
[null,"-","Study of the asset's consumer surplus"]
[]
[null,"Where to look:"]
[null,"-","Any external studies or community engagements"]
[null,"-","Council members/workers who are particularly familiar with the asset"]
[]
[null,"Additional resources:"]
[null,"-","Total Economic Valuation Framework"]
[null,"-","NCCARF 2016: Exploring valuation methods for climate adaptation options, with particular reference to Australian coastal councils"]
[null,"-","Measuring the Economic Value of a City Park System"]
[]
[null,"Guidelines:"]
[null,"Community value is an intangible criterion which attempts to quantify the degree to which members of the community value the asset."]
[null,"This criterion aims to encapsulate asset non-use values of bequest, option use, and existence."]
[null,"Community value is intrinsically a subjective metric and can only adequately be determined through community studies and surveys."]
[null,"The score for this criterion can be categorised from Very Low to Very High on a 5-point scale which can be directly measured in community surveys on this asset."]
[null,"Aggregate results from such surveys can be directly input into the Community Value cell along with links to the relevant survey along with comments"]
[]
[null,"There is no true alternative for community perception other than direct engagements, however this tool makes use of a number of proxies in order to provide guidance for this criterion in the absence of survey data or for assets which may be less important to the community."]
[null,"These involve looking at estimated utilisation and tourist visitation to get a sense of how 'valuable' the asset is to the community"]
[null,"Estimating utilisation and tourist visitation will help you do on-the-fly sensitivity analysis to determine:"]
[null,null,"1. How much this asset is valued compared to a theoretical potential based on your LGA"]
[null,null,"2. How much consumer surplus would be required to pay for this asset's ongoing maintenance if users were charged for access "]
[]
[]
[null,"Utilisation p/w","Required WTP","($/trip)"]
[null,50,{"$f":"IFERROR(((assetMaint+assetValue/assetLife)/52)/B191,0)","v":0}]
[null,100,0]
[null,200,0]
[null,500,0]
[null,1000,0]
[null,2000,0]
[null,5000,0]
[]
[]
[null,null,null,null,"Comments:"]
[null,null,"Estimated utilisation per week:"]
[null,null,"Utilisation known?","No"]
[null,null,"Required WTP:",{"$f":"IFERROR(((assetMaint+assetValue/assetLife)/52)/D201,\"\")","v":""}]
[null,"Percentage tourist visitation \n(of total LGA tourists):",null,0]
[]
[null,null,"Average tourists per week:",{"$f":"(D204*cdTourCur)/52","v":0}]
[]
[null,null,"WTP from study:"]
[null,null,"($/person)"]
[]
[null,"Recommended Value:",null,{"$f":"IF(D208<>\"\",IF(D208>=(2*D203),5,IF(D208>=(1.25*D203),4,IF(D208<(0.25*D203),0,IF(D208<(0.5*D203),1,IF(D208<(0.8*D203),2,3))))),IF((D201*52)<(0.005*cdPopCur),0,IF((D201*52)>(0.5*cdPopCur),5,5*(D201*52)/(0.495*cdPopCur))))","v":0},"/5"]
[]
[null,"Community Value:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF(assetCommunity=\"\",\"No value set\",IF(D208<>\"\",2,IF(D202=\"Yes\",1,0)))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
["Resilience"]
[]
[null,"What is required:"]
[null,"-","Asset design life"]
[null,"-","Understanding of the acceptable level of risk for this asset"]
[null,"-","Basic knowledge of either the local wave climate or flood planning levels"]
[]
[null,"What is desired:"]
[null,"-","Detailed study of local wave climate"]
[null,"-","Understandng of threat recurrence under which the asset sustains damage"]
[]
[null,"Where to look:"]
[null,"-","Climate Change Adaptation Guidelines Part 4 (p 22)"]
[null,"-","Coastal Engineering Expertise"]
[]
[null,"Additional resources:"]
[null,"-","Resilience: A risk management approach",null,"Building resilient infrastructure"]
[null,"Guidelines:"]
[null,"Resilience is a measure of the serviceability of an asset under extreme conditions."]
[null,"This tool uses a number of different methods to determine the resilience of a coastal recreational asset:"]
[null," - Probabalistic wave overtopping calculation to estimate likelihood of coastal inundation for assets in or adjacent to the open ocean"]
[null," - Probabalistic storm surge inundation calculation for all non-estuarine assets"]
[null," - Hazard categorisation based on the asset's placement within the floodplain"]
[]
[null,null,"Design life:",{"$f":"assetLife","v":0},"years"]
[null,null,"Acceptable risk of encounter:",0.5,{"$f":"-D241/(LN(1-D242))","v":0},"Comments:"]
[null,null,"Design threat:",{"$f":"\"1 : \" & ROUND(-D241/(LN(1-D242)),0)","v":"1 : 0"},"years"]
[null,null,"What coastal inundation design (ARI) was this asset built to?",null,"1 in __ years"]
["Is this property in a designated coastal hazard zone?",null,null,"No",{"$f":"IF(D245=\"Yes\",\"*Please refer to the CZMP for this asset's risk assessment and do not rely on this tool to provide estimates.\",\"\")","v":""}]
["Is this property in a floodplain?",null,null,"No"]
[null,null,"Sheltered/Exposed:",{"$f":"IF(assetShelter=\"\",\"\",assetShelter)","v":""}]
[null,null,"Is this asset in an estuary?","No"]
[]
[null,null,{"$f":"IF(OR(D247=\"\",D248=\"\"),\"Please enter data above.\",IF(D247=\"Exposed\",\"Please use overtopping calculation.\",IF(D248=\"No\",\"Please use still water level calculation.\",\"Please use floodplain calculation.\")))","v":"Please enter data above."},null,{"$f":"IF(ISNUMBER(SEARCH(\"overtop\",C250)),0,IF(ISNUMBER(SEARCH(\"still\",C250)),1,IF(ISNUMBER(SEARCH(\"floodplain\",C250)),2,-1)))","v":-1}]
[]
[null,"Overtopping Calculation"]
[null,"(leave as default unless studies have been performed)"]
[null,null,null,"baseline","max"]
[null,null,"Deepwater wave height, ho (m)",0.5]
[null,null,"Period, T (s)",8]
[null,null,"Tan B, Beach slope",5.0000000000000001E-3]
[null,null,"Deepwater wave length, Lo (m)",{"$f":"9.81*D256^2/(2*PI())","v":99.923839470815579}]
[null,null,"hb, stillwater depth at theoretical breakpoint (m) = ",{"$f":"0.811*D255*D257^-0.012*(D255/D258)^-0.12","v":0.8159942745727673}]
[null,null,"Hb, theoretical breaker height, (m) = ",{"$f":"0.76*D255*D257^(1/7)*(D255/D258)^-0.25","v":0.67025459956673827}]
[null,null,"Yb, breaker index = ",{"$f":"D260/D259","v":0.82139620393496704}]
[null,null,"Tm-1,o",{"$f":"D256/1.1","v":7.2727272727272725}]
[null,null,"Lm-1,o",{"$f":"9.81*D262^2/(2*PI())","v":82.581685513070724}]
[null,null,"setup %",1E-3,0.15]
[null,null,"setup",{"$f":"assetHs*D264","v":5.0000000000000001E-4},{"$f":"D255*E264","v":7.4999999999999997E-2}]
[null,null,"bed depth",{"$f":"IF(assetDepth<>\"\",assetDepth+cdOffset,-0.5)","v":-0.5},{"$f":"IF(assetDepth<>\"\",assetDepth+cdOffset,-0.5)","v":-0.5}]
[null,null,"WL",{"$f":"INDEX(Councils[MHW],metaRow)+D265","v":0.54518076923076908},{"$f":"INDEX(Councils[MHW],metaRow)+E265","v":0.61968076923076909}]
[null,null,"depth",{"$f":"D267-D266","v":1.0451807692307691},{"$f":"E267-E266","v":1.1196807692307691}]
[null,null,"design wave",{"$f":"D268*D261","v":0.85850751627198252},{"$f":"E268*D261","v":0.91970153346513761},null,"buoy:",{"$f":"INDEX(Councils[OffshoreBuoy],metaRow)","v":"Sydney"}]
[null,null,"steepness",{"$f":"D269/D263","v":1.0395858487728506E-2},{"$f":"E269/D263","v":1.1136870454400821E-2},null,"x1",{"$f":"IF(assetHsUnservice<=3,3,ROUNDDOWN(assetHsUnservice,1))","v":3},{"$f":"IF(assetHsDamage<=3,3,ROUNDDOWN(assetHsDamage,1))","v":3}]
[null,null,"crest",{"$f":"assetHeight+cdOffset","v":0},null,null,"x2",{"$f":"IF(assetHsUnservice>=10,10,H270+0.1)","v":3.1},{"$f":"IF(assetHsDamage>=10,10,I270+0.1)","v":3.1}]
[null,null,"freeboard",{"$f":"D271-D267","v":-0.54518076923076908},{"$f":"D271-E267","v":-0.61968076923076909},null,"y1",{"$f":"INDEX(INDIRECT(\"metaWaves[\" & H269 & \"]\"),MATCH(H270,metaWaves[Hs],0))","v":6.6696884838699219E-2},{"$f":"INDEX(INDIRECT(\"metaWaves[\" & H269 & \"]\"),MATCH(I270,metaWaves[Hs],0))","v":6.6696884838699219E-2}]
[null,null,"h*",{"$f":"1.35*(D268/D269)*((2*PI()*D268)/(9.81*D262^2))","v":2.0801217004089385E-2},{"$f":"1.35*(E268/E269)*((2*PI()*E268)/(9.81*D262^2))","v":2.2283918095064487E-2},null,"y2",{"$f":"INDEX(INDIRECT(\"metaWaves[\" & H269 & \"]\"),MATCH(H270,metaWaves[Hs],0)+1)","v":7.4035056388668682E-2},{"$f":"INDEX(INDIRECT(\"metaWaves[\" & H269 & \"]\"),MATCH(I270,metaWaves[Hs],0)+1)","v":7.4035056388668682E-2}]
[null,null,"h* x Fc/hb",{"$f":"D273*D272/D269","v":-1.3209463251376894E-2},{"$f":"E273*(E272/E269)","v":-1.5014561794408991E-2},null,"y",{"$f":"H272+(assetHsUnservice-H270)*(H273-H272)/(H271-H270)","v":-0.1534482616603845},{"$f":"I272+(assetHsDamage-I270)*(I273-I272)/(I271-I270)","v":-0.1534482616603845}]
[null,null,"Overtopping",{"$f":"IF(D274<0.02,2.7*10^-4*D274^-2.7*(D273^2*SQRT(9.81*D268^3))*1000,1.5*10^-4*D274^-3.1*(D273^2*SQRT(9.81*D268^3))*1000)","v":{"$error":"#NUM!"}},{"$f":"IF(E274<0.02,2.7*10^-4*E274^-2.7*(E273^2*SQRT(9.81*E268^3))*1000,1.5*10^-4*E274^-3.1*(E273^2*SQRT(9.81*E268^3))*1000)","v":{"$error":"#NUM!"}}]
[]
[null,null,null,"Unserviceable","Sustains Damage"]
[null,null,"Overtopping Hs"]
[null,null,"Overtopping ARI",{"$f":"IF(H274<0,\"\",IF(H274<1,\"1 : \" & ROUND(H274*52,0) & \" Week\",\"1 : \" & ROUND(H274,1) & \" Year\"))","v":""},{"$f":"IF(I274<0,\"\",IF(I274<1,\"1 : \" & ROUND(I274*52,0) & \" Week\",\"1 : \" & ROUND(I274,1) & \" Year\"))","v":""}]
[null,null,"(only applies for non-sheltered assets)"]
[null,null,"Mean-high freeboard",{"$f":"ROUND(D272,1) & \"m\"","v":"-0.5m"},{"$f":"IF(D279=\"\",\"\",IF(assetAR<H274,1,IF(assetAR>I274+2,5,IF(assetAR>=I274,4,1+3*(assetAR/I274)))))","v":""}]
[]
[null,"SWL Exceedance"]
[null,null,{"$f":"\"1:100 yr exceedance level\"","v":"1:100 yr exceedance level"},{"$f":"INDEX(metaWL[Level],MATCH(100,metaWL[ARI],0))","v":1.4450000000000001}]
[null,null,"Exceedance ARI",{"$f":"IF(assetCrest>D284,\">100\",IF(assetCrest<INDEX(metaWL[Level],MATCH(1,metaWL[ARI],0)),\"<1\",INDEX(metaWL[ARI],MATCH(assetCrest,metaWL[Level],1))))","v":"<1"}]
[]
[null,"If the asset crest height is greater than the 1:100 yr event then the following information will be used to calculate resilience"]
[]
[null,null,"Crest level as % of 1:100 event",{"$f":"assetCrest/D284","v":0}]
[null,null,"Wave climate characteristic",null,{"$f":"IF(D290=\"High Energy\",IF(D289<=1,0,IF(D289<=1.2,1,IF(D289<=1.45,2,IF(D289<=1.7,3,IF(D289<=2,4,5))))),IF(D290=\"Medium Energy\",IF(D289<=1,0,IF(D289<=1.1,1,IF(D289<=1.2,2,IF(D289<=1.3,3,IF(D289<=1.5,4,5))))),IF(D289<=1,0,IF(D289<=1.05,1,IF(D289<=1.1,2,IF(D289<=1.15,3,IF(D289<=1.3,4,5)))))))","v":0},"Comments:"]
[]
[null,"Floodplain Data",null,null,null,"Difference"]
[null,null,"1:50 yr Flood Level:",null,"m",{"$f":"D294-D293","v":0}]
[null,null,"1:100 yr Flood Level:",null,"m",{"$f":"D295-D294","v":0}]
[null,null,"1:200 yr Flood Level:",null,"m",{"$f":"IF(D246=\"No\",\"Asset not in FPA\",IF(assetCrest<(D293-0.5),0,IF(assetCrest<=D293,1,IF(AND(assetCrest<D294,F293<2),2,IF(AND(assetCrest<D294,F293>=2),3)*IF(AND(assetCrest>D294,F294<2),4,5)))))","v":"Asset not in FPA"}]
[]
[]
[null,"Recommended Value:",null,{"$f":"IF(E250=0,E281,IF(E250=1,E290,IF(E250=2,F295,C250)))","v":"Please enter data above."},"/5"]
[null,"Resilience Value:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF(D299=\"\",\"No value set\",IF(C250=0,IF(D278<>\"\",2,0),IF(C250=1,IF(D290<>\"\",1,0),IF(D294<>\"\",1,0))))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
["MCA Results"]
[]
[null,null,"Score","Flag",null,"Weighting","Comment"]
["Cultural/Heritage Value",null,{"$f":"IF(assetHeritage=\"\",\"\",assetHeritage)","v":""},{"$f":"D72","v":"No value set"},null,1]
["Replaceability",null,{"$f":"IF(assetReplace=\"\",\"\",assetReplace)","v":""},{"$f":"D113","v":"No value set"},null,1]
["Policy Alignment",null,{"$f":"IF(assetPolicy=\"\",\"\",assetPolicy)","v":""},{"$f":"D153","v":"No value set"},null,1]
["Community Value",null,{"$f":"IF(assetCommunity=\"\",\"\",assetCommunity)","v":""},{"$f":"D214","v":"No value set"},null,1]
["Resilience",null,{"$f":"IF(assetResilience=\"\",\"\",assetResilience)","v":""},{"$f":"D300","v":"No value set"},null,1]
["Total",null,{"$f":"IF(COUNTIF(C306:C310,\"\")>0,\"Not all values set\",SUMPRODUCT(C306:C310,F306:F310)/SUM(F306:F310))","v":"Not all values set"},{"$f":"IF(SUMPRODUCT(ISNUMBER(D306:D310)*1)<5,\"Not all values set\",ROUND(AVERAGE(D306:D310),0))","v":"Not all values set"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Adaptation Options"]
[]
[null,"The NCCOE Climate Change Adaptation Guidelines provide a comprehensive overview for coastal managers to review their options when adapting their infrastructure to a changing climate."]
[null,"This tool uses generalised engineering options and results from the MCA to assess which type of adaptation is best suited for this asset."]
[null,"The categories of options available are:"]
[null,null,"Protect","This option involves adding hard protection to the asset to protect against sea level rise"]
[null,null,"Accommodate","This option involves accepting a certain reduction in servicability to keep the asset funtional and using management solutions to prevent hazard"]
[null,null,"Retreat","This option involves abandoning the asset and selling the land"]
[null,null,"Do nothing","This is the baseline case in which routine maintenance is performed but additional capital works to repair damages are not"]
[null,"Please refer to Table 4 (p. 32) in the Climate Change Adaptation Guidelines for a checklist of considerations which must be addressed before implementing any of these options."]
[]
[]
[]
[]
[null,"Item 1:"]
[null,"Item 2:"]
[null,"Item 3:"]
[null,"Item 4:"]
[null,"Item 5:"]
[]
[]
[null,"Recommendation:"]
[]
[]
[null,"Adaptation Choice:",null,null,"Comments:"]
["ⓘ","Indicative Cost",null,"$/linear metre"]
[]
["Future Projections"]
[]
[null,"Projections are base on the selected adaptation option as well as projected trends in council parameters including population, GRP, land value, and tourism."]
[null,"To perform sensitivity analysis around these results please alter any of these values, or those of sea-level rise below, and recalculate."]
[]
[null,"Additional Inputs:"]
[null,null,"Short-term (2021)","Medium-term (2036)","Long-term (2070)"]
[null,"Sea Level Rise:",0,0.2,0.5]
[]
[]
["MCA -",{"$f":"IF(assetAdaptOpt=\"\",\"No Adaptation Set\",assetAdaptOpt)","v":"No Adaptation Set"}]
[]
[]
[]
[null,null,"Short-Term","Medium-Term","Long-Term",null,"Comment"]
[null,"Culture & Heritage"]
[null,"Replaceability"]
[null,"Policy Alignment"]
[null,"Community Value"]
[null,"Resilience"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Cost projection -",{"$f":"IF(assetAdaptOpt=\"\",\"No Adaptation Set\",assetAdaptOpt)","v":"No Adaptation Set"}]
[]
[null,null,"Short-Term","Medium-Term","Long-Term"]
[null,"Estimated Average Cost per Annum:"]
[]
[]
[null,null,"Required WTP"]
[null,"Annual Visitation","Short-Term","Medium-Term","Long-Term"]
[null,100,{"$f":"IFERROR(assetProjCostShort/($B408*assetLife),\"\")","v":""},{"$f":"IFERROR(assetProjCostMed/($B408*assetLife),\"\")","v":""},{"$f":"IFERROR(assetProjCostLong/($B408*assetLife),\"\")","v":""}]
[null,500,"","",""]
[null,1000,"",{"$f":"IFERROR(assetProjCostMed/($B410*assetLife),\"\")","v":""},{"$f":"IFERROR(assetProjCostLong/($B410*assetLife),\"\")","v":""}]
[null,2000,"","",""]
[null,5000,"","",""]
[null,10000,"","",""]
[null,20000,"","",""]
[null,50000,"","",""]
[null,100000,"","",""]
[null,500000,"","",""]
[null,1000000,"","",""]

{"sheet":"templatePathway","index":8,"n_rows":417,"n_cols":15,"rows_kept":417,"cut":false,"hidden":true,"merged":[[8,5,8,6],[9,5,9,16],[10,5,10,16],[11,5,11,16],[13,5,13,16],[14,5,14,16],[65,1,65,2],[68,1,68,2],[69,1,69,2],[70,1,70,2],[102,0,102,2],[103,1,103,2],[24,5,24,16],[25,5,25,16],[15,5,15,16],[16,5,16,16],[20,5,20,6],[21,5,21,16],[22,5,22,16],[23,5,23,16],[107,4,107,5],[107,6,107,7],[107,8,107,9],[107,10,107,11],[109,1,109,2],[110,1,110,2],[105,4,105,5],[105,6,105,7],[105,8,105,9],[105,10,105,11],[106,4,106,5],[106,6,106,7],[106,8,106,9],[106,10,106,11],[138,1,138,4],[138,7,138,13],[139,1,139,4],[139,7,139,13],[140,1,140,4],[140,7,140,13],[111,1,111,2],[135,1,135,4],[135,7,135,13],[136,1,136,4],[136,7,136,13],[137,1,137,4],[137,7,137,13],[144,1,144,4],[144,7,144,13],[147,1,147,2],[149,1,149,2],[150,1,150,2],[151,1,151,2],[141,1,141,4],[141,7,141,13],[142,1,142,4],[142,7,142,13],[143,1,143,4],[143,7,143,13],[208,1,208,2],[210,1,210,2],[211,1,211,2],[212,1,212,2],[217,2,217,14],[239,6,239,13],[198,4,198,11],[199,4,199,11],[200,4,200,11],[201,1,201,2],[201,4,201,11],[205,4,205,11],[246,2,246,3],[275,4,275,5],[276,4,276,5],[287,6,287,13],[290,6,290,13],[291,6,291,13],[241,0,241,2],[241,6,241,13],[242,0,242,2],[242,6,242,13],[244,6,244,13],[303,0,303,1],[303,3,303,4],[304,0,304,1],[304,3,304,4],[305,0,305,1],[305,3,305,4],[292,6,292,13],[295,1,295,2],[296,1,296,2],[297,1,297,2],[298,1,298,2],[302,3,302,4],[302,6,302,7],[344,2,344,8],[345,2,345,8],[346,2,346,8],[347,2,347,8],[348,2,348,8],[354,5,354,12],[306,0,306,1],[306,3,306,4],[307,0,307,1],[307,3,307,4],[308,0,308,1],[308,3,308,4],[373,4,373,5],[374,4,374,5],[375,4,375,5],[376,4,376,5],[377,4,377,5],[400,4,400,5],[355,5,355,12],[356,5,356,12],[364,4,364,5],[365,4,365,5],[372,4,372,5],[372,6,372,7],[415,4,415,5],[416,4,416,5],[409,4,409,5],[410,4,410,5],[411,4,411,5],[412,4,412,5],[413,4,413,5],[414,4,414,5],[401,4,401,5],[404,2,404,5],[405,4,405,5],[406,4,406,5],[407,4,407,5],[408,4,408,5]]}
[]
[]
[]
["ID HERE"]
["NAME HERE",null,"Lat,Lng","MapURL"]
[]
["Asset Data"]
[]
[null,"Info","Characteristic","Value","Unit","Comment"]
[null,null,"Year of construction"]
[null,"ⓘ","Cost of initial construction",null,"$"]
[null,"ⓘ","Design life",null,"yrs"]
[null,"ⓘ","Today's construction cost",{"$f":"IFERROR(INDEX(metaAdjust[Dollar Adjustment],MATCH(currYear-assetConstYr,metaAdjust[Age],0))*assetConstCost,\"Enter cost and construction year\")","v":"Enter cost and construction year"}]
[null,"ⓘ","Annual maintenance cost",null,"$"]
[null,"ⓘ","Date of last capital works (partial/full reconstruction)"]
[null,"ⓘ","Cost of last capital works",null,"$"]
[null,null,"Current condition"]
[]
["Physical Characteristics"]
[]
[null,"Info","Characteristic","Value","Unit","Comment"]
[null,"ⓘ","Frontage length",null,"m"]
[null,"ⓘ","Representative height",null,"m AHD"]
[null,"ⓘ","Distance to shoreline",null,"m"]
[null,"ⓘ","Oceanward slope",null,"m/m"]
[null,"ⓘ","Sheltered/Exposed"]
[]
[]
["Multi-Criteria Analysis"]
[]
["Cultural & Heritage Significance"]
[]
[null,"What is required:"]
[null,"-","Access to local cultural/historic knowledge"]
[null,"-","Participants"]
[]
[null,"What is desired:"]
[null,"-","Collaboration with your local aboriginal land council"]
[null,"-","Professional guidance on asset history of LGA"]
[]
[null,"Additional resources:"]
[null,"-","Local Aboriginal Land Councils"]
[null,"-","Aboriginal heritage (places of significance)"]
[null,"-","The cultures and the heritage of NSW"]
[null,"-","NCCOE Guideline 2: Working with the Coast in an Environmentally Sustainable Way (Chapter 6.3)"]
[null,"Guidelines:"]
[null,"Cultural and historic value aims to capture the significance peoples or groups find in places or objects due to cultural teachings and/or heritage claims.  "]
[null,"It is distinct from value placed on an asset by peoples due its usability or availability and instead relates to a group's relationship with the asset."]
