{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["Title","Analysis Dashboard","Groundwater Budget Report","GW Budgets - NSSI Aquifer","GW Budgets - NSSI Aquifer U-D","GW Budgets - NCSSI Aquifer","GW Budgets - NCSSI Aquifer U-D","GW Budgets - SCSSI Aquifer","GW Budgets - SCSSI Aquifer U-D","GW Budgets - SSSI Aquifer","GW Budgets - SSSI Aquifer U-D","GW Budgets-Fulford Hbr Aquifer","GW Budgets - Burgoyne Aquifer","GW Budgets - Ganges Hbr Aquifer","GW Budgets-Walker Hook Aquifer","Assumptions and Limitations","Form Control Selectors","Standard and U-D Numbers"],"not_rendered":{"charts":1,"images":4,"macros":1,"external_links":1,"defined_names":2,"comments":0,"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":"Title","index":0,"n_rows":24,"n_cols":11,"rows_kept":24,"cut":false,"hidden":false,"merged":[[16,4,16,9],[16,10,16,11],[17,10,17,11],[18,10,18,11],[19,4,19,9],[19,10,19,11],[17,4,17,9]]}
[]
[null,"SALT SPRING ISLAND AQUIFER GROUNDWATER BUDGETS"]
[null,"Title Page"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"VERSION CONTROL",null,null,null,null,null,"DATE"]
[null,null,null,null,"1666614 SSI GW Budgets FINAL",null,null,null,null,null,"2019-07-23"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"FINAL VERSION"]

{"sheet":"Analysis Dashboard","index":1,"n_rows":53,"n_cols":19,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[null,"SALT SPRING ISLAND AQUIFER GROUNDWATER BUDGETS"]
[null,"Analysis Dashboard"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Runoff",{"$f":"INDEX('Standard and U-D Numbers'!B63:I63,1,'Form Control Selectors'!$J$17)","v":47.945044252967591},"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Evapotranspiration",{"$f":"INDEX('Standard and U-D Numbers'!B64:I64,1,'Form Control Selectors'!$J$17)","v":36.714696866517087},"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recharge",{"$f":"INDEX('Standard and U-D Numbers'!B65:I65,1,'Form Control Selectors'!$J$17)","v":15.34025888051532},"%"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Groundwater to Baseflow",{"$f":"INDEX('Standard and U-D Numbers'!B66:I66,1,'Form Control Selectors'!$J$17)","v":14.607820772154369},"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Groundwater to Sea",{"$f":"INDEX('Standard and U-D Numbers'!B67:I67,1,'Form Control Selectors'!$J$17)","v":0.46623344037466435},"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Groundwater Use",{"$f":"INDEX('Standard and U-D Numbers'!B68:I68,1,'Form Control Selectors'!$J$17)","v":0.26620466798628756},"%"]
[null,"Total Agricultural Groundwater Demand (annual, by aquifer)",null,null,null,null,null,{"$f":"INDEX('Standard and U-D Numbers'!$B$13:$R$20,'Form Control Selectors'!$B$23,1)","v":76839},"m3",null,null,50000,"m3"]
[null,"ICI Groundwater Use (per external parcel)",null,null,null,null,null,{"$f":"INDEX('Standard and U-D Numbers'!$B$13:$R$20,'Form Control Selectors'!$B$23,2)","v":75},"L/day",null,null,100,"L/day"]
[null,"Residential Groundwater Use (per external parcel)",null,null,null,null,null,{"$f":"INDEX('Standard and U-D Numbers'!$B$13:$R$20,'Form Control Selectors'!$B$23,3)","v":472.49999999999994},"L/day",null,null,500,"L/day"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recharge During Wet Year (2009)",{"$f":"INDEX('Standard and U-D Numbers'!B69:I69,1,'Form Control Selectors'!$J$17)","v":17.167722830819201},"%"]
[null,"Hydraulic Conductivity of Aquifer (m/s)",null,null,null,null,null,{"$f":"INDEX('Standard and U-D Numbers'!$B$13:$R$20,'Form Control Selectors'!$B$23,4)","v":9.9999999999999995E-8},"m/s",null,null,9.9999999999999995E-8,"m/s",null,null,null,"Recharge During Dry Year (2010)",{"$f":"INDEX('Standard and U-D Numbers'!B70:I70,1,'Form Control Selectors'!$J$17)","v":9.8403802216367815},"%"]
[null,"Hydraulic Gradient (m/m)",null,null,null,null,null,{"$f":"INDEX('Standard and U-D Numbers'!$B$13:$R$20,'Form Control Selectors'!$B$23,5)","v":0.15},"(m/m)",null,null,0.05,"(m/m)",null,null,null,"Recharge - Climate Change Assumptions",{"$f":"INDEX('Standard and U-D Numbers'!B71:I71,1,'Form Control Selectors'!$J$17)","v":13.28103680144474},"%"]
[]
[null,"% Precipitation to Runoff - January",null,null,null,null,null,{"$f":"INDEX('Standard and U-D Numbers'!$B$13:$R$20,'Form Control Selectors'!$B$23,6)","v":90},"%",null,null,80,"%",null,null,"1 - Expressed as percentage of average annual precipitation (St Mary's Lake 1981-2010 EC Climate Normals)"]
[null,"% Precipitation to Runoff - February",null,null,null,null,null,{"$f":"INDEX('Standard and U-D Numbers'!$B$13:$R$20,'Form Control Selectors'!$B$23,7)","v":90},"%",null,null,80,"%"]
[null,"% Precipitation to Runoff - March",null,null,null,null,null,{"$f":"INDEX('Standard and U-D Numbers'!$B$13:$R$20,'Form Control Selectors'!$B$23,8)","v":90},"%",null,null,80,"%"]
[null,"% Precipitation to Runoff - April",null,null,null,null,null,{"$f":"INDEX('Standard and U-D Numbers'!$B$13:$R$20,'Form Control Selectors'!$B$23,9)","v":60},"%",null,null,60,"%"]
[null,"% Precipitation to Runoff - May",null,null,null,null,null,{"$f":"INDEX('Standard and U-D Numbers'!$B$13:$R$20,'Form Control Selectors'!$B$23,10)","v":25},"%",null,null,25,"%"]
[null,"% Precipitation to Runoff - June",null,null,null,null,null,{"$f":"INDEX('Standard and U-D Numbers'!$B$13:$R$20,'Form Control Selectors'!$B$23,11)","v":10},"%",null,null,10,"%"]
[null,"% Precipitation to Runoff - July",null,null,null,null,null,{"$f":"INDEX('Standard and U-D Numbers'!$B$13:$R$20,'Form Control Selectors'!$B$23,12)","v":10},"%",null,null,10,"%"]
[null,"% Precipitation to Runoff - August",null,null,null,null,null,{"$f":"INDEX('Standard and U-D Numbers'!$B$13:$R$20,'Form Control Selectors'!$B$23,13)","v":10},"%",null,null,10,"%"]
[null,"% Precipitation to Runoff - September",null,null,null,null,null,{"$f":"INDEX('Standard and U-D Numbers'!$B$13:$R$20,'Form Control Selectors'!$B$23,14)","v":10},"%",null,null,10,"%"]
[null,"% Precipitation to Runoff - October",null,null,null,null,null,{"$f":"INDEX('Standard and U-D Numbers'!$B$13:$R$20,'Form Control Selectors'!$B$23,15)","v":50},"%",null,null,50,"%"]
[null,"% Precipitation to Runoff - November",null,null,null,null,null,{"$f":"INDEX('Standard and U-D Numbers'!$B$13:$R$20,'Form Control Selectors'!$B$23,16)","v":90},"%",null,null,80,"%"]
[null,"% Precipitation to Runoff - December",null,null,null,null,null,{"$f":"INDEX('Standard and U-D Numbers'!$B$13:$R$20,'Form Control Selectors'!$B$23,17)","v":90},"%",null,null,80,"%"]
[]
[]
[]
[]
["Groundwater Budget Component",null,"January","February","March","April","May","June","July","August","September","October","November","December","ANNUAL"]
["Direct Runoff (m3)",null,{"$f":"INDEX('Standard and U-D Numbers'!B23:B30,'Form Control Selectors'!$J$17)","v":6380367.604363638},{"$f":"INDEX('Standard and U-D Numbers'!C23:C30,'Form Control Selectors'!$J$17)","v":5919665.1054545464},{"$f":"INDEX('Standard and U-D Numbers'!D23:D30,'Form Control Selectors'!$J$17)","v":4092950.2254545465},{"$f":"INDEX('Standard and U-D Numbers'!E23:E30,'Form Control Selectors'!$J$17)","v":879310.08},{"$f":"INDEX('Standard and U-D Numbers'!F23:F30,'Form Control Selectors'!$J$17)","v":155566.82880000002},{"$f":"INDEX('Standard and U-D Numbers'!G23:G30,'Form Control Selectors'!$J$17)","v":24514.099199999997},{"$f":"INDEX('Standard and U-D Numbers'!H23:H30,'Form Control Selectors'!$J$17)","v":12114.938879999998},{"$f":"INDEX('Standard and U-D Numbers'!I23:I30,'Form Control Selectors'!$J$17)","v":8260.1855999999989},{"$f":"INDEX('Standard and U-D Numbers'!J23:J30,'Form Control Selectors'!$J$17)","v":10125.388800000001},{"$f":"INDEX('Standard and U-D Numbers'!K23:K30,'Form Control Selectors'!$J$17)","v":94908.698181818181},{"$f":"INDEX('Standard and U-D Numbers'!L23:L30,'Form Control Selectors'!$J$17)","v":1484895.5345454544},{"$f":"INDEX('Standard and U-D Numbers'!M23:M30,'Form Control Selectors'!$J$17)","v":5259819.1941818185},{"$f":"INDEX('Standard and U-D Numbers'!N23:N30,'Form Control Selectors'!$J$17)","v":24322497.883461818}]
["Groundwater Flow to Baseflow (m3)",null,{"$f":"INDEX('Standard and U-D Numbers'!B33:B40,'Form Control Selectors'!$J$17)","v":1595091.901090909},{"$f":"INDEX('Standard and U-D Numbers'!C33:C40,'Form Control Selectors'!$J$17)","v":1479916.2763636361},{"$f":"INDEX('Standard and U-D Numbers'!D33:D40,'Form Control Selectors'!$J$17)","v":1023237.5563636364},{"$f":"INDEX('Standard and U-D Numbers'!E33:E40,'Form Control Selectors'!$J$17)","v":586206.72000000009},{"$f":"INDEX('Standard and U-D Numbers'!F33:F40,'Form Control Selectors'!$J$17)","v":466700.48640000005},{"$f":"INDEX('Standard and U-D Numbers'!G33:G40,'Form Control Selectors'!$J$17)","v":220626.89279999997},{"$f":"INDEX('Standard and U-D Numbers'!H33:H40,'Form Control Selectors'!$J$17)","v":109034.44991999997},{"$f":"INDEX('Standard and U-D Numbers'!I33:I40,'Form Control Selectors'!$J$17)","v":74341.670399999988},{"$f":"INDEX('Standard and U-D Numbers'!J33:J40,'Form Control Selectors'!$J$17)","v":91128.499200000006},{"$f":"INDEX('Standard and U-D Numbers'!K33:K40,'Form Control Selectors'!$J$17)","v":94908.698181818181},{"$f":"INDEX('Standard and U-D Numbers'!L33:L40,'Form Control Selectors'!$J$17)","v":371223.88363636349},{"$f":"INDEX('Standard and U-D Numbers'!M33:M40,'Form Control Selectors'!$J$17)","v":1314954.7985454542},{"$f":"INDEX('Standard and U-D Numbers'!N33:N40,'Form Control Selectors'!$J$17)","v":7427371.8329018177}]
["Groundwater Flux to Sea (m3)",null,{"$f":"INDEX('Standard and U-D Numbers'!B43:B50,'Form Control Selectors'!$J$17)","v":20088},{"$f":"INDEX('Standard and U-D Numbers'!C43:C50,'Form Control Selectors'!$J$17)","v":18144},{"$f":"INDEX('Standard and U-D Numbers'!D43:D50,'Form Control Selectors'!$J$17)","v":20088},{"$f":"INDEX('Standard and U-D Numbers'!E43:E50,'Form Control Selectors'!$J$17)","v":19440},{"$f":"INDEX('Standard and U-D Numbers'!F43:F50,'Form Control Selectors'!$J$17)","v":20088},{"$f":"INDEX('Standard and U-D Numbers'!G43:G50,'Form Control Selectors'!$J$17)","v":19440},{"$f":"INDEX('Standard and U-D Numbers'!H43:H50,'Form Control Selectors'!$J$17)","v":20088},{"$f":"INDEX('Standard and U-D Numbers'!I43:I50,'Form Control Selectors'!$J$17)","v":20088},{"$f":"INDEX('Standard and U-D Numbers'!J43:J50,'Form Control Selectors'!$J$17)","v":19440},{"$f":"INDEX('Standard and U-D Numbers'!K43:K50,'Form Control Selectors'!$J$17)","v":20088},{"$f":"INDEX('Standard and U-D Numbers'!L43:L50,'Form Control Selectors'!$J$17)","v":19440},{"$f":"INDEX('Standard and U-D Numbers'!M43:M50,'Form Control Selectors'!$J$17)","v":20088},{"$f":"INDEX('Standard and U-D Numbers'!N43:N50,'Form Control Selectors'!$J$17)","v":236520}]
["Groundwater Use (m3)",null,{"$f":"INDEX('Standard and U-D Numbers'!B53:B60,'Form Control Selectors'!$J$17)","v":3481.8501022696964},{"$f":"INDEX('Standard and U-D Numbers'!C53:C60,'Form Control Selectors'!$J$17)","v":3495.2501022696965},{"$f":"INDEX('Standard and U-D Numbers'!D53:D60,'Form Control Selectors'!$J$17)","v":3859.0582619421643},{"$f":"INDEX('Standard and U-D Numbers'!E53:E60,'Form Control Selectors'!$J$17)","v":12812.794915552613},{"$f":"INDEX('Standard and U-D Numbers'!F53:F60,'Form Control Selectors'!$J$17)","v":18873.75385738612},{"$f":"INDEX('Standard and U-D Numbers'!G53:G60,'Form Control Selectors'!$J$17)","v":20706.644361331098},{"$f":"INDEX('Standard and U-D Numbers'!H53:H60,'Form Control Selectors'!$J$17)","v":23460.025331257792},{"$f":"INDEX('Standard and U-D Numbers'!I53:I60,'Form Control Selectors'!$J$17)","v":21263.266454592191},{"$f":"INDEX('Standard and U-D Numbers'!J53:J60,'Form Control Selectors'!$J$17)","v":13468.495669081989},{"$f":"INDEX('Standard and U-D Numbers'!K53:K60,'Form Control Selectors'!$J$17)","v":4312.2314456145332},{"$f":"INDEX('Standard and U-D Numbers'!L53:L60,'Form Control Selectors'!$J$17)","v":4616.4147493510573},{"$f":"INDEX('Standard and U-D Numbers'!M53:M60,'Form Control Selectors'!$J$17)","v":4695.7147493510574},{"$f":"INDEX('Standard and U-D Numbers'!N53:N60,'Form Control Selectors'!$J$17)","v":135045.5}]

{"sheet":"Groundwater Budget Report","index":2,"n_rows":53,"n_cols":15,"rows_kept":53,"cut":false,"hidden":false,"merged":[[15,2,15,14],[16,2,16,14]]}
[]
[null,"SALT SPRING ISLAND AQUIFER GROUNDWATER BUDGETS"]
[null,"Groundwater Budget Report"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"GROUNDWATER BUDGET REPORT - SALT SPRING ISLAND"]
[null,null,{"$f":"'Form Control Selectors'!B40","v":"SOUTH SALT SPRING ISLAND AQUIFER"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"SUMMARY INFORMATION",null,null,null,null,null,null,"RECHARGE DURING WET YEAR / DRY YEAR / CLIMATE CHANGE "]
[]
[null,null,"DIRECT RUNOFF",null,null,{"$f":"'Analysis Dashboard'!R18","v":47.945044252967591},"%",null,null,"RECHARGE DURING WET YEAR (2009)",null,null,null,{"$f":"'Analysis Dashboard'!R29","v":17.167722830819201},"%"]
[null,null,"EVAPOTRANSPIRATION",null,null,{"$f":"'Analysis Dashboard'!R19","v":36.714696866517087},"%",null,null,"RECHARGE DURING DRY YEAR (2010)",null,null,null,{"$f":"'Analysis Dashboard'!R30","v":9.8403802216367815},"%"]
[null,null,"RECHARGE",null,null,{"$f":"'Analysis Dashboard'!R20","v":15.34025888051532},"%",null,null,"RECHARGE WITH CLIMATE CHANGE ASSUMPTIONS",null,null,null,{"$f":"'Analysis Dashboard'!R31","v":13.28103680144474},"%"]
[null,null,null,"GROUNDWATER TO BASEFLOW",null,null,{"$f":"'Analysis Dashboard'!R23","v":14.607820772154369},"%"]
[null,null,null,"GROUNDWATER TO SEA",null,null,{"$f":"'Analysis Dashboard'!R24","v":0.46623344037466435},"%"]
[null,null,null,"GROUNDWATER USE",null,null,{"$f":"'Analysis Dashboard'!R25","v":0.26620466798628756},"%"]
[null,null,null,"GW USE AS % OF TOTAL RECHARGE",null,null,{"$f":"(G45/F42)*100","v":1.7353336085117295},"%"]
[null,null,"* EXPRESSED AS % OF AVERAGE ANNUAL PRECIPITATION (1981-2010 CLIMATE NORMALS)"]
[null,null,"AQUIFER NAME",null,{"$f":"'Form Control Selectors'!B40","v":"SOUTH SALT SPRING ISLAND AQUIFER"},null,null,null,null,"AQUIFER AREA",null,null,{"$f":"INDEX('Form Control Selectors'!D26:D33,'Form Control Selectors'!J17)","v":51.4},"km2"]
[null,null,"PARAMETERS",null,{"$f":"'Form Control Selectors'!B41","v":"USER-DEFINED NUMBERS"},null,null,null,null,"HYDRAULIC CONDUCTIVITY",null,null,{"$f":"INDEX('Standard and U-D Numbers'!E13:E20,'Form Control Selectors'!J17)","v":9.9999999999999995E-8},"m/s"]
[null,null,null,null,null,null,null,null,null,"HYDRAULIC GRADIENT",null,null,{"$f":"INDEX('Standard and U-D Numbers'!F13:F20,'Form Control Selectors'!J17)","v":0.05},"m/m"]
[]
[]
[null,null,"*** USING ASSUMPTIONS/LIMITATIONS AS DEFINED IN ASSOCIATED GOLDER REPORT (GOLDER, 2018)."]