[null,"To assess this criterion, please use the following table as a guide to assign this asset a value from 0 to 5."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"To increase the confidence of this criterion's score, it is advised that you consult with your local aboriginal land council and seek their input into the cultural significance of your assets"]
[null,"Additionally you may wish to ask around your office or with respected members of the community to get a more complete picture of your assets' significance"]
[null,"Weightings may be assigned for each entry based on the trust and/or significance of the opinion. E.g. Someone with more knowledge of the history of the area might have their opinion granted more 'weight' than someone who has only just arrived."]
[]
[null,null,"You","Aboriginal Land Council","Person 2","Person 3","Person 4","Person 5","Person 6","Person 7","Person 8","Person 9","Person 10"]
[null,"Scores:\n (/5)"]
[null,"Weighting",1,5,1,1,1,1,1,1,1,1,1]
[]
[null,"Recommended Value:",null,{"$f":"IFERROR(SUMPRODUCT(C63:M63,C64:M64)/SUMPRODUCT(--(C63:M63<>\"\"),C64:M64),0)","v":0},"/5"]
[]
[]
[null,"Culture & Heritage Score:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF( NOT(ISNUMBER(D69)),\"No value set\",IF(ISNUMBER(D63),2,IF(COUNT(C63:M63)>=3,1,0)))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
["Replaceability"]
[]
[null,"What is required:"]
[null,"-","The replacement cost of this asset"]
[null,"-","The design life of this asset"]
[]
[null,"What is desired:"]
[null,"-","Detailed understanding of current asset availability in the region"]
[null,"-","Assessment of alternative locations"]
[]
[null,"Where to look:"]
[null,"-","Local asset register"]
[]
[null,"Additional resources:"]
[null,"-","IPWEA, Australian Infrastructure Financial Management Manual (AIFMM)"]
[null,"-","Guide to valuation and depreciation under the international accounting standards for the public sector"]
[null,"-","IPWEA, International Infrastructure Management Manual (IIMM)"]
[null,"Guidelines:"]
[null,"This tool uses an LGA's ability to pay, or an asset's replaceability as a baseline proxy for economic value."]
[null,"This method compares the depreciated replacement cost (also known as the Written Down Value; WDV) with LGA statistics to determine the relative ability for the asset to be replaced."]
[]
[null,null,"Non-depreciated replacement cost"]
[null,null,"Depreciated replacement cost"]
[null,null,"Comments"]
[]
[null,"Are there other pre-existing assets nearby which could take up demand if this asset was decommissioned/damaged?"]
[null,null,null,"No",null,"Comments:"]
[]
[null,"Are there any other nearby sites which could be repurposed to fulfil a similar role?"]
[null,null,"Y/N","No",null,"Comments:"]
["If yes, are they greenfield or brownfield site(s)?"]
[null,"Approximate cost of site acquisition"]
[null,null,"(in today's $)"]
[null,null,null,"Median income","GRP",null,"Land value",null,"Revenue",null,"Recreational budget"]
[null,null,"Scores",{"$f":"IFERROR(IF(D102=\"Yes\",IF(D103=\"Greenfield\",(D104+assetWDV)/(cdIncCurr*assetLife*52),(D104*1.2+assetWDV)/(cdIncCurr*assetLife*52)),assetWDV/(cdIncCurr*assetLife*52)),\"\")","v":""},{"$f":"IFERROR(IF(D102=\"Yes\",IF(D103=\"Greenfield\",(D104+assetWDV)/cdGRPCur,D104*1.2/cdGRPCur),assetWDV/cdGRPCur),\"\")","v":0},null,{"$f":"IFERROR(IF(D102=\"Yes\",IF(D103=\"Greenfield\",(D104+assetWDV)/cdLandMeanVal,D104*1.2/cdLandMeanVal),assetWDV/cdLandMeanVal),\"\")","v":0},null,{"$f":"IFERROR(IF(D102=\"Yes\",IF(D103=\"Greenfield\",(D104+assetWDV)/cdRevCurr,D104*1.2/cdRevCurr),assetWDV/cdRevCurr),\"\")","v":""},null,{"$f":"IFERROR(IF(D102=\"Yes\",IF(D103=\"Greenfield\",(D104+assetWDV)/cdRecBudgCurr,D104*1.2/cdRecBudgCurr),assetWDV/cdRecBudgCurr),\"\")","v":""}]
[null,null,"Recommended values",{"$f":"IF(D99=\"Yes\",IF(D107>5,3,IF(D107>1,4,5)),IF(D107>10,0,IF(D107>5,1,IF(D107>1,2,IF(D107>0.5,3,IF(D107>=0.1,4,5))))))","v":0},{"$f":"IF($D$101=\"Yes\",IF(E107>0.001,3,IF(E107>0.0001,4,5)),IF(E107>0.001,0,IF(E107>0.0005,1,IF(E107>0.0001,2,IF(E107>0.00005,3,IF(E107>0.00001,4,5))))))","v":5},{"$f":"IF($D$101=\"Yes\",IF(F107>100,3,IF(F107>10,4,5)),IF(F107>100,0,IF(F107>50,1,IF(F107>20,2,IF(F107>10,3,IF(F107>1,4,5))))))","v":5},{"$f":"IF(D99=\"Yes\",IF(G107>2,3,IF(G107>1,4,5)),IF(G107>3,0,IF(G107>2,1,IF(G107>1,2,IF(G107>0.5,3,IF(G107>0.1,4,5))))))","v":5},5,{"$f":"IF($D$101=\"Yes\",IF(I107>1,3,IF(I107>0.5,4,5)),IF(I107>1,0,IF(I107>0.5,1,IF(I107>0.25,2,IF(I107>0.1,3,IF(I107>0.01,4,5))))))","v":0},5,{"$f":"IF($D$101=\"Yes\",IF(K107>2,3,IF(K107>1,4,5)),IF(K107>2,0,IF(K107>1,1,IF(K107>0.5,2,IF(K107>0.25,3,IF(K107>0.1,4,5))))))","v":0},{"$f":"IF($D$101=\"Yes\",IF(L107>100,3,IF(L107>10,4,5)),IF(L107>100,0,IF(L107>50,1,IF(L107>20,2,IF(L107>10,3,IF(L107>1,4,5))))))","v":5},"/5"]
[]
[null,"Replaceability Score:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF(NOT(ISNUMBER(D110)),\"No value set\",IF(AND(D99<>\"\",D102<>\"\"),IF(OR(ISNUMBER(I107),ISNUMBER(K107)),2,1),0))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
[]
["Policy Alignment"]
[]
[null,"What is required:"]
[null,"-","Understanding of your council's asset management policy and goals"]
[]
[null,"What is desired:"]
[null,"-","Detailed understanding of NSW state government coastal management policy"]
[null,"Where to look:"]
[null,"-","Your LGA's Asset Management Strategy/Policy"]
[null,"-","State coastal management framework & legislation"]
[]
[null,"Additional resources:"]
[null,"-","NSW Coastal Management Framework"]
[null,"-","NCCOE Guideline 2: Working with the Coast in an Environmentally Sustainable Way (Chapter 3)"]
[null,"Guidelines:"]
[null,"Policy compliance is important as it dictates maintenance schedules, accessibility measures and general servicability of recreational assets."]
[null,"This tool adopts a checklist-based approach, providing some standard policy objectives for this asset type"]
[null,"Additionally, you may add more fields according to the objectives of your LGA"]
[]
[]
[null,"Policy",null,null,null,"Complies? (Y/N)","Weight","Comments"]
[1,"Adopts strategic plans for adapting to future risks",null,null,null,"Yes",1,null,null,null,null,null,null,null,{"$f":"IF(F136=\"Yes\",1,0)","v":1}]
[{"$f":"A136+1","v":2},null,null,null,null,"No",1,null,null,null,null,null,null,null,{"$f":"IF(F137=\"Yes\",1,0)","v":0}]
[{"$f":"A137+1","v":3},null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[4,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[5,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[6,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[7,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[8,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[9,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[10,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[null,{"$f":"COUNTA(B136:B145)","v":1}]
[]
[null,"Recommended Score:",null,{"$f":"SUMPRODUCT(--($B$136:$B$145 <> \"\"),$G$136:$G$145, $O$136:$O$145)/SUMIF($B$136:$B$145,\"<>\",$G$136:$G$145)*5","v":5},"/5"]
[]
[null,"Policy Score:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF(D150=\"\",\"No value set\",IF(B146<3,0,IF(B146<6,1,2)))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
[]
["Community Value"]
[]
[null,"What is required:"]
[null,"-","A rough idea of this asset's utilisation by the community"]
[null,"-","Some understanding of this asset's touristic appeal"]
[]
[null,"What is desired:"]
[null,"-","Detailed understanding asset utilisation"]
[null,"-","Study of the asset's consumer surplus"]
[]
[null,"Where to look:"]
[null,"-","Any external studies or community engagements"]
[null,"-","Council members/workers who are particularly familiar with the asset"]
[]
[null,"Additional resources:"]
[null,"-","Total Economic Valuation Framework"]
[null,"-","NCCARF 2016: Exploring valuation methods for climate adaptation options, with particular reference to Australian coastal councils"]
[null,"-","Measuring the Economic Value of a City Park System"]
[]
[null,"Guidelines:"]
[null,"Community value is an intangible criterion which attempts to quantify the degree to which members of the community value the asset."]
[null,"This criterion aims to encapsulate asset non-use values of bequest, option use, and existence."]
[null,"Community value is intrinsically a subjective metric and can only adequately be determined through community studies and surveys."]
[null,"The score for this criterion can be categorised from Very Low to Very High on a 5-point scale which can be directly measured in community surveys on this asset."]
[null,"Aggregate results from such surveys can be directly input into the Community Value cell along with links to the relevant survey along with comments"]
[]
[null,"There is no true alternative for community perception other than direct engagements, however this tool makes use of a number of proxies in order to provide guidance for this criterion in the absence of survey data or for assets which may be less important to the community."]
[null,"These involve looking at estimated utilisation and tourist visitation to get a sense of how 'valuable' the asset is to the community"]
[null,"Estimating utilisation and tourist visitation will help you do on-the-fly sensitivity analysis to determine:"]
[null,null,"1. How much this asset is valued compared to a theoretical potential based on your LGA"]
[null,null,"2. How much consumer surplus would be required to pay for this asset's ongoing maintenance if users were charged for access "]
[]
[]
[null,"Utilisation p/w","Required WTP","($/trip)"]
[null,50,{"$f":"IFERROR(((assetMaint+assetValue/assetLife)/52)/B189,0)","v":0}]
[null,100,0]
[null,200,0]
[null,500,0]
[null,1000,0]
[null,2000,0]
[null,5000,0]
[]
[]
[null,null,null,null,"Comments:"]
[null,null,"Estimated utilisation per week:"]
[null,null,"Utilisation known?","No"]
[null,null,"Required WTP:",{"$f":"IFERROR(((assetMaint+assetValue/assetLife)/52)/D199,\"\")","v":""}]
[null,"Percentage tourist visitation \n(of total LGA tourists):",null,0]
[]
[null,null,"Average tourists per week:",{"$f":"(D202*cdTourCur)/52","v":0}]
[]
[null,null,"WTP from study:"]
[null,null,"($/person)"]
[]
[null,"Recommended Value:",null,{"$f":"IF(D206<>\"\",IF(D206>=(2*D201),5,IF(D206>=(1.25*D201),4,IF(D206<(0.25*D201),0,IF(D206<(0.5*D201),1,IF(D206<(0.8*D201),2,3))))),IF((D199*52)<(0.005*cdPopCur),0,IF((D199*52)>(0.5*cdPopCur),5,5*(D199*52)/(0.495*cdPopCur))))","v":0},"/5"]
[]
[null,"Community Value:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF(assetCommunity=\"\",\"No value set\",IF(D206<>\"\",2,IF(D200=\"Yes\",1,0)))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
["Resilience"]
[]
[null,"What is required:"]
[null,"-","Asset design life"]
[null,"-","Understanding of the acceptable level of risk for this asset"]
[null,"-","Basic knowledge of either the local wave climate or flood planning levels"]
[]
[null,"What is desired:"]
[null,"-","Detailed study of local wave climate"]
[null,"-","Understandng of threat recurrence under which the asset sustains damage"]
[]
[null,"Where to look:"]
[null,"-","Climate Change Adaptation Guidelines Part 4 (p 22)"]
[null,"-","Coastal Engineering Expertise"]
[]
[null,"Additional resources:"]
[null,"-","Resilience: A risk management approach",null,"Building resilient infrastructure"]
[null,"Guidelines:"]
[null,"Resilience is a measure of the serviceability of an asset under extreme conditions."]
[null,"This tool uses a number of different methods to determine the resilience of a coastal recreational asset:"]
[null," - Probabalistic wave overtopping calculation to estimate likelihood of coastal inundation for assets in or adjacent to the open ocean"]
[null," - Probabalistic storm surge inundation calculation for all non-estuarine assets"]
[null," - Hazard categorisation based on the asset's placement within the floodplain"]
[]
[null,null,"Design life:",{"$f":"assetLife","v":0},"years"]
[null,null,"Acceptable risk of encounter:",0.5,{"$f":"-D239/(LN(1-D240))","v":0},"Comments:"]
[null,null,"Design threat:",{"$f":"\"1 : \" & ROUND(-D239/(LN(1-D240)),0)","v":"1 : 0"},"years"]
["Is this property in a designated coastal hazard zone?",null,null,"No",{"$f":"IF(D242=\"Yes\",\"*Please refer to the CZMP for this asset's risk assessment and do not rely on this tool to provide estimates.\",\"\")","v":""}]
["Is this property in a floodplain?",null,null,"No"]
[null,null,"Sheltered/Exposed:",{"$f":"IF(assetShelter=\"\",\"\",assetShelter)","v":""}]
[null,null,"Is this asset in an estuary?","No"]
[]
[null,null,{"$f":"IF(OR(D244=\"\",D245=\"\"),\"Please enter data above.\",IF(D244=\"Exposed\",\"Please use overtopping calculation.\",IF(D245=\"No\",\"Please use still water level calculation.\",\"Please use floodplain calculation.\")))","v":"Please enter data above."},null,{"$f":"IF(ISNUMBER(SEARCH(\"overtop\",C247)),0,IF(ISNUMBER(SEARCH(\"still\",C247)),1,IF(ISNUMBER(SEARCH(\"floodplain\",C247)),2,-1)))","v":-1}]
[]
[null,"Overtopping Calculation"]
[null,"(leave as default unless studies have been performed)"]
[null,null,null,"baseline","max"]
[null,null,"Deepwater wave height, hs (m)",8]
[null,null,"Period, T (s)",12]
[null,null,"Tan B, Beach slope",{"$f":"IF(assetSlope<>\"\",assetSlope,0.005)","v":5.0000000000000001E-3}]
[null,null,"Deepwater wave length, Lo (m)",{"$f":"9.81*D253^2/(2*PI())","v":224.82863880933505}]
[null,null,"hb, stillwater depth at theoretical breakpoint (m) = ",{"$f":"0.811*D252*D254^-0.012*(D252/D255)^-0.12","v":10.317502872132186}]
[null,null,"Hb, theoretical breaker height, (m) = ",{"$f":"0.76*D252*D254^(1/7)*(D252/D255)^-0.25","v":6.5671270667678865}]
[null,null,"Yb, breaker index = ",{"$f":"D257/D256","v":0.63650353657820136}]
[null,null,"Tm-1,o",{"$f":"D253/1.1","v":10.909090909090908}]
[null,null,"Lm-1,o",{"$f":"9.81*D259^2/(2*PI())","v":185.8087924044091}]
[null,null,"setup %",1E-4,{"$f":"0.15","v":0.15}]
[null,null,"setup",{"$f":"assetHs*D261","v":8.0000000000000004E-4},{"$f":"assetHs*E261","v":1.2}]
[null,null,"bed depth",0,0]
[null,null,"WL",{"$f":"INDEX(Councils[MHW],metaRow) + D262","v":0.54548076923076916},{"$f":"INDEX(Councils[MHW],metaRow) + E262","v":1.7446807692307691}]
[null,null,"depth",{"$f":"D264-D263","v":0.54548076923076916},{"$f":"E264-E263","v":1.7446807692307691}]
[null,null,"design wave",{"$f":"D265*D258","v":0.34720043875078227},{"$f":"E265*D258","v":1.1104954798153612}]
[null,null,"steepness",{"$f":"D266/D260","v":1.8685899319290957E-3},{"$f":"E266/D260","v":5.9765496855411996E-3},null,"buoy:",{"$f":"INDEX(Councils[OffshoreBuoy],metaRow)","v":"Sydney"}]
[null,null,"crest",{"$f":"assetHeight+cdOffset","v":0},null,null,"x1",{"$f":"IF(assetHsUnservice<=3,3,ROUNDDOWN(assetHsUnservice,1))","v":3},{"$f":"IF(assetHsDamage<=3,3,ROUNDDOWN(assetHsDamage,1))","v":3}]
[null,null,"slope",{"$f":"assetSlope","v":0},null,null,"x2",{"$f":"IF(assetHsUnservice>=10,10,H268+0.1)","v":3.1},{"$f":"IF(assetHsDamage>=10,10,I268+0.1)","v":3.1}]
[null,null,"freeboard",{"$f":"D268-D264","v":-0.54548076923076916},{"$f":"D268-E264","v":-1.7446807692307691},null,"y1",{"$f":"INDEX(INDIRECT(\"metaWaves[\" & H267 & \"]\"),MATCH(H268,metaWaves[Hs],0))","v":6.6696884838699219E-2},{"$f":"INDEX(INDIRECT(\"metaWaves[\" & H267 & \"]\"),MATCH(I268,metaWaves[Hs],0))","v":6.6696884838699219E-2}]
[null,null,"Roughness factor",0.75,null,null,"y2",{"$f":"INDEX(INDIRECT(\"metaWaves[\" & H267 & \"]\"),MATCH(H268,metaWaves[Hs],0)+1)","v":7.4035056388668682E-2},{"$f":"INDEX(INDIRECT(\"metaWaves[\" & H267 & \"]\"),MATCH(I268,metaWaves[Hs],0)+1)","v":7.4035056388668682E-2}]
[null,null,"Slope Overtopping",{"$f":"(0.067/SQRT(D269))*(D269/SQRT(D267))*EXP(-4.75*D270/(D269/SQRT(D267))*D266*D271)*SQRT(9.81*D266^3)*1000","v":{"$error":"#DIV/0!"}},{"$f":"(0.067/SQRT(D269))*(D269/SQRT(E267))*EXP(-4.75*E270/(D269/SQRT(E267))*E266*D271)*SQRT(9.81*E266^3)*1000","v":{"$error":"#DIV/0!"}},null,"y",{"$f":"H270+(assetHsUnservice-H268)*(H271-H270)/(H269-H268)","v":-0.1534482616603845},{"$f":"I270+(assetHsDamage-I268)*(I271-I270)/(I269-I268)","v":-0.1534482616603845}]
[null,null,"Revetment Overtopping",{"$f":"0.2*EXP(-2.6*D270/(D266*(D271-0.2)))*SQRT(9.81*D266^3)*1000","v":215383.96999275868},{"$f":"0.2*EXP(-2.6*E270/(E266*(D271-0.2)))*SQRT(9.81*E266^3)*1000","v":1232021.1755771749}]
[]
[null,null,null,"Unserviceable","Sustains Damage"]
[null,null,"Overtopping Hs"]
[null,null,"Overtopping ARI",{"$f":"IF(H272<0,\"\",IF(H272<1,\"1 : \" & ROUND(H272*52,0) & \" Week\",\"1 : \" & ROUND(H272,1) & \" Year\"))","v":""},{"$f":"IF(I272<0,\"\",IF(I272<1,\"1 : \" & ROUND(I272*52,0) & \" Week\",\"1 : \" & ROUND(I272,1) & \" Year\"))","v":""}]
[null,null,"(only applies for non-sheltered assets)"]
[null,null,"Mean-high freeboard",{"$f":"ROUND(D270,1) & \"m\"","v":"-0.5m"},{"$f":"IF(D277=\"\",\"\",IF(assetAR<H272,1,IF(assetAR>I272+2,5,IF(assetAR>=I272,4,1+3*(assetAR/I272)))))","v":""}]
[]
[null,"SWL Exceedance"]
[null,null,{"$f":"\"1:100 yr exceedance level\"","v":"1:100 yr exceedance level"},{"$f":"INDEX(metaWL[Level],MATCH(100,metaWL[ARI],0))","v":1.4450000000000001}]
[null,null,"Exceedance ARI",{"$f":"IF(assetCrest>D282,\">100\",IF(assetCrest<INDEX(metaWL[Level],MATCH(1,metaWL[ARI],0)),\"<1\",INDEX(metaWL[ARI],MATCH(assetCrest,metaWL[Level],1))))","v":"<1"}]
[]
[null,"If the asset crest height is greater than the 1:100 yr event then the following information will be used to calculate resilience"]
[]
[null,null,"Crest level as % of 1:100 event",{"$f":"assetCrest/D282","v":0}]
[null,null,"Wave climate characteristic",null,{"$f":"IF(D288=\"High Energy\",IF(D287<=1,0,IF(D287<=1.2,1,IF(D287<=1.45,2,IF(D287<=1.7,3,IF(D287<=2,4,5))))),IF(D288=\"Medium Energy\",IF(D287<=1,0,IF(D287<=1.1,1,IF(D287<=1.2,2,IF(D287<=1.3,3,IF(D287<=1.5,4,5))))),IF(D287<=1,0,IF(D287<=1.05,1,IF(D287<=1.1,2,IF(D287<=1.15,3,IF(D287<=1.3,4,5)))))))","v":0},"Comments:"]
[]
[null,"Floodplain Data",null,null,null,"Difference"]
[null,null,"1:50 yr Flood Level:",null,"m",{"$f":"D292-D291","v":0}]
[null,null,"1:100 yr Flood Level:",null,"m",{"$f":"D293-D292","v":0}]
[null,null,"1:200 yr Flood Level:",null,"m",{"$f":"IF(D243=\"No\",\"Asset not in FPA\",IF(assetCrest<(D291-0.5),0,IF(assetCrest<=D291,1,IF(AND(assetCrest<D292,F291<2),2,IF(AND(assetCrest<D292,F291>=2),3)*IF(AND(assetCrest>D292,F292<2),4,5)))))","v":"Asset not in FPA"}]
[]
[]
[null,"Recommended Value:",null,{"$f":"IF(E247=0,E279,IF(E247=1,E288,IF(E247=2,F293,C247)))","v":"Please enter data above."},"/5"]
[null,"Resilience Value:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF(D297=\"\",\"No value set\",IF(C247=0,IF(D276<>\"\",2,0),IF(C247=1,IF(D288<>\"\",1,0),IF(D292<>\"\",1,0))))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
["MCA Results"]
[]
[null,null,"Score","Flag",null,"Weighting","Comment"]
["Cultural/Heritage Value",null,{"$f":"IF(assetHeritage=\"\",\"\",assetHeritage)","v":""},{"$f":"D70","v":"No value set"},null,1]
["Replaceability",null,{"$f":"IF(assetReplace=\"\",\"\",assetReplace)","v":""},{"$f":"D111","v":"No value set"},null,1]
["Policy Alignment",null,{"$f":"IF(assetPolicy=\"\",\"\",assetPolicy)","v":""},{"$f":"D151","v":"No value set"},null,1]
["Community Value",null,{"$f":"IF(assetCommunity=\"\",\"\",assetCommunity)","v":""},{"$f":"D212","v":"No value set"},null,1]
["Resilience",null,{"$f":"IF(assetResilience=\"\",\"\",assetResilience)","v":""},{"$f":"D298","v":"No value set"},null,1]
["Total",null,{"$f":"IF(COUNTIF(C304:C308,\"\")>0,\"Not all values set\",SUMPRODUCT(C304:C308,F304:F308)/SUM(F304:F308))","v":"Not all values set"},{"$f":"IF(SUMPRODUCT(ISNUMBER(D304:D308)*1)<5,\"Not all values set\",ROUND(AVERAGE(D304:D308),0))","v":"Not all values set"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Adaptation Options"]
[]
[null,"The NCCOE Climate Change Adaptation Guidelines provide a comprehensive overview for coastal managers to review their options when adapting their infrastructure to a changing climate."]