{"sheet":"GW Budgets - NSSI Aquifer","index":3,"n_rows":105,"n_cols":23,"rows_kept":105,"cut":false,"hidden":false,"merged":[]}
["NORTH SALT SPRING ISLAND AQUIFER"]
[]
["WET PERIOD ",null,null,null,null,null,null,null,null,null,"DRY PERIOD"]
[]
["Input Data",null,null,null,null,null,null,null,null,null,"Distributions"]
["Storage / Specific Yield",1E-3,"Unitless",null,null,null,null,null,null,null,"Total Agricultural Demand",142844,"m3"]
["Area - OW #373",2722559.3788569998,"m2",null,null,null,null,null,null,null,null,"APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER"]
["Area - OW #281",5111144.3970100004,"m2",null,null,null,null,null,null,null,"Monthly Distribution of Ag Demand",{"$f":"L9/$R$9","v":0.11600667178920143},{"$f":"M9/$R$9","v":0.16769429711951123},0.19245113289229557,0.21649581139076818,0.18763470080023989,0.11971738600798365,{"$f":"SUM(L8:Q8)","v":1},null,null,null,null,61.9]
["Area - OW #438",38953256.905977003,"m2",null,null,null,null,null,null,null,"RefET",61.9,89.48,102.69,115.52,100.12,63.88,{"$f":"SUM(L9:Q9)","v":533.59},null,null,null,null,89.48]
["Area - Harbourview Garden",1437033.4084000001,"m2",null,null,null,null,null,null,null,"Monthly Res Demand - WET","OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH",null,null,null,null,null,102.69]
["ICI Water Use - Per Parcel",2.25,"m3",null,null,null,null,null,null,null,null,7.329321299542535E-2,7.7184587899110396E-2,7.7184587899110396E-2,5.9875222248197413E-2,5.9875222248197413E-2,6.6508581074047904E-2,null,null,null,null,null,115.52]
["Res Water Use / Year - Per Ext Parcel",{"$f":"(225*2.1)/1000*365","v":172.46249999999998},"m3",null,null,null,null,null,null,null,"Monthly Res Demand - DRY","APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER",null,null,null,null,null,100.12]
["QIRReturnIN",0,"Unitless",null,null,null,null,null,null,null,null,6.6508581074047904E-2,0.10356149484190058,0.10356149484190058,0.11957690094131844,0.11957690094131844,7.329321299542535E-2,null,null,null,null,null,63.88]
["Number of Residential Connections",769]
["Number of Commercial Connections",19]
["Aquifer Hydraulic Conductivity",1.9999999999999999E-7,"m/s",null,"Assumed Sat Flow Depth",null,30,"m"]
["Hydraulic Gradient",0.05,"Unitless",null,"Length of Shoreline ",null,40,"km"]
["WET PERIOD ",null,null,null,null,null,null,null,null,null,"DRY PERIOD"]
[null,"OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH",null,null,null,null,"APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER"]
["Wet Season SW Flow (m3)",177999.97090909092,1740563.3454545455,6165449.541818182,7478932.8436363656,6938907.0545454565,4797670.2545454558,null,null,null,"Dry Season SW Flow (m3)",1374278.4000000001,583526.93760000006,229879.296,113607.01439999999,77459.327999999994,94950.144000000015]
["Direct flow composition",0.5,0.9,0.9,0.9,0.9,0.9,null,null,null,"Direct flow composition",0.6,0.25,0.1,0.1,0.1,0.1]
["Groundwater composition",{"$f":"1-B21","v":0.5},{"$f":"1-C21","v":9.9999999999999978E-2},9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,null,null,null,"Groundwater composition",{"$f":"1-L21","v":0.4},0.75,0.9,0.9,0.9,0.9]
[null,"OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH","TOTAL",null,null,null,"APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER","TOTAL"]
["Storage Change",null,null,null,null,null,null,null,null,null,"Storage Change"]
["Change In GW Level - OW 373",6.1461538461539789E-2,3.52414358974359,2.3834615384615399,0.61068205128205011,0.40299999999999997,7.2999999999999995E-2,null,null,null,"Change In GW Level - OW 373",-1.244,-3.5919999999999996,-0.16500000000000004,-0.53793120260022054,-1.6140151679306598,-0.21505362946911966]
["Associated Volume",{"$f":"($B$7*B25)*$B$6","v":167.33268797744537},{"$f":"($B$7*C25)*$B$6","v":9594.6901826951853},6489.1155656833998,1662.6181462175769,1097.1914296793709,198.74683465656096,{"$f":"SUM(B26:G26)","v":19209.694846909537},null,null,"Associated Volume",{"$f":"($B$7*L25)*$B$6","v":-3386.8638672981078},{"$f":"($B$7*M25)*$B$6","v":-9779.4332888543413},-449.22229751140509,-1464.5496408190552,-4394.2521330670734,-585.49627586838972,{"$f":"SUM(L26:Q26)","v":-20059.817503418373}]
["Change in GW Level - Harbourview",-0.5600000000000005,4.0199999999999996,1.7600000000000002,0.34999999999999987,0.52,0.26,null,null,null,"Change in GW Level - Harbourview",-1.48,-1.25,-1.0799999999999996,-0.87000000000000011,-1.6800000000000006,-1.5099999999999998]
["Associated Volume",{"$f":"($B$10*B27)*$B$6","v":-804.73870870400083},{"$f":"($B$10*C27)*$B$6","v":5776.874301767999},2529.1787987840003,502.96169293999986,747.25737236800012,373.62868618400006,{"$f":"SUM(B28:G28)","v":9125.1621433399978},null,null,"Associated Volume",{"$f":"($B$10*L27)*$B$6","v":-2126.8094444320004},{"$f":"($B$10*M27)*$B$6","v":-1796.2917605000002},-1551.9960810719997,-1250.2190653080002,-2414.2161261120009,-2169.9204466839997,{"$f":"SUM(L28:Q28)","v":-11309.452924108}]
["Change in GW Level - OW #281",0.24300000000000033,0.52400000000000002,0.14599999999999991,-0.16515622864950963,-9.4136187656570058E-2,4.8743566385789805E-2,null,null,null,"Change in GW Level - OW #281",-0.34713618765657017,-0.23919631063539004,-9.4136187656570058E-2,-4.3783553027498812E-3,-0.22641310383121027,-2.3191004997219267E-2]
["Associated Volume",{"$f":"($B$8*B29)*$B$6","v":1242.0080884734318},{"$f":"($B$8*C29)*$B$6","v":2678.2396640332404},746.22708196345968,-844.13733269324359,-481.14364809676005,249.13540622301454,{"$f":"SUM(B30:G30)","v":3590.3292599031429},null,null,"Associated Volume",{"$f":"($B$8*L29)*$B$6","v":-1774.2631805402907},{"$f":"($B$8*M29)*$B$6","v":-1222.5668828895375},{"$f":"($B$8*N29)*$B$6","v":-481.14364809676005},{"$f":"($B$8*O29)*$B$6","v":-22.378406173769079},{"$f":"($B$8*P29)*$B$6","v":-1157.2300670565339},{"$f":"($B$8*Q29)*$B$6","v":-118.53257525256818},{"$f":"SUM(L30:Q30)","v":-4776.1147600094591}]
["Change in GW Level - OW #438",0.1722999999999999,1.3909999999999982,2.1048000000000009,0.44660000000000011,0.51239999999999952,3.0100000000000904E-2,null,null,null,"Change in GW Level - OW #438",-1.7498000000000005,-1.1729999999999983,-0.9679000000000002,-0.53780000000000072,-0.97850000000000037,0.15469999999999828]
["Associated Volume",{"$f":"($B$9*B31)*$B$6","v":6711.6461648998338},{"$f":"($B$9*C31)*$B$6","v":54183.980356213942},81988.815135700439,17396.524534209333,19959.648838622597,1172.4930328699429,{"$f":"SUM(B32:G32)","v":181413.10806251608},null,null,"Associated Volume",{"$f":"($B$9*L31)*$B$6","v":-68160.408934078572},{"$f":"($B$9*M31)*$B$6","v":-45692.170350710956},{"$f":"($B$9*N31)*$B$6","v":-37702.857359295151},{"$f":"($B$9*O31)*$B$6","v":-20949.061564034462},{"$f":"($B$9*P31)*$B$6","v":-38115.761882498511},{"$f":"($B$9*Q31)*$B$6","v":6026.0688433545756},{"$f":"SUM(L32:Q32)","v":-204594.19124726308}]
["TOTAL ΔSGW (m3)",{"$f":"SUM(B32+B30+B28+B26)","v":7316.2482326467098},{"$f":"SUM(C32+C30+C28+C26)","v":72233.784504710362},91753.336582131305,18717.967040673666,21322.953992573206,1994.0039599335187,213338.29431266873,null,null,"TOTAL ΔSGW",{"$f":"SUM(L32+L30+L28+L26)","v":-75448.345426348969},{"$f":"SUM(M32+M30+M28+M26)","v":-58490.462282954832},-40185.219385975317,-23686.208676335285,-46081.460208734112,3152.1195455496186,-240739.57643479889]
[]
["Groundwater Flux Out (QGWout)",null,null,null,null,null,null,null,null,null,"Groundwater Flux Out (QGWout)"]
[null,{"$f":"$B16*$B17*($G16*($G17*1000))*60*60*24*31","v":32140.799999999999},{"$f":"$B16*$B17*($G16*($G17*1000))*60*60*24*30","v":31104},{"$f":"$B16*$B17*($G16*($G17*1000))*60*60*24*31","v":32140.799999999999},{"$f":"$B16*$B17*($G16*($G17*1000))*60*60*24*31","v":32140.799999999999},{"$f":"$B16*$B17*($G16*($G17*1000))*60*60*24*28","v":29030.399999999998},{"$f":"$B16*$B17*($G16*($G17*1000))*60*60*24*31","v":32140.799999999999},{"$f":"SUM(B36:G36)","v":188697.60000000001},null,null,null,{"$f":"$B16*$B17*($G16*($G17*1000))*60*60*24*30","v":31104},{"$f":"$B16*$B17*($G16*($G17*1000))*60*60*24*31","v":32140.799999999999},{"$f":"$B16*$B17*($G16*($G17*1000))*60*60*24*30","v":31104},32140.799999999999,32140.799999999999,{"$f":"$B16*$B17*($G16*($G17*1000))*60*60*24*30","v":31104},{"$f":"SUM(L36:Q36)","v":189734.39999999999}]
[]
["Groundwater Flux to SW (QSWout)",null,null,null,null,null,null,null,null,null,"Groundwater Flux to SW (QSWout)"]
[null,{"$f":"(1-B$21)*B20","v":88999.985454545458},{"$f":"(1-C$21)*C20","v":174056.33454545451},616544.95418181806,747893.2843636364,693890.70545454544,479767.02545454545,{"$f":"SUM(B39:G39)","v":2801152.2894545454},null,null,null,{"$f":"(1-L$21)*L20","v":549711.3600000001},{"$f":"(1-M$21)*M20","v":437645.20320000005},206891.3664,102246.31296,69713.395199999999,85455.129600000015,{"$f":"SUM(L39:Q39)","v":1451662.7673600002}]
[]
["Runoff to SW ",null,null,null,null,null,null,null,null,null,"Runoff to SW "]
[null,{"$f":"B$21*B$20","v":88999.985454545458},{"$f":"C$21*C$20","v":1566507.010909091},5548904.5876363637,6731039.5592727289,6245016.3490909114,4317903.2290909104,{"$f":"SUM(B42:G42)","v":24498370.72145455},null,null,null,{"$f":"L$21*L$20","v":824567.04},{"$f":"M$21*M$20","v":145881.73440000002},22987.929600000003,11360.701439999999,7745.9327999999996,9495.0144000000018,{"$f":"SUM(L42:Q42)","v":1022038.3526399999}]
[]
["Groundwater Use",null,null,null,null,null,null,null,null,null,"Groundwater Use"]
["Residential / Domestic",null,null,null,null,null,null,null,null,null,"Residential / Domestic"]
["External Parcels",{"$f":"$B$14*($B$12*L11)","v":9720.4143438459032},{"$f":"$B$14*($B$12*M11)","v":10236.5027357332},10236.5027357332,7940.8712675574243,7940.8712675574243,8820.6116097184149,{"$f":"SUM(B46:G46)","v":54895.773960145569},null,null,"External Parcels",{"$f":"$B$14*($B$12*L13)","v":8820.6116097184149},{"$f":"$B$14*($B$12*M13)","v":13734.704739907711},13734.704739907711,15858.726553237346,15858.726553237346,9720.4143438459032,{"$f":"SUM(L46:Q46)","v":77727.888539854423}]
["Maracaibo Estates WSS",545.84926643999995,336.04712064,336.00165972000002,580.44502655999997,335.27428500000002,515.52683280000008,2649.14419116,null,null,"Maracaibo Estates WSS",593.67415428000004,819.29670023999995,920.85639551999986,1243.6743884399998,1261.0859207999999,995.18499971999995,5833.7725589999991]
["Harbourview WSS",209.12932418399998,112.38394033199999,132.38128982160339,170.219322756,119.90317649999999,104.64649174799999,848.66354534160337,null,null,"Harbourview WSS",242.061214632,220.36271751599998,174.66994682400002,267.54206029199997,224.47238468399999,186.580707864,1315.6890318119999]
["Scott Point WSS",422.40004509722252,310.49801517667004,310.49801517667004,312.49829521587549,312.49829521587549,395.55537775288553,2063.9480436351987,null,null,"Scott Point WSS",395.55537775288553,496.77409382768155,496.77409382768155,731.42058069947996,731.42058069947996,422.40004509722252,3274.3447719044311]
["High Hill WSS",101.37785159999999,70.646269680000003,69.782512199999999,77.238103080000002,73.101159359999997,78.283704239999992,470.42960015999995,null,null,"High Hill WSS",107.37869304,154.61258891999998,124.19923344,180.34346964,170.75121551999999,106.87862292,844.16382347999991]
["Cedar Lane WSS",246.10999999999999,296.37,280.36099999999999,257.58299999999997,299.68799999999999,268.32299999999998,1648.4349999999999,null,null,"Cedar Lane WSS",281.64600000000002,365.40199999999999,336.70799999999997,301.17399999999998,371.93099999999998,304.05899999999997,1960.9199999999998]
["The Cottages WSS",294.5,210,217,186,196,217,1320.5,null,null,"The Cottages WSS",240,325.5,348,616.9,616.9,348,2495.3000000000002]
["Merchants Mews WSS",39.895800000000008,29.966199999999958,23.563300000000027,48.09129999999999,54.411499999999933,69.634200000000078,265.56229999999999,null,null,"Merchants Mews WSS",67.586900000000014,77.862700000000018,72.264699999999948,68.709899999999948,33.816599999999994,35.833200000000033,356.07399999999996]
["ICI",{"$f":"$B$15*$B$11","v":42.75},{"$f":"$B$15*$B$11","v":42.75},{"$f":"$B$15*$B$11","v":42.75},42.75,42.75,42.75,256.5,null,null,"ICI",{"$f":"$B$15*$B$11","v":42.75},{"$f":"$B$15*$B$11","v":42.75},{"$f":"$B$15*$B$11","v":42.75},42.75,42.75,42.75,256.5]
["Agricultural",0,0,0,0,0,0,0,null,null,"Agricultural",{"$f":"$L$6*L8","v":16570.857025056688},{"$f":"$L$6*M8","v":23954.124177739461},27490.489626867067,30925.127682302889,26802.491201109468,17100.910286924416,142844]
[]
["SubTotal GWpumpOUT",{"$f":"SUM(B45:B55)","v":11622.426631167125},{"$f":"SUM(C45:C55)","v":11645.164281561872},11648.840512651474,9615.6963151693017,9374.4976836332989,10512.331216259303,64418.95664044236,null,null,"SubTotal GWpumpOUT",{"$f":"SUM(L45:L55)","v":27362.120974479989},{"$f":"SUM(M45:M55)","v":40191.389718150851},43741.416736386462,50236.368634611717,46114.345456050287,29263.011206371539,236908.65272605087]
["QIRReturnIN",{"$f":"B57*$B$13","v":0},{"$f":"C57*$B$13","v":0},0,0,0,0,0,null,null,"QIRReturnIN",{"$f":"L57*$B$13","v":0},{"$f":"M57*$B$13","v":0},{"$f":"N57*$B$13","v":0},{"$f":"O57*$B$13","v":0},{"$f":"P57*$B$13","v":0},{"$f":"Q57*$B$13","v":0},{"$f":"R57*$B$13","v":0}]
["Total GWpumpOUT",{"$f":"B57-B58","v":11622.426631167125},{"$f":"C57-C58","v":11645.164281561872},11648.840512651474,9615.6963151693017,9374.4976836332989,10512.331216259303,64418.95664044236,null,null,"Total GWpumpOUT",{"$f":"L57-L58","v":27362.120974479989},{"$f":"M57-M58","v":40191.389718150851},43741.416736386462,50236.368634611717,46114.345456050287,29263.011206371539,236908.65272605087]