[null,"This tool uses generalised engineering options and results from the MCA to assess which type of adaptation is best suited for this asset."]
[null,"The categories of options available are:"]
[null,null,"Protect","This option involves adding hard protection to the asset to protect against sea level rise"]
[null,null,"Accommodate","This option involves accepting a certain reduction in servicability to keep the asset funtional and using management solutions to prevent hazard"]
[null,null,"Retreat","This option involves abandoning the asset and selling the land"]
[null,null,"Do nothing","This is the baseline case in which routine maintenance is performed but additional capital works to repair damages are not"]
[null,"Please refer to Table 4 (p. 32) in the Climate Change Adaptation Guidelines for a checklist of considerations which must be addressed before implementing any of these options."]
[]
[]
[]
[]
[null,"Item 1:"]
[null,"Item 2:"]
[null,"Item 3:"]
[null,"Item 4:"]
[null,"Item 5:"]
[]
[]
[null,"Recommendation:"]
[]
[]
[null,"Adaptation Choice:",null,null,"Comments:"]
["ⓘ","Protect Type:"]
["ⓘ","Indicative Cost",null,"$/linear metre"]
[]
["Future Projections"]
[]
[null,"Projections are base on the selected adaptation option as well as projected trends in council parameters including population, GRP, land value, and tourism."]
[null,"To perform sensitivity analysis around these results please alter any of these values, or those of sea-level rise below, and recalculate."]
[]
[null,"Additional Inputs:"]
[null,null,"Short-term (2021)","Medium-term (2036)","Long-term (2070)"]
[null,"Sea Level Rise:",0,0.2,0.5]
[]
[]
["MCA -",{"$f":"IF(assetAdaptOpt=\"\",\"No Adaptation Set\",assetAdaptOpt)","v":"No Adaptation Set"}]
[]
[]
[]
[null,null,"Short-Term","Medium-Term","Long-Term",null,"Comment"]
[null,"Culture & Heritage"]
[null,"Replaceability"]
[null,"Policy Alignment"]
[null,"Community Value"]
[null,"Resilience"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Cost projection -",{"$f":"IF(assetAdaptOpt=\"\",\"No Adaptation Set\",assetAdaptOpt)","v":"No Adaptation Set"}]
[]
[null,null,"Short-Term","Medium-Term","Long-Term"]
[null,"Estimated Average Cost per Annum:"]
[]
[]
[null,null,"Required WTP"]
[null,"Annual Visitation","Short-Term","Medium-Term","Long-Term"]
[null,100,{"$f":"IFERROR(assetProjCostShort/($B407*assetLife),\"\")","v":""},{"$f":"IFERROR(assetProjCostMed/($B407*assetLife),\"\")","v":""},{"$f":"IFERROR(assetProjCostLong/($B407*assetLife),\"\")","v":""}]
[null,500,"","",""]
[null,1000,"",{"$f":"IFERROR(assetProjCostMed/($B409*assetLife),\"\")","v":""},{"$f":"IFERROR(assetProjCostLong/($B409*assetLife),\"\")","v":""}]
[null,2000,"","",""]
[null,5000,"","",""]
[null,10000,"","",""]
[null,20000,"","",""]
[null,50000,"","",""]
[null,100000,"","",""]
[null,500000,"","",""]
[null,1000000,"","",""]

{"sheet":"templatePool","index":9,"n_rows":416,"n_cols":15,"rows_kept":416,"cut":false,"hidden":true,"merged":[[15,5,15,16],[16,5,16,16],[20,5,20,6],[21,5,21,16],[8,5,8,6],[9,5,9,16],[10,5,10,16],[11,5,11,16],[13,5,13,16],[14,5,14,16],[67,1,67,2],[68,1,68,2],[69,1,69,2],[101,0,101,2],[102,1,102,2],[104,4,104,5],[22,5,22,16],[23,5,23,16],[24,5,24,16],[25,5,25,16],[64,1,64,2],[106,4,106,5],[106,6,106,7],[106,8,106,9],[106,10,106,11],[108,1,108,2],[109,1,109,2],[104,6,104,7],[104,8,104,9],[104,10,104,11],[105,4,105,5],[105,6,105,7],[105,8,105,9],[105,10,105,11],[137,1,137,4],[137,7,137,13],[138,1,138,4],[138,7,138,13],[139,1,139,4],[139,7,139,13],[110,1,110,2],[134,1,134,4],[134,7,134,13],[135,1,135,4],[135,7,135,13],[136,1,136,4],[136,7,136,13],[143,1,143,4],[143,7,143,13],[146,1,146,2],[148,1,148,2],[149,1,149,2],[150,1,150,2],[140,1,140,4],[140,7,140,13],[141,1,141,4],[141,7,141,13],[142,1,142,4],[142,7,142,13],[207,1,207,2],[209,1,209,2],[210,1,210,2],[211,1,211,2],[216,2,216,14],[238,6,238,13],[197,4,197,11],[198,4,198,11],[199,4,199,11],[200,1,200,2],[200,4,200,11],[204,4,204,11],[246,2,246,3],[287,6,287,13],[290,6,290,13],[291,6,291,13],[240,6,240,13],[241,0,241,2],[241,6,241,13],[242,0,242,2],[242,6,242,13],[244,6,244,13],[303,0,303,1],[303,3,303,4],[304,0,304,1],[304,3,304,4],[305,0,305,1],[305,3,305,4],[292,6,292,13],[295,1,295,2],[296,1,296,2],[297,1,297,2],[298,1,298,2],[302,3,302,4],[302,6,302,7],[344,2,344,8],[345,2,345,8],[346,2,346,8],[347,2,347,8],[348,2,348,8],[354,5,354,12],[306,0,306,1],[306,3,306,4],[307,0,307,1],[307,3,307,4],[308,0,308,1],[308,3,308,4],[372,4,372,5],[373,4,373,5],[374,4,374,5],[375,4,375,5],[376,4,376,5],[399,4,399,5],[355,5,355,12],[363,4,363,5],[364,4,364,5],[371,4,371,5],[371,6,371,7],[414,4,414,5],[415,4,415,5],[408,4,408,5],[409,4,409,5],[410,4,410,5],[411,4,411,5],[412,4,412,5],[413,4,413,5],[400,4,400,5],[403,2,403,5],[404,4,404,5],[405,4,405,5],[406,4,406,5],[407,4,407,5]]}
[]
[]
[]
["ID HERE"]
["NAME HERE",null,"Lat,Lng","MapURL"]
[]
["Asset Data"]
[]
[null,"Info","Characteristic","Value","Unit","Comment"]
[null,null,"Year of construction"]
[null,"ⓘ","Cost of initial construction",null,"$"]
[null,"ⓘ","Design life",null,"yrs"]
[null,"ⓘ","Today's construction cost",{"$f":"IFERROR(INDEX(metaAdjust[Dollar Adjustment],MATCH(currYear-assetConstYr,metaAdjust[Age],0))*assetConstCost,\"Enter cost and construction year\")","v":"Enter cost and construction year"}]
[null,"ⓘ","Annual maintenance cost",null,"$"]
[null,"ⓘ","Date of last capital works (partial/full reconstruction)"]
[null,"ⓘ","Cost of last capital works",null,"$"]
[null,null,"Current condition"]
[]
["Physical Characteristics"]
[]
[null,"Info","Characteristic","Value","Unit","Comment"]
[null,"ⓘ","Frontage length",null,"m"]
[null,"ⓘ","Representative height",null,"m"]
[null,"ⓘ","Oceanbed level",null,"m"]
[null,"ⓘ","Sheltered/Exposed"]
[null,"ⓘ","Coastline angle",null,"° TN"]
[]
["Multi-Criteria Analysis"]
[]
["Cultural & Heritage Significance"]
[]
[null,"What is required:"]
[null,"-","Access to local cultural/historic knowledge"]
[null,"-","Participants"]
[]
[null,"What is desired:"]
[null,"-","Collaboration with your local aboriginal land council"]
[null,"-","Professional guidance on asset history of LGA"]
[]
[null,"Additional resources:"]
[null,"-","Local Aboriginal Land Councils"]
[null,"-","Aboriginal heritage (places of significance)"]
[null,"-","The cultures and the heritage of NSW"]
[null,"-","NCCOE Guideline 2: Working with the Coast in an Environmentally Sustainable Way (Chapter 6.3)"]
[null,"Guidelines:"]
[null,"Cultural and historic value aims to capture the significance peoples or groups find in places or objects due to cultural teachings and/or heritage claims.  "]
[null,"It is distinct from value placed on an asset by peoples due its usability or availability and instead relates to a group's relationship with the asset."]
[null,"To assess this criterion, please use the following table as a guide to assign this asset a value from 0 to 5."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"To increase the confidence of this criterion's score, it is advised that you consult with your local aboriginal land council and seek their input into the cultural significance of your assets"]
[null,"Additionally you may wish to ask around your office or with respected members of the community to get a more complete picture of your assets' significance"]
[null,"Weightings may be assigned for each entry based on the trust and/or significance of the opinion. E.g. Someone with more knowledge of the history of the area might have their opinion granted more 'weight' than someone who has only just arrived."]
[]
[null,null,"You","Aboriginal Land Council","Person 2","Person 3","Person 4","Person 5","Person 6","Person 7","Person 8","Person 9","Person 10"]
[null,"Scores:\n (/5)"]
[null,"Weighting",1,5,1,1,1,1,1,1,1,1,1]
[]
[null,"Recommended Value:",null,{"$f":"IFERROR(SUMPRODUCT(C62:M62,C63:M63)/SUMPRODUCT(--(C62:M62<>\"\"),C63:M63),0)","v":0},"/5"]
[]
[]
[null,"Culture & Heritage Score:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF( NOT(ISNUMBER(D68)),\"No value set\",IF(ISNUMBER(D62),2,IF(COUNT(C62:M62)>=3,1,0)))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
["Replaceability"]
[]
[null,"What is required:"]
[null,"-","The replacement cost of this asset"]
[null,"-","The design life of this asset"]
[]
[null,"What is desired:"]
[null,"-","Detailed understanding of current asset availability in the region"]
[null,"-","Assessment of alternative locations"]
[]
[null,"Where to look:"]
[null,"-","Local asset register"]
[]
[null,"Additional resources:"]
[null,"-","IPWEA, Australian Infrastructure Financial Management Manual (AIFMM)"]
[null,"-","Guide to valuation and depreciation under the international accounting standards for the public sector"]
[null,"-","IPWEA, International Infrastructure Management Manual (IIMM)"]
[null,"Guidelines:"]
[null,"This tool uses an LGA's ability to pay, or an asset's replaceability as a baseline proxy for economic value."]
[null,"This method compares the depreciated replacement cost (also known as the Written Down Value; WDV) with LGA statistics to determine the relative ability for the asset to be replaced."]
[]
[null,null,"Non-depreciated replacement cost"]
[null,null,"Depreciated replacement cost"]
[null,null,"Comments"]
[]
[null,"Are there other pre-existing assets nearby which could take up demand if this asset was decommissioned/damaged?"]
[null,null,null,"No",null,"Comments:"]
[]
[null,"Are there any other nearby sites which could be repurposed to fulfil a similar role?"]
[null,null,"Y/N","No",null,"Comments:"]
["If yes, are they greenfield or brownfield site(s)?"]
[null,"Approximate cost of site acquisition"]
[null,null,"(in today's $)"]
[null,null,null,"Median income","GRP",null,"Land value",null,"Revenue",null,"Recreational budget"]
[null,null,"Scores",{"$f":"IFERROR(IF(D101=\"Yes\",IF(D102=\"Greenfield\",(D103+assetWDV)/(cdIncCurr*assetLife*52),(D103*1.2+assetWDV)/(cdIncCurr*assetLife*52)),assetWDV/(cdIncCurr*assetLife*52)),\"\")","v":""},{"$f":"IFERROR(IF(D101=\"Yes\",IF(D102=\"Greenfield\",(D103+assetWDV)/cdGRPCur,D103*1.2/cdGRPCur),assetWDV/cdGRPCur),\"\")","v":0},null,{"$f":"IFERROR(IF(D101=\"Yes\",IF(D102=\"Greenfield\",(D103+assetWDV)/cdLandMeanVal,D103*1.2/cdLandMeanVal),assetWDV/cdLandMeanVal),\"\")","v":0},null,{"$f":"IFERROR(IF(D101=\"Yes\",IF(D102=\"Greenfield\",(D103+assetWDV)/cdRevCurr,D103*1.2/cdRevCurr),assetWDV/cdRevCurr),\"\")","v":""},null,{"$f":"IFERROR(IF(D101=\"Yes\",IF(D102=\"Greenfield\",(D103+assetWDV)/cdRecBudgCurr,D103*1.2/cdRecBudgCurr),assetWDV/cdRecBudgCurr),\"\")","v":""}]
[null,null,"Recommended values",{"$f":"IF(D98=\"Yes\",IF(D106>5,3,IF(D106>1,4,5)),IF(D106>10,0,IF(D106>5,1,IF(D106>1,2,IF(D106>0.5,3,IF(D106>=0.1,4,5))))))","v":0},{"$f":"IF($D$101=\"Yes\",IF(E106>0.001,3,IF(E106>0.0001,4,5)),IF(E106>0.001,0,IF(E106>0.0005,1,IF(E106>0.0001,2,IF(E106>0.00005,3,IF(E106>0.00001,4,5))))))","v":5},{"$f":"IF($D$101=\"Yes\",IF(F106>100,3,IF(F106>10,4,5)),IF(F106>100,0,IF(F106>50,1,IF(F106>20,2,IF(F106>10,3,IF(F106>1,4,5))))))","v":5},{"$f":"IF(D98=\"Yes\",IF(G106>2,3,IF(G106>1,4,5)),IF(G106>3,0,IF(G106>2,1,IF(G106>1,2,IF(G106>0.5,3,IF(G106>0.1,4,5))))))","v":5},5,{"$f":"IF($D$101=\"Yes\",IF(I106>1,3,IF(I106>0.5,4,5)),IF(I106>1,0,IF(I106>0.5,1,IF(I106>0.25,2,IF(I106>0.1,3,IF(I106>0.01,4,5))))))","v":0},5,{"$f":"IF($D$101=\"Yes\",IF(K106>2,3,IF(K106>1,4,5)),IF(K106>2,0,IF(K106>1,1,IF(K106>0.5,2,IF(K106>0.25,3,IF(K106>0.1,4,5))))))","v":0},{"$f":"IF($D$101=\"Yes\",IF(L106>100,3,IF(L106>10,4,5)),IF(L106>100,0,IF(L106>50,1,IF(L106>20,2,IF(L106>10,3,IF(L106>1,4,5))))))","v":5},"/5"]
[]
[null,"Replaceability Score:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF(NOT(ISNUMBER(D109)),\"No value set\",IF(AND(D98<>\"\",D101<>\"\"),IF(OR(ISNUMBER(I106),ISNUMBER(K106)),2,1),0))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
[]
["Policy Alignment"]
[]
[null,"What is required:"]
[null,"-","Understanding of your council's asset management policy and goals"]
[]
[null,"What is desired:"]
[null,"-","Detailed understanding of NSW state government coastal management policy"]
[null,"Where to look:"]
[null,"-","Your LGA's Asset Management Strategy/Policy"]
[null,"-","State coastal management framework & legislation"]
[]
[null,"Additional resources:"]
[null,"-","NSW Coastal Management Framework"]
[null,"-","NCCOE Guideline 2: Working with the Coast in an Environmentally Sustainable Way (Chapter 3)"]
[null,"Guidelines:"]
[null,"Policy compliance is important as it dictates maintenance schedules, accessibility measures and general servicability of recreational assets."]
[null,"This tool adopts a checklist-based approach, providing some standard policy objectives for this asset type"]
[null,"Additionally, you may add more fields according to the objectives of your LGA"]
[]
[]
[null,"Policy",null,null,null,"Complies? (Y/N)","Weight","Comments"]
[1,"Adopts strategic plans for adapting to future risks",null,null,null,"Yes",1,null,null,null,null,null,null,null,{"$f":"IF(F135=\"Yes\",1,0)","v":1}]
[{"$f":"A135+1","v":2},null,null,null,null,"No",1,null,null,null,null,null,null,null,{"$f":"IF(F136=\"Yes\",1,0)","v":0}]
[{"$f":"A136+1","v":3},null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[4,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[5,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[6,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[7,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[8,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[9,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[10,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[null,{"$f":"COUNTA(B135:B144)","v":1}]
[]
[null,"Recommended Score:",null,{"$f":"SUMPRODUCT(--($B$135:$B$144 <> \"\"),$G$135:$G$144, $O$135:$O$144)/SUMIF($B$135:$B$144,\"<>\",$G$135:$G$144)*5","v":5},"/5"]
[]
[null,"Policy Score:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF(D149=\"\",\"No value set\",IF(B145<3,0,IF(B145<6,1,2)))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
[]
["Community Value"]
[]
[null,"What is required:"]
[null,"-","A rough idea of this asset's utilisation by the community"]
[null,"-","Some understanding of this asset's touristic appeal"]
[]
[null,"What is desired:"]
[null,"-","Detailed understanding asset utilisation"]
[null,"-","Study of the asset's consumer surplus"]
[]
[null,"Where to look:"]
[null,"-","Any external studies or community engagements"]
[null,"-","Council members/workers who are particularly familiar with the asset"]
[]
[null,"Additional resources:"]
[null,"-","Total Economic Valuation Framework"]
[null,"-","NCCARF 2016: Exploring valuation methods for climate adaptation options, with particular reference to Australian coastal councils"]
[null,"-","Measuring the Economic Value of a City Park System"]
[]
[null,"Guidelines:"]
[null,"Community value is an intangible criterion which attempts to quantify the degree to which members of the community value the asset."]
[null,"This criterion aims to encapsulate asset non-use values of bequest, option use, and existence."]
[null,"Community value is intrinsically a subjective metric and can only adequately be determined through community studies and surveys."]
[null,"The score for this criterion can be categorised from Very Low to Very High on a 5-point scale which can be directly measured in community surveys on this asset."]
[null,"Aggregate results from such surveys can be directly input into the Community Value cell along with links to the relevant survey along with comments"]
[]
[null,"There is no true alternative for community perception other than direct engagements, however this tool makes use of a number of proxies in order to provide guidance for this criterion in the absence of survey data or for assets which may be less important to the community."]