[]
["Minimum Recharge (R - QSWout)",{"$f":"B59+B33+B36","v":51079.474863813834},114982.94878627223,135542.97709478278,60474.463355842963,59727.851676206497,44647.135176192824,{"$f":"SUM(B61:G61)","v":466454.85095311119}]
["Recharge (QGWout + QSWout + deltaS + QGWpump)",{"$f":"B61+B39","v":140079.46031835928},{"$f":"C61+C39","v":289039.28333172674},752087.93127660081,808367.74771947938,753618.5571307519,524414.16063073825,{"$f":"SUM(B62:G62)","v":3267607.1404076563},null,null,"Recharge (QGWout + QSWout - deltaS + QGWpump)",{"$f":"L59+L39+L36+L33","v":532729.13554813107},{"$f":"M59+M39+M36+M33","v":451486.93063519604},241551.56375041109,160937.27291827643,101887.08044731617,148974.26035192117,{"$f":"R59+R39+R36+R33","v":1637566.2436512522}]
[]
["Precpitation (mm)",94,167.9,154.30000000000001,162.1,98.5,88.6,null,null,null,null,56.8,43,37.4,23.2,28,33.1]
["Precipitation (m3)",{"$f":"(B64/1000)*SUM($B7:$B10)","v":4533055.4444829365},{"$f":"(C64/1000)*SUM($B7:$B10)","v":8096808.6077519674},7440962.2881246507,7817109.4420285523,4750063.4178890344,4272645.8763956185,{"$f":"SUM(B65:G65)","v":36910645.076672763},null,null,null,{"$f":"(L64/1000)*SUM($B7:$B10)","v":2739122.8643258591},{"$f":"(M64/1000)*SUM($B7:$B10)","v":2073631.745880492},1803577.3789751255,1118796.6628936608,1350271.8345268322,1596214.2043870767,{"$f":"R62+R42+R39+R36","v":4301001.7636512527}]
[]
["Precipitation Dry Year 2009 (mm)",76.858620689847527,130.40000000010005,143.10000000012002,44.600000000199948,50.200000000159982,63.900000000099979,null,null,null,"Precipitation Dry Year 2009 (mm)",35.142857143103555,54.900000000179958,9.200000000259994,10.600000000259996,8.1241379313017248,64.20000000015996]
["Precipitation Dry Year 2009 (m3)",{"$f":"(B67/1000)*SUM($B$7:$B$10)","v":3706429.6699315128},{"$f":"(C67/1000)*SUM($B$7:$B$10)","v":6288408.8293726426},6900853.5543197049,2150790.1364345248,2420844.5033379639,3081513.2223714129,null,null,null,"Precipitation Dry Year 2009 (m3)",{"$f":"(L67/1000)*SUM($B$7:$B$10)","v":1694728.9351833151},{"$f":"(M67/1000)*SUM($B$7:$B$10)","v":2647497.2755630738},{"$f":"(N67/1000)*SUM($B$7:$B$10)","v":443660.74564278271},{"$f":"(O67/1000)*SUM($B$7:$B$10)","v":511174.33736912452},{"$f":"(P67/1000)*SUM($B$7:$B$10)","v":391778.37958742154},{"$f":"(Q67/1000)*SUM($B$7:$B$10)","v":3095980.4206013791}]
["Recharge Change (%)",{"$f":"B68/B65","v":0.81764490095582476},{"$f":"C68/C65","v":0.77665276950625406},0.92741412832222947,0.27513880320912987,0.50964467005238556,0.72121896162641053,null,null,null,"Recharge Change (%)",{"$f":"L68/L65","v":0.61871227364618941},{"$f":"M68/M65","v":1.2767441860506967},{"$f":"N68/N65","v":0.24598930481978593},{"$f":"O68/O65","v":0.45689655173534471},{"$f":"P68/P65","v":0.29014778326077589},{"$f":"Q68/Q65","v":1.9395770392797571}]
["Precipitation Wet Year 2010 (mm)",127.51333333347799,304.50000000004002,101.80000000018002,209.80357142866006,94.600000000089977,105.40000000011001,null,null,null,"Precipitation Wet Year 2010 (mm)",47.888888889022226,82.737931034611023,31.000000000160007,0.20000000030000004,34.741379310590709,102.4285714287]
["Precipitation Wet Year 2010 (m3)",{"$f":"(B70/1000)*SUM($B$7:$B$10)","v":6149202.2331009554},{"$f":"(C70/1000)*SUM($B$7:$B$10)","v":14684206.200481229},4909202.5983955208,10117566.188687788,4561989.8409414217,5082808.9771170234,null,null,null,"Precipitation Wet Year 2010 (m3)",{"$f":"(L70/1000)*SUM($B$7:$B$10)","v":2309393.4947725595},{"$f":"(M70/1000)*SUM($B$7:$B$10)","v":3989953.4972520978},1494943.8168052803,9644.7988325160004,1675368.0705608516,4939514.8232497647]
["Recharge Change (%)",{"$f":"B71/B65","v":1.356524822696574},{"$f":"C71/C65","v":1.8135795116142945},0.65975372650797148,1.2942848329960523,0.96040609137147182,1.1896162528229122,null,null,null,"Recharge Change (%)",{"$f":"L71/L65","v":0.84311424100391252},{"$f":"M71/M65","v":1.9241379310374658},{"$f":"N71/N65","v":0.82887700535187192},{"$f":"O71/O65","v":8.6206896681034501E-3},{"$f":"P71/P65","v":1.240763546806811},{"$f":"Q71/Q65","v":3.0945187742809668}]
["Climate Change (mm)",null,null,null,null,null,null,null,null,null,"Climate Change (mm)"]
["Climate Change (m3)",null,null,null,null,null,null,null,null,null,"Climate Change (m3)"]
["Recharge Change (%)",null,null,null,null,null,null,null,null,null,"Recharge Change (%)"]
[]
["Recharge Dry Year 2009 (m3)",{"$f":"B$62*B69","v":114535.25645795027},{"$f":"C$62*C69","v":224483.15989568841},697496.97320655757,222413.33466039738,384077.68089425692,378217.43639228668,{"$f":"SUM(B77:G77)","v":2021223.8415071373},null,null,"Recharge Dry Year 2009 (m3)",{"$f":"L$62*L69","v":329606.05469255318},{"$f":"M$62*M69","v":576433.31376636075},59419.10124509583,73531.68504205058,29562.31053470113,288947.05482227099,{"$f":"SUM(L77:Q77)","v":1357499.5201030325}]
["Recharge Wet Year 2010 (m3)",{"$f":"B$62*B72","v":190021.2650717941},{"$f":"C$62*C72","v":524195.7223020987},496192.81532140856,1046258.1153565013,723779.85283895361,623851.6086968116,{"$f":"SUM(B78:G78)","v":3604299.3795875674},null,null,"Recharge Wet Year 2010 (m3)",{"$f":"L$62*L72","v":449151.52077833295},{"$f":"M$62*M72","v":868723.12860286189},200216.53679950253,1387.3902858593308,126417.77530960289,461003.64554364071,{"$f":"SUM(L78:Q78)","v":2106899.9973198003}]
["Recharge Climate Change (m3)",{"$f":"B$62*B75","v":0},{"$f":"C$62*C75","v":0},0,0,0,0,{"$f":"H62*A99/100","v":2828975.1185059454},null,null,"Recharge Climate Change (m3)",{"$f":"L$62*L75","v":0},{"$f":"M$62*M75","v":0},0,0,0,0,{"$f":"R62*A99/100","v":1417745.14472896}]
[]
["Total Precipitation",{"$f":"0.987*SUM(B7:B10)","v":47597082.167070828},"m3"]
["Minimum Recharge %",{"$f":"(H61/B$81)*100","v":0.98000723934253997},"%"]
["Recharge (%)",{"$f":"((H62+R62)/B$81)*100","v":10.305617825145726},"%"]
["Runoff (%)",{"$f":"((H42+R42)/B81)*100","v":53.617591482845924},"%"]
["Evapotranspiration (%)",{"$f":"100-B84-B83","v":36.076790692008352},"%"]
["Recharge Components"]
["Groundwater Use",{"$f":"((H59+R59)/B81)*100","v":0.63308000332625691},"%"]
["Flux to Sea",{"$f":"((H36+R36)/B81)*100","v":0.79507394733076986},"%"]
["Baseflow to Creeks",{"$f":"B83-B87-B88","v":8.8774638744886989},"%"]
["Wet/Dry/Climate Effects"]
["Recharge (%) - Dry Year 2009 ",{"$f":"((H77+R77)/$B$81)*100","v":7.0985934594698277},"%"]
["Recharge (%) - Wet Year 2010",{"$f":"((H78+R78)/$B$81)*100","v":11.99905354882984},"%"]
["Recharge (%) - Climate Change",8.9222281490459139,"%"]
[null,null,null,null,"Total Recharge"]
[null,null,null,null,{"$f":"(B83*B81)/100","v":4905173.3840589086}]
[]
[{"$f":"(843.4/987)*1000","v":854.50861195542052}]
[{"$f":"(A97/1000)*SUM(B7:B10)","v":41207818.253000803}]
[{"$f":"A98/B81*100","v":86.576353794875445}]
[]
[]
[null,null,null,null,"Percent Change in Recharge",null,"Volume"]
[null,null,null,null,{"$f":"((B91/B83)*100)-100","v":-31.119185866283075},null,{"$f":"(B91*B$81)/100","v":3378723.3616101695}]
[null,null,null,null,{"$f":"((B92/B83)*100)-100","v":16.432161102967811},null,{"$f":"(B92*B$81)/100","v":5711199.3769073673}]
[null,null,null,null,{"$f":"((B93/B83)*100)-100","v":-13.423646205124541},null,{"$f":"(B93*B$81)/100","v":4246720.2632349059}]

{"sheet":"GW Budgets - NSSI Aquifer U-D","index":4,"n_rows":99,"n_cols":23,"rows_kept":99,"cut":false,"hidden":true,"merged":[]}
["NORTH SALT SPRING ISLAND AQUIFER (USER-DEFINED VALUES)"]
[]
["WET PERIOD ",null,null,null,null,null,null,null,null,null,"DRY PERIOD"]
[]
["Input Data",null,null,null,null,null,null,null,null,null,"Distributions"]
["Storage / Specific Yield",1E-3,"Unitless",null,null,null,null,null,null,null,"Total Agricultural Demand",{"$f":"'Standard and U-D Numbers'!B17","v":50000},"m3"]
["Area - OW #373",2722559.3788569998,"m2",null,null,null,null,null,null,null,null,"APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER"]
["Area - OW #281",5111144.3970100004,"m2",null,null,null,null,null,null,null,"Monthly Distribution of Ag Demand",{"$f":"L9/$R$9","v":0.11600667178920143},{"$f":"M9/$R$9","v":0.16769429711951123},0.19245113289229557,0.21649581139076818,0.18763470080023989,0.11971738600798365,{"$f":"SUM(L8:Q8)","v":1},null,null,null,null,61.9]
["Area - OW #438",38953256.905977003,"m2",null,null,null,null,null,null,null,"RefET",61.9,89.48,102.69,115.52,100.12,63.88,{"$f":"SUM(L9:Q9)","v":533.59},null,null,null,null,89.48]
["Area - Harbourview Garden",1437033.4084000001,"m2",null,null,null,null,null,null,null,"Monthly Res Demand - WET","OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH",null,null,null,null,null,102.69]
["ICI Water Use - Per Parcel",{"$f":"'Standard and U-D Numbers'!C17*30/1000","v":3},"m3",null,null,null,null,null,null,null,null,7.329321299542535E-2,7.7184587899110396E-2,7.7184587899110396E-2,5.9875222248197413E-2,5.9875222248197413E-2,6.6508581074047904E-2,null,null,null,null,null,115.52]
["Res Water Use / Year - Per Ext Parcel",{"$f":"'Standard and U-D Numbers'!D17*365/1000","v":182.5},"m3",null,null,null,null,null,null,null,"Monthly Res Demand - DRY","APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER",null,null,null,null,null,100.12]
["QIRReturnIN",0,"Unitless",null,null,null,null,null,null,null,null,6.6508581074047904E-2,0.10356149484190058,0.10356149484190058,0.11957690094131844,0.11957690094131844,7.329321299542535E-2,null,null,null,null,null,63.88]
["Number of Residential Connections",769]
["Number of Commercial Connections",19]
["Aquifer Hydraulic Conductivity",{"$f":"'Standard and U-D Numbers'!E17","v":9.9999999999999995E-8},"m/s",null,"Assumed Sat Flow Depth",null,30,"m"]
["Hydraulic Gradient",{"$f":"'Standard and U-D Numbers'!F17","v":0.05},"Unitless",null,"Length of Shoreline ",null,40,"km"]
["WET PERIOD ",null,null,null,null,null,null,null,null,null,"DRY PERIOD"]
[null,"OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH",null,null,null,null,"APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER"]
["Wet Season SW Flow (m3)",177999.97090909092,1740563.3454545455,6165449.541818182,7478932.8436363656,6938907.0545454565,4797670.2545454558,null,null,null,"Dry Season SW Flow (m3)",1374278.4000000001,583526.93760000006,229879.296,113607.01439999999,77459.327999999994,94950.144000000015]
["Direct flow composition",{"$f":"'Standard and U-D Numbers'!P17/100","v":0.5},{"$f":"'Standard and U-D Numbers'!Q17/100","v":0.8},{"$f":"'Standard and U-D Numbers'!R17/100","v":0.8},{"$f":"'Standard and U-D Numbers'!G17/100","v":0.8},{"$f":"'Standard and U-D Numbers'!H17/100","v":0.8},{"$f":"'Standard and U-D Numbers'!I17/100","v":0.8},null,null,null,"Direct flow composition",{"$f":"'Standard and U-D Numbers'!J17/100","v":0.6},{"$f":"'Standard and U-D Numbers'!K17/100","v":0.25},{"$f":"'Standard and U-D Numbers'!L17/100","v":0.1},{"$f":"'Standard and U-D Numbers'!M17/100","v":0.1},{"$f":"'Standard and U-D Numbers'!N17/100","v":0.1},{"$f":"'Standard and U-D Numbers'!O17/100","v":0.1}]
["Groundwater composition",{"$f":"1-B21","v":0.5},{"$f":"1-C21","v":0.19999999999999996},0.19999999999999996,0.19999999999999996,0.19999999999999996,0.19999999999999996,null,null,null,"Groundwater composition",{"$f":"1-L21","v":0.4},0.75,0.9,0.9,0.9,0.9]
[null,"OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH","TOTAL",null,null,null,"APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER","TOTAL"]
["Storage Change",null,null,null,null,null,null,null,null,null,"Storage Change"]
["Change In GW Level - OW 373",6.1461538461539789E-2,3.52414358974359,2.3834615384615399,0.61068205128205011,0.40299999999999997,7.2999999999999995E-2,null,null,null,"Change In GW Level - OW 373",-1.244,-3.5919999999999996,-0.16500000000000004,-0.53793120260022054,-1.6140151679306598,-0.21505362946911966]
["Associated Volume",{"$f":"($B$7*B25)*$B$6","v":167.33268797744537},{"$f":"($B$7*C25)*$B$6","v":9594.6901826951853},6489.1155656833998,1662.6181462175769,1097.1914296793709,198.74683465656096,{"$f":"SUM(B26:G26)","v":19209.694846909537},null,null,"Associated Volume",{"$f":"($B$7*L25)*$B$6","v":-3386.8638672981078},{"$f":"($B$7*M25)*$B$6","v":-9779.4332888543413},-449.22229751140509,-1464.5496408190552,-4394.2521330670734,-585.49627586838972,{"$f":"SUM(L26:Q26)","v":-20059.817503418373}]
["Change in GW Level - Harbourview",-0.5600000000000005,4.0199999999999996,1.7600000000000002,0.34999999999999987,0.52,0.26,null,null,null,"Change in GW Level - Harbourview",-1.48,-1.25,-1.0799999999999996,-0.87000000000000011,-1.6800000000000006,-1.5099999999999998]
["Associated Volume",{"$f":"($B$10*B27)*$B$6","v":-804.73870870400083},{"$f":"($B$10*C27)*$B$6","v":5776.874301767999},2529.1787987840003,502.96169293999986,747.25737236800012,373.62868618400006,{"$f":"SUM(B28:G28)","v":9125.1621433399978},null,null,"Associated Volume",{"$f":"($B$10*L27)*$B$6","v":-2126.8094444320004},{"$f":"($B$10*M27)*$B$6","v":-1796.2917605000002},-1551.9960810719997,-1250.2190653080002,-2414.2161261120009,-2169.9204466839997,{"$f":"SUM(L28:Q28)","v":-11309.452924108}]
["Change in GW Level - OW #281",0.24300000000000033,0.52400000000000002,0.14599999999999991,-0.16515622864950963,-9.4136187656570058E-2,4.8743566385789805E-2,null,null,null,"Change in GW Level - OW #281",-0.34713618765657017,-0.23919631063539004,-9.4136187656570058E-2,-4.3783553027498812E-3,-0.22641310383121027,-2.3191004997219267E-2]