[null,"These involve looking at estimated utilisation and tourist visitation to get a sense of how 'valuable' the asset is to the community"]
[null,"Estimating utilisation and tourist visitation will help you do on-the-fly sensitivity analysis to determine:"]
[null,null,"1. How much this asset is valued compared to a theoretical potential based on your LGA"]
[null,null,"2. How much consumer surplus would be required to pay for this asset's ongoing maintenance if users were charged for access "]
[]
[]
[null,"Utilisation p/w","Required WTP","($/trip)"]
[null,50,{"$f":"IFERROR(((assetMaint+assetValue/assetLife)/52)/B188,0)","v":0}]
[null,100,0]
[null,200,0]
[null,500,0]
[null,1000,0]
[null,2000,0]
[null,5000,0]
[]
[]
[null,null,null,null,"Comments:"]
[null,null,"Estimated utilisation per week:"]
[null,null,"Utilisation known?","No"]
[null,null,"Required WTP:",{"$f":"IFERROR(((assetMaint+assetValue/assetLife)/52)/D198,\"\")","v":""}]
[null,"Percentage tourist visitation \n(of total LGA tourists):",null,0]
[]
[null,null,"Average tourists per week:",{"$f":"(D201*cdTourCur)/52","v":0}]
[]
[null,null,"WTP from study:"]
[null,null,"($/person)"]
[]
[null,"Recommended Value:",null,{"$f":"IF(D205<>\"\",IF(D205>=(2*D200),5,IF(D205>=(1.25*D200),4,IF(D205<(0.25*D200),0,IF(D205<(0.5*D200),1,IF(D205<(0.8*D200),2,3))))),IF((D198*52)<(0.005*cdPopCur),0,IF((D198*52)>(0.5*cdPopCur),5,5*(D198*52)/(0.495*cdPopCur))))","v":0},"/5"]
[]
[null,"Community Value:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF(assetCommunity=\"\",\"No value set\",IF(D205<>\"\",2,IF(D199=\"Yes\",1,0)))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
["Resilience"]
[]
[null,"What is required:"]
[null,"-","Asset design life"]
[null,"-","Understanding of the acceptable level of risk for this asset"]
[null,"-","Basic knowledge of either the local wave climate or flood planning levels"]
[]
[null,"What is desired:"]
[null,"-","Detailed study of local wave climate"]
[null,"-","Understandng of threat recurrence under which the asset sustains damage"]
[]
[null,"Where to look:"]
[null,"-","Climate Change Adaptation Guidelines Part 4 (p 22)"]
[null,"-","Coastal Engineering Expertise"]
[]
[null,"Additional resources:"]
[null,"-","Resilience: A risk management approach",null,"Building resilient infrastructure"]
[null,"Guidelines:"]
[null,"Resilience is a measure of the serviceability of an asset under extreme conditions."]
[null,"This tool uses a number of different methods to determine the resilience of a coastal recreational asset:"]
[null," - Probabalistic wave overtopping calculation to estimate likelihood of coastal inundation for assets in or adjacent to the open ocean"]
[null," - Probabalistic storm surge inundation calculation for all non-estuarine assets"]
[null," - Hazard categorisation based on the asset's placement within the floodplain"]
[]
[null,null,"Design life:",{"$f":"assetLife","v":0},"years"]
[null,null,"Acceptable risk of encounter:",0.5,{"$f":"-D238/(LN(1-D239))","v":0},"Comments:"]
[null,null,"Design threat:",{"$f":"\"1 : \" & ROUND(-D238/(LN(1-D239)),0)","v":"1 : 0"},"years"]
[null,null,"Design serviceability",null,"days out of service per year"]
["Is this property in a designated coastal hazard zone?",null,null,"No",{"$f":"IF(D242=\"Yes\",\"*Please refer to the CZMP for this asset's risk assessment and do not rely on this tool to provide estimates.\",\"\")","v":""}]
["Is this property in a floodplain?",null,null,"No"]
[null,null,"Sheltered/Exposed:",{"$f":"IF(assetShelter=\"\",\"\",assetShelter)","v":""}]
[null,null,"Is this asset in an estuary?","No"]
[]
[null,null,{"$f":"IF(OR(D244=\"\",D245=\"\"),\"Please enter data above.\",IF(D244=\"Exposed\",\"Please use overtopping calculation.\",IF(D245=\"No\",\"Please use still water level calculation.\",\"Please use floodplain calculation.\")))","v":"Please enter data above."},null,{"$f":"IF(ISNUMBER(SEARCH(\"overtop\",C247)),0,IF(ISNUMBER(SEARCH(\"still\",C247)),1,IF(ISNUMBER(SEARCH(\"floodplain\",C247)),2,-1)))","v":-1}]
[]
[null,"Overtopping Calculation"]
[null,"(leave as default unless studies have been performed)"]
[null,null,null,"baseline","max"]
[null,null,"Deepwater wave height, ho (m)",0.5]
[null,null,"Period, T (s)",8]
[null,null,"Tan B, Beach slope",5.0000000000000001E-3]
[null,null,"Deepwater wave length, Lo (m)",{"$f":"9.81*D253^2/(2*PI())","v":99.923839470815579}]
[null,null,"hb, stillwater depth at theoretical breakpoint (m) = ",{"$f":"0.811*D252*D254^-0.012*(D252/D255)^-0.12","v":0.8159942745727673}]
[null,null,"Hb, theoretical breaker height, (m) = ",{"$f":"0.76*D252*D254^(1/7)*(D252/D255)^-0.25","v":0.67025459956673827}]
[null,null,"Yb, breaker index = ",{"$f":"D257/D256","v":0.82139620393496704}]
[null,null,"Tm-1,o",{"$f":"D253/1.1","v":7.2727272727272725}]
[null,null,"Lm-1,o",{"$f":"9.81*D259^2/(2*PI())","v":82.581685513070724}]
[null,null,"setup %",1E-3,0.15]
[null,null,"setup",{"$f":"assetHs*D261","v":5.0000000000000001E-4},{"$f":"D252*E261","v":7.4999999999999997E-2}]
[null,null,"bed depth",{"$f":"IF(assetDepth<>\"\",assetDepth+cdOffset,-0.5)","v":-0.5},{"$f":"IF(assetDepth<>\"\",assetDepth+cdOffset,-0.5)","v":-0.5}]
[null,null,"WL",{"$f":"INDEX(Councils[MHW],metaRow)+D262","v":0.54518076923076908},{"$f":"INDEX(Councils[MHW],metaRow)+E262","v":0.61968076923076909}]
[null,null,"depth",{"$f":"D264-D263","v":1.0451807692307691},{"$f":"E264-E263","v":1.1196807692307691}]
[null,null,"design wave",{"$f":"D265*$D$258","v":0.85850751627198252},{"$f":"E265*$D$258","v":0.91970153346513761},null,"buoy:",{"$f":"INDEX(Councils[OffshoreBuoy],metaRow)","v":"Sydney"}]
[null,null,"steepness",{"$f":"D266/$D$260","v":1.0395858487728506E-2},{"$f":"E266/$D$260","v":1.1136870454400821E-2},null,"x1",{"$f":"IF(assetHsUnservice<=3,3,ROUNDDOWN(assetHsUnservice,1))","v":3}]
[null,null,"crest",{"$f":"assetHeight+cdOffset","v":0},null,null,"x2",{"$f":"IF(assetHsUnservice>=10,10,H267+0.1)","v":3.1}]
[null,null,"freeboard",{"$f":"$D$268-D264","v":-0.54518076923076908},{"$f":"$D$268-E264","v":-0.61968076923076909},null,"y1",{"$f":"INDEX(INDIRECT(\"metaWaves[\" & H266 & \"]\"),MATCH(H267,metaWaves[Hs],0))","v":6.6696884838699219E-2}]
[null,null,"h*",{"$f":"1.35*(D265/D266)*((2*PI()*D265)/(9.81*$D$259^2))","v":2.0801217004089385E-2},{"$f":"1.35*(E265/E266)*((2*PI()*E265)/(9.81*$D$259^2))","v":2.2283918095064487E-2},null,"y2",{"$f":"INDEX(INDIRECT(\"metaWaves[\" & H266 & \"]\"),MATCH(H267,metaWaves[Hs],0)+1)","v":7.4035056388668682E-2}]
[null,null,"h* x Fc/hb",{"$f":"D270*D269/D266","v":-1.3209463251376894E-2},{"$f":"E270*(E269/E266)","v":-1.5014561794408991E-2},null,"y",{"$f":"H269+(assetHsUnservice-H267)*(H270-H269)/(H268-H267)","v":-0.1534482616603845}]
[null,null,"Overtopping",{"$f":"IF(D271<0.02,2.7*10^-4*D271^-2.7*(D270^2*SQRT(9.81*D265^3))*1000,1.5*10^-4*D271^-3.1*(D270^2*SQRT(9.81*D265^3))*1000)","v":{"$error":"#NUM!"}},{"$f":"IF(E271<0.02,2.7*10^-4*E271^-2.7*(E270^2*SQRT(9.81*E265^3))*1000,1.5*10^-4*E271^-3.1*(E270^2*SQRT(9.81*E265^3))*1000)","v":{"$error":"#NUM!"}}]
[]
[null,null,null,"Unserviceable"]
[null,null,"Overtopping Hs"]
[null,null,"Overtopping ARI",{"$f":"IF(H271<0,\"\",IF(H271<1,\"1 : \" & ROUND(H271*52,0) & \" Week\",\"1 : \" & ROUND(H271,1) & \" Year\"))","v":""},{"$f":"H271*365","v":-56.008615506040343},{"$f":"(EXP(1/E276)-1)/EXP(1/E276)","v":-1.8014738568116327E-2}]
[null,null,"(only applies for non-sheltered assets)",{"$f":"365-D278","v":0}]
[null,null,"Expected servicability",{"$f":"IF(F276<0,365,365-(365*F276))","v":365},"days serviceable per year"]
[null,null,"Mean-high freeboard",{"$f":"ROUND(D269,1) & \"m\"","v":"-0.5m"},{"$f":"IF(D276=\"\",\"\",IF(E245>(2*D277),5,IF(E245>(1.5*D277),4,IF(E245>=D277,3,IF(E245>(0.8*D277),2,IF(E245>(0.6*D277),1,0))))))","v":""}]
[]
[null,"SWL Exceedance"]
[null,null,{"$f":"\"1:100 yr exceedance level\"","v":"1:100 yr exceedance level"},{"$f":"INDEX(metaWL[Level],MATCH(100,metaWL[ARI],0))","v":1.4450000000000001}]
[null,null,"Exceedance ARI",{"$f":"IF(assetCrest>D282,\">100\",IF(assetCrest<INDEX(metaWL[Level],MATCH(1,metaWL[ARI],0)),\"<1\",INDEX(metaWL[ARI],MATCH(assetCrest,metaWL[Level],1))))","v":"<1"}]
[]
[null,"If the asset crest height is greater than the 1:100 yr event then the following information will be used to calculate resilience"]
[]
[null,null,"Crest level as % of 1:100 event",{"$f":"assetCrest/D282","v":0}]
[null,null,"Wave climate characteristic",null,{"$f":"IF(D288=\"High Energy\",IF(D287<=1,0,IF(D287<=1.2,1,IF(D287<=1.45,2,IF(D287<=1.7,3,IF(D287<=2,4,5))))),IF(D288=\"Medium Energy\",IF(D287<=1,0,IF(D287<=1.1,1,IF(D287<=1.2,2,IF(D287<=1.3,3,IF(D287<=1.5,4,5))))),IF(D287<=1,0,IF(D287<=1.05,1,IF(D287<=1.1,2,IF(D287<=1.15,3,IF(D287<=1.3,4,5)))))))","v":0},"Comments:"]
[]
[null,"Floodplain Data",null,null,null,"Difference"]
[null,null,"1:50 yr Flood Level:",null,"m",{"$f":"D292-D291","v":0}]
[null,null,"1:100 yr Flood Level:",null,"m",{"$f":"D293-D292","v":0}]
[null,null,"1:200 yr Flood Level:",null,"m",{"$f":"IF(D243=\"No\",\"Asset not in FPA\",IF(assetCrest<(D291-0.5),0,IF(assetCrest<=D291,1,IF(AND(assetCrest<D292,F291<2),2,IF(AND(assetCrest<D292,F291>=2),3)*IF(AND(assetCrest>D292,F292<2),4,5)))))","v":"Asset not in FPA"}]
[]
[]
[null,"Recommended Value:",null,{"$f":"IF(E247=0,E279,IF(E247=1,E288,IF(E247=2,F293,C247)))","v":"Please enter data above."},"/5"]
[null,"Resilience Value:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF(D297=\"\",\"No value set\",IF(C247=0,IF(D275<>\"\",2,0),IF(C247=1,IF(D288<>\"\",1,0),IF(D292<>\"\",1,0))))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
["MCA Results"]
[]
[null,null,"Score","Flag",null,"Weighting","Comment"]
["Cultural/Heritage Value",null,{"$f":"IF(assetHeritage=\"\",\"\",assetHeritage)","v":""},{"$f":"D69","v":"No value set"},null,1]
["Replaceability",null,{"$f":"IF(assetReplace=\"\",\"\",assetReplace)","v":""},{"$f":"D110","v":"No value set"},null,1]
["Policy Alignment",null,{"$f":"IF(assetPolicy=\"\",\"\",assetPolicy)","v":""},{"$f":"D150","v":"No value set"},null,1]
["Community Value",null,{"$f":"IF(assetCommunity=\"\",\"\",assetCommunity)","v":""},{"$f":"D211","v":"No value set"},null,1]
["Resilience",null,{"$f":"IF(assetResilience=\"\",\"\",assetResilience)","v":""},{"$f":"D298","v":"No value set"},null,1]
["Total",null,{"$f":"IF(COUNTIF(C304:C308,\"\")>0,\"Not all values set\",SUMPRODUCT(C304:C308,F304:F308)/SUM(F304:F308))","v":"Not all values set"},{"$f":"IF(SUMPRODUCT(ISNUMBER(D304:D308)*1)<5,\"Not all values set\",ROUND(AVERAGE(D304:D308),0))","v":"Not all values set"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Adaptation Options"]
[]
[null,"The NCCOE Climate Change Adaptation Guidelines provide a comprehensive overview for coastal managers to review their options when adapting their infrastructure to a changing climate."]
[null,"This tool uses generalised engineering options and results from the MCA to assess which type of adaptation is best suited for this asset."]
[null,"The categories of options available are:"]
[null,null,"Protect","This option involves adding hard protection to the asset to protect against sea level rise"]
[null,null,"Accommodate","This option involves accepting a certain reduction in servicability to keep the asset funtional and using management solutions to prevent hazard"]
[null,null,"Retreat","This option involves abandoning the asset and selling the land"]
[null,null,"Do nothing","This is the baseline case in which routine maintenance is performed but additional capital works to repair damages are not"]
[null,"Please refer to Table 4 (p. 32) in the Climate Change Adaptation Guidelines for a checklist of considerations which must be addressed before implementing any of these options."]
[]
[]
[]
[]
[null,"Item 1:"]
[null,"Item 2:"]
[null,"Item 3:"]
[null,"Item 4:"]
[null,"Item 5:"]
[]
[]
[null,"Recommendation:"]
[]
[]
[null,"Adaptation Choice:",null,null,"Comments:"]
["ⓘ","Indicative Cost",null,"$/linear metre"]
[]
["Future Projections"]
[]
[null,"Projections are base on the selected adaptation option as well as projected trends in council parameters including population, GRP, land value, and tourism."]
[null,"To perform sensitivity analysis around these results please alter any of these values, or those of sea-level rise below, and recalculate."]
[]
[null,"Additional Inputs:"]
[null,null,"Short-term (2021)","Medium-term (2036)","Long-term (2070)"]
[null,"Sea Level Rise:",0,0.2,0.5]
[]
[]
["MCA -",{"$f":"IF(assetAdaptOpt=\"\",\"No Adaptation Set\",assetAdaptOpt)","v":"No Adaptation Set"}]
[]
[]
[]
[null,null,"Short-Term","Medium-Term","Long-Term",null,"Comment"]
[null,"Culture & Heritage"]
[null,"Replaceability"]
[null,"Policy Alignment"]
[null,"Community Value"]
[null,"Resilience"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Cost projection -",{"$f":"IF(assetAdaptOpt=\"\",\"No Adaptation Set\",assetAdaptOpt)","v":"No Adaptation Set"}]
[]
[null,null,"Short-Term","Medium-Term","Long-Term"]
[null,"Estimated Average Cost per Annum:"]
[]
[]
[null,null,"Required WTP"]
[null,"Annual Visitation","Short-Term","Medium-Term","Long-Term"]
[null,100,{"$f":"IFERROR(assetProjCostShort/($B406*assetLife),\"\")","v":""},{"$f":"IFERROR(assetProjCostMed/($B406*assetLife),\"\")","v":""},{"$f":"IFERROR(assetProjCostLong/($B406*assetLife),\"\")","v":""}]
[null,500,"","",""]
[null,1000,"",{"$f":"IFERROR(assetProjCostMed/($B408*assetLife),\"\")","v":""},{"$f":"IFERROR(assetProjCostLong/($B408*assetLife),\"\")","v":""}]
[null,2000,"","",""]
[null,5000,"","",""]
[null,10000,"","",""]
[null,20000,"","",""]
[null,50000,"","",""]
[null,100000,"","",""]
[null,500000,"","",""]
[null,1000000,"","",""]

{"sheet":"templateBeach","index":10,"n_rows":333,"n_cols":15,"rows_kept":333,"cut":false,"hidden":true,"merged":[[11,5,11,16],[16,5,16,6],[17,5,17,16],[18,5,18,16],[8,5,8,6],[9,5,9,16],[10,5,10,16],[66,1,66,2],[95,4,95,5],[95,6,95,7],[95,8,95,9],[19,5,19,16],[20,5,20,16],[61,1,61,2],[64,1,64,2],[65,1,65,2],[99,1,99,2],[100,1,100,2],[101,1,101,2],[125,1,125,4],[125,7,125,13],[126,1,126,4],[126,7,126,13],[95,10,95,11],[96,4,96,5],[96,6,96,7],[96,8,96,9],[96,10,96,11],[97,4,97,5],[97,6,97,7],[97,8,97,9],[97,10,97,11],[130,1,130,4],[130,7,130,13],[131,1,131,4],[131,7,131,13],[132,1,132,4],[132,7,132,13],[127,1,127,4],[127,7,127,13],[128,1,128,4],[128,7,128,13],[129,1,129,4],[129,7,129,13],[140,1,140,2],[141,1,141,2],[188,4,188,11],[189,4,189,11],[190,4,190,11],[191,1,191,2],[191,4,191,11],[133,1,133,4],[133,7,133,13],[134,1,134,4],[134,7,134,13],[137,1,137,2],[139,1,139,2],[210,0,210,2],[195,4,195,11],[198,1,198,2],[200,1,200,2],[201,1,201,2],[202,1,202,2],[219,6,219,7],[220,0,220,1],[220,3,220,4],[221,0,221,1],[221,3,221,4],[222,0,222,1],[222,3,222,4],[213,1,213,2],[214,1,214,2],[215,1,215,2],[219,3,219,4],[291,4,291,5],[261,2,261,8],[262,2,262,8],[263,2,263,8],[264,2,264,8],[265,2,265,8],[280,4,280,5],[223,0,223,1],[223,3,223,4],[224,0,224,1],[224,3,224,4],[225,0,225,1],[225,3,225,4],[328,4,328,5],[329,4,329,5],[330,4,330,5],[331,4,331,5],[332,4,332,5],[21,5,21,16],[22,5,22,16],[322,4,322,5],[323,4,323,5],[324,4,324,5],[325,4,325,5],[326,4,326,5],[327,4,327,5],[292,4,292,5],[293,4,293,5],[316,4,316,5],[317,4,317,5],[320,2,320,5],[321,4,321,5],[281,4,281,5],[288,4,288,5],[288,6,288,7],[289,4,289,5],[290,4,290,5]]}
[]
[]
[]
["ID HERE"]
["NAME HERE",null,"Lat,Lng","MapURL"]
[]
["Asset Data"]
[]
[null,"Info","Characteristic","Value","Unit","Comment"]
[null,"ⓘ","Annual maintenance cost",null,"$"]
[null,"ⓘ","Required nourishment per annum",null,"m3/yr"]
[null,"ⓘ","Cost of last capital works",null,"$"]
[]
["Physical Characteristics"]
[]
[]
[null,"Info","Characteristic","Value","Unit","Comment"]
[null,"ⓘ","Width",null,"m"]
[null,"ⓘ","Frontage length",null,"m"]
[null,"ⓘ","Slope",null,"m/m"]
[null,"ⓘ","Sheltered/Exposed"]
[null,"ⓘ","Established foredune?"]
[null,"ⓘ","Vegetation line/height",null,"m"]
[]
["Multi-Criteria Analysis"]
[]
["Cultural & Heritage Significance"]
[]
[null,"What is required:"]
[null,"-","Access to local cultural/historic knowledge"]
[null,"-","Participants"]
[]
[null,"What is desired:"]
[null,"-","Collaboration with your local aboriginal land council"]
[null,"-","Professional guidance on asset history of LGA"]
[]
[null,"Additional resources:"]
[null,"-","Local Aboriginal Land Councils"]
[null,"-","Aboriginal heritage (places of significance)"]
[null,"-","The cultures and the heritage of NSW"]
[null,"-","NCCOE Guideline 2: Working with the Coast in an Environmentally Sustainable Way (Chapter 6.3)"]
[null,"Guidelines:"]
[null,"Cultural and historic value aims to capture the significance peoples or groups find in places or objects due to cultural teachings and/or heritage claims.  "]
[null,"It is distinct from value placed on an asset by peoples due its usability or availability and instead relates to a group's relationship with the asset."]
[null,"To assess this criterion, please use the following table as a guide to assign this asset a value from 0 to 5."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"To increase the confidence of this criterion's score, it is advised that you consult with your local aboriginal land council and seek their input into the cultural significance of your assets"]
[null,"Additionally you may wish to ask around your office or with respected members of the community to get a more complete picture of your assets' significance"]
[null,"Weightings may be assigned for each entry based on the trust and/or significance of the opinion. E.g. Someone with more knowledge of the history of the area might have their opinion granted more 'weight' than someone who has only just arrived."]
[]
[null,null,"You","Aboriginal Land Council","Person 2","Person 3","Person 4","Person 5","Person 6","Person 7","Person 8","Person 9","Person 10"]
[null,"Scores:\n (/5)"]
[null,"Weighting",1,5,1,1,1,1,1,1,1,1,1]
[]
[null,"Recommended Value:",null,{"$f":"IFERROR(SUMPRODUCT(C59:M59,C60:M60)/SUMPRODUCT(--(C59:M59<>\"\"),C60:M60),0)","v":0},"/5"]
[]
[]
[null,"Culture & Heritage Score:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF( NOT(ISNUMBER(D65)),\"No value set\",IF(ISNUMBER(D59),2,IF(COUNT(C59:M59)>=3,1,0)))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
["Replaceability"]
[]
[null,"What is required:"]
[null,"-","The replacement cost of this asset"]
[]
[null,"What is desired:"]
[null,"-","Detailed understanding of current asset availability in the region"]
[null,"-","Assessment of alternative locations"]
[]
[null,"Where to look:"]
[null,"-","Local asset register"]
[]
[null,"Additional resources:"]
[null,"-","IPWEA, Australian Infrastructure Financial Management Manual (AIFMM)"]
[null,"-","Guide to valuation and depreciation under the international accounting standards for the public sector"]
[null,"-","IPWEA, International Infrastructure Management Manual (IIMM)"]
[null,"Guidelines:"]
[null,"This tool uses an LGA's ability to pay, or an asset's replaceability as a baseline proxy for economic value."]
[null,"This method compares the depreciated replacement cost (also known as the Written Down Value; WDV) with LGA statistics to determine the relative ability for the asset to be replaced."]
[]
[null,null,"Estimated replacement cost"]
[null,null,"Depreciated replacement cost (if known)"]
[null,null,"Comments"]
[]
[null,"Are there other beaches nearby which could take up demand if this asset was damaged or closed?"]
[null,null,null,"No",null,"Comments:"]
[]
[null,null,null,"Median income","GRP",null,"Land value",null,"Revenue",null,"Recreational budget"]
[null,null,"Scores",{"$f":"IFERROR(assetWDV/(cdIncCurr*assetLife*52),\"\")","v":""},{"$f":"IFERROR(assetWDV/cdGRPCur,\"\")","v":0},null,{"$f":"IFERROR(assetWDV/cdLandMeanVal,\"\")","v":0},null,{"$f":"IFERROR(assetWDV/cdRevCurr,\"\")","v":""},null,{"$f":"IFERROR(assetWDV/cdRecBudgCurr,\"\")","v":""}]
[null,null,"Recommended values",{"$f":"IF(D94=\"Yes\",IF(D97>5,3,IF(D97>1,4,5)),IF(D97>10,0,IF(D97>5,1,IF(D97>1,2,IF(D97>0.5,3,IF(D97>=0.1,4,5))))))","v":0},{"$f":"IF(D94=\"Yes\",IF(E97>0.001,3,IF(E97>0.0001,4,5)),IF(E97>0.001,0,IF(E97>0.0005,1,IF(E97>0.0001,2,IF(E97>0.00005,3,IF(E97>0.00001,4,5))))))","v":5},{"$f":"IF($D$96=\"Yes\",IF(F97>100,3,IF(F97>10,4,5)),IF(F97>100,0,IF(F97>50,1,IF(F97>20,2,IF(F97>10,3,IF(F97>1,4,5))))))","v":5},{"$f":"IF(D94=\"Yes\",IF(G97>2,3,IF(G97>1,4,5)),IF(G97>3,0,IF(G97>2,1,IF(G97>1,2,IF(G97>0.5,3,IF(G97>0.1,4,5))))))","v":5},5,{"$f":"IF(D94=\"Yes\",IF(I97>1,3,IF(I97>0.5,4,5)),IF(I97>1,0,IF(I97>0.5,1,IF(I97>0.25,2,IF(I97>0.1,3,IF(I97>0.01,4,5))))))","v":0},5,{"$f":"IF(D94=\"Yes\",IF(K97>2,3,IF(K97>1,4,5)),IF(K97>2,0,IF(K97>1,1,IF(K97>0.5,2,IF(K97>0.25,3,IF(K97>0.1,4,5))))))","v":0},{"$f":"IF($D$96=\"Yes\",IF(L97>100,3,IF(L97>10,4,5)),IF(L97>100,0,IF(L97>50,1,IF(L97>20,2,IF(L97>10,3,IF(L97>1,4,5))))))","v":5},"/5"]
[]
[null,"Replaceability Score:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF(NOT(ISNUMBER(D100)),\"No value set\",IF(AND(D94<>\"\",#REF!<>\"\"),IF(OR(ISNUMBER(I97),ISNUMBER(K97)),2,1),0))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
[]
["Policy Alignment"]
[]
[null,"What is required:"]
[null,"-","Understanding of your council's asset management policy and goals"]
[]
[null,"What is desired:"]
[null,"-","Detailed understanding of NSW state government coastal management policy"]
[null,"Where to look:"]
[null,"-","Your LGA's Asset Management Strategy/Policy"]
[null,"-","State coastal management framework & legislation"]
[]
[null,"Additional resources:"]
[null,"-","NSW Coastal Management Framework"]
[null,"-","NCCOE Guideline 2: Working with the Coast in an Environmentally Sustainable Way (Chapter 3)"]
[null,"Guidelines:"]
[null,"Policy compliance is important as it dictates maintenance schedules, accessibility measures and general servicability of recreational assets."]
[null,"This tool adopts a checklist-based approach, providing some standard policy objectives for this asset type"]
[null,"Additionally, you may add more fields according to the objectives of your LGA"]
[]
[]
[null,"Policy",null,null,null,"Complies? (Y/N)","Weight","Comments"]
[1,"Adopts strategic plans for adapting to future risks",null,null,null,"Yes",1,null,null,null,null,null,null,null,{"$f":"IF(F126=\"Yes\",1,0)","v":1}]
[{"$f":"A126+1","v":2},null,null,null,null,"No",1,null,null,null,null,null,null,null,{"$f":"IF(F127=\"Yes\",1,0)","v":0}]
[{"$f":"A127+1","v":3},null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[4,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[5,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[6,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[7,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[8,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[9,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[10,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[null,{"$f":"COUNTA(B126:B135)","v":1}]
[]
[null,"Recommended Score:",null,{"$f":"SUMPRODUCT(--($B$126:$B$135 <> \"\"),$G$126:$G$135, $O$126:$O$135)/SUMIF($B$126:$B$135,\"<>\",$G$126:$G$135)*5","v":5},"/5"]
[]
[null,"Policy Score:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF(D140=\"\",\"No value set\",IF(B136<5,0,IF(B136<9,1,2)))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
[]
["Community Value"]
[]
[null,"What is required:"]
[null,"-","A rough idea of this asset's utilisation by the community"]
[null,"-","Some understanding of this asset's touristic appeal"]
[]
[null,"What is desired:"]
[null,"-","Detailed understanding asset utilisation"]
[null,"-","Study of the asset's consumer surplus"]
[]
[null,"Where to look:"]
[null,"-","Any external studies or community engagements"]
[null,"-","Council members/workers who are particularly familiar with the asset"]
[]
[null,"Additional resources:"]
[null,"-","Total Economic Valuation Framework"]
[null,"-","NCCARF 2016: Exploring valuation methods for climate adaptation options, with particular reference to Australian coastal councils"]
[null,"-","Measuring the Economic Value of a City Park System"]
[]
[null,"Guidelines:"]
[null,"Community value is an intangible criterion which attempts to quantify the degree to which members of the community value the asset."]
[null,"This criterion aims to encapsulate asset non-use values of bequest, option use, and existence."]
[null,"Community value is intrinsically a subjective metric and can only adequately be determined through community studies and surveys."]
[null,"The score for this criterion can be categorised from Very Low to Very High on a 5-point scale which can be directly measured in community surveys on this asset."]
[null,"Aggregate results from such surveys can be directly input into the Community Value cell along with links to the relevant survey along with comments"]
[]
[null,"There is no true alternative for community perception other than direct engagements, however this tool makes use of a number of proxies in order to provide guidance for this criterion in the absence of survey data or for assets which may be less important."]
[null,"These involve looking at estimated utilisation and tourist visitation to get a sense of how 'valuable' the asset is to the community"]
[null,"Estimating utilisation and tourist visitation will help you do on-the-fly sensitivity analysis to determine:"]
[null,null,"1. How much this asset is valued compared to a theoretical potential based on your LGA"]
[null,null,"2. How much consumer surplus would be required to pay for this asset's ongoing maintenance if users were charged for access "]
[]
[]
[null,"Utilisation p/w","Required WTP","($/trip)"]
[null,50,{"$f":"IFERROR(((assetMaint+assetValue/assetLife)/52)/B179,0)","v":0}]
[null,100,0]
[null,200,0]
[null,500,0]
[null,1000,0]
[null,2000,0]
[null,5000,0]
[]
[]
[null,null,null,null,"Comments:"]
[null,null,"Estimated utilisation per week:"]
[null,null,"Utilisation known?","No"]
[null,null,"Required WTP:",{"$f":"IFERROR(((assetMaint+assetValue/assetLife)/52)/D189,\"\")","v":""}]
[null,"Percentage tourist visitation \n(of total LGA tourists):",null,0.05]
[]
[null,null,"Average tourists per week:",{"$f":"(D192*cdTourCur)/52","v":0}]
[]
[null,null,"WTP from study:"]
[null,null,"($/person)"]
[]
[null,"Recommended Value:",null,{"$f":"IF(D196<>\"\",IF(D196>=(2*D191),5,IF(D196>=(1.25*D191),4,IF(D196<(0.25*D191),0,IF(D196<(0.5*D191),1,IF(D196<(0.8*D191),2,3))))),IF(((D189+D194+E194)*52)<(0.005*cdPopCur),0,IF(((D189+D194+E194)*52)>(0.5*cdPopCur),5,5*((D189+D194+E194)*52)/(0.495*cdPopCur))))","v":0},"/5"]
[]
[null,"Community Value:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF(assetCommunity=\"\",\"No value set\",IF(D196<>\"\",2,IF(D190=\"Yes\",1,0)))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
["Resilience"]
[]
[null,"What is required:"]
[null,"-","Physical characteristics of the asset"]
[]
[]
["Is this property in a designated coastal hazard zone?",null,null,"No",{"$f":"IF(D211=\"Yes\",\"*Please refer to the CZMP for this asset's risk assessment and do not rely on this tool to provide estimates.\",\"\")","v":""}]
[null,null,"Recommended Value:",{"$f":"IF(D22=\"Yes\",IF(D23<6,5,IF(D23<10,4,3)),IF(assetWidth>50,4,IF(assetWidth>40,3,IF(assetWidth>30,2,IF(assetWidth>20,1,0)))))","v":0}]
[]
[null,"Resilience Value:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,0]
[null,"Comments (explain rationale):"]
[]
["MCA Results"]
[]
[null,null,"Score","Flag",null,"Weighting","Comment"]
["Cultural/Heritage Value",null,{"$f":"IF(assetHeritage=\"\",\"\",assetHeritage)","v":""},{"$f":"D66","v":"No value set"},null,1]
["Replaceability",null,{"$f":"IF(assetReplace=\"\",\"\",assetReplace)","v":""},{"$f":"D101","v":"No value set"},null,1]
["Policy Alignment",null,{"$f":"IF(assetPolicy=\"\",\"\",assetPolicy)","v":""},{"$f":"D141","v":"No value set"},null,1]
["Community Value",null,{"$f":"IF(assetCommunity=\"\",\"\",assetCommunity)","v":""},{"$f":"D202","v":"No value set"},null,1]
["Resilience",null,{"$f":"IF(assetResilience=\"\",\"\",assetResilience)","v":""},{"$f":"D215","v":0},null,1]
["Total",null,{"$f":"IF(COUNTIF(C221:C225,\"\")>0,\"Not all values set\",SUMPRODUCT(C221:C225,F221:F225)/SUM(F221:F225))","v":"Not all values set"},{"$f":"IF(SUMPRODUCT(ISNUMBER(D221:D225)*1)<5,\"Not all values set\",ROUND(AVERAGE(D221:D225),0))","v":"Not all values set"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Adaptation Options"]
[]
[null,"The NCCOE Climate Change Adaptation Guidelines provide a comprehensive overview for coastal managers to review their options when adapting their infrastructure to a changing climate."]
[null,"This tool uses generalised engineering options and results from the MCA to assess which type of adaptation is best suited for this asset."]
[null,"The categories of options available are:"]
[null,null,"Protect","This option involves adding hard protection to the asset to protect against sea level rise"]
[null,null,"Accommodate","This option involves accepting a certain reduction in servicability to keep the asset funtional and using management solutions to prevent hazard"]
[null,null,"Retreat","This option involves abandoning the asset and selling the land"]
[null,null,"Do nothing","This is the baseline case in which routine maintenance is performed but additional capital works to repair damages are not"]
[null,"Please refer to Table 4 (p. 32) in the Climate Change Adaptation Guidelines for a checklist of considerations which must be addressed before implementing any of these options."]
[]
[]
[]
[]
[null,"Item 1:"]
[null,"Item 2:"]
[null,"Item 3:"]
[null,"Item 4:"]
[null,"Item 5:"]
[]
[]
[null,"Recommendation:"]
[]
[]
[null,"Adaptation Choice:"]
[]
[]
["Future Projections"]
[]
[null,"Projections are base on the selected adaptation option as well as projected trends in council parameters including population, GRP, land value, and tourism."]
[null,"To perform sensitivity analysis around these results please alter any of these values, or those of sea-level rise below, and recalculate."]
[]
[null,"Additional Inputs:"]
[null,null,"Short-term (2021)","Medium-term (2036)","Long-term (2070)"]
[null,"Sea Level Rise:",0,0.2,0.5]
[]
[]
["MCA -",{"$f":"IF(assetAdaptOpt=\"\",\"No Adaptation Set\",assetAdaptOpt)","v":"No Adaptation Set"}]
[]
[]
[]
[null,null,"Short-Term","Medium-Term","Long-Term",null,"Comment"]
[null,"Culture & Heritage"]
[null,"Replaceability"]
[null,"Policy Alignment"]
[null,"Community Value"]
[null,"Resilience"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CBA -",{"$f":"IF(assetAdaptOpt=\"\",\"No Adaptation Set\",assetAdaptOpt)","v":"No Adaptation Set"}]
[]
[null,null,"Short-Term","Medium-Term","Long-Term"]
[null,"Estimated Average Cost per Annum:"]
[]
[]
[null,null,"Required WTP"]
[null,"Annual Visitation","Short-Term","Medium-Term","Long-Term"]
[null,100,{"$f":"IFERROR(assetProjCostShort/($B323*assetLife),\"\")","v":""},{"$f":"IFERROR(assetProjCostMed/($B323*assetLife),\"\")","v":""},{"$f":"IFERROR(assetProjCostLong/($B323*assetLife),\"\")","v":""}]
[null,500,"","",""]
[null,1000,"",{"$f":"IFERROR(assetProjCostMed/($B325*assetLife),\"\")","v":""},{"$f":"IFERROR(assetProjCostLong/($B325*assetLife),\"\")","v":""}]
[null,2000,"","",""]
[null,5000,"","",""]
[null,10000,"","",""]
[null,20000,"","",""]
[null,50000,"","",""]
[null,100000,"","",""]
[null,500000,"","",""]
[null,1000000,"","",""]

{"sheet":"templateBoatramp","index":11,"n_rows":416,"n_cols":15,"rows_kept":416,"cut":false,"hidden":true,"merged":[[412,4,412,5],[413,4,413,5],[414,4,414,5],[415,4,415,5],[406,4,406,5],[407,4,407,5],[408,4,408,5],[409,4,409,5],[410,4,410,5],[411,4,411,5],[376,4,376,5],[399,4,399,5],[400,4,400,5],[403,2,403,5],[404,4,404,5],[405,4,405,5],[371,4,371,5],[371,6,371,7],[372,4,372,5],[373,4,373,5],[374,4,374,5],[375,4,375,5],[348,2,348,8],[354,5,354,12],[355,5,355,12],[363,4,363,5],[364,4,364,5],[308,0,308,1],[308,3,308,4],[344,2,344,8],[345,2,345,8],[346,2,346,8],[347,2,347,8],[305,0,305,1],[305,3,305,4],[306,0,306,1],[306,3,306,4],[307,0,307,1],[307,3,307,4],[302,3,302,4],[302,6,302,7],[303,0,303,1],[303,3,303,4],[304,0,304,1],[304,3,304,4],[291,6,291,13],[292,6,292,13],[295,1,295,2],[296,1,296,2],[297,1,297,2],[298,1,298,2],[244,6,244,13],[246,2,246,3],[287,6,287,13],[290,6,290,13],[238,6,238,13],[240,6,240,13],[241,0,241,2],[241,6,241,13],[242,0,242,2],[242,6,242,13],[204,4,204,11],[207,1,207,2],[209,1,209,2],[210,1,210,2],[211,1,211,2],[216,2,216,14],[149,1,149,2],[150,1,150,2],[197,4,197,11],[198,4,198,11],[199,4,199,11],[200,1,200,2],[200,4,200,11],[142,1,142,4],[142,7,142,13],[143,1,143,4],[143,7,143,13],[146,1,146,2],[148,1,148,2],[139,1,139,4],[139,7,139,13],[140,1,140,4],[140,7,140,13],[141,1,141,4],[141,7,141,13],[136,1,136,4],[136,7,136,13],[137,1,137,4],[137,7,137,13],[138,1,138,4],[138,7,138,13],[108,1,108,2],[109,1,109,2],[110,1,110,2],[134,1,134,4],[134,7,134,13],[135,1,135,4],[135,7,135,13],[105,4,105,5],[105,6,105,7],[105,8,105,9],[105,10,105,11],[106,4,106,5],[106,6,106,7],[106,8,106,9],[106,10,106,11],[101,0,101,2],[102,1,102,2],[104,4,104,5],[104,6,104,7],[104,8,104,9],[104,10,104,11],[25,5,25,16],[64,1,64,2],[67,1,67,2],[68,1,68,2],[69,1,69,2],[15,5,15,16],[16,5,16,16],[20,5,20,6],[21,5,21,16],[22,5,22,16],[23,5,23,16],[8,5,8,6],[9,5,9,16],[10,5,10,16],[11,5,11,16],[13,5,13,16],[14,5,14,16]]}
[]
[]
[]
["ID HERE"]
["NAME HERE",null,"Lat,Lng","MapURL"]
[]
["Asset Data"]
[]
[null,"Info","Characteristic","Value","Unit","Comment"]
[null,null,"Year of construction"]
[null,"ⓘ","Cost of initial construction",null,"$"]
[null,"ⓘ","Design life",null,"yrs"]
[null,"ⓘ","Today's construction cost",{"$f":"IFERROR(INDEX(metaAdjust[Dollar Adjustment],MATCH(currYear-assetConstYr,metaAdjust[Age],0))*assetConstCost,\"Enter cost and construction year\")","v":"Enter cost and construction year"}]
[null,"ⓘ","Annual maintenance cost",null,"$"]
[null,"ⓘ","Date of last capital works (partial/full reconstruction)"]
[null,"ⓘ","Cost of last capital works",null,"$"]
[null,null,"Current condition"]
[]
["Physical Characteristics"]
[]
[null,"Info","Characteristic","Value","Unit","Comment"]
[null,"ⓘ","Length",null,"m"]
[null,"ⓘ","Access height",null,"m"]
[null,"ⓘ","Toe height",null,"m"]
[null,"ⓘ","Slope",null,"m/m"]
[null,"ⓘ","Sheltered/Exposed"]
[]
["Multi-Criteria Analysis"]
[]
["Cultural & Heritage Significance"]
[]
[null,"What is required:"]
[null,"-","Access to local cultural/historic knowledge"]
[null,"-","Participants"]
[]
[null,"What is desired:"]
[null,"-","Collaboration with your local aboriginal land council"]
[null,"-","Professional guidance on asset history of LGA"]
[]
[null,"Additional resources:"]
[null,"-","Local Aboriginal Land Councils"]
[null,"-","Aboriginal heritage (places of significance)"]
[null,"-","The cultures and the heritage of NSW"]
[null,"-","NCCOE Guideline 2: Working with the Coast in an Environmentally Sustainable Way (Chapter 6.3)"]
[null,"Guidelines:"]
[null,"Cultural and historic value aims to capture the significance peoples or groups find in places or objects due to cultural teachings and/or heritage claims.  "]
[null,"It is distinct from value placed on an asset by peoples due its usability or availability and instead relates to a group's relationship with the asset."]
[null,"To assess this criterion, please use the following table as a guide to assign this asset a value from 0 to 5."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"To increase the confidence of this criterion's score, it is advised that you consult with your local aboriginal land council and seek their input into the cultural significance of your assets"]
[null,"Additionally you may wish to ask around your office or with respected members of the community to get a more complete picture of your assets' significance"]
[null,"Weightings may be assigned for each entry based on the trust and/or significance of the opinion. E.g. Someone with more knowledge of the history of the area might have their opinion granted more 'weight' than someone who has only just arrived."]
[]
[null,null,"You","Aboriginal Land Council","Person 2","Person 3","Person 4","Person 5","Person 6","Person 7","Person 8","Person 9","Person 10"]
[null,"Scores:\n (/5)"]
[null,"Weighting",1,5,1,1,1,1,1,1,1,1,1]
[]
[null,"Recommended Value:",null,{"$f":"IFERROR(SUMPRODUCT(C62:M62,C63:M63)/SUMPRODUCT(--(C62:M62<>\"\"),C63:M63),0)","v":0},"/5"]
[]
[]
[null,"Culture & Heritage Score:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF( NOT(ISNUMBER(D68)),\"No value set\",IF(ISNUMBER(D62),2,IF(COUNT(C62:M62)>=3,1,0)))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
["Replaceability"]
[]
[null,"What is required:"]
[null,"-","The replacement cost of this asset"]
[null,"-","The design life of this asset"]
[]
[null,"What is desired:"]
[null,"-","Detailed understanding of current asset availability in the region"]
[null,"-","Assessment of alternative locations"]
[]
[null,"Where to look:"]
[null,"-","Local asset register"]
[]
[null,"Additional resources:"]
[null,"-","IPWEA, Australian Infrastructure Financial Management Manual (AIFMM)"]
[null,"-","Guide to valuation and depreciation under the international accounting standards for the public sector"]
[null,"-","IPWEA, International Infrastructure Management Manual (IIMM)"]
[null,"Guidelines:"]
[null,"This tool uses an LGA's ability to pay, or an asset's replaceability as a baseline proxy for economic value."]
[null,"This method compares the depreciated replacement cost (also known as the Written Down Value; WDV) with LGA statistics to determine the relative ability for the asset to be replaced."]
[]
[null,null,"Non-depreciated replacement cost"]
[null,null,"Depreciated replacement cost"]
[null,null,"Comments"]
[]
[null,"Are there other pre-existing assets nearby which could take up demand if this asset was decommissioned/damaged?"]
[null,null,null,"No",null,"Comments:"]
[]
[null,"Are there any other nearby sites which could be repurposed to fulfil a similar role?"]
[null,null,"Y/N","No",null,"Comments:"]
["If yes, are they greenfield or brownfield site(s)?"]