["Associated Volume",{"$f":"($B$8*B29)*$B$6","v":1242.0080884734318},{"$f":"($B$8*C29)*$B$6","v":2678.2396640332404},746.22708196345968,-844.13733269324359,-481.14364809676005,249.13540622301454,{"$f":"SUM(B30:G30)","v":3590.3292599031429},null,null,"Associated Volume",{"$f":"($B$8*L29)*$B$6","v":-1774.2631805402907},{"$f":"($B$8*M29)*$B$6","v":-1222.5668828895375},-481.14364809676005,-22.378406173769079,-1157.2300670565339,-118.53257525256818,{"$f":"SUM(L30:Q30)","v":-4776.1147600094591}]
["Change in GW Level - OW #438",0.1722999999999999,1.3909999999999982,2.1048000000000009,0.44660000000000011,0.51239999999999952,3.0100000000000904E-2,null,null,null,"Change in GW Level - OW #438",-1.7498000000000005,-1.1729999999999983,-0.9679000000000002,-0.53780000000000072,-0.97850000000000037,0.15469999999999828]
["Associated Volume",{"$f":"($B$9*B31)*$B$6","v":6711.6461648998338},{"$f":"($B$9*C31)*$B$6","v":54183.980356213942},81988.815135700439,17396.524534209333,19959.648838622597,1172.4930328699429,{"$f":"SUM(B32:G32)","v":181413.10806251608},null,null,"Associated Volume",{"$f":"($B$9*L31)*$B$6","v":-68160.408934078572},{"$f":"($B$9*M31)*$B$6","v":-45692.170350710956},-37702.857359295151,-20949.061564034462,-38115.761882498511,6026.0688433545756,{"$f":"SUM(L32:Q32)","v":-204594.19124726308}]
["TOTAL ΔSGW (m3)",{"$f":"SUM(B32+B30+B28+B26)","v":7316.2482326467098},{"$f":"SUM(C32+C30+C28+C26)","v":72233.784504710362},91753.336582131305,18717.967040673666,21322.953992573206,1994.0039599335187,213338.29431266873,null,null,"TOTAL ΔSGW",{"$f":"SUM(L32+L30+L28+L26)","v":-75448.345426348969},{"$f":"SUM(M32+M30+M28+M26)","v":-58490.462282954832},-40185.219385975317,-23686.208676335285,-46081.460208734112,3152.1195455496186,-240739.57643479889]
[]
["Groundwater Flux Out (QGWout)",null,null,null,null,null,null,null,null,null,"Groundwater Flux Out (QGWout)"]
[null,{"$f":"$B16*$B17*($G16*($G17*1000))*60*60*24*31","v":16070.4},{"$f":"$B16*$B17*($G16*($G17*1000))*60*60*24*30","v":15552},{"$f":"$B16*$B17*($G16*($G17*1000))*60*60*24*31","v":16070.4},{"$f":"$B16*$B17*($G16*($G17*1000))*60*60*24*31","v":16070.4},{"$f":"$B16*$B17*($G16*($G17*1000))*60*60*24*28","v":14515.199999999999},{"$f":"$B16*$B17*($G16*($G17*1000))*60*60*24*31","v":16070.4},{"$f":"SUM(B36:G36)","v":94348.800000000003},null,null,null,{"$f":"$B16*$B17*($G16*($G17*1000))*60*60*24*30","v":15552},{"$f":"$B16*$B17*($G16*($G17*1000))*60*60*24*31","v":16070.4},{"$f":"$B16*$B17*($G16*($G17*1000))*60*60*24*30","v":15552},16070.4,16070.4,{"$f":"$B16*$B17*($G16*($G17*1000))*60*60*24*30","v":15552},{"$f":"SUM(L36:Q36)","v":94867.199999999997}]
[]
["Groundwater Flux to SW (QSWout)",null,null,null,null,null,null,null,null,null,"Groundwater Flux to SW (QSWout)"]
[null,{"$f":"(1-B$21)*B20","v":88999.985454545458},{"$f":"(1-C$21)*C20","v":348112.66909090901},1233089.9083636361,1495786.5687272728,1387781.4109090909,959534.0509090909,{"$f":"SUM(B39:G39)","v":5513304.5934545454},null,null,null,{"$f":"(1-L$21)*L20","v":549711.3600000001},{"$f":"(1-M$21)*M20","v":437645.20320000005},206891.3664,102246.31296,69713.395199999999,85455.129600000015,{"$f":"SUM(L39:Q39)","v":1451662.7673600002}]
[]
["Runoff to SW ",null,null,null,null,null,null,null,null,null,"Runoff to SW "]
[null,{"$f":"B$21*B$20","v":88999.985454545458},{"$f":"C$21*C$20","v":1392450.6763636365},4932359.6334545454,5983146.274909093,5551125.6436363654,3838136.203636365,{"$f":"SUM(B42:G42)","v":21786218.417454548},null,null,null,{"$f":"L$21*L$20","v":824567.04},{"$f":"M$21*M$20","v":145881.73440000002},22987.929600000003,11360.701439999999,7745.9327999999996,9495.0144000000018,{"$f":"SUM(L42:Q42)","v":1022038.3526399999}]
[]
["Groundwater Use",null,null,null,null,null,null,null,null,null,"Groundwater Use"]
["Residential / Domestic",null,null,null,null,null,null,null,null,null,"Residential / Domestic"]
["External Parcels",{"$f":"$B$14*($B$12*L11)","v":10286.152744810481},{"$f":"$B$14*($B$12*M11)","v":10832.278027230901},10832.278027230901,8403.0383783676443,8403.0383783676443,9333.9805393845691,{"$f":"SUM(B46:G46)","v":58090.766095392137},null,null,"External Parcels",{"$f":"$B$14*($B$12*L13)","v":9333.9805393845691},{"$f":"$B$14*($B$12*M13)","v":14534.079089849431},14534.079089849431,16781.721220356983,16781.721220356983,10286.152744810481,{"$f":"SUM(L46:Q46)","v":82251.73390460787}]
["Maracaibo Estates WSS",545.84926643999995,336.04712064,336.00165972000002,580.44502655999997,335.27428500000002,515.52683280000008,2649.14419116,null,null,"Maracaibo Estates WSS",593.67415428000004,819.29670023999995,920.85639551999986,1243.6743884399998,1261.0859207999999,995.18499971999995,5833.7725589999991]
["Harbourview WSS",209.12932418399998,112.38394033199999,132.38128982160339,170.219322756,119.90317649999999,104.64649174799999,848.66354534160337,null,null,"Harbourview WSS",242.061214632,220.36271751599998,174.66994682400002,267.54206029199997,224.47238468399999,186.580707864,1315.6890318119999]
["Scott Point WSS",422.40004509722252,310.49801517667004,310.49801517667004,312.49829521587549,312.49829521587549,395.55537775288553,2063.9480436351987,null,null,"Scott Point WSS",395.55537775288553,496.77409382768155,496.77409382768155,731.42058069947996,731.42058069947996,422.40004509722252,3274.3447719044311]
["High Hill WSS",101.37785159999999,70.646269680000003,69.782512199999999,77.238103080000002,73.101159359999997,78.283704239999992,470.42960015999995,null,null,"High Hill WSS",107.37869304,154.61258891999998,124.19923344,180.34346964,170.75121551999999,106.87862292,844.16382347999991]
["Cedar Lane WSS",246.10999999999999,296.37,280.36099999999999,257.58299999999997,299.68799999999999,268.32299999999998,1648.4349999999999,null,null,"Cedar Lane WSS",281.64600000000002,365.40199999999999,336.70799999999997,301.17399999999998,371.93099999999998,304.05899999999997,1960.9199999999998]
["The Cottages WSS",294.5,210,217,186,196,217,1320.5,null,null,"The Cottages WSS",240,325.5,348,616.9,616.9,348,2495.3000000000002]
["Merchants Mews WSS",39.895800000000008,29.966199999999958,23.563300000000027,48.09129999999999,54.411499999999933,69.634200000000078,265.56229999999999,null,null,"Merchants Mews WSS",67.586900000000014,77.862700000000018,72.264699999999948,68.709899999999948,33.816599999999994,35.833200000000033,356.07399999999996]
["ICI",{"$f":"$B$15*$B$11","v":57},{"$f":"$B$15*$B$11","v":57},{"$f":"$B$15*$B$11","v":57},57,57,57,342,null,null,"ICI",{"$f":"$B$15*$B$11","v":57},{"$f":"$B$15*$B$11","v":57},{"$f":"$B$15*$B$11","v":57},57,57,57,342]
["Agricultural",0,0,0,0,0,0,0,null,null,"Agricultural",{"$f":"$L$6*L8","v":5800.3335894600714},{"$f":"$L$6*M8","v":8384.7148559755606},9622.5566446147786,10824.790569538409,9381.735040011994,5985.869300399183,50000]
[]
["SubTotal GWpumpOUT",{"$f":"SUM(B45:B55)","v":12202.415032131703},{"$f":"SUM(C45:C55)","v":12255.189573059573},12258.865804149174,10092.113425979522,9850.914794443519,11039.950145925457,67699.448775688943,null,null,"SubTotal GWpumpOUT",{"$f":"SUM(L45:L55)","v":17119.216468549526},{"$f":"SUM(M45:M55)","v":25435.604746328674},26687.108104075891,31073.276188966869,29630.833962072455,18727.958620810885,148673.99809080432]
["QIRReturnIN",{"$f":"B57*$B$13","v":0},{"$f":"C57*$B$13","v":0},0,0,0,0,0,null,null,"QIRReturnIN",{"$f":"L57*$B$13","v":0},{"$f":"M57*$B$13","v":0},0,0,0,0,0]
["Total GWpumpOUT",{"$f":"B57-B58","v":12202.415032131703},{"$f":"C57-C58","v":12255.189573059573},12258.865804149174,10092.113425979522,9850.914794443519,11039.950145925457,67699.448775688943,null,null,"Total GWpumpOUT",{"$f":"L57-L58","v":17119.216468549526},{"$f":"M57-M58","v":25435.604746328674},26687.108104075891,31073.276188966869,29630.833962072455,18727.958620810885,148673.99809080432]
[]
["Minimum Recharge (R - QSWout)",{"$f":"B59+B33+B36","v":35589.063264778415},100040.97407776993,120082.60238628047,44880.480466653185,45689.068787016724,29104.354105858976,{"$f":"SUM(B61:G61)","v":375386.54308835766}]
["Recharge (QGWout + QSWout + deltaS + QGWpump)",{"$f":"B61+B39","v":124589.04871932388},{"$f":"C61+C39","v":448153.64316867897},1353172.5107499165,1540667.0491939259,1433470.4796961076,988638.40501494985,{"$f":"SUM(B62:G62)","v":5888691.1365429023},null,null,"Recharge (QGWout + QSWout - deltaS + QGWpump)",{"$f":"L59+L39+L36+L33","v":506934.2310422007},{"$f":"M59+M39+M36+M33","v":420660.74566337391},208945.25511810055,125703.78047263157,69333.168953338347,122887.20776636052,{"$f":"R59+R39+R36+R33","v":1454464.3890160057}]
[]
["Precpitation (mm)",94,167.9,154.30000000000001,162.1,98.5,88.6,null,null,null,null,56.8,43,37.4,23.2,28,33.1]
["Precipitation (m3)",{"$f":"(B64/1000)*SUM($B7:$B10)","v":4533055.4444829365},{"$f":"(C64/1000)*SUM($B7:$B10)","v":8096808.6077519674},7440962.2881246507,7817109.4420285523,4750063.4178890344,4272645.8763956185,{"$f":"SUM(B65:G65)","v":36910645.076672763},null,null,null,{"$f":"(L64/1000)*SUM($B7:$B10)","v":2739122.8643258591},{"$f":"(M64/1000)*SUM($B7:$B10)","v":2073631.745880492},1803577.3789751255,1118796.6628936608,1350271.8345268322,1596214.2043870767,{"$f":"R62+R42+R39+R36","v":4023032.7090160055}]
[]
["Precipitation Dry Year 2009 (mm)",76.858620689847527,130.40000000010005,143.10000000012002,44.600000000199948,50.200000000159982,63.900000000099979,null,null,null,"Precipitation Dry Year 2009 (mm)",35.142857143103555,54.900000000179958,9.200000000259994,10.600000000259996,8.1241379313017248,64.20000000015996]
["Precipitation Dry Year 2009 (m3)",{"$f":"(B67/1000)*SUM($B$7:$B$10)","v":3706429.6699315128},{"$f":"(C67/1000)*SUM($B$7:$B$10)","v":6288408.8293726426},6900853.5543197049,2150790.1364345248,2420844.5033379639,3081513.2223714129,null,null,null,"Precipitation Dry Year 2009 (m3)",{"$f":"(L67/1000)*SUM($B$7:$B$10)","v":1694728.9351833151},2647497.2755630738,443660.74564278271,511174.33736912452,391778.37958742154,3095980.4206013791]
["Recharge Change (%)",{"$f":"B68/B65","v":0.81764490095582476},{"$f":"C68/C65","v":0.77665276950625406},0.92741412832222947,0.27513880320912987,0.50964467005238556,0.72121896162641053,null,null,null,"Recharge Change (%)",{"$f":"L68/L65","v":0.61871227364618941},1.2767441860506967,0.24598930481978593,0.45689655173534471,0.29014778326077589,1.9395770392797571]
["Precipitation Wet Year 2010 (mm)",127.51333333347799,304.50000000004002,101.80000000018002,209.80357142866006,94.600000000089977,105.40000000011001,null,null,null,"Precipitation Wet Year 2010 (mm)",47.888888889022226,82.737931034611023,31.000000000160007,0.20000000030000004,34.741379310590709,102.4285714287]
["Precipitation Wet Year 2010 (m3)",{"$f":"(B70/1000)*SUM($B$7:$B$10)","v":6149202.2331009554},{"$f":"(C70/1000)*SUM($B$7:$B$10)","v":14684206.200481229},4909202.5983955208,10117566.188687788,4561989.8409414217,5082808.9771170234,null,null,null,"Precipitation Wet Year 2010 (m3)",{"$f":"(L70/1000)*SUM($B$7:$B$10)","v":2309393.4947725595},{"$f":"(M70/1000)*SUM($B$7:$B$10)","v":3989953.4972520978},1494943.8168052803,9644.7988325160004,1675368.0705608516,4939514.8232497647]
["Recharge Change (%)",{"$f":"B71/B65","v":1.356524822696574},{"$f":"C71/C65","v":1.8135795116142945},0.65975372650797148,1.2942848329960523,0.96040609137147182,1.1896162528229122,null,null,null,"Recharge Change (%)",{"$f":"L71/L65","v":0.84311424100391252},1.9241379310374658,0.82887700535187192,8.6206896681034501E-3,1.240763546806811,3.0945187742809668]
["Climate Change (mm)",null,null,null,null,null,null,null,null,null,"Climate Change (mm)"]
["Climate Change (m3)",null,null,null,null,null,null,null,null,null,"Climate Change (m3)"]
["Recharge Change (%)",null,null,null,null,null,null,null,null,null,"Recharge Change (%)"]
[]
["Recharge Dry Year 2009 (m3)",{"$f":"B$62*B69","v":101869.60040029199},{"$f":"C$62*C69","v":348059.76813127205},1254951.3045267365,423897.28805895837,730560.58965455764,713024.76388887281,{"$f":"SUM(B77:G77)","v":3572363.3146606893},null,null,"Recharge Dry Year 2009 (m3)",{"$f":"L$62*L69","v":313646.4306772027},{"$f":"M$62*M69","v":537076.16132546344},51398.298051894373,57433.62383804212,20116.865278255969,238349.20660483389,{"$f":"SUM(L77:Q77)","v":1218020.5857756925}]
["Recharge Wet Year 2010 (m3)",{"$f":"B$62*B72","v":169008.13722391566},{"$f":"C$62*C72","v":812762.26530601969},892760.60657540557,1994061.9944684813,1376713.7805013275,1176100.3147707053,{"$f":"SUM(B78:G78)","v":6421407.0988458553},null,null,"Recharge Wet Year 2010 (m3)",{"$f":"L$62*L72","v":427403.46944404708},{"$f":"M$62*M72","v":809409.29682940186},173189.91734477409,1083.6532815619591,86026.068621899962,380276.77155196847,{"$f":"SUM(L78:Q78)","v":1877389.1770736536}]
["Recharge Climate Change (m3)",{"$f":"B$62*B75","v":0},{"$f":"C$62*C75","v":0},0,0,0,0,{"$f":"H62*A99/100","v":5098214.0722608548},null,null,"Recharge Climate Change (m3)",{"$f":"L$62*L75","v":0},{"$f":"M$62*M75","v":0},0,0,0,0,{"$f":"R62*A99/100","v":1259222.2352549706}]
[]
["Total precip",{"$f":"0.987*SUM(B7:B10)","v":47597082.167070828}]
["Minimum Recharge %",{"$f":"(H61/B$81)*100","v":0.78867553639256904},"%",null,"Total Recharge"]
["Recharge (%)",{"$f":"((H62+R62)/B$81)*100","v":15.427743027994131},"%",null,{"$f":"(B83*B81)/100","v":7343155.5255589075}]
["Runoff (%)",{"$f":"((H42+R42)/B81)*100","v":47.919443234009883},"%"]
["Evapotranspiration (%)",{"$f":"100-B84-B83","v":36.652813737995984},"%"]
["Recharge Components"]
["Groundwater Use",{"$f":"((H59+R59)/B81)*100","v":0.45459393100400447},"%"]
["Flux to Sea",{"$f":"((H36+R36)/B81)*100","v":0.39753697366538493},"%"]
["Baseflow to Creeks",{"$f":"B83-B87-B88","v":14.575612123324742},"%"]
[null,null,null,null,"Percent Change in Recharge",null,"Volume"]
["Recharge (%) - Dry Year 2009 ",{"$f":"((H77+R77)/$B$81)*100","v":10.064448664356407},"%",null,{"$f":"((B91/B83)*100)-100","v":-34.763959666075948},null,{"$f":"(B91*B$81)/100","v":4790383.9004363818}]
["Recharge (%) - Wet Year 2010",{"$f":"((H78+R78)/$B$81)*100","v":17.43551473762583},"%",null,{"$f":"((B92/B83)*100)-100","v":13.014033912728081},null,{"$f":"(B92*B$81)/100","v":8298796.2759195101}]
["Recharge (%) - Climate Change",13.356777386480429,"%",null,{"$f":"((B93/B83)*100)-100","v":-13.423646205124555},null,{"$f":"(B93*B$81)/100","v":6357436.3075158251}]
[]
[]
[]
[{"$f":"(843.4/987)*1000","v":854.50861195542052}]
[{"$f":"(A97/1000)*SUM(B7:B10)","v":41207818.253000803}]
[{"$f":"A98/B81*100","v":86.576353794875445}]

{"sheet":"GW Budgets - NCSSI Aquifer","index":5,"n_rows":95,"n_cols":18,"rows_kept":95,"cut":false,"hidden":false,"merged":[]}
["NORTH CENTRAL SALT SPRING ISLAND AQUIFER"]
[]
["WET PERIOD ",null,null,null,null,null,null,null,null,null,"DRY PERIOD"]
[]
["Input Data",null,null,null,null,null,null,null,null,null,"Distributions"]
["Storage / Specific Yield",1E-3,"Unitless",null,null,null,null,null,null,null,"Total Agricultural Demand",60937,"m3"]
["Area - OW #373",28105841.402163062,"m2",null,null,null,null,null,null,null,null,"APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER"]
["Area - Harbourview Garden",8190938.4171359399,"m2",null,null,null,null,null,null,null,"Monthly Distribution of Ag Demand",{"$f":"L9/$R$9","v":0.11600667178920143},{"$f":"M9/$R$9","v":0.16769429711951123},0.19245113289229557,0.21649581139076818,0.18763470080023989,0.11971738600798365,{"$f":"SUM(L8:Q8)","v":1}]
["ICI Water Use - Per Parcel",2.25,"m3",null,null,null,null,null,null,null,"RefET",61.9,89.48,102.69,115.52,100.12,63.88,{"$f":"SUM(L9:Q9)","v":533.59}]
["Res Water Use / Year - Per Parcel",{"$f":"(225*2.1)/1000*365","v":172.46249999999998},"m3",null,null,null,null,null,null,null,"Monthly Res Demand Dist - WET","OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH"]
["QIRReturnIN",0,"Unitless",null,null,null,null,null,null,null,null,7.329321299542535E-2,7.7184587899110396E-2,7.7184587899110396E-2,5.9875222248197413E-2,5.9875222248197413E-2,6.6508581074047904E-2]
["Number of Residential Connections",427,null,null,null,null,null,null,null,null,"Monthly Res Demand - DRY","APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER"]
["Number of Commercial Connections",14,null,null,null,null,null,null,null,null,null,6.6508581074047904E-2,0.10356149484190058,0.10356149484190058,0.11957690094131844,0.11957690094131844,7.329321299542535E-2]
["Aquifer Hydraulic Conductivity",1.9999999999999999E-7,"m/s",null,"Assumed Sat Flow Depth",null,30,"m"]
["Hydraulic Gradient",0.1,"Unitless",null,"Length of Shoreline ",null,50,"km"]
["WET PERIOD ",null,null,null,null,null,null,null,null,null,"DRY PERIOD"]
[null,"OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH",null,null,null,null,"OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH"]
["Wet Season SW Flow (m3)",134053.91999999998,1310839.2,4643274.24,5632474.3200000012,5225774.4000000004,3613183.2000000007,null,null,null,"Dry Season SW Flow (m3)",1034985.5999999999,439461.15839999996,173124.86399999997,85558.809599999979,58335.551999999981,71508.09599999999]
["Direct flow composition",0.5,0.9,0.9,0.9,0.9,0.9,null,null,null,"Direct flow composition",0.6,0.25,0.1,0.1,0.1,0.1]
["Groundwater composition",{"$f":"1-B19","v":0.5},{"$f":"1-C19","v":9.9999999999999978E-2},9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,null,null,null,"Groundwater composition",{"$f":"1-L19","v":0.4},0.75,0.9,0.9,0.9,0.9]
[null,"OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH","TOTAL",null,null,null,"APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER","TOTAL"]
["Storage Change",null,null,null,null,null,null,null,null,null,"Storage Change"]
["Change In GW Level - OW 373",6.1461538461539789E-2,3.52414358974359,2.3834615384615399,0.61068205128205011,0.40299999999999997,7.2999999999999995E-2,null,null,null,"Change In GW Level - OW 373",-1.244,-3.5919999999999996,-0.16500000000000004,-0.53793120260022054,-1.6140151679306598,-0.21505362946911966]
["Associated Volume",{"$f":"($B$7*B23)*$B$6","v":1727.4282523329823},{"$f":"($B$7*C23)*$B$6","v":99049.020811782961},66989.191988155624,17163.732880480911,11326.654085071714,2051.7264223579032,{"$f":"SUM(B24:G24)","v":198307.75444018212},null,null,"Associated Volume",{"$f":"($B$7*L23)*$B$6","v":-34963.666704290852},{"$f":"($B$7*M23)*$B$6","v":-100956.18231656971},-4637.4638313569067,-15119.009065556646,-45363.254330544703,-6044.2632028186172,{"$f":"SUM(L24:Q24)","v":-207083.83945113741}]
["Change in GW Level - Harbourview",-0.5600000000000005,4.0199999999999996,1.7600000000000002,0.34999999999999987,0.52,0.26,null,null,null,"Change in GW Level - Harbourview",-1.48,-1.25,-1.0799999999999996,-0.87000000000000011,-1.6800000000000006,-1.5099999999999998]
["Associated Volume",{"$f":"($B$8*B25)*$B$6","v":-4586.9255135961303},{"$f":"($B$8*C25)*$B$6","v":32927.572436886476},14416.051614159256,2866.828445997578,4259.2879769106894,2129.6439884553447,{"$f":"SUM(B26:G26)","v":52012.458948813211},null,null,"Associated Volume",{"$f":"($B$8*L25)*$B$6","v":-12122.588857361192},{"$f":"($B$8*M25)*$B$6","v":-10238.673021419925},-8846.2134905068124,-7126.1164229082688,-13760.776540788385,-12368.317009875267,{"$f":"SUM(L26:Q26)","v":-64462.685342859848}]
["TOTAL ΔSGW (m3)",{"$f":"B26+B24","v":-2859.4972612631482},{"$f":"C26+C24","v":131976.59324866944},81405.243602314877,20030.561326478488,15585.942061982403,4181.3704108132479,{"$f":"SUM(B27:G27)","v":250320.21338899533},null,null,"TOTAL ΔSGW",{"$f":"L26+L24","v":-47086.25556165204},{"$f":"M26+M24","v":-111194.85533798963},-13483.677321863719,-22245.125488464913,-59124.030871333089,-18412.580212693883,{"$f":"SUM(L27:Q27)","v":-271546.52479399729}]
[]
["Groundwater Flux Out (QGWout)",null,null,null,null,null,null,null,null,null,"Groundwater Flux Out (QGWout)"]
[null,{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*31","v":80352},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*30","v":77760},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*31","v":80352},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*31","v":80352},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*28","v":72576},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*31","v":80352},{"$f":"SUM(B30:G30)","v":471744},null,null,null,{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*30","v":77760},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*31","v":80352},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*30","v":77760},80352,80352,{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*30","v":77760},{"$f":"SUM(L30:Q30)","v":474336}]
[]
["Groundwater Flux to SW (QSWout)",null,null,null,null,null,null,null,null,null,"Groundwater Flux to SW (QSWout)"]
[null,{"$f":"(1-B$19)*B18","v":67026.959999999992},{"$f":"(1-C$19)*C18","v":131083.91999999995},464327.42399999994,563247.43200000003,522577.43999999994,361318.32,{"$f":"SUM(B33:G33)","v":2109581.4959999998},null,null,null,{"$f":"(1-L$19)*L18","v":413994.23999999999},{"$f":"(1-M$19)*M18","v":329595.86879999994},155812.37759999998,77002.928639999984,52501.996799999986,64357.28639999999,{"$f":"SUM(L33:Q33)","v":1093264.6982399998}]
[]
["Runoff to SW ",null,null,null,null,null,null,null,null,null,"Runoff to SW "]
[null,{"$f":"B$19*B$18","v":67026.959999999992},{"$f":"C$19*C$18","v":1179755.28},4178946.8160000001,5069226.8880000012,4703196.9600000009,3251864.8800000008,{"$f":"SUM(B36:G36)","v":18450017.784000002},null,null,null,{"$f":"L$19*L$18","v":620991.35999999987},{"$f":"M$19*M$18","v":109865.28959999999},17312.486399999998,8555.8809599999986,5833.5551999999989,7150.8095999999996,{"$f":"SUM(L36:Q36)","v":769709.3817599999}]
[]
["Groundwater Use",null,null,null,null,null,null,null,null,null,"Groundwater Use"]
["Residential / Domestic",null,null,null,null,null,null,null,null,null,"Residential / Domestic"]
["External Parcels",{"$f":"$B$12*($B$10*L11)","v":5397.4212286374523},{"$f":"$B$12*($B$10*M11)","v":5683.9878649649881},5683.9878649649881,4409.3004307503516,4409.3004307503516,4897.7908418072348,{"$f":"SUM(B40:G40)","v":30481.788661875362},null,null,"External Parcels",{"$f":"$B$12*($B$10*L13)","v":4897.7908418072348},{"$f":"$B$12*($B$10*M13)","v":7626.4225278811355},7626.4225278811355,8805.8208559588384,8805.8208559588384,5397.4212286374523,{"$f":"SUM(L40:Q40)","v":43159.698838124634}]
["Mt. Belcher WSS",456.53354320000039,293.39999999999964,573.10000000000036,346.7850066999996,626.76001770000005,443.62977740000036,{"$f":"SUM(B41:G41)","v":2740.2083450000005},null,null,"Mt. Belcher WSS",511.59290540000075,815.42999589999931,660.68390590000035,336.82801679999943,760.557164900001,593.82782019999922,{"$f":"SUM(L41:Q41)","v":3678.9198090999998}]
["Erskine WSS",313.08928704564096,258.89988234716498,359.82764859807645,281.08480641835314,288.63131747535562,313.86666860633215,{"$f":"SUM(B42:G42)","v":1815.3996104909234},null,null,"Erskine WSS",281.81218097806419,553.4865790301551,406.51145705853367,443.65302051378103,460.52356420808002,320.54487628267958,{"$f":"SUM(L42:Q42)","v":2466.5316780712938}]
["ICI",{"$f":"$B$13*$B$9","v":31.5},{"$f":"$B$13*$B$9","v":31.5},31.5,31.5,31.5,31.5,{"$f":"SUM(B43:G43)","v":189},null,null,"ICI",{"$f":"$B$13*$B$9","v":31.5},{"$f":"$B$13*$B$9","v":31.5},31.5,31.5,31.5,31.5,{"$f":"SUM(L43:Q43)","v":189}]
["Agricultural",0,0,0,0,0,0,0,null,null,"Agricultural",{"$f":"$L$6*L8","v":7069.0985588185677},{"$f":"$L$6*M8","v":10218.787383571656},11727.394685057816,13192.605258719241,11433.895762664219,7295.2183511684998,{"$f":"$L$6*R8","v":60937}]
["SubTotal GWpumpOUT",{"$f":"SUM(B39:B44)","v":6198.5440588830934},{"$f":"SUM(C39:C44)","v":6267.7877473121525},6648.4155135630654,5068.6702438687043,5356.1917659257078,5686.7872878135677,35226.396617366285,null,null,"SubTotal GWpumpOUT",{"$f":"SUM(L39:L44)","v":12791.794487003866},{"$f":"SUM(M39:M44)","v":19245.626486382949},20452.512575897486,22810.407151991858,21492.297347731139,13638.512276288631,110431.15032529592]
["QIRReturnIN",{"$f":"B45*$B$11","v":0},{"$f":"C45*$B$11","v":0},0,0,0,0,0,null,null,"QIRReturnIN",{"$f":"L45*$B$11","v":0},{"$f":"M45*$B$11","v":0},0,0,0,0,0]
["Total GWpumpOUT",{"$f":"B45-B46","v":6198.5440588830934},{"$f":"C45-C46","v":6267.7877473121525},6648.4155135630654,5068.6702438687043,5356.1917659257078,5686.7872878135677,35226.396617366285,null,null,"Total GWpumpOUT",{"$f":"L45-L46","v":12791.794487003866},{"$f":"M45-M46","v":19245.626486382949},20452.512575897486,22810.407151991858,21492.297347731139,13638.512276288631,110431.15032529592]
[]
["Minimum Recharge (R - QSWout)",{"$f":"B47+B27+B30","v":83691.046797619943},{"$f":"C47+C27+C30","v":216004.3809959816},168405.65911587793,105451.23157034718,93518.13382790811,90220.157698626819,{"$f":"SUM(B49:G49)","v":757290.61000636162}]
["Recharge (QGWout + QSWout + deltaS + QGWpump)",{"$f":"B49+B33","v":150718.00679761992},{"$f":"C49+C33","v":347088.30099598155},632733.08311587782,668698.66357034724,616095.57382790803,451538.47769862681,{"$f":"SUM(B50:G50)","v":2866872.1060063615},null,null,"Recharge (QGWout + QSWout - deltaS + QGWpump)",{"$f":"L47+L33+L30+L27","v":457459.7789253518},{"$f":"M47+M33+M30+M27","v":317998.63994839328},240541.21285403374,157920.21030352692,95222.263276398036,137343.21846359473,1406485.3237712984]
[]
["Precpitation (mm)",94,167.9,154.30000000000001,162.1,98.5,88.6,null,null,null,null,56.8,43,37.4,23.2,28,33.1]
["Precipitation (m3)",{"$f":"(B52/1000)*SUM($B$7:$B$8)","v":3411897.3030141066},{"$f":"(C52/1000)*SUM($B$7:$B$8)","v":6094229.3316603024},5600593.1261178376,5883708.0087083681,3575232.8122009523,3215894.6919898917,{"$f":"SUM(B53:G53)","v":27781555.27369146},null,null,null,{"$f":"(L52/1000)*SUM($B$7:$B$8)","v":2061657.0937361834},{"$f":"(M52/1000)*SUM($B$7:$B$8)","v":1560761.5322298571},{"$f":"(N52/1000)*SUM($B$7:$B$8)","v":1357499.5652417827},{"$f":"(O52/1000)*SUM($B$7:$B$8)","v":842085.29180773685},{"$f":"(P52/1000)*SUM($B$7:$B$8)","v":1016309.8349403722},{"$f":"(Q52/1000)*SUM($B$7:$B$8)","v":1201423.4120187971},{"$f":"R50+R30+R27+R24","v":1402190.9595261635}]
[]
["Precipitation Dry Year 2009 (mm)",76.858620689847527,130.40000000010005,143.10000000012002,44.600000000199948,50.200000000159982,63.900000000099979,null,null,null,"Precipitation Dry Year 2009 (mm)",35.142857143103555,54.900000000179958,9.200000000259994,10.600000000259996,8.1241379313017248,64.20000000015996]
["Precipitation Dry Year 2009 (m3)",{"$f":"(B55/1000)*SUM($B$7:$B$8)","v":2789720.4323944147},{"$f":"(C55/1000)*SUM($B$7:$B$8)","v":4733100.0884402217},5194069.1921460442,1618836.379947993,1822098.346934617,2319364.2304568351,null,null,null,"Precipitation Dry Year 2009 (m3)",{"$f":"(L55/1000)*SUM($B$7:$B$8)","v":1275572.547944309},1992693.2120860473,333930.37434698775,384745.86609400652,294880.04571407399,2330253.2644048021]
["Recharge Change (%)",{"$f":"B56/B53","v":0.81764490095582476},{"$f":"C56/C53","v":0.77665276950625406},0.92741412832222936,0.27513880320912987,0.50964467005238556,0.72121896162641053,null,null,null,"Recharge Change (%)",{"$f":"L56/L53","v":0.61871227364618941},1.2767441860506967,0.24598930481978593,0.45689655173534477,0.29014778326077584,1.9395770392797569]