[null,"Approximate cost of site acquisition"]
[null,null,"(in today's $)"]
[null,null,null,"Median income","GRP",null,"Land value",null,"Revenue",null,"Recreational budget"]
[null,null,"Scores",{"$f":"IFERROR(IF(D101=\"Yes\",IF(D102=\"Greenfield\",(D103+assetWDV)/(cdIncCurr*assetLife*52),(D103*1.2+assetWDV)/(cdIncCurr*assetLife*52)),assetWDV/(cdIncCurr*assetLife*52)),\"\")","v":""},{"$f":"IFERROR(IF(D101=\"Yes\",IF(D102=\"Greenfield\",(D103+assetWDV)/cdGRPCur,D103*1.2/cdGRPCur),assetWDV/cdGRPCur),\"\")","v":0},null,{"$f":"IFERROR(IF(D101=\"Yes\",IF(D102=\"Greenfield\",(D103+assetWDV)/cdLandMeanVal,D103*1.2/cdLandMeanVal),assetWDV/cdLandMeanVal),\"\")","v":0},null,{"$f":"IFERROR(IF(D101=\"Yes\",IF(D102=\"Greenfield\",(D103+assetWDV)/cdRevCurr,D103*1.2/cdRevCurr),assetWDV/cdRevCurr),\"\")","v":""},null,{"$f":"IFERROR(IF(D101=\"Yes\",IF(D102=\"Greenfield\",(D103+assetWDV)/cdRecBudgCurr,D103*1.2/cdRecBudgCurr),assetWDV/cdRecBudgCurr),\"\")","v":""}]
[null,null,"Recommended values",{"$f":"IF(D98=\"Yes\",IF(D106>5,3,IF(D106>1,4,5)),IF(D106>10,0,IF(D106>5,1,IF(D106>1,2,IF(D106>0.5,3,IF(D106>=0.1,4,5))))))","v":0},{"$f":"IF($D$101=\"Yes\",IF(E106>0.001,3,IF(E106>0.0001,4,5)),IF(E106>0.001,0,IF(E106>0.0005,1,IF(E106>0.0001,2,IF(E106>0.00005,3,IF(E106>0.00001,4,5))))))","v":5},{"$f":"IF($D$101=\"Yes\",IF(F106>100,3,IF(F106>10,4,5)),IF(F106>100,0,IF(F106>50,1,IF(F106>20,2,IF(F106>10,3,IF(F106>1,4,5))))))","v":5},{"$f":"IF(D98=\"Yes\",IF(G106>2,3,IF(G106>1,4,5)),IF(G106>3,0,IF(G106>2,1,IF(G106>1,2,IF(G106>0.5,3,IF(G106>0.1,4,5))))))","v":5},5,{"$f":"IF($D$101=\"Yes\",IF(I106>1,3,IF(I106>0.5,4,5)),IF(I106>1,0,IF(I106>0.5,1,IF(I106>0.25,2,IF(I106>0.1,3,IF(I106>0.01,4,5))))))","v":0},5,{"$f":"IF($D$101=\"Yes\",IF(K106>2,3,IF(K106>1,4,5)),IF(K106>2,0,IF(K106>1,1,IF(K106>0.5,2,IF(K106>0.25,3,IF(K106>0.1,4,5))))))","v":0},{"$f":"IF($D$101=\"Yes\",IF(L106>100,3,IF(L106>10,4,5)),IF(L106>100,0,IF(L106>50,1,IF(L106>20,2,IF(L106>10,3,IF(L106>1,4,5))))))","v":5},"/5"]
[]
[null,"Replaceability Score:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF(NOT(ISNUMBER(D109)),\"No value set\",IF(AND(D98<>\"\",D101<>\"\"),IF(OR(ISNUMBER(I106),ISNUMBER(K106)),2,1),0))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
[]
["Policy Alignment"]
[]
[null,"What is required:"]
[null,"-","Understanding of your council's asset management policy and goals"]
[]
[null,"What is desired:"]
[null,"-","Detailed understanding of NSW state government coastal management policy"]
[null,"Where to look:"]
[null,"-","Your LGA's Asset Management Strategy/Policy"]
[null,"-","State coastal management framework & legislation"]
[]
[null,"Additional resources:"]
[null,"-","NSW Coastal Management Framework"]
[null,"-","NCCOE Guideline 2: Working with the Coast in an Environmentally Sustainable Way (Chapter 3)"]
[null,"Guidelines:"]
[null,"Policy compliance is important as it dictates maintenance schedules, accessibility measures and general servicability of recreational assets."]
[null,"This tool adopts a checklist-based approach, providing some standard policy objectives for this asset type"]
[null,"Additionally, you may add more fields according to the objectives of your LGA"]
[]
[]
[null,"Policy",null,null,null,"Complies? (Y/N)","Weight","Comments"]
[1,"Adopts strategic plans for adapting to future risks",null,null,null,"Yes",1,null,null,null,null,null,null,null,{"$f":"IF(F135=\"Yes\",1,0)","v":1}]
[{"$f":"A135+1","v":2},null,null,null,null,"No",1,null,null,null,null,null,null,null,{"$f":"IF(F136=\"Yes\",1,0)","v":0}]
[{"$f":"A136+1","v":3},null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[4,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[5,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[6,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[7,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[8,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[9,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[10,null,null,null,null,"No",1,null,null,null,null,null,null,null,0]
[null,{"$f":"COUNTA(B135:B144)","v":1}]
[]
[null,"Recommended Score:",null,{"$f":"SUMPRODUCT(--($B$135:$B$144 <> \"\"),$G$135:$G$144, $O$135:$O$144)/SUMIF($B$135:$B$144,\"<>\",$G$135:$G$144)*5","v":5},"/5"]
[]
[null,"Policy Score:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF(D149=\"\",\"No value set\",IF(B145<3,0,IF(B145<6,1,2)))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
[]
["Community Value"]
[]
[null,"What is required:"]
[null,"-","A rough idea of this asset's utilisation by the community"]
[null,"-","Some understanding of this asset's touristic appeal"]
[]
[null,"What is desired:"]
[null,"-","Detailed understanding asset utilisation"]
[null,"-","Study of the asset's consumer surplus"]
[]
[null,"Where to look:"]
[null,"-","Any external studies or community engagements"]
[null,"-","Council members/workers who are particularly familiar with the asset"]
[]
[null,"Additional resources:"]
[null,"-","Total Economic Valuation Framework"]
[null,"-","NCCARF 2016: Exploring valuation methods for climate adaptation options, with particular reference to Australian coastal councils"]
[null,"-","Measuring the Economic Value of a City Park System"]
[]
[null,"Guidelines:"]
[null,"Community value is an intangible criterion which attempts to quantify the degree to which members of the community value the asset."]
[null,"This criterion aims to encapsulate asset non-use values of bequest, option use, and existence."]
[null,"Community value is intrinsically a subjective metric and can only adequately be determined through community studies and surveys."]
[null,"The score for this criterion can be categorised from Very Low to Very High on a 5-point scale which can be directly measured in community surveys on this asset."]
[null,"Aggregate results from such surveys can be directly input into the Community Value cell along with links to the relevant survey along with comments"]
[]
[null,"There is no true alternative for community perception other than direct engagements, however this tool makes use of a number of proxies in order to provide guidance for this criterion in the absence of survey data or for assets which may be less important to the community."]
[null,"These involve looking at estimated utilisation and tourist visitation to get a sense of how 'valuable' the asset is to the community"]
[null,"Estimating utilisation and tourist visitation will help you do on-the-fly sensitivity analysis to determine:"]
[null,null,"1. How much this asset is valued compared to a theoretical potential based on your LGA"]
[null,null,"2. How much consumer surplus would be required to pay for this asset's ongoing maintenance if users were charged for access "]
[]
[]
[null,"Utilisation p/w","Required WTP","($/trip)"]
[null,50,{"$f":"IFERROR(((assetMaint+assetValue/assetLife)/52)/B188,0)","v":0}]
[null,100,0]
[null,200,0]
[null,500,0]
[null,1000,0]
[null,2000,0]
[null,5000,0]
[]
[]
[null,null,null,null,"Comments:"]
[null,null,"Estimated utilisation per week:"]
[null,null,"Utilisation known?","No"]
[null,null,"Required WTP:",{"$f":"IFERROR(((assetMaint+assetValue/assetLife)/52)/D198,\"\")","v":""}]
[null,"Percentage tourist visitation \n(of total LGA tourists):",null,0]
[]
[null,null,"Average tourists per week:",{"$f":"(D201*cdTourCur)/52","v":0}]
[]
[null,null,"WTP from study:"]
[null,null,"($/person)"]
[]
[null,"Recommended Value:",null,{"$f":"IF(D205<>\"\",IF(D205>=(2*D200),5,IF(D205>=(1.25*D200),4,IF(D205<(0.25*D200),0,IF(D205<(0.5*D200),1,IF(D205<(0.8*D200),2,3))))),IF((D198*52)<(0.005*cdPopCur),0,IF((D198*52)>(0.5*cdPopCur),5,5*(D198*52)/(0.495*cdPopCur))))","v":0},"/5"]
[]
[null,"Community Value:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF(assetCommunity=\"\",\"No value set\",IF(D205<>\"\",2,IF(D199=\"Yes\",1,0)))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
["Resilience"]
[]
[null,"What is required:"]
[null,"-","Asset design life"]
[null,"-","Understanding of the acceptable level of risk for this asset"]
[null,"-","Basic knowledge of either the local wave climate or flood planning levels"]
[]
[null,"What is desired:"]
[null,"-","Detailed study of local wave climate"]
[null,"-","Understandng of threat recurrence under which the asset sustains damage"]
[]
[null,"Where to look:"]
[null,"-","Climate Change Adaptation Guidelines Part 4 (p 22)"]
[null,"-","Coastal Engineering Expertise"]
[]
[null,"Additional resources:"]
[null,"-","Resilience: A risk management approach",null,"Building resilient infrastructure"]
[null,"Guidelines:"]
[null,"Resilience is a measure of the serviceability of an asset under extreme conditions."]
[null,"This tool uses a number of different methods to determine the resilience of a coastal recreational asset:"]
[null," - Probabalistic wave overtopping calculation to estimate likelihood of coastal inundation for assets in or adjacent to the open ocean"]
[null," - Probabalistic storm surge inundation calculation for all non-estuarine assets"]
[null," - Hazard categorisation based on the asset's placement within the floodplain"]
[]
[null,null,"Design life:",{"$f":"assetLife","v":0},"years"]
[null,null,"Acceptable risk of encounter:",0.5,{"$f":"-D238/(LN(1-D239))","v":0},"Comments:"]
[null,null,"Design threat:",{"$f":"\"1 : \" & ROUND(-D238/(LN(1-D239)),0)","v":"1 : 0"},"years"]
[null,null,"Design serviceability",null,"days out of service per year"]
["Is this property in a designated coastal hazard zone?",null,null,"No",{"$f":"IF(D242=\"Yes\",\"*Please refer to the CZMP for this asset's risk assessment and do not rely on this tool to provide estimates.\",\"\")","v":""}]
["Is this property in a floodplain?",null,null,"No"]
[null,null,"Sheltered/Exposed:",{"$f":"IF(assetShelter=\"\",\"\",assetShelter)","v":""}]
[null,null,"Is this asset in an estuary?","No"]
[]
[null,null,{"$f":"IF(OR(D244=\"\",D245=\"\"),\"Please enter data above.\",IF(D244=\"Exposed\",\"Please use overtopping calculation.\",IF(D245=\"No\",\"Please use still water level calculation.\",\"Please use floodplain calculation.\")))","v":"Please enter data above."},null,{"$f":"IF(ISNUMBER(SEARCH(\"overtop\",C247)),0,IF(ISNUMBER(SEARCH(\"still\",C247)),1,IF(ISNUMBER(SEARCH(\"floodplain\",C247)),2,-1)))","v":-1}]
[]
[null,"Overtopping Calculation"]
[null,"(leave as default unless studies have been performed)"]
[null,null,null,"baseline","max"]
[null,null,"Deepwater wave height, hs (m)",8]
[null,null,"Period, T (s)",12]
[null,null,"Tan B, Beach slope",{"$f":"0.005","v":5.0000000000000001E-3}]
[null,null,"Deepwater wave length, Lo (m)",{"$f":"9.81*D253^2/(2*PI())","v":224.82863880933505}]
[null,null,"hb, stillwater depth at theoretical breakpoint (m) = ",{"$f":"0.811*D252*D254^-0.012*(D252/D255)^-0.12","v":10.317502872132186}]
[null,null,"Hb, theoretical breaker height, (m) = ",{"$f":"0.76*D252*D254^(1/7)*(D252/D255)^-0.25","v":6.5671270667678865}]
[null,null,"Yb, breaker index = ",{"$f":"D257/D256","v":0.63650353657820136}]
[null,null,"Tm-1,o",{"$f":"D253/1.1","v":10.909090909090908}]
[null,null,"Lm-1,o",{"$f":"9.81*D259^2/(2*PI())","v":185.8087924044091}]
[null,null,"setup %",1E-4,{"$f":"0.15","v":0.15}]
[null,null,"setup",{"$f":"assetHs*D261","v":8.0000000000000004E-4},{"$f":"assetHs*E261","v":1.2}]
[null,null,"bed depth",{"$f":"IF(assetDepth<>\"\",assetDepth,0)","v":0},{"$f":"IF(assetDepth<>\"\",assetDepth,0)","v":0}]
[null,null,"WL",{"$f":"INDEX(Councils[MHW],metaRow) + D262","v":0.54548076923076916},{"$f":"INDEX(Councils[MHW],metaRow) + E262","v":1.7446807692307691}]
[null,null,"depth",{"$f":"D264-D263","v":0.54548076923076916},{"$f":"E264-E263","v":1.7446807692307691}]
[null,null,"design wave",{"$f":"D265*D258","v":0.34720043875078227},{"$f":"E265*D258","v":1.1104954798153612},null,"buoy:",{"$f":"INDEX(Councils[OffshoreBuoy],metaRow)","v":"Sydney"}]
[null,null,"steepness",{"$f":"D266/D260","v":1.8685899319290957E-3},{"$f":"E266/D260","v":5.9765496855411996E-3},null,"x1",{"$f":"IF(assetHsUnservice<=3,3,ROUNDDOWN(assetHsUnservice,1))","v":3}]
[null,null,"crest",{"$f":"assetHeight+cdOffset","v":0},null,null,"x2",{"$f":"IF(assetHsUnservice>=10,10,H267+0.1)","v":3.1}]
[null,null,"slope",{"$f":"assetSlope","v":0},null,null,"y1",{"$f":"INDEX(INDIRECT(\"metaWaves[\" & H266 & \"]\"),MATCH(H267,metaWaves[Hs],0))","v":6.6696884838699219E-2}]
[null,null,"freeboard",{"$f":"D268-D264","v":-0.54548076923076916},{"$f":"D268-E264","v":-1.7446807692307691},null,"y2",{"$f":"INDEX(INDIRECT(\"metaWaves[\" & H266 & \"]\"),MATCH(H267,metaWaves[Hs],0)+1)","v":7.4035056388668682E-2}]
[null,null,"Roughness factor",0.5,null,null,"y",{"$f":"H269+(assetHsUnservice-H267)*(H270-H269)/(H268-H267)","v":-0.1534482616603845}]
[null,null,"Slope Overtopping",{"$f":"(0.067/SQRT(D269))*(D269/SQRT(D267))*EXP(-4.75*D270/(D269/SQRT(D267))*D266*D271)*SQRT(9.81*D266^3)*1000","v":{"$error":"#DIV/0!"}},{"$f":"(0.067/SQRT(D269))*(D269/SQRT(E267))*EXP(-4.75*E270/(D269/SQRT(E267))*E266*D271)*SQRT(9.81*E266^3)*1000","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,"Unserviceable"]
[null,null,"Overtopping Hs"]
[null,null,"Overtopping ARI",{"$f":"IF(H271<0,\"\",IF(H271<1,\"1 : \" & ROUND(H271*52,0) & \" Week\",\"1 : \" & ROUND(H271,1) & \" Year\"))","v":""},{"$f":"H271*365","v":-56.008615506040343},{"$f":"(EXP(1/E276)-1)/EXP(1/E276)","v":-1.8014738568116327E-2}]
[null,null,"(only applies for non-sheltered assets)",{"$f":"365-D278","v":0}]
[null,null,"Expected servicability",{"$f":"IF(F276<0,365,365-(365*F276))","v":365},"days serviceable per year"]
[null,null,"Mean-high freeboard",{"$f":"ROUND(D269,1) & \"m\"","v":"0m"},{"$f":"IF(D276=\"\",\"\",IF(E245>(2*D277),5,IF(E245>(1.5*D277),4,IF(E245>=D277,3,IF(E245>(0.8*D277),2,IF(E245>(0.6*D277),1,0))))))","v":""}]
[]
[null,"SWL Exceedance"]
[null,null,{"$f":"\"1:100 yr exceedance level\"","v":"1:100 yr exceedance level"},{"$f":"INDEX(metaWL[Level],MATCH(100,metaWL[ARI],0))","v":1.4450000000000001}]
[null,null,"Exceedance ARI",{"$f":"IF(assetCrest>D282,\">100\",IF(assetCrest<INDEX(metaWL[Level],MATCH(1,metaWL[ARI],0)),\"<1\",INDEX(metaWL[ARI],MATCH(assetCrest,metaWL[Level],1))))","v":"<1"}]
[]
[null,"If the asset crest height is greater than the 1:100 yr event then the following information will be used to calculate resilience"]
[]
[null,null,"Crest level as % of 1:100 event",{"$f":"assetCrest/D282","v":0}]
[null,null,"Wave climate characteristic",null,{"$f":"IF(D288=\"High Energy\",IF(D287<=1,0,IF(D287<=1.2,1,IF(D287<=1.45,2,IF(D287<=1.7,3,IF(D287<=2,4,5))))),IF(D288=\"Medium Energy\",IF(D287<=1,0,IF(D287<=1.1,1,IF(D287<=1.2,2,IF(D287<=1.3,3,IF(D287<=1.5,4,5))))),IF(D287<=1,0,IF(D287<=1.05,1,IF(D287<=1.1,2,IF(D287<=1.15,3,IF(D287<=1.3,4,5)))))))","v":0},"Comments:"]
[]
[null,"Floodplain Data",null,null,null,"Difference"]
[null,null,"1:50 yr Flood Level:",null,"m",{"$f":"D292-D291","v":0}]
[null,null,"1:100 yr Flood Level:",null,"m",{"$f":"D293-D292","v":0}]
[null,null,"1:200 yr Flood Level:",null,"m",{"$f":"IF(D243=\"No\",\"Asset not in FPA\",IF(assetCrest<(D291-0.5),0,IF(assetCrest<=D291,1,IF(AND(assetCrest<D292,F291<2),2,IF(AND(assetCrest<D292,F291>=2),3)*IF(AND(assetCrest>D292,F292<2),4,5)))))","v":"Asset not in FPA"}]
[]
[]
[null,"Recommended Value:",null,{"$f":"IF(E247=0,E279,IF(E247=1,E288,IF(E247=2,F293,C247)))","v":"Please enter data above."},"/5"]
[null,"Resilience Value:",null,null,{"$f":"\"/5\"","v":"/5"}]
[null,"Confidence Flag:",null,{"$f":"IF(D297=\"\",\"No value set\",IF(C247=0,IF(D275<>\"\",2,0),IF(C247=1,IF(D288<>\"\",1,0),IF(D292<>\"\",1,0))))","v":"No value set"}]
[null,"Comments (explain rationale):"]
[]
["MCA Results"]
[]
[null,null,"Score","Flag",null,"Weighting","Comment"]
["Cultural/Heritage Value",null,{"$f":"IF(assetHeritage=\"\",\"\",assetHeritage)","v":""},{"$f":"D69","v":"No value set"},null,1]
["Replaceability",null,{"$f":"IF(assetReplace=\"\",\"\",assetReplace)","v":""},{"$f":"D110","v":"No value set"},null,1]
["Policy Alignment",null,{"$f":"IF(assetPolicy=\"\",\"\",assetPolicy)","v":""},{"$f":"D150","v":"No value set"},null,1]
["Community Value",null,{"$f":"IF(assetCommunity=\"\",\"\",assetCommunity)","v":""},{"$f":"D211","v":"No value set"},null,1]
["Resilience",null,{"$f":"IF(assetResilience=\"\",\"\",assetResilience)","v":""},{"$f":"D298","v":"No value set"},null,1]
["Total",null,{"$f":"IF(COUNTIF(C304:C308,\"\")>0,\"Not all values set\",SUMPRODUCT(C304:C308,F304:F308)/SUM(F304:F308))","v":"Not all values set"},{"$f":"IF(SUMPRODUCT(ISNUMBER(D304:D308)*1)<5,\"Not all values set\",ROUND(AVERAGE(D304:D308),0))","v":"Not all values set"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Adaptation Options"]
[]
[null,"The NCCOE Climate Change Adaptation Guidelines provide a comprehensive overview for coastal managers to review their options when adapting their infrastructure to a changing climate."]
[null,"This tool uses generalised engineering options and results from the MCA to assess which type of adaptation is best suited for this asset."]
[null,"The categories of options available are:"]
[null,null,"Protect","This option involves adding hard protection to the asset to protect against sea level rise"]
[null,null,"Accommodate","This option involves accepting a certain reduction in servicability to keep the asset funtional and using management solutions to prevent hazard"]
[null,null,"Retreat","This option involves abandoning the asset and selling the land"]
[null,null,"Do nothing","This is the baseline case in which routine maintenance is performed but additional capital works to repair damages are not"]
[null,"Please refer to Table 4 (p. 32) in the Climate Change Adaptation Guidelines for a checklist of considerations which must be addressed before implementing any of these options."]
[]
[]
[]
[]
[null,"Item 1:"]
[null,"Item 2:"]
[null,"Item 3:"]
[null,"Item 4:"]
[null,"Item 5:"]
[]
[]
[null,"Recommendation:"]
[]
[]
[null,"Adaptation Choice:",null,null,"Comments:"]
["ⓘ","Indicative Cost",null,"$/linear metre"]
[]
["Future Projections"]
[]
[null,"Projections are base on the selected adaptation option as well as projected trends in council parameters including population, GRP, land value, and tourism."]
[null,"To perform sensitivity analysis around these results please alter any of these values, or those of sea-level rise below, and recalculate."]