["Precipitation Wet Year 2010 (mm)",127.51333333347799,304.50000000004002,101.80000000018002,209.80357142866006,94.600000000089977,105.40000000011001,null,null,null,"Precipitation Wet Year 2010 (mm)",47.888888889022226,82.737931034611023,31.000000000160007,0.20000000030000004,34.741379310590709,102.4285714287]
["Precipitation Wet Year 2010 (m3)",{"$f":"(B58/1000)*SUM($B$7:$B$8)","v":4628323.3840301307},{"$f":"(C58/1000)*SUM($B$7:$B$8)","v":11052369.454978},3695012.185611173,7615194.0374486465,3433675.3709089514,3825680.5929581085,null,null,null,"Precipitation Wet Year 2010 (m3)",{"$f":"(L58/1000)*SUM($B$7:$B$8)","v":1738212.4557957144},3003120.465467622,1125200.174404077,7259.3559747488362,1261000.1954552608,3717827.3043528651]
["Recharge Change (%)",{"$f":"B59/B53","v":1.3565248226965743},{"$f":"C59/C53","v":1.8135795116142945},0.65975372650797148,1.2942848329960523,0.9604060913714717,1.1896162528229122,null,null,null,"Recharge Change (%)",{"$f":"L59/L53","v":0.84311424100391252},1.9241379310374658,0.82887700535187203,8.6206896681034501E-3,1.240763546806811,3.0945187742809668]
["Climate Change (mm)",null,null,null,null,null,null,null,null,null,"Climate Change (mm)"]
["Climate Change (m3)",null,null,null,null,null,null,null,null,null,"Climate Change (m3)"]
["Recharge Change (%)",null,null,null,null,null,null,null,null,null,"Recharge Change (%)"]
[]
["Recharge Dry Year 2009 (m3)",{"$f":"B$50*B57","v":123233.80974029926},{"$f":"C$50*C57","v":269567.0902317494},586805.60073854856,183984.9500022899,313989.82544425933,325658.11202017375,{"$f":"SUM(B65:G65)","v":1803239.3881773201},null,null,"Recharge Dry Year 2009 (m3)",{"$f":"L$50*L57","v":283035.97992058756},{"$f":"M$50*M57","v":406002.91472613992},59170.565730471913,72153.199537001914,27628.528606720873,266387.75303277193,{"$f":"SUM(L65:Q65)","v":1114378.941553694}]
["Recharge Wet Year 2010 (m3)",{"$f":"B$50*B60","v":204452.71744832245},{"$f":"C$50*C60","v":629472.23140732746},417448.00947057846,865486.5381038303,591701.94197132508,537157.51184520253,{"$f":"SUM(B66:G66)","v":3245718.9502465869},null,null,"Recharge Wet Year 2010 (m3)",{"$f":"L$50*L60","v":385690.85429846559},{"$f":"M$50*M60","v":611873.24514302949},199379.08017415871,1361.3811253483386,118148.31311779558,425011.1680557662,{"$f":"SUM(L66:Q66)","v":1741464.0419145641}]
["Recharge Climate Change (m3)",{"$f":"B$50*B63","v":0},{"$f":"C$50*C63","v":0},0,0,0,0,{"$f":"H50*A87/100","v":2482033.3373426637},null,null,"Recharge Climate Change (m3)",{"$f":"L$50*L63","v":0},{"$f":"M$50*M63","v":0},0,0,0,0,{"$f":"R50*A87/100","v":1217683.7099812385}]
[]
["Total Precipitation",{"$f":"0.987*SUM(B7:B8)","v":35824921.68164812},"m3"]
["Minimum Recharge %",{"$f":"(H49/B69)*100","v":2.1138653609235818},"%"]
["Recharge (%)",{"$f":"((H50+R50)/B$69)*100","v":11.928448770250219},"%"]
["Runoff (%)",{"$f":"((H36+R36)/B69)*100","v":53.649041682638519},"%"]
["Evapotransipration (%)",{"$f":"100-B72-B71","v":34.422509547111261},"%"]
["Recharge Components"]
["Groundwater Use",{"$f":"((H47+R47)/B69)*100","v":0.40658162001587178},"%"]
["Flux to Sea",{"$f":"((H30+R30)/B69)*100","v":2.6408431772919809},"%"]
["Baseflow to Creeks",{"$f":"B71-B76-B75","v":8.8810239729423657},"%"]
["Wet/Dry/Climate Effects"]
["Recharge (%) - Dry Year 2009 ",{"$f":"((H65+R65)/$B$69)*100","v":8.1441024649206977},"%"]
["Recharge (%) - Wet Year 2010",{"$f":"((H66+R66)/$B$69)*100","v":13.920987843264188},"%"]
["Recharge (%) - Climate Change",{"$f":"((H67+R67)/$B$69)*100","v":10.327216009572298},"%"]
[]
[]
[null,null,null,null,"Total Recharge"]
[{"$f":"(843.4/987)*1000","v":854.50861195542052},null,null,null,{"$f":"(B71*B69)/100","v":4273357.4297776595}]
[{"$f":"(A85/1000)*SUM(B7:B8)","v":31015910.941840712}]
[{"$f":"A86/B69*100","v":86.57635379487543}]
[]
[]
[]
[]
[null,null,null,null,"Percent Change in Recharge",null,"Volume"]
[null,null,null,null,{"$f":"((B79/B71)*100)-100","v":-31.725385070754157},null,{"$f":"(B79*B$69)/100","v":2917618.3297310136}]
[null,null,null,null,{"$f":"((B80/B71)*100)-100","v":16.704092136300247},null,{"$f":"(B80*B$69)/100","v":4987182.992161151}]
[null,null,null,null,{"$f":"(B81/B71)*100-100","v":-13.423646205124555},null,3699717.0473239021]

{"sheet":"GW Budgets - NCSSI Aquifer U-D","index":6,"n_rows":87,"n_cols":18,"rows_kept":87,"cut":false,"hidden":true,"merged":[]}
["NORTH CENTRAL SALT SPRING ISLAND AQUIFER (USER-DEFINED VALUES)"]
[]
["WET PERIOD ",null,null,null,null,null,null,null,null,null,"DRY PERIOD"]
[]
["Input Data",null,null,null,null,null,null,null,null,null,"Distributions"]
["Storage / Specific Yield",1E-3,"Unitless",null,null,null,null,null,null,null,"Total Agricultural Demand",60937,"m3"]
["Area - OW #373",28105841.402163062,"m2",null,null,null,null,null,null,null,null,"APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER"]
["Area - Harbourview Garden",8190938.4171359399,"m2",null,null,null,null,null,null,null,"Monthly Distribution of Ag Demand",{"$f":"L9/$R$9","v":0.11600667178920143},{"$f":"M9/$R$9","v":0.16769429711951123},0.19245113289229557,0.21649581139076818,0.18763470080023989,0.11971738600798365,{"$f":"SUM(L8:Q8)","v":1}]
["ICI Water Use - Per Parcel",{"$f":"'Standard and U-D Numbers'!C18*30/1000","v":3},"m3",null,null,null,null,null,null,null,"RefET",61.9,89.48,102.69,115.52,100.12,63.88,{"$f":"SUM(L9:Q9)","v":533.59}]
["Res Water Use / Year - Per Parcel",{"$f":"'Standard and U-D Numbers'!D18*365/1000","v":182.5},"m3",null,null,null,null,null,null,null,"Monthly Res Demand Dist - WET","OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH"]
["QIRReturnIN",0,"Unitless",null,null,null,null,null,null,null,null,7.329321299542535E-2,7.7184587899110396E-2,7.7184587899110396E-2,5.9875222248197413E-2,5.9875222248197413E-2,6.6508581074047904E-2]
["Number of Residential Connections",427,null,null,null,null,null,null,null,null,"Monthly Res Demand - DRY","APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER"]
["Number of Commercial Connections",14,null,null,null,null,null,null,null,null,null,6.6508581074047904E-2,0.10356149484190058,0.10356149484190058,0.11957690094131844,0.11957690094131844,7.329321299542535E-2]
["Aquifer Hydraulic Conductivity",{"$f":"'Standard and U-D Numbers'!E18","v":9.9999999999999995E-8},"m/s",null,"Assumed Sat Flow Depth",null,30,"m"]
["Hydraulic Gradient",{"$f":"'Standard and U-D Numbers'!F18","v":0.05},"Unitless",null,"Length of Shoreline ",null,50,"km"]
["WET PERIOD ",null,null,null,null,null,null,null,null,null,"DRY PERIOD"]
[null,"OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH",null,null,null,null,"APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER"]
["Wet Season SW Flow (m3)",134053.91999999998,1310839.2,4643274.24,5632474.3200000012,5225774.4000000004,3613183.2000000007,null,null,null,"Dry Season SW Flow (m3)",1034985.5999999999,439461.15839999996,173124.86399999997,85558.809599999979,58335.551999999981,71508.09599999999]
["Direct flow composition",{"$f":"'Standard and U-D Numbers'!P18/100","v":0.5},{"$f":"'Standard and U-D Numbers'!Q18/100","v":0.8},{"$f":"'Standard and U-D Numbers'!R18/100","v":0.8},{"$f":"'Standard and U-D Numbers'!G18/100","v":0.8},{"$f":"'Standard and U-D Numbers'!H18/100","v":0.8},{"$f":"'Standard and U-D Numbers'!I18/100","v":0.8},null,null,null,"Direct flow composition",{"$f":"'Standard and U-D Numbers'!J18/100","v":0.6},{"$f":"'Standard and U-D Numbers'!K18/100","v":0.25},{"$f":"'Standard and U-D Numbers'!L18/100","v":0.1},{"$f":"'Standard and U-D Numbers'!M18/100","v":0.1},{"$f":"'Standard and U-D Numbers'!N18/100","v":0.1},{"$f":"'Standard and U-D Numbers'!O18/100","v":0.1}]
["Groundwater composition",{"$f":"1-B19","v":0.5},{"$f":"1-C19","v":0.19999999999999996},0.19999999999999996,0.19999999999999996,0.19999999999999996,0.19999999999999996,null,null,null,"Groundwater composition",{"$f":"1-L19","v":0.4},0.75,0.9,0.9,0.9,0.9]
[null,"OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH","TOTAL",null,null,null,"APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER","TOTAL"]
["Storage Change",null,null,null,null,null,null,null,null,null,"Storage Change"]
["Change In GW Level - OW 373",6.1461538461539789E-2,3.52414358974359,2.3834615384615399,0.61068205128205011,0.40299999999999997,7.2999999999999995E-2,null,null,null,"Change In GW Level - OW 373",-1.244,-3.5919999999999996,-0.16500000000000004,-0.53793120260022054,-1.6140151679306598,-0.21505362946911966]
["Associated Volume",{"$f":"($B$7*B23)*$B$6","v":1727.4282523329823},{"$f":"($B$7*C23)*$B$6","v":99049.020811782961},66989.191988155624,17163.732880480911,11326.654085071714,2051.7264223579032,{"$f":"SUM(B24:G24)","v":198307.75444018212},null,null,"Associated Volume",{"$f":"($B$7*L23)*$B$6","v":-34963.666704290852},{"$f":"($B$7*M23)*$B$6","v":-100956.18231656971},-4637.4638313569067,-15119.009065556646,-45363.254330544703,-6044.2632028186172,{"$f":"SUM(L24:Q24)","v":-207083.83945113741}]
["Change in GW Level - Harbourview",-0.5600000000000005,4.0199999999999996,1.7600000000000002,0.34999999999999987,0.52,0.26,null,null,null,"Change in GW Level - Harbourview",-1.48,-1.25,-1.0799999999999996,-0.87000000000000011,-1.6800000000000006,-1.5099999999999998]
["Associated Volume",{"$f":"($B$8*B25)*$B$6","v":-4586.9255135961303},{"$f":"($B$8*C25)*$B$6","v":32927.572436886476},14416.051614159256,2866.828445997578,4259.2879769106894,2129.6439884553447,{"$f":"SUM(B26:G26)","v":52012.458948813211},null,null,"Associated Volume",{"$f":"($B$8*L25)*$B$6","v":-12122.588857361192},{"$f":"($B$8*M25)*$B$6","v":-10238.673021419925},-8846.2134905068124,-7126.1164229082688,-13760.776540788385,-12368.317009875267,{"$f":"SUM(L26:Q26)","v":-64462.685342859848}]
["TOTAL ΔSGW (m3)",{"$f":"B26+B24","v":-2859.4972612631482},{"$f":"C26+C24","v":131976.59324866944},81405.243602314877,20030.561326478488,15585.942061982403,4181.3704108132479,{"$f":"SUM(B27:G27)","v":250320.21338899533},null,null,"TOTAL ΔSGW",{"$f":"L26+L24","v":-47086.25556165204},{"$f":"M26+M24","v":-111194.85533798963},-13483.677321863719,-22245.125488464913,-59124.030871333089,-18412.580212693883,{"$f":"SUM(L27:Q27)","v":-271546.52479399729}]
[]
["Groundwater Flux Out (QGWout)",null,null,null,null,null,null,null,null,null,"Groundwater Flux Out (QGWout)"]
[null,{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*31","v":20088},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*30","v":19440},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*31","v":20088},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*31","v":20088},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*28","v":18144},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*31","v":20088},{"$f":"SUM(B30:G30)","v":117936},null,null,null,{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*30","v":19440},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*31","v":20088},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*30","v":19440},20088,20088,{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*30","v":19440},{"$f":"SUM(L30:Q30)","v":118584}]
[]
["Groundwater Flux to SW (QSWout)",null,null,null,null,null,null,null,null,null,"Groundwater Flux to SW (QSWout)"]
[null,{"$f":"(1-B$19)*B18","v":67026.959999999992},{"$f":"(1-C$19)*C18","v":262167.83999999991},928654.84799999988,1126494.8640000001,1045154.8799999999,722636.64,{"$f":"SUM(B33:G33)","v":4152136.0320000001},null,null,null,{"$f":"(1-L$19)*L18","v":413994.23999999999},{"$f":"(1-M$19)*M18","v":329595.86879999994},155812.37759999998,77002.928639999984,52501.996799999986,64357.28639999999,{"$f":"SUM(L33:Q33)","v":1093264.6982399998}]
[]
["Runoff to SW ",null,null,null,null,null,null,null,null,null,"Runoff to SW "]
[null,{"$f":"B$19*B$18","v":67026.959999999992},{"$f":"C$19*C$18","v":1048671.3600000001},3714619.3920000005,4505979.4560000012,4180619.5200000005,2890546.5600000005,{"$f":"SUM(B36:G36)","v":16407463.248000002},null,null,null,{"$f":"L$19*L$18","v":620991.35999999987},{"$f":"M$19*M$18","v":109865.28959999999},17312.486399999998,8555.8809599999986,5833.5551999999989,7150.8095999999996,{"$f":"SUM(L36:Q36)","v":769709.3817599999}]
[]
["Groundwater Use",null,null,null,null,null,null,null,null,null,"Groundwater Use"]
["Residential / Domestic",null,null,null,null,null,null,null,null,null,"Residential / Domestic"]
["External Parcels",{"$f":"$B$12*($B$10*L11)","v":5711.5568557010083},{"$f":"$B$12*($B$10*M11)","v":6014.8019735079251},6014.8019735079251,4665.9263817464034,4665.9263817464034,5182.8474516478682,{"$f":"SUM(B40:G40)","v":32255.861017857533},null,null,"External Parcels",{"$f":"$B$12*($B$10*L13)","v":5182.8474516478682},{"$f":"$B$12*($B$10*M13)","v":8070.2883892922064},8070.2883892922064,9318.3289481045922,9318.3289481045922,5711.5568557010083,{"$f":"SUM(L40:Q40)","v":45671.638982142482}]
["Mt. Belcher WSS",456.53354320000039,293.39999999999964,573.10000000000036,346.7850066999996,626.76001770000005,443.62977740000036,{"$f":"SUM(B41:G41)","v":2740.2083450000005},null,null,"Mt. Belcher WSS",511.59290540000075,815.42999589999931,660.68390590000035,336.82801679999943,760.557164900001,593.82782019999922,{"$f":"SUM(L41:Q41)","v":3678.9198090999998}]
["Erskine WSS",313.08928704564096,258.89988234716498,359.82764859807645,281.08480641835314,288.63131747535562,313.86666860633215,{"$f":"SUM(B42:G42)","v":1815.3996104909234},null,null,"Erskine WSS",281.81218097806419,553.4865790301551,406.51145705853367,443.65302051378103,460.52356420808002,320.54487628267958,{"$f":"SUM(L42:Q42)","v":2466.5316780712938}]
["ICI",{"$f":"$B$13*$B$9","v":42},{"$f":"$B$13*$B$9","v":42},42,42,42,42,{"$f":"SUM(B43:G43)","v":252},null,null,"ICI",{"$f":"$B$13*$B$9","v":42},{"$f":"$B$13*$B$9","v":42},42,42,42,42,{"$f":"SUM(L43:Q43)","v":252}]
["Agricultural",0,0,0,0,0,0,0,null,null,"Agricultural",{"$f":"$L$6*L8","v":7069.0985588185677},{"$f":"$L$6*M8","v":10218.787383571656},11727.394685057816,13192.605258719241,11433.895762664219,7295.2183511684998,{"$f":"$L$6*R8","v":60937}]
["SubTotal GWpumpOUT",{"$f":"SUM(B39:B44)","v":6523.1796859466494},{"$f":"SUM(C39:C44)","v":6609.1018558550895},6989.7296221060024,5335.7961948647562,5623.3177169217597,5982.3438976542011,37063.468973348456,null,null,"SubTotal GWpumpOUT",{"$f":"SUM(L39:L44)","v":13087.351096844501},{"$f":"SUM(M39:M44)","v":19699.992347794017},20906.878437308558,23333.415244137614,22015.305439876895,13963.147903352186,113006.09046931379]
["QIRReturnIN",{"$f":"B45*$B$11","v":0},{"$f":"C45*$B$11","v":0},0,0,0,0,0,null,null,"QIRReturnIN",{"$f":"L45*$B$11","v":0},{"$f":"M45*$B$11","v":0},0,0,0,0,0]
["Total GWpumpOUT",{"$f":"B45-B46","v":6523.1796859466494},{"$f":"C45-C46","v":6609.1018558550895},6989.7296221060024,5335.7961948647562,5623.3177169217597,5982.3438976542011,37063.468973348456,null,null,"Total GWpumpOUT",{"$f":"L45-L46","v":13087.351096844501},{"$f":"M45-M46","v":19699.992347794017},20906.878437308558,23333.415244137614,22015.305439876895,13963.147903352186,113006.09046931379]
[]
["Minimum Recharge (R - QSWout)",{"$f":"B47+B27+B30","v":23751.682424683502},{"$f":"C47+C27+C30","v":158025.69510452452},108482.97322442089,45454.357521343249,39353.259778904161,30251.71430846745,{"$f":"SUM(B49:G49)","v":405319.68236234377}]
["Recharge (QGWout + QSWout + deltaS + QGWpump)",{"$f":"B49+B33","v":90778.642424683494},{"$f":"C49+C33","v":420193.53510452446},1037137.8212244208,1171949.2215213433,1084508.1397789042,752888.35430846747,{"$f":"SUM(B50:G50)","v":4557455.7143623438},null,null,"Recharge (QGWout + QSWout - deltaS + QGWpump)",{"$f":"L47+L33+L30+L27","v":399435.3355351924},{"$f":"M47+M33+M30+M27","v":258189.00580980431},182675.57871544483,98179.218395672695,35481.271368543792,79347.854090658293,1053308.2639153162]
[]
["Precpitation (mm)",94,167.9,154.30000000000001,162.1,98.5,88.6,null,null,null,null,56.8,43,37.4,23.2,28,33.1]
["Precipitation (m3)",{"$f":"(B52/1000)*SUM($B$7:$B$8)","v":3411897.3030141066},{"$f":"(C52/1000)*SUM($B$7:$B$8)","v":6094229.3316603024},5600593.1261178376,5883708.0087083681,3575232.8122009523,3215894.6919898917,{"$f":"SUM(B53:G53)","v":27781555.27369146},null,null,null,{"$f":"(L52/1000)*SUM($B$7:$B$8)","v":2061657.0937361834},1560761.5322298571,1357499.5652417827,842085.29180773685,1016309.8349403722,1201423.4120187971,{"$f":"R50+R30+R27+R24","v":693261.89967018156}]
[]
["Precipitation Dry Year 2009 (mm)",76.858620689847527,130.40000000010005,143.10000000012002,44.600000000199948,50.200000000159982,63.900000000099979,null,null,null,"Precipitation Dry Year 2009 (mm)",35.142857143103555,54.900000000179958,9.200000000259994,10.600000000259996,8.1241379313017248,64.20000000015996]
["Precipitation Dry Year 2009 (m3)",{"$f":"(B55/1000)*SUM($B$7:$B$8)","v":2789720.4323944147},{"$f":"(C55/1000)*SUM($B$7:$B$8)","v":4733100.0884402217},5194069.1921460442,1618836.379947993,1822098.346934617,2319364.2304568351,null,null,null,"Precipitation Dry Year 2009 (m3)",{"$f":"(L55/1000)*SUM($B$7:$B$8)","v":1275572.547944309},1992693.2120860473,333930.37434698775,384745.86609400652,294880.04571407399,2330253.2644048021]
["Recharge Change (%)",{"$f":"B56/B53","v":0.81764490095582476},{"$f":"C56/C53","v":0.77665276950625406},0.92741412832222936,0.27513880320912987,0.50964467005238556,0.72121896162641053,null,null,null,"Recharge Change (%)",{"$f":"L56/L53","v":0.61871227364618941},1.2767441860506967,0.24598930481978593,0.45689655173534477,0.29014778326077584,1.9395770392797569]
["Precipitation Wet Year 2010 (mm)",127.51333333347799,304.50000000004002,101.80000000018002,209.80357142866006,94.600000000089977,105.40000000011001,null,null,null,"Precipitation Wet Year 2010 (mm)",47.888888889022226,82.737931034611023,31.000000000160007,0.20000000030000004,34.741379310590709,102.4285714287]
["Precipitation Wet Year 2010 (m3)",{"$f":"(B58/1000)*SUM($B$7:$B$8)","v":4628323.3840301307},{"$f":"(C58/1000)*SUM($B$7:$B$8)","v":11052369.454978},3695012.185611173,7615194.0374486465,3433675.3709089514,3825680.5929581085,null,null,null,"Precipitation Wet Year 2010 (m3)",{"$f":"(L58/1000)*SUM($B$7:$B$8)","v":1738212.4557957144},3003120.465467622,1125200.174404077,7259.3559747488362,1261000.1954552608,3717827.3043528651]
["Recharge Change (%)",{"$f":"B59/B53","v":1.3565248226965743},{"$f":"C59/C53","v":1.8135795116142945},0.65975372650797148,1.2942848329960523,0.9604060913714717,1.1896162528229122,null,null,null,"Recharge Change (%)",{"$f":"L59/L53","v":0.84311424100391252},1.9241379310374658,0.82887700535187203,8.6206896681034501E-3,1.240763546806811,3.0945187742809668]
["Climate Change (mm)",null,null,null,null,null,null,null,null,null,"Climate Change (mm)"]
["Climate Change (m3)",null,null,null,null,null,null,null,null,null,"Climate Change (m3)"]
["Recharge Change (%)",null,null,null,null,null,null,null,null,null,"Recharge Change (%)"]
[]
["Recharge Dry Year 2009 (m3)",{"$f":"B$50*B57","v":74224.694094234568},{"$f":"C$50*C57","v":326344.4727675523},961856.26842086238,322448.7062312538,552713.79306674609,542997.35711496999,{"$f":"SUM(B65:G65)","v":2780585.291695619},null,null,"Recharge Dry Year 2009 (m3)",{"$f":"L$50*L57","v":247135.54462360745},{"$f":"M$50*M57","v":329641.31206987723},44936.238615764356,44857.746337054181,10294.812234857016,153901.27591036115,{"$f":"SUM(L65:Q65)","v":830766.92979152128}]
["Recharge Wet Year 2010 (m3)",{"$f":"B$50*B60","v":123143.4818197795},{"$f":"C$50*C60","v":762054.3861783474},684255.54245516995,1516836.1024566055,1041568.2235856031,895648.22284644807,{"$f":"SUM(B66:G66)","v":5023505.9593419535},null,null,"Recharge Wet Year 2010 (m3)",{"$f":"L$50*L60","v":336769.61974989687},{"$f":"M$50*M60","v":496791.25945549709},151415.58663657808,846.37257364604784,44023.868108449351,245543.42418244889,{"$f":"SUM(L66:Q66)","v":1275390.1307065163}]
["Recharge Climate Change (m3)",{"$f":"B$50*B63","v":0},{"$f":"C$50*C63","v":0},0,0,0,0,{"$f":"H50*A87/100","v":3945678.9833111102},null,null,"Recharge Climate Change (m3)",{"$f":"L$50*L63","v":0},{"$f":"M$50*M63","v":0},0,0,0,0,{"$f":"R50*A87/100","v":911915.88911798433}]
[]
["Total precip",{"$f":"0.987*SUM(B7:B8)","v":35824921.68164812}]
["Minimum Recharge %",{"$f":"(H49/B69)*100","v":1.1313902817824586},"%",null,"Total Recharge"]
["Recharge (%)",{"$f":"((H50+R50)/B$69)*100","v":15.661622454158392},"%",null,{"$f":"(B71*B69)/100","v":5610763.9782776609}]
["Runoff (%)",{"$f":"((H36+R36)/B69)*100","v":47.947551099767729},"%"]
["Evapotransipration (%)",{"$f":"100-B72-B71","v":36.390826446073881},"%"]
["Recharge Components"]
["Groundwater Use",{"$f":"((H47+R47)/B69)*100","v":0.4188971040222475},"%"]
["Flux to Sea",{"$f":"((H30+R30)/B69)*100","v":0.66021079432299523},"%"]
["Baseflow to Creeks",{"$f":"B71-B76-B75","v":14.582514555813148},"%"]
[null,null,null,null,"Percent Change in Recharge",null,"Volume"]
["Recharge (%) - Dry Year 2009 ",{"$f":"((H65+R65)/$B$69)*100","v":10.080558594318189},"%",null,{"$f":"((B79/B71)*100)-100","v":-35.635285400193951},null,{"$f":"(B79*B$69)/100","v":3611352.2214871403}]
["Recharge (%) - Wet Year 2010",{"$f":"((H66+R66)/$B$69)*100","v":17.582442038596774},"%",null,{"$f":"((B80/B71)*100)-100","v":12.264499352226295},null,{"$f":"(B80*B$69)/100","v":6298896.0900484696}]
["Recharge (%) - Climate Change",{"$f":"((H67+R67)/$B$69)*100","v":13.559261665929819},"%",null,{"$f":"(B81/B71)*100-100","v":-13.423646205124584},null,4857594.8724290933]
[]
[]
[]
[{"$f":"(843.4/987)*1000","v":854.50861195542052}]
[{"$f":"(A85/1000)*SUM(B7:B8)","v":31015910.941840712}]
[{"$f":"A86/B69*100","v":86.57635379487543}]

{"sheet":"GW Budgets - SCSSI Aquifer","index":7,"n_rows":95,"n_cols":18,"rows_kept":95,"cut":false,"hidden":false,"merged":[]}
["SOUTH CENTRAL SALT SPRING ISLAND AQUIFER"]
[]
["WET PERIOD ",null,null,null,null,null,null,null,null,null,"DRY PERIOD"]
[]
["Input Data",null,null,null,null,null,null,null,null,null,"Distributions"]
["Storage / Specific Yield",1E-3,"Unitless",null,null,null,null,null,null,null,"Total Agricultural Demand",42930,"m3"]
["Area - OW #373",22505435.122240499,"m2",null,null,null,null,null,null,null,null,"APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER"]
["Area - Harbourview Garden",26264275.6194515,"m2",null,null,null,null,null,null,null,"Monthly Distribution of Ag Demand",{"$f":"L9/$R$9","v":0.11600667178920143},{"$f":"M9/$R$9","v":0.16769429711951123},0.19245113289229557,0.21649581139076818,0.18763470080023989,0.11971738600798365,{"$f":"SUM(L8:Q8)","v":1}]
["ICI Water Use - Per Parcel",2.25,"m3",null,null,null,null,null,null,null,"RefET",61.9,89.48,102.69,115.52,100.12,63.88,{"$f":"SUM(L9:Q9)","v":533.59}]
["Res Water Use / Year - Per Parcel",{"$f":"(225*2.1)/1000*365","v":172.46249999999998},"m3",null,null,null,null,null,null,null,"Monthly Res Demand Dist - WET","OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH"]
["QIRReturnIN",0,"Unitless",null,null,null,null,null,null,null,null,7.329321299542535E-2,7.7184587899110396E-2,7.7184587899110396E-2,5.9875222248197413E-2,5.9875222248197413E-2,6.6508581074047904E-2]
["Number of Residential Connections",475,null,null,null,null,null,null,null,null,"Monthly Res Demand - DRY","APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER"]
["Number of Commercial Connections",25,null,null,null,null,null,null,null,null,null,6.6508581074047904E-2,0.10356149484190058,0.10356149484190058,0.11957690094131844,0.11957690094131844,7.329321299542535E-2]
["Aquifer Hydraulic Conductivity",1.9999999999999999E-7,"m/s",null,"Assumed Sat Flow Depth",null,30,"m"]
["Hydraulic Gradient",0.1,"Unitless",null,"Length of Shoreline ",null,50,"km"]
["WET PERIOD ",null,null,null,null,null,null,null,null,null,"DRY PERIOD"]
[null,"OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH",null,null,null,null,"OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH"]
["Wet Season SW Flow (m3)",180215.73818181816,1762230.1090909089,6242197.876363636,7572031.5927272737,7025283.4909090912,4857392.2909090919,null,null,null,"Dry Season SW Flow (m3)",1391385.5999999999,590790.75839999993,232740.86399999994,115021.20959999996,78423.551999999981,96132.09599999999]
["Direct flow composition",0.5,0.9,0.9,0.9,0.9,0.9,null,null,null,"Direct flow composition",0.6,0.25,0.1,0.1,0.1,0.1]
["Groundwater composition",{"$f":"1-B19","v":0.5},{"$f":"1-C19","v":9.9999999999999978E-2},9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,null,null,null,"Groundwater composition",{"$f":"1-L19","v":0.4},{"$f":"1-M19","v":0.75},{"$f":"1-N19","v":0.9},{"$f":"1-O19","v":0.9},{"$f":"1-P19","v":0.9},{"$f":"1-Q19","v":0.9}]
[null,"OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH","TOTAL",null,null,null,"APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER","TOTAL"]
["Storage Change",null,null,null,null,null,null,null,null,null,"Storage Change"]
["Change In GW Level - OW 373",6.1461538461539789E-2,3.52414358974359,2.3834615384615399,0.61068205128205011,0.40299999999999997,7.2999999999999995E-2,null,null,null,"Change In GW Level - OW 373",-1.244,-3.5919999999999996,-0.16500000000000004,-0.53793120260022054,-1.6140151679306598,-0.21505362946911966]
["Associated Volume",{"$f":"($B$7*B23)*$B$6","v":1383.2186663592729},{"$f":"($B$7*C23)*$B$6","v":79312.38492043411},53640.839020201711,13743.665285444926,9069.6903542629207,1642.8967639235564,{"$f":"SUM(B24:G24)","v":158792.69501062648},null,null,"Associated Volume",{"$f":"($B$7*L23)*$B$6","v":-27996.761292067182},{"$f":"($B$7*M23)*$B$6","v":-80839.522959087859},-3713.3967951696832,-12106.375780348071,-36324.113648175568,-4839.8755058196193,{"$f":"SUM(L24:Q24)","v":-165820.04598066799}]
["Change in GW Level - Harbourview",-0.5600000000000005,4.0199999999999996,1.7600000000000002,0.34999999999999987,0.52,0.26,null,null,null,"Change in GW Level - Harbourview",-1.48,-1.25,-1.0799999999999996,-0.87000000000000011,-1.6800000000000006,-1.5099999999999998]
["Associated Volume",{"$f":"($B$8*B25)*$B$6","v":-14707.994346892854},{"$f":"($B$8*C25)*$B$6","v":105582.38799019503},46225.125090234644,9192.4964668080211,13657.423322114781,6828.7116610573903,{"$f":"SUM(B26:G26)","v":166778.15018351702},null,null,"Associated Volume",{"$f":"($B$8*L25)*$B$6","v":-38871.127916788224},{"$f":"($B$8*M25)*$B$6","v":-32830.344524314372},-28365.417669007613,-22849.919788922809,-44123.98304067854,-39659.056185371759,{"$f":"SUM(L26:Q26)","v":-206699.84912508333}]
["TOTAL ΔSGW (m3)",{"$f":"B26+B24","v":-13324.775680533581},{"$f":"C26+C24","v":184894.77291062914},99865.964110436355,22936.161752252949,22727.113676377703,8471.6084249809464,{"$f":"SUM(B27:G27)","v":325570.84519414353},null,null,"TOTAL ΔSGW",{"$f":"L26+L24","v":-66867.889208855398},{"$f":"M26+M24","v":-113669.86748340222},-32078.814464177296,-34956.295569270878,-80448.096688854101,-44498.931691191377,{"$f":"SUM(L27:Q27)","v":-372519.89510575129}]
[]
["Groundwater Flux Out (QGWout)",null,null,null,null,null,null,null,null,null,"Groundwater Flux Out (QGWout)"]