[]
[null,"Additional Inputs:"]
[null,null,"Short-term (2021)","Medium-term (2036)","Long-term (2070)"]
[null,"Sea Level Rise:",0,0.2,0.5]
[]
[]
["MCA -",{"$f":"IF(assetAdaptOpt=\"\",\"No Adaptation Set\",assetAdaptOpt)","v":"No Adaptation Set"}]
[]
[]
[]
[null,null,"Short-Term","Medium-Term","Long-Term",null,"Comment"]
[null,"Culture & Heritage"]
[null,"Replaceability"]
[null,"Policy Alignment"]
[null,"Community Value"]
[null,"Resilience"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Cost projection -",{"$f":"IF(assetAdaptOpt=\"\",\"No Adaptation Set\",assetAdaptOpt)","v":"No Adaptation Set"}]
[]
[null,null,"Short-Term","Medium-Term","Long-Term"]
[null,"Estimated Average Cost per Annum:"]
[]
[]
[null,null,"Required WTP"]
[null,"Annual Visitation","Short-Term","Medium-Term","Long-Term"]
[null,100,{"$f":"IFERROR(assetProjCostShort/($B406*assetLife),\"\")","v":""},{"$f":"IFERROR(assetProjCostMed/($B406*assetLife),\"\")","v":""},{"$f":"IFERROR(assetProjCostLong/($B406*assetLife),\"\")","v":""}]
[null,500,"","",""]
[null,1000,"",{"$f":"IFERROR(assetProjCostMed/($B408*assetLife),\"\")","v":""},{"$f":"IFERROR(assetProjCostLong/($B408*assetLife),\"\")","v":""}]
[null,2000,"","",""]
[null,5000,"","",""]
[null,10000,"","",""]
[null,20000,"","",""]
[null,50000,"","",""]
[null,100000,"","",""]
[null,500000,"","",""]
[null,1000000,"","",""]

{"sheet":"Metadata","index":12,"n_rows":312,"n_cols":72,"rows_kept":312,"cut":false,"hidden":true,"merged":[]}
[{"$f":"YEAR(TODAY())","v":2019},null,null,null,null,"Population",null,null,null,null,null,"Income",null,null,null,"GRP",null,null,null,"Land Value",null,null,null,"Tourism"]
["Council Name","OffshoreBuoy","TideGauge","MHW","Area","popA","popB","popC","popD","currPop","currDens","incA","incB","incC","incCurrent","grpA","grpB","grpC","grpCurrent","landRecVal","landResVal","landTotVal","landTotProp","tourA","tourB","tourC","tourCurrent","tourSpend"]
["Bayside Council","Sydney","Fort Denison",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.54468076923076914},4993,-87849331,84391.354000000007,-20.2056,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":171492},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":34.346485079110757},-92046,46.431849999999997,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":1699.9051499999914},84299902282105,-84245527205.880005,21050245.09804,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":16581011524.71875},1746606913,38555908500,46211292023,32864,null,null,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":0}]
["Ballina Shire Council","Byron","Coffs",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.53874999999999995},48488,17151213,-17322.87,4.3830999999999998,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":43436},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":0.89580927239729413},-60943,{"$f":" 30.7957","v":30.7957},null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":1233.5183000000034},null,-31753129.666900001,16225.69,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":2032201116.6189041},477507271,4480545630,6813459701,15327,-27916754,14185.44,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":723649.3599999994},375]
["Bega Valley Shire Council","Eden","Eden",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.38025000000000009},627683,-185502,13.9,4.7100000000000003E-2,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":34558},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":5.5056453655746608E-2},-41135,20.8962,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":1054.4277999999977},1255214655882,-1263042824.8199999,318034.90600000002,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":1556280027.486084},367393860,2295212520,3704182289,18752,-49233002,24864.52,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":968463.88000000268},446]
["Bellingen Shire Council","Coffs","Coffs",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.53874999999999995},160205,-6124094,6068,-1.5,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":12656},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":7.8998782809525298E-2},-55331,27.932569999999998,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":1064.8588299999974},710655676471,-714723480.92999995,179783.45199999999,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":491220651.5020752},57405990,1045821901,1868508471,6135,-9378284,4765.42,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":243098.98000000045},261]
["Byron Shire Council","Byron","Coffs",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.53874999999999995},56664,9231882,-9408.2170000000006,2.4033000000000002,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":33410},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":0.58961598192856135},-74609,{"$f":" 37.56","v":37.56},null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":1224.6399999999994},3998478999879,-3998599999.8779998,1000000,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":1666600125.3183594},1113419330,6568036240,10720904766,13536,-36553500,18574.07,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":947547.32999999821},337]
["City of Canada Bay Council",null,"Fort Denison",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.54468076923076914},1990,-132311133,129269.63,-31.544499999999999,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":97480},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":48.984924623115575},-70722.5,36.116,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":2195.7039999999979},null,-156742853.31999999,79336.887000000002,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":6941971175.1270752},311300471,30642462750,32269652431,18170,null,null,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":0}]
["Canterbury Bankstown Council ",null,"Fort Denison",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.54468076923076914},11029,266611945,-269876.5,68.357100000000003,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":379508},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":34.410009973705684},-62119,31.454000000000001,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":1386.6260000000038},56269056716177,-56098664705.879997,13985294.119999999,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":14960199302.601563},1368440150,69081258630,78161180761,87863,null,null,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":0}]
["Central Coast Council","Crowdy","Patonga",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.55788888888888888},168042,94981403,-97261.22,24.957599999999999,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":347187},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":2.0660727675224053},-70815,35.74,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":1344.0599999999977},725106756371,-758699999.99899995,200980.39215699999,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":12560088726.519653},4109027241,42895665301,50742890692,125367,-104804994,54350,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":4927656},174]
["Clarence Valley Council","Coffs","Coffs",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.53874999999999995},1044121,-20488858,20053.39,-4.8929,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":53709},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":5.1439440447994055E-2},-39850,20.222000000000001,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":978.21800000000076},null,-8880026.6899999995,4867.1181239999996,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":1911356615.9567604},201968360,2972982573,5057733411,25724,-41220832,20945.689999999999,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":1068516.1099999994},286]
["Coffs Harbour City Council","Coffs","Coffs",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.53874999999999995},117478,39772150,-40243.758199999997,10.194699999999999,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":77279},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":0.65781678271676403},-56837,28.7363,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":1181.5896999999968},null,-58951315.5,30073.256000000001,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":3566741906.9160004},197134561,6274642840,8227588481,27820,-68701387,34909.49,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":1780873.3100000024},333]
["Cumberland Council",null,"Fort Denison",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.54468076923076914},7167,-131825191,126523.62,-30.2685,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":240664},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":33.579461420399049},-73140,36.956000000000003,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":1474.1640000000043},20453237458823,-20580498303,5178975.4359999998,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":12584872334.394531},551821591,36188983240,41331628541,50454,null,null,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":0}]
["Eurobodalla Shire Council","Batemans","Jervis Bay",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.52774999999999972},342173,-26714103,26302.1,-6.4642999999999997,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":39016},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":0.11402419244066597},-42311,21.457000000000001,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":1010.6830000000045},1427275114243,-1427271428.5280001,357142.85700000002,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":1457313748.3447266},165075320,4531773230,5463604370,24289,-69775444,35239.230000000003,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":1372561.3700000048},288]
["Georges River Council",null,"Fort Denison",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.54468076923076914},3836,-91968490,89343.55,-21.651,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":158845},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":41.409019812304486},-81364.84,41.1738,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":1765.0622000000003},26268695438235,-26185799240.466,6527391.7259,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":7571834915.5976563},699887090,40809455270,43369570950,35777,null,null,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":0}]
["The Council of the Municipality of Hunters Hill",null,"Fort Denison",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.54468076923076914},571,-2390657364,3545749.91,-1752.9857099999999,0.288888888889,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":14615},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":25.595446584938703},-75689,38.786999999999999,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":2621.9529999999941},null,null,null,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":0},374472010,8855934741,9278237751,3725,null,null,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":0}]
["Inner West Council",null,"Fort Denison",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.54468076923076914},3519,-34732924,32346.92,-7.4519000000000002,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":198872},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":56.513782324524016},-96932,49.0914,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":2183.5366000000067},18522777352939,-18550591192.629002,4646654.8157700002,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":10576206488.0625},1076676760,61757392472,70992513212,51402,null,null,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":0}]
["Kempsey Shire Council","Coffs","Coffs",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.53874999999999995},338082,-13708578,13510.679,-3.3214000000000001,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":30257},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":8.9496039422388651E-2},-40434.78,20.501999999999999,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":958.75800000000163},7235912050000,-7230142032.967,1806318.6813000001,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":1462311462.3769531},80945856,1398220150,2370812556,14362,-23423901,11902.47,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":607185.9299999997},259]
["The Council of the Municipality of Kiama","Pt Kembla","Jervis Bay",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.52774999999999972},25774,-3848071,3575.75,-0.82140000000000002,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":23045},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":0.89411810351517029},-74334,37.616900000000001,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":1614.5210999999981},null,null,null,{"$f":"846.979 * 10^6","v":846979000},328096700,4049316730,5331958740,9494,-61283038,30950.240000000002,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":1205496.5600000024},150]
["Lake Macquarie City Council","Sydney","Patonga",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.55788888888888888},64864,0,-1074.365,0.5827,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":206152},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":3.1782190429205723},-52622,26.757999999999999,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":1402.4019999999946},null,-310773118.98000002,156470.78028000001,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":10380459152.341064},916247176,25197774603,28241555430,80681,-53578305,27170.6,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":1279136.3999999985},151]
["Lane Cove Municipal Council",null,"Fort Denison",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.54468076923076914},1048,0,-705.39,0.35909999999999997,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":39638},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":37.822519083969468},-60506,31.2179,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":2522.9400999999998},null,null,null,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":0},271473850,13275625250,14266043400,7852,null,null,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":0}]
["Mid-Coast Council","Crowdy","Crowdy Head",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.49142857142857133},1005969,-42775699,42071.39,-10.321400000000001,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":92684},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":9.2134051844539946E-2},-37381,18.985600000000002,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":950.92640000000392},14422214769824,-14333038684.718,3561895.55,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":3381771471.9042969},332330215,6954178893,11093579938,51079,-85756778,43575.91,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":2222984.2900000066},256]
["Mosman Municipal Council","Sydney","Fort Denison",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.54468076923076914},865,-265906,146.70699999999999,0,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":30295},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":35.02312138728324},-19352,10.9023,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":2659.7436999999991},8253878564795,-8203511798.8380003,2038878.1429999999,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":2191588818.7011719},300227880,16180529947,17366621077,6908,null,null,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":0}]
["Nambucca Shire Council","Coffs","Coffs",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.53874999999999995},149134,-9761683,9603.93,-2.3571,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":20261},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":0.13585768503493503},-36349,18.44576,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":892.98943999999756},null,null,null,{"$f":"974.581*10^6","v":974581000},44145524,1082668100,1672726074,9356,-9945343,5053.5600000000004,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":257794.6400000006},295]
["Newcastle City Council","Sydney","Port Stephens",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.47434999999999983},18687,-59497309,57242.57,-13.7143,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":171002},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":9.1508535345427298},-53100,27.022600000000001,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":1458.629399999998},135943262354576,-135716365909,33875000,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":18648459305},800770978,25846122900,28698865954,58023,-172396919,87425.84,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":4115851.9599999785},219]
["North Sydney Council",null,"Fort Denison",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.54468076923076914},1049,-7186511,6192.43,-1.2857000000000001,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":75027},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":71.522402287893229},-41024,21.56,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":2505.6399999999994},null,-347413290.04699999,176480.78,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":17971936236.687012},768960965,22755302160,25065514095,10402,null,null,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":0}]
["Northern Beaches Council","Sydney","Fort Denison",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.54468076923076914},25669,-148998295,145216.42300000001,-35.305799999999998,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":274476},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":10.692898048229381},-102027,51.6845,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":2324.0054999999993},27154379188236,-27128229185.52,6778765.3523000004,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":15179172938.097656},4108577845,91197768012,102235545968,68326,null,null,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":0}]
["Port Macquarie-Hastings Council","Crowdy","Crowdy Head",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.49142857142857133},368610,26299691,-27061.81,6.9722999999999997,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":83508},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":0.22654838447139253},-57766,29.164000000000001,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":1116.1160000000018},null,-13263189.643999999,7424,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":3484524172.7639999},137151978,7965853590,9916330658,31888,-63903194,32471.37,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":1656502.0300000012},302]
["Port Stephens Council","Crowdy","Port Stephens",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.47434999999999983},85844,-69556511,67802.929999999993,-16.5,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":77648},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":0.90452448627743354},-48644,24.717700000000001,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":1261.0362999999998},null,-145993585.41999999,73480.371100000004,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":4771470054.5871582},277338791,7185003780,8968996922,30188,-65288104,33108.870000000003,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":1558704.5300000086},385]
["Randwick City Council","Sydney","Fort Denison",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.54468076923076914},3633,-121486994,118604.4,-28.903300000000002,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":155004},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":42.665565648224607},-94623,47.87847,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":2043.6309299999994},1273318777940,-1385556302.52,376050.42,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":8797869273.7399902},1856024760,43036505830,48588083950,26480,null,null,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":0}]
["Richmond Valley Council","Byron","Coffs",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.53874999999999995},304737,0,-112.599,6.1600000000000002E-2,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":23766},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":7.7988560627688788E-2},-44250,22.421700000000001,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":1019.4123000000036},null,-35761067.597000003,17990.343000000001,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":1133537103.4799957},21493840,962110610,1823154590,10261,-12737019,6472.11,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":330171.08999999985},230]
["Council of the City of Ryde",null,"Fort Denison",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.54468076923076914},4046,13925998,-15910.46,4.4954999999999998,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":128060},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":31.651013346515075},-97419,49.162700000000001,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":1840.4913000000088},53147894617648,-53343096881,13386797.0265,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":17599328649.5625},575650270,35154827070,37123810355,26116,null,null,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":0}]
["Shellharbour City Council","Pt Kembla","Jervis Bay",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.52774999999999972},14739,2712269,-3441.86,1.0571999999999999,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":72682},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":4.9312707782074767},-39768,20.404,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":1427.6759999999995},19243639636363,-19184463636.360001,4781818.18,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":2624692595.1367188},288780130,9418615470,10415112770,25128,-23813166,12026.55,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":468438.44999999925},180]
["Shoalhaven City Council","Pt Kembla","Jervis Bay",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.52774999999999972},453063,-33753002,32920,-8,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":101590},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":0.22422930144372857},-45863,23.241099999999999,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":1060.7808999999979},null,-54092807.880000003,27873.88,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":4410618240.9600067},1015824000,15358541740,20116608493,58081,-150969732,76245.399999999994,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":2969730.599999994},235]
["Sutherland Shire Council","Pt Kembla","Fort Denison",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.54468076923076914},36873,61924935,-62813,15.976699999999999,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":232284},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":6.2995687901716702},-80318,40.826300000000003,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":2110.2997000000032},17353131270588,-17310686554.619999,4319327.7300000004,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":9994221600.7539063},7853459800,49466924800,61669007040,61152,null,null,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":0}]
["Council of the City of Sydney","Sydney","Fort Denison",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.54468076923076914},2672,-48858632,42700.84,-9.1052999999999997,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":237874},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":89.024700598802397},-89323,45.255400000000002,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":2047.6526000000013},1178079901734960,-1175280475628.5801,293141005.80000001,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":137184984750.75},2757037520,55569919593,88565814218,27962,null,null,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":0}]
["Tweed Shire Council","Byron","Coffs",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.53874999999999995},130918,75357764,-75960.73,19.160399999999999,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":97757},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":0.74670404375257793},-59973,30.264800000000001,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":1131.6312000000034},null,-9755549.6390000004,5656.7510000000002,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":3362504441.9699974},388530610,10021956760,13172791881,30886,-73237859,37214.629999999997,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":1898478.9699999988},214]
["Waverley Council","Sydney","Fort Denison",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.54468076923076914},925,-6190019698,9150978,-4509.4523810000001,0.74074074000000001,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":73400},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":79.351351351351354},-107132,54.2789,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":2457.0991000000067},null,-50205481.352300003,25958.547900000001,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":4451545425.8982086},743858400,29282362630,30672629430,13189,null,null,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":0}]
["Willoughby City Council",null,"Fort Denison",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.54468076923076914},2251,-50181799,48873.55,-11.876799999999999,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":79774},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":35.439360284318084},-81550,41.5899,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":2420.0081000000064},64621123509097,-64274615151.519997,15984848.484999999,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":10688473341.210938},716068700,28925351080,33105328400,17367,null,null,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":0}]
["Wollongong City Council","Pt Kembla","Fort Denison",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.54468076923076914},68384,13065071,-14823.85,4.1905999999999999,0,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":218116},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":3.1895765091249415},-65125,32.9634,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":1428.104600000006},null,-351850488.95999998,177617.75080000001,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":13647935058.598877},1465043786,27312968310,31939849106,68862,-207375374,104732.38,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":4079301.2199999988},167]
["Woollahra Municipal Council",null,"Fort Denison",{"$f":"INDEX(metaTides[MHW],MATCH(Councils[[#This Row],[TideGauge]],metaTides[Site],0))","v":0.54468076923076914},1225,-4027158619,5966996.7000000002,-2947.0666666699999,0.48518518999999999,{"$f":"FLOOR(Councils[[#This Row],[popA]]+Councils[[#This Row],[popB]]*currYear+Councils[[#This Row],[popC]]*currYear^2+Councils[[#This Row],[popD]]*currYear^3,1)","v":58076},{"$f":"Councils[[#This Row],[currPop]]/Councils[[#This Row],[Area]]","v":47.408979591836733},-71762,36.948799999999999,null,{"$f":"Councils[[#This Row],[incA]]+Councils[[#This Row],[incB]]*currYear+Councils[[#This Row],[incC]]*currYear^2","v":2837.6272000000026},null,-92286327.650000006,46885.73,{"$f":"Councils[[#This Row],[grpA]]+Councils[[#This Row],[grpB]]*currYear+Councils[[#This Row],[grpC]]*currYear^2","v":4797065703.1799927},790290630,37458860542,39475952562,13417,null,null,null,{"$f":"Councils[[#This Row],[tourA]]+Councils[[#This Row],[tourB]]*currYear+Councils[[#This Row],[tourC]]*currYear^2","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Current Assets","Council Row"]
[0,{"$f":"IF(thisCouncil = A3,1,MATCH(thisCouncil,Councils[Council Name]))","v":1}]
["Asset Types","types","Age","Dollar Adjustment","YN","GF","WaveClimate"]
["Beach","Wall",97,424.16974169741695,"Yes","Greenfield","Low Energy"]
["Boat Ramp","Bund",96,358.09968847352025,"No","Brownfield","Medium Energy"]
["Jetty","Revetment",95,342.11309523809524,null,null,"High Energy"]
["Park",null,94,341.09792284866467]
["Pathway",null,93,328.42857142857144]
["Pool",null,92,322.89325842696627]
["Promenade",null,91,308.17694369973191]
["Wharf",null,90,307.35294117647055]
[null,null,89,301.70603674540683]
["Sheltered",null,88,304.10052910052912]
["Exposed",null,87,303.29815303430081]
[null,null,86,330.31609195402297]
[null,null,85,366.08280254777071]
[null,null,84,380.62913907284769]
[null,null,83,384.44816053511704]
[null,null,82,378.125]
[null,null,81,368.42948717948718]
[null,null,80,358.09968847352025]
[null,null,79,337.09677419354836]
[null,null,78,325.63739376770542]
[null,null,77,297.79792746113992]
[null,null,76,280.36585365853659]
[null,null,75,262.44292237442926]
[null,null,74,237.01030927835052]
[null,null,73,219.78967495219882]
[null,null,72,224.51171875]
[null,null,71,224.51171875]
[null,null,70,209.76277372262771]
[null,null,69,183.33333333333334]
[null,null,68,161.90140845070422]
[null,null,67,146.61989795918367]
[null,null,66,121.64021164021165]
[null,null,65,98.416095890410958]
[null,null,64,90.156862745098039]
[null,null,63,86.234058514628657]
[null,null,62,81.064880112834985]
[null,null,61,76.42952127659575]
[null,null,60,73.40357598978288]
[null,null,59,71.088435374149654]
[null,null,58,69.08052884615384]
[null,null,57,64.289709172259506]
[null,null,56,61.76786673831274]
[null,null,55,60.563751317175971]
[null,null,54,59.00924024640657]
[null,null,53,56.542056074766357]
[null,null,52,52.584629460201285]
[null,null,51,25.375275938189848]
[null,null,50,23.853496576053125]
[null,null,49,22.55690737833595]
[null,null,48,20.316366207140334]
[null,null,47,18.844262295081968]
[null,null,46,17.03215291154245]
[null,null,45,15.396463969997322]
[null,null,44,14.006336054587548]
[null,null,43,11.898354207638961]
[null,null,42,9.3744902952210083]
[null,null,41,8.1919897377423041]
[null,null,40,7.2363865281712307]
[null,null,39,6.5964650522208199]
[null,null,38,6.1075394506136762]
[null,null,37,5.5703624733475472]
[null,null,36,4.9245994344957591]
[null,null,35,4.3782136735859831]
[null,null,34,3.9369134872251523]
[null,null,33,3.6278996370522325]
[null,null,32,3.3960647601039939]
[null,null,31,3.2064156206415619]
[null,null,30,3.0194378775939059]
[null,null,29,2.8470588235294119]
[null,null,28,2.6667439972161002]
[null,null,27,2.5005438329345226]
[null,null,26,2.3620671940819893]
[null,null,25,2.2955566650024961]
[null,null,24,2.2495988101295548]
[null,null,23,2.1864003804089398]
[null,null,22,2.1105296979711743]
[null,null,21,2.0583758617602292]
[null,null,20,2.000591736572801]
[null,null,19,1.9411655436783357]
[null,null,18,1.896614308342133]
[null,null,17,1.8566075524114094]
[null,null,16,1.7635777845965022]
[null,null,15,1.6953277092796886]
[null,null,14,1.6254242081447963]
[null,null,13,1.5532524389914333]
[null,null,12,1.4910175757182695]
[null,null,11,1.4207846142436904]
[null,null,10,1.3590683376684796]
[null,null,9,1.3077360637087601]
[null,null,8,1.2593533968031376]
[null,null,7,1.1955526896035278]
[null,null,6,1.1490633559247485]
[null,null,5,1.1068103257363491]
[null,null,4,1.0572837144276228]
[null,null,3,1.029648871372268]
[null,null,2,1.0165819146584125]
[null,null,1,1]
[]
[]
["Waves EVA"]
["Hs",3,3.1,3.2,3.3,3.4,3.5,3.6,3.7,3.8,3.9,4,4.0999999999999996,4.2,4.3,4.4000000000000004,4.5,4.5999999999999996,4.7,4.8,4.9000000000000004,5,5.0999999999999996,5.2,5.3,5.4,5.5,5.6,5.7,5.8,5.9,6,6.1,6.2,6.3,6.4,6.5,6.6,6.7,6.8,6.9,7,7.1,7.2,7.3,7.4,7.5,7.6,7.7,7.8,7.9,8,8.1,8.1999999999999993,8.3000000000000007,8.4,8.5,8.6,8.6999999999999993,8.8000000000000007,8.9,9,9.1,9.1999999999999993,9.3000000000000007,9.4,9.5,9.6,9.6999999999999993,9.8000000000000007,9.9,10]
["Sydney",6.6696884838699219E-2,7.4035056388668682E-2,8.2580854977369056E-2,9.2464167313455581E-2,0.10385672307853187,0.11696793359797297,0.1320463329510948,0.14938361076199697,0.16932036430798131,0.19225333689116911,0.21864415645688215,0.2490297110009892,0.28403437672254928,0.32438438047285351,0.37092464221778487,0.42463851224039012,0.48667089562091093,0.55835534627620875,0.64124581749195941,0.73715387858675685,0.84819235163779372,0.97682649214549599,1.1259340378794094,1.2988756865314812,1.4995778418178116,1.7326297971365363,2.0033979150658872,2.3181598208399725,2.6842621714686956,3.1103062047842371,3.6063660326745883,4.1842455417894371,4.8577808288001671,5.6431963564021697,6.5595245069167225,7.6290999756298383,8.8781425370301417,10.337444194622964,12.043179661192468,14.037862597053813,16.371474160990534,19.102795323501521,22.300980198950604,26.047414543867625,30.437911747172937,35.585308347611765,41.622532643496527,48.706233654486908,57.021073965031817,66.784809312734808,78.254300765171095,91.73263264895067,107.57754188290222,126.21140300886975,148.133059185848,173.93184411643091,204.30420498640427,240.07341400909996,282.21294846676642,331.87422906727778,390.41953739063462,459.46108923319082,540.90742661636125,637.01851290580817,750.47117976678953,884.43688987941243,1042.6741552785281,1229.6383997099128,1450.6125885601932,1711.8625888037495,2020.8219838345067]
["Byron",7.5147482272748978E-2,8.3644187403910192E-2,9.4095183311119865E-2,0.10686485120003754,0.12242764112191491,0.14138974149908604,0.16452022815472628,0.19279289044832554,0.22744120100286266,0.27003006077394426,0.32254929879332311,0.38753561473106474,0.46823189531389825,0.56879582094043568,0.69457367911584855,0.8524606835609011,1.0513763615777738,1.30289340107465,1.6220716811135376,2.0285673378905367,2.5481114242176752,3.214486469741217,4.0721754571771038,5.1799211407199701,6.6155208489538602,8.4823021447111291,10.917890829189874,14.106112804600308,18.293190551642439,23.809839024690728,31.101484781083208,40.769696991348702,53.629129901352378,70.785975555173636,93.746315260525421,124.56612623119408,166.05945683447922,222.08801726761081,297.96498388236529,401.01939308279873,541.38684305628158,733.11983439089772,995.75058330773857,1356.4957721647991,1853.3740575262655,2539.6242741985561,3489.9812243464035,4809.6101659183296,6646.8548766142994,9211.4676456912221,12800.736357950556,17837.012215037928,24921.731019144729,34913.346597831216,49040.004738297466,69062.795303090243,97512.793961035029,138035.98031453846,195896.19126612405,278710.06635479227,397523.24554895249,568389.56307309575,814693.1398566385,1170569.9005788607,1685959.4193041311,2434079.1620340515,3522505.1768812621,5109632.6429534117,7429177.2767046457,10826719.038608691,15814315.043595245]
["Coffs",9.4047088906690154E-2,0.10592231427432754,0.12002625749862846,0.13668844236393782,0.15632677967946701,0.17945272469217041,0.20668394156265188,0.23876225510367971,0.27657657448201634,0.32119121235079745,0.37388043463825671,0.43617039936833385,0.5098899629922411,0.59723218964744873,0.70082881803588482,0.82384044417275337,0.97006578898953888,1.1440741639122953,1.3513661563972237,1.5985686690266041,1.8936718066940583,2.2463167737948515,2.668145987497085,3.1732291206983141,3.7785818658933832,4.5047979905117286,5.3768198977247081,6.42487861475602,7.6856411509612377,9.2036118063278352,11.032844645807096,13.239037453786814,15.902093624812387,19.119258347771471,23.008959988373139,27.715517868004095,33.414915038255515,40.321880848828791,48.698585197552838,58.865316935405311,71.213606205218198,86.222358530141946,104.47770221921778,126.69741631668525,153.76101158950698,186.74679150720829,226.97753574205467,276.07684025435555,336.03863401563791,409.31299590678873,498.91214502217889,608.5414093318783,742.76113608121545,907.18694816611185,1108.7375436550512,1355.9414674943325,1659.3170638907739,2031.8432805489485,2489.5433115673363,3052.2084466317087,3744.2962055464232,4596.0452115683674,5644.8597104639903,6937.0296960338374,8529.8689093460016,10494.373357597962,12918.528474375273,15911.424904331607,19608.382754602299,24177.334044916803,29826.775544459852]
["Crowdy",8.7123657449592121E-2,9.7010396199570678E-2,0.10881391204193037,0.1228001738189512,0.13931518142885962,0.15878801380537738,0.181741357529278,0.20880719919922394,0.24074729707681305,0.27847881087486681,0.32310589891590491,0.37595843235111975,0.43863931622825114,0.513082290197306,0.60162253650652309,0.70708297564942124,0.83287980851363963,0.98315170088929416,1.1629180415073626,1.3782729875085282,1.6366236024229839,1.9469823674727154,2.3203268023521777,2.7700419854955416,3.312465565035084,3.9675595866654816,4.7597393672373771,5.7188970064256237,6.8816663214967351,8.2929874746716781,10.008043920427033,12.094662262917463,14.636288102447594,17.735679124551581,21.519492007736638,26.143984040113807,31.802105967845598,38.73233248768679,47.229664654473126,57.659348995948498,70.473997249637293,86.234965876576823,105.63907538477561,129.5520280782776,159.05023443671007,195.47320234312517,240.48920446323325,296.17764856023445,365.13247320678028,450.59202786729281,556.60233609872444,688.22246569656443,851.78304453739156,1055.2118988636528,1308.4445218081476,1623.9418209395183,2017.3436215209026,2508.2940708445271,3121.4848507237743,3887.974538713509,4846.8583042043711,6047.3823308690926,7551.623136975033,9437.8848770784025,11805.009746698417,14777.850339990602,18514.221518610379,23213.737256467779,29129.050464466342,36580.157968475512,45972.617510408752]
["Pt Kembla",7.6958805154940066E-2,8.5555903931179983E-2,9.5796198188649109E-2,0.10790562381690795,0.12217678427948264,0.13897165646566167,0.15873031426030557,0.18198385819928603,0.20937124773759672,0.24166033970741321,0.27977378178765733,0.32482068299974021,0.37813525520882801,0.44132392476193283,0.51632277469845145,0.60546761588037357,0.71157952176084538,0.83806932183211247,0.98906536395130251,1.1695698637602934,1.3856504074481502,1.6446747208297454,1.9555987362913667,2.329320370912026,2.7791143881255214,3.3211673943501849,3.975236599673214,4.7654616715868272,5.7213661132121985,6.8790934538808175,8.2829345914027677,9.987216425616408,12.058639167680065,14.579171273836335,17.649637936593095,21.39417285587141,25.965745352807133,31.553027979227792,38.388936390615001,46.761256890595902,57.02588214190127,69.62330765820009,85.099207906009113,104.13012009061713,127.55552728395949,156.41796480065165,192.0131927936383,235.95300694442983,290.24392707064857,357.38584755064147,440.49580076629928,543.46333516749121,671.14571920164417,829.61334808280219,1026.4584756129523,1271.1838750129775,1575.6924513991667,1954.9044394620425,2427.5359489579482,3017.0816839079489,3753.0561907967067,4672.56266452815,5822.2770299435415,7260.9588288938457,9062.6308042620076,11320.607805582358,14152.605077188387,17707.219127985514,22172.155066909632,27784.677436428006,34844.89353267246]
["Batemans",0.12735507696540802,0.1417029958941074,0.15925795562734527,0.18058552619581525,0.2064209573213662,0.2376978400610639,0.27559094032604614,0.321573905134243,0.37749459588005108,0.44567238301309181,0.52902339099255213,0.6312216773006778,0.75690687052521988,0.91195209998779703,1.1038103946397841,1.3419634655453647,1.6385043836946691,2.0088957515266603,2.4729583869359582,3.0561634307761878,3.7913246898841297,4.7208200169685162,5.8995134251891592,7.3986072667476845,9.3107313785217247,11.756680709702454,14.894354283329106,18.930639651960465,24.137246432842208,30.87184494865819,39.606345680638633,50.96480928421493,65.774370316028794,85.133780365073491,110.5058522279104,143.84238836366205,187.75334327123502,245.73633327956884,322.48863192051999,424.33212118123254,559.79321227621108,740.39576939832295,981.74734040074225,1305.0300114398103,1739.0504638437292,2323.0642602934909,3110.673995062672,4175.2195628998861,5617.2453849470585,7574.8637583910022,10238.163667731007,13869.280370223134,18830.399785499852,25622.904422920066,34942.190350397221,47754.56375888615,65405.299131382169,89770.750934496769,123472.84870317257,170182.07961587486,235046.19359809443,325297.82988808776,451117.1914981702,626858.87879930029,872799.5143894077,1217631.364225518,1702026.2685027937,2383737.6270760708,3344916.1315043336,4702616.7959789773,6623913.6730052717]
["Eden",8.4584880042108387E-2,9.4284811280737693E-2,0.10563064044817085,0.11883656463025778,0.13417141495343282,0.1519599269521888,0.1725885488585778,0.19651416245357134,0.22427530465078169,0.25650593229555596,0.29395199761803253,0.33749125152254988,0.3881568207339865,0.44716523575785938,0.51594973178318415,0.59619981236528563,0.68990826318500253,0.79942703777042357,0.9275337170218273,1.0775105792756707,1.2532387188280965,1.4593101318814568,1.7011612660708295,1.9852322226776524,2.3191566329674282,2.711988230284649,3.1744713419723296,3.7193639713491606,4.3618238799821283,5.119870174879245,6.0149354271603306,7.0725263867102974,8.3230150182684746,9.8025859978089915,11.554372130593421,13.629815573610951,16.090300494997607,19.009112159772599,22.473788732165751,26.588945738887762,31.479669640835034,37.295596914629456,44.215819180131447,52.454784112004077,62.269397218826356,73.967572369438173,87.918530781824956,104.56521099581288,124.43922847427055,148.1789157748978,176.55108617778228,210.4772994730105,251.06557345098858,299.64868476408788,357.83044587823781,427.54164010021253,511.10765549838783,611.33029474028558,731.58676831733271,875.94952387359888,1049.3313494622064,1257.6611442409767,1508.0969136120025,1809.2839629731786,2171.6679907303178,2607.8748852366843,3133.1715951512701,3766.0255706040862,4528.7840870620676,5448.499419511938,6557.9315144267293]
[]
["Site","MHW"]
["Coffs",0.53874999999999995]
["Crowdy Head",0.49142857142857133]
["Port Stephens",0.47434999999999983]
["Patonga",0.55788888888888888]
["Fort Denison",0.54468076923076914]
["Jervis Bay",0.52774999999999972]
["Eden",0.38025000000000009]
[]
[]
["ARI","Level"]
[1,1.1599999999999999]
[2,1.23]
[3,1.25]
[4,1.27]
[5,1.2849999999999999]
[6,1.2949999999999999]
[7,1.3049999999999999]
[8,1.3149999999999999]
[9,1.32]
[10,1.33]
[20,1.35]
[30,1.36]
[40,1.38]
[50,1.39]
[60,1.41]
[70,1.42]
[80,1.425]
[90,1.4350000000000001]
[100,1.4450000000000001]
["Waves EVA"]
["Hs","Sydney","Byron","Coffs","Crowdy","Pt Kembla","Batemans","Eden"]
[3,6.6696884838699219E-2,7.5147482272748978E-2,9.4047088906690154E-2,8.7123657449592121E-2,7.6958805154940066E-2,0.12735507696540802,8.4584880042108387E-2]
[3.1,7.4035056388668682E-2,8.3644187403910192E-2,0.10592231427432754,9.7010396199570678E-2,8.5555903931179983E-2,0.1417029958941074,9.4284811280737693E-2]
[3.2,8.2580854977369056E-2,9.4095183311119865E-2,0.12002625749862846,0.10881391204193037,9.5796198188649109E-2,0.15925795562734527,0.10563064044817085]
[3.3,9.2464167313455581E-2,0.10686485120003754,0.13668844236393782,0.1228001738189512,0.10790562381690795,0.18058552619581525,0.11883656463025778]
[3.4,0.10385672307853187,0.12242764112191491,0.15632677967946701,0.13931518142885962,0.12217678427948264,0.2064209573213662,0.13417141495343282]
[3.5,0.11696793359797297,0.14138974149908604,0.17945272469217041,0.15878801380537738,0.13897165646566167,0.2376978400610639,0.1519599269521888]
[3.6,0.1320463329510948,0.16452022815472628,0.20668394156265188,0.181741357529278,0.15873031426030557,0.27559094032604614,0.1725885488585778]
[3.7,0.14938361076199697,0.19279289044832554,0.23876225510367971,0.20880719919922394,0.18198385819928603,0.321573905134243,0.19651416245357134]
[3.8,0.16932036430798131,0.22744120100286266,0.27657657448201634,0.24074729707681305,0.20937124773759672,0.37749459588005108,0.22427530465078169]
[3.9,0.19225333689116911,0.27003006077394426,0.32119121235079745,0.27847881087486681,0.24166033970741321,0.44567238301309181,0.25650593229555596]
[4,0.21864415645688215,0.32254929879332311,0.37388043463825671,0.32310589891590491,0.27977378178765733,0.52902339099255213,0.29395199761803253]
[4.0999999999999996,0.2490297110009892,0.38753561473106474,0.43617039936833385,0.37595843235111975,0.32482068299974021,0.6312216773006778,0.33749125152254988]
[4.2,0.28403437672254928,0.46823189531389825,0.5098899629922411,0.43863931622825114,0.37813525520882801,0.75690687052521988,0.3881568207339865]
[4.3,0.32438438047285351,0.56879582094043568,0.59723218964744873,0.513082290197306,0.44132392476193283,0.91195209998779703,0.44716523575785938]
[4.4000000000000004,0.37092464221778487,0.69457367911584855,0.70082881803588482,0.60162253650652309,0.51632277469845145,1.1038103946397841,0.51594973178318415]
[4.5,0.42463851224039012,0.8524606835609011,0.82384044417275337,0.70708297564942124,0.60546761588037357,1.3419634655453647,0.59619981236528563]
[4.5999999999999996,0.48667089562091093,1.0513763615777738,0.97006578898953888,0.83287980851363963,0.71157952176084538,1.6385043836946691,0.68990826318500253]
[4.7,0.55835534627620875,1.30289340107465,1.1440741639122953,0.98315170088929416,0.83806932183211247,2.0088957515266603,0.79942703777042357]
[4.8,0.64124581749195941,1.6220716811135376,1.3513661563972237,1.1629180415073626,0.98906536395130251,2.4729583869359582,0.9275337170218273]
[4.9000000000000004,0.73715387858675685,2.0285673378905367,1.5985686690266041,1.3782729875085282,1.1695698637602934,3.0561634307761878,1.0775105792756707]
[5,0.84819235163779372,2.5481114242176752,1.8936718066940583,1.6366236024229839,1.3856504074481502,3.7913246898841297,1.2532387188280965]
[5.0999999999999996,0.97682649214549599,3.214486469741217,2.2463167737948515,1.9469823674727154,1.6446747208297454,4.7208200169685162,1.4593101318814568]
[5.2,1.1259340378794094,4.0721754571771038,2.668145987497085,2.3203268023521777,1.9555987362913667,5.8995134251891592,1.7011612660708295]
[5.3,1.2988756865314812,5.1799211407199701,3.1732291206983141,2.7700419854955416,2.329320370912026,7.3986072667476845,1.9852322226776524]
[5.4,1.4995778418178116,6.6155208489538602,3.7785818658933832,3.312465565035084,2.7791143881255214,9.3107313785217247,2.3191566329674282]
[5.5,1.7326297971365363,8.4823021447111291,4.5047979905117286,3.9675595866654816,3.3211673943501849,11.756680709702454,2.711988230284649]
[5.6,2.0033979150658872,10.917890829189874,5.3768198977247081,4.7597393672373771,3.975236599673214,14.894354283329106,3.1744713419723296]
[5.7,2.3181598208399725,14.106112804600308,6.42487861475602,5.7188970064256237,4.7654616715868272,18.930639651960465,3.7193639713491606]
[5.8,2.6842621714686956,18.293190551642439,7.6856411509612377,6.8816663214967351,5.7213661132121985,24.137246432842208,4.3618238799821283]
[5.9,3.1103062047842371,23.809839024690728,9.2036118063278352,8.2929874746716781,6.8790934538808175,30.87184494865819,5.119870174879245]
[6,3.6063660326745883,31.101484781083208,11.032844645807096,10.008043920427033,8.2829345914027677,39.606345680638633,6.0149354271603306]
[6.1,4.1842455417894371,40.769696991348702,13.239037453786814,12.094662262917463,9.987216425616408,50.96480928421493,7.0725263867102974]
[6.2,4.8577808288001671,53.629129901352378,15.902093624812387,14.636288102447594,12.058639167680065,65.774370316028794,8.3230150182684746]
[6.3,5.6431963564021697,70.785975555173636,19.119258347771471,17.735679124551581,14.579171273836335,85.133780365073491,9.8025859978089915]
[6.4,6.5595245069167225,93.746315260525421,23.008959988373139,21.519492007736638,17.649637936593095,110.5058522279104,11.554372130593421]
[6.5,7.6290999756298383,124.56612623119408,27.715517868004095,26.143984040113807,21.39417285587141,143.84238836366205,13.629815573610951]
[6.6,8.8781425370301417,166.05945683447922,33.414915038255515,31.802105967845598,25.965745352807133,187.75334327123502,16.090300494997607]
[6.7,10.337444194622964,222.08801726761081,40.321880848828791,38.73233248768679,31.553027979227792,245.73633327956884,19.009112159772599]
[6.8,12.043179661192468,297.96498388236529,48.698585197552838,47.229664654473126,38.388936390615001,322.48863192051999,22.473788732165751]
[6.9,14.037862597053813,401.01939308279873,58.865316935405311,57.659348995948498,46.761256890595902,424.33212118123254,26.588945738887762]
[7,16.371474160990534,541.38684305628158,71.213606205218198,70.473997249637293,57.02588214190127,559.79321227621108,31.479669640835034]
[7.1,19.102795323501521,733.11983439089772,86.222358530141946,86.234965876576823,69.62330765820009,740.39576939832295,37.295596914629456]
[7.2,22.300980198950604,995.75058330773857,104.47770221921778,105.63907538477561,85.099207906009113,981.74734040074225,44.215819180131447]
[7.3,26.047414543867625,1356.4957721647991,126.69741631668525,129.5520280782776,104.13012009061713,1305.0300114398103,52.454784112004077]
[7.4,30.437911747172937,1853.3740575262655,153.76101158950698,159.05023443671007,127.55552728395949,1739.0504638437292,62.269397218826356]
[7.5,35.585308347611765,2539.6242741985561,186.74679150720829,195.47320234312517,156.41796480065165,2323.0642602934909,73.967572369438173]
[7.6,41.622532643496527,3489.9812243464035,226.97753574205467,240.48920446323325,192.0131927936383,3110.673995062672,87.918530781824956]
[7.7,48.706233654486908,4809.6101659183296,276.07684025435555,296.17764856023445,235.95300694442983,4175.2195628998861,104.56521099581288]
[7.8,57.021073965031817,6646.8548766142994,336.03863401563791,365.13247320678028,290.24392707064857,5617.2453849470585,124.43922847427055]
[7.9,66.784809312734808,9211.4676456912221,409.31299590678873,450.59202786729281,357.38584755064147,7574.8637583910022,148.1789157748978]
[8,78.254300765171095,12800.736357950556,498.91214502217889,556.60233609872444,440.49580076629928,10238.163667731007,176.55108617778228]
[8.1,91.73263264895067,17837.012215037928,608.5414093318783,688.22246569656443,543.46333516749121,13869.280370223134,210.4772994730105]
[8.1999999999999993,107.57754188290222,24921.731019144729,742.76113608121545,851.78304453739156,671.14571920164417,18830.399785499852,251.06557345098858]
[8.3000000000000007,126.21140300886975,34913.346597831216,907.18694816611185,1055.2118988636528,829.61334808280219,25622.904422920066,299.64868476408788]
[8.4,148.133059185848,49040.004738297466,1108.7375436550512,1308.4445218081476,1026.4584756129523,34942.190350397221,357.83044587823781]
[8.5,173.93184411643091,69062.795303090243,1355.9414674943325,1623.9418209395183,1271.1838750129775,47754.56375888615,427.54164010021253]
[8.6,204.30420498640427,97512.793961035029,1659.3170638907739,2017.3436215209026,1575.6924513991667,65405.299131382169,511.10765549838783]
[8.6999999999999993,240.07341400909996,138035.98031453846,2031.8432805489485,2508.2940708445271,1954.9044394620425,89770.750934496769,611.33029474028558]
[8.8000000000000007,282.21294846676642,195896.19126612405,2489.5433115673363,3121.4848507237743,2427.5359489579482,123472.84870317257,731.58676831733271]
[8.9,331.87422906727778,278710.06635479227,3052.2084466317087,3887.974538713509,3017.0816839079489,170182.07961587486,875.94952387359888]
[9,390.41953739063462,397523.24554895249,3744.2962055464232,4846.8583042043711,3753.0561907967067,235046.19359809443,1049.3313494622064]
[9.1,459.46108923319082,568389.56307309575,4596.0452115683674,6047.3823308690926,4672.56266452815,325297.82988808776,1257.6611442409767]
[9.1999999999999993,540.90742661636125,814693.1398566385,5644.8597104639903,7551.623136975033,5822.2770299435415,451117.1914981702,1508.0969136120025]
[9.3000000000000007,637.01851290580817,1170569.9005788607,6937.0296960338374,9437.8848770784025,7260.9588288938457,626858.87879930029,1809.2839629731786]
[9.4,750.47117976678953,1685959.4193041311,8529.8689093460016,11805.009746698417,9062.6308042620076,872799.5143894077,2171.6679907303178]
[9.5,884.43688987941243,2434079.1620340515,10494.373357597962,14777.850339990602,11320.607805582358,1217631.364225518,2607.8748852366843]
[9.6,1042.6741552785281,3522505.1768812621,12918.528474375273,18514.221518610379,14152.605077188387,1702026.2685027937,3133.1715951512701]
[9.6999999999999993,1229.6383997099128,5109632.6429534117,15911.424904331607,23213.737256467779,17707.219127985514,2383737.6270760708,3766.0255706040862]
[9.8000000000000007,1450.6125885601932,7429177.2767046457,19608.382754602299,29129.050464466342,22172.155066909632,3344916.1315043336,4528.7840870620676]
[9.9,1711.8625888037495,10826719.038608691,24177.334044916803,36580.157968475512,27784.677436428006,4702616.7959789773,5448.499419511938]
[10,2020.8219838345067,15814315.043595245,29826.775544459852,45972.617510408752,34844.89353267246,6623913.6730052717,6557.9315144267293]