[null,{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*31","v":80352},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*30","v":77760},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*31","v":80352},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*31","v":80352},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*28","v":72576},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*31","v":80352},{"$f":"SUM(B30:G30)","v":471744},null,null,null,{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*30","v":77760},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*31","v":80352},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*30","v":77760},80352,80352,{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*30","v":77760},{"$f":"SUM(L30:Q30)","v":474336}]
[]
["Groundwater Flux to SW (QSWout)",null,null,null,null,null,null,null,null,null,"Groundwater Flux to SW (QSWout)"]
[null,{"$f":"(1-B$19)*B18","v":90107.86909090908},{"$f":"(1-C$19)*C18","v":176223.01090909084},624219.78763636341,757203.15927272721,702528.349090909,485739.22909090907,{"$f":"SUM(B33:G33)","v":2836021.4050909085},null,null,null,{"$f":"(1-L$19)*L18","v":556554.23999999999},{"$f":"(1-M$19)*M18","v":443093.06879999995},209466.77759999994,103519.08863999996,70581.196799999991,86518.886399999988,{"$f":"SUM(L33:Q33)","v":1469733.2582399999}]
[]
["Runoff to SW ",null,null,null,null,null,null,null,null,null,"Runoff to SW "]
[null,{"$f":"B$19*B$18","v":90107.86909090908},{"$f":"C$19*C$18","v":1586007.0981818181},5617978.0887272721,6814828.4334545461,6322755.1418181825,4371653.0618181825,{"$f":"SUM(B36:G36)","v":24803329.693090908},null,null,null,{"$f":"L$19*L$18","v":834831.35999999987},{"$f":"M$19*M$18","v":147697.68959999998},23274.086399999997,11502.120959999997,7842.3551999999981,9613.2096000000001,{"$f":"SUM(L36:Q36)","v":1034760.8217599997}]
[]
["Groundwater Use",null,null,null,null,null,null,null,null,null,"Groundwater Use"]
["Residential / Domestic",null,null,null,null,null,null,null,null,null,"Residential / Domestic"]
["External Parcels",{"$f":"$B$12*($B$10*L11)","v":6004.1571044561824},{"$f":"$B$12*($B$10*M11)","v":6322.9373205114043},6322.9373205114043,4904.9594955653793,4904.9594955653793,5448.3621776544178,{"$f":"SUM(B40:G40)","v":33908.31291426417},null,null,"External Parcels",{"$f":"$B$12*($B$10*L13)","v":5448.3621776544178},{"$f":"$B$12*($B$10*M13)","v":8483.7252944813572},8483.7252944813572,9795.7023573312599,9795.7023573312599,6004.1571044561824,{"$f":"SUM(L40:Q40)","v":48011.374585735844}]
["Reginald Hill WSS",81.276966047973985,105.23837555439873,77.222730454988749,113.27850626360417,58.241143396437678,111.32963796749726,{"$f":"SUM(B41:G41)","v":546.58735968490055},null,null,"Reginald Hill WSS",160.63397857518524,121.66924114830331,125.31754445622389,139.99632621294398,126.31893556006932,107.37913635181508,{"$f":"SUM(L41:Q41)","v":781.31516230454076}]
[]
["ICI",{"$f":"$B$13*$B$9","v":56.25},{"$f":"$B$13*$B$9","v":56.25},56.25,56.25,56.25,56.25,{"$f":"SUM(B43:G43)","v":337.5},null,null,"ICI",{"$f":"$B$13*$B$9","v":56.25},{"$f":"$B$13*$B$9","v":56.25},56.25,56.25,56.25,56.25,{"$f":"SUM(L43:Q43)","v":337.5}]
["Agricultural",0,0,0,0,0,0,0,null,null,"Agricultural",{"$f":"$L$6*L8","v":4980.1664199104171},{"$f":"$L$6*M8","v":7199.1161753406168},8261.9271350662493,9294.165183005678,8055.1577053542987,5139.4673813227382,{"$f":"$L$6*R8","v":42930}]
["SubTotal GWpumpOUT",{"$f":"SUM(B39:B44)","v":6141.6840705041568},{"$f":"SUM(C39:C44)","v":6484.4256960658031},6456.4100509663931,5074.4880018289832,5019.4506389618173,5615.9418156219153,34792.400273949068,null,null,"SubTotal GWpumpOUT",{"$f":"SUM(L39:L44)","v":10645.412576140021},{"$f":"SUM(M39:M44)","v":15860.760710970277},16927.21997400383,19286.11386654988,18033.428998245628,11307.253622130735,92060.189748040386]
["QIRReturnIN",{"$f":"B45*$B$11","v":0},{"$f":"C45*$B$11","v":0},0,0,0,0,0,null,null,"QIRReturnIN",{"$f":"L45*$B$11","v":0},{"$f":"M45*$B$11","v":0},0,0,0,0,0]
["Total GWpumpOUT",{"$f":"B45-B46","v":6141.6840705041568},{"$f":"C45-C46","v":6484.4256960658031},6456.4100509663931,5074.4880018289832,5019.4506389618173,5615.9418156219153,34792.400273949068,null,null,"Total GWpumpOUT",{"$f":"L45-L46","v":10645.412576140021},{"$f":"M45-M46","v":15860.760710970277},16927.21997400383,19286.11386654988,18033.428998245628,11307.253622130735,92060.189748040386]
[]
["Minimum Recharge (R - QSWout)",{"$f":"B47+B27+B30","v":73168.908389970573},{"$f":"C47+C27+C30","v":269139.19860669493},186674.37416140275,108362.64975408194,100322.56431533952,94439.550240602868,{"$f":"SUM(B49:G49)","v":832107.24546809262}]
["Recharge (QGWout + QSWout + deltaS + QGWpump)",{"$f":"B49+B33","v":163276.77748087965},{"$f":"C49+C33","v":445362.2095157858},810894.16179776611,865565.80902680918,802850.91340624855,580178.77933151193,{"$f":"SUM(B50:G50)","v":3668128.6505590011},null,null,"Recharge (QGWout + QSWout - deltaS + QGWpump)",{"$f":"L47+L33+L30+L27","v":578091.76336728455},{"$f":"M47+M33+M30+M27","v":425635.96202756802},272075.18310982647,168200.90693727895,88518.5291093915,131087.20833093935,1663609.552882289]
[]
["Precpitation (mm)",94,167.9,154.30000000000001,162.1,98.5,88.6,null,null,null,null,56.8,43,37.4,23.2,28,33.1]
["Precipitation (m3)",{"$f":"(B52/1000)*SUM($B$7:$B$8)","v":4584352.8097190475},{"$f":"(C52/1000)*SUM($B$7:$B$8)","v":8188434.4335300867},7525166.3674430763,7905570.1112282723,4803816.508056662,4320996.3717139112,{"$f":"SUM(B53:G53)","v":37328336.60169106},null,null,null,{"$f":"(L52/1000)*SUM($B$7:$B$8)","v":2770119.5701281056},2097097.5618927558,1823987.1817392805,1131457.2892072543,1365551.9007673759,1614277.4255500054,{"$f":"R50+R30+R27+R24","v":1599605.6117958699}]
[]
["Precipitation Dry Year 2009 (mm)",76.858620689847527,130.40000000010005,143.10000000012002,44.600000000199948,50.200000000159982,63.900000000099979,null,null,null,"Precipitation Dry Year 2009 (mm)",35.142857143103555,54.900000000179958,9.200000000259994,10.600000000259996,8.1241379313017248,64.20000000015996]
["Precipitation Dry Year 2009 (m3)",{"$f":"(B55/1000)*SUM($B$7:$B$8)","v":3748372.6990492879},{"$f":"(C55/1000)*SUM($B$7:$B$8)","v":6359570.2807215163},6978945.6071419781,2175129.0990892146,2448239.4792407406,3116384.5163989943,null,null,null,"Precipitation Dry Year 2009 (m3)",{"$f":"(L55/1000)*SUM($B$7:$B$8)","v":1713906.9775057649},{"$f":"(M55/1000)*SUM($B$7:$B$8)","v":2677457.1197276674},{"$f":"(N55/1000)*SUM($B$7:$B$8)","v":448681.33883624617},{"$f":"(O55/1000)*SUM($B$7:$B$8)","v":516958.93387461518},{"$f":"(P55/1000)*SUM($B$7:$B$8)","v":396211.85693519318},{"$f":"(Q55/1000)*SUM($B$7:$B$8)","v":3131015.4296244276}]
["Recharge Change (%)",{"$f":"B56/B53","v":0.81764490095582487},{"$f":"C56/C53","v":0.77665276950625406},0.92741412832222936,0.27513880320912987,0.50964467005238556,0.72121896162641053,null,null,null,"Recharge Change (%)",{"$f":"L56/L53","v":0.61871227364618941},1.2767441860506969,0.24598930481978595,0.45689655173534471,0.29014778326077589,1.9395770392797569]
["Precipitation Wet Year 2010 (mm)",127.51333333347799,304.50000000004002,101.80000000018002,209.80357142866006,94.600000000089977,105.40000000011001,null,null,null,"Precipitation Wet Year 2010 (mm)",47.888888889022226,82.737931034611023,31.000000000160007,0.20000000030000004,34.741379310590709,102.4285714287]
["Precipitation Wet Year 2010 (m3)",{"$f":"(B58/1000)*SUM($B$7:$B$8)","v":6218788.3823826732},{"$f":"(C58/1000)*SUM($B$7:$B$8)","v":14850376.920847164},4964756.5535130249,10232059.491149668,4613614.636168451,5140327.5121797025,null,null,null,"Precipitation Wet Year 2010 (m3)",{"$f":"(L58/1000)*SUM($B$7:$B$8)","v":2335527.2588586421},4035104.963924041,1511861.0330002555,9753.9421629693134,1694327.0197449119,4995411.8002624363]
["Recharge Change (%)",{"$f":"B59/B53","v":1.3565248226965743},{"$f":"C59/C53","v":1.8135795116142943},0.65975372650797148,1.2942848329960523,0.96040609137147182,1.1896162528229122,null,null,null,"Recharge Change (%)",{"$f":"L59/L53","v":0.84311424100391252},1.9241379310374658,0.82887700535187203,8.6206896681034484E-3,1.240763546806811,3.0945187742809663]
["Climate Change (mm)",null,null,null,null,null,null,null,null,null,"Climate Change (mm)"]
["Climate Change (m3)",null,null,null,null,null,null,null,null,null,"Climate Change (m3)"]
["Recharge Change (%)",null,null,null,null,null,null,null,null,null,"Recharge Change (%)"]
[]
["Recharge Dry Year 2009 (m3)",{"$f":"B$50*B57","v":133502.42455174011},{"$f":"C$50*C57","v":345891.79345385963},752034.70222526009,238150.74079437854,409168.6888641839,418435.93678715138,{"$f":"SUM(B65:G65)","v":2297184.2866765736},null,null,"Recharge Dry Year 2009 (m3)",{"$f":"L$50*L57","v":357672.46928910754},{"$f":"M$50*M57","v":543428.23989279266},66927.585151902182,76850.414378400368,25683.454998594407,254253.73942197202,{"$f":"SUM(L65:Q65)","v":1324815.9031327693}]
["Recharge Wet Year 2010 (m3)",{"$f":"B$50*B60","v":221489.00162271829},{"$f":"C$50*C60","v":807699.77842510177},534990.4450496342,1120288.6985833566,771062.90769851115,690190.10543572449,{"$f":"SUM(B66:G66)","v":4145720.9368150462},null,null,"Recharge Wet Year 2010 (m3)",{"$f":"L$50*L60","v":487397.39830202149},{"$f":"M$50*M60","v":818982.29935086612},225516.86300663519,1450.0078205998302,109830.56413589054,405651.82724817214,{"$f":"SUM(L66:Q66)","v":2048828.9598641852}]
["Recharge Climate Change (m3)",{"$f":"B$50*B63","v":0},{"$f":"C$50*C63","v":0},0,0,0,0,{"$f":"H50*A87/100","v":3175732.0381591511},null,null,"Recharge Climate Change (m3)",{"$f":"L$50*L63","v":0},{"$f":"M$50*M63","v":0},0,0,0,0,{"$f":"R50*A87/100","v":1440292.492268716}]
[]
["Total Precipitation",{"$f":"0.987*SUM(B7:B8)","v":48135704.502050005},"m3"]
["Minimum Recharge %",{"$f":"(H49/B69)*100","v":1.7286695065045838},"%"]
["Recharge (%)",{"$f":"((H50+R50)/B$69)*100","v":11.076472773373915},"%"]
["Runoff (%)",{"$f":"((H36+R36)/B69)*100","v":53.677599158750269},"%"]
["Evapotranspiration (%)",{"$f":"100-B72-B71","v":35.245928067875816},"%"]
["Recharge Components"]
["Groundwater Use",{"$f":"((H47+R47)/B69)*100","v":0.2635311798886979},"%"]
["Flux to Sea",{"$f":"((H30+R30)/B69)*100","v":1.9654433435366221},"%"]
["Baseflow to Creeks",{"$f":"B71-B76-B75","v":8.847498249948595},"%"]
["Wet/Dry/Climate Effects"]
["Recharge (%) - Dry Year 2009 ",{"$f":"((H65+R65)/$B$69)*100","v":7.5245604635434153},"%"]
["Recharge (%) - Wet Year 2010",{"$f":"((H66+R66)/$B$69)*100","v":12.868929541511994},"%"]
["Recharge (%) - Climate Change",{"$f":"((H67+R67)/$B$69)*100","v":9.5896062562692528},"%"]
[]
[]
[null,null,null,null,"Total Recharge"]
[{"$f":"(843.4/987)*1000","v":854.50861195542052},null,null,null,{"$f":"(B71*B69)/100","v":5331738.2034412911}]
[{"$f":"(A85/1000)*SUM(B7:B8)","v":41674137.831350595}]
[{"$f":"A86/B69*100","v":86.576353794875445}]
[]
[]
[]
[]
[null,null,null,null,"Percent Change in Recharge",null,"Volume"]
[null,null,null,null,{"$f":"((B79/B71)*100)-100","v":-32.067178627195602},null,{"$f":"(B79*B$69)/100","v":3622000.1898093428}]
[null,null,null,null,{"$f":"((B80/B71)*100)-100","v":16.182559238956102},null,{"$f":"(B80*B$69)/100","v":6194549.8966792319}]
[null,null,null,null,{"$f":"(B81/B71)*100-100","v":-13.423646205124555},null,4616024.5304278675]

{"sheet":"GW Budgets - SCSSI Aquifer U-D","index":8,"n_rows":87,"n_cols":18,"rows_kept":87,"cut":false,"hidden":true,"merged":[]}
["SOUTH CENTRAL SALT SPRING ISLAND AQUIFER (USER-DEFINED VALUES)"]
[]
["WET PERIOD ",null,null,null,null,null,null,null,null,null,"DRY PERIOD"]
[]
["Input Data",null,null,null,null,null,null,null,null,null,"Distributions"]
["Storage / Specific Yield",1E-3,"Unitless",null,null,null,null,null,null,null,"Total Agricultural Demand",42930,"m3"]
["Area - OW #373",22505435.122240499,"m2",null,null,null,null,null,null,null,null,"APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER"]
["Area - Harbourview Garden",26264275.6194515,"m2",null,null,null,null,null,null,null,"Monthly Distribution of Ag Demand",{"$f":"L9/$R$9","v":0.11600667178920143},{"$f":"M9/$R$9","v":0.16769429711951123},0.19245113289229557,0.21649581139076818,0.18763470080023989,0.11971738600798365,{"$f":"SUM(L8:Q8)","v":1}]
["ICI Water Use - Per Parcel",{"$f":"'Standard and U-D Numbers'!C19*30/1000","v":3},"m3",null,null,null,null,null,null,null,"RefET",61.9,89.48,102.69,115.52,100.12,63.88,{"$f":"SUM(L9:Q9)","v":533.59}]
["Res Water Use / Year - Per Parcel",{"$f":"'Standard and U-D Numbers'!D19*365/1000","v":182.5},"m3",null,null,null,null,null,null,null,"Monthly Res Demand Dist - WET","OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH"]
["QIRReturnIN",0,"Unitless",null,null,null,null,null,null,null,null,7.329321299542535E-2,7.7184587899110396E-2,7.7184587899110396E-2,5.9875222248197413E-2,5.9875222248197413E-2,6.6508581074047904E-2]
["Number of Residential Connections",475,null,null,null,null,null,null,null,null,"Monthly Res Demand - DRY","APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER"]
["Number of Commercial Connections",25,null,null,null,null,null,null,null,null,null,6.6508581074047904E-2,0.10356149484190058,0.10356149484190058,0.11957690094131844,0.11957690094131844,7.329321299542535E-2]
["Aquifer Hydraulic Conductivity",{"$f":"'Standard and U-D Numbers'!E19","v":9.9999999999999995E-8},"m/s",null,"Assumed Sat Flow Depth",null,30,"m"]
["Hydraulic Gradient",{"$f":"'Standard and U-D Numbers'!F19","v":0.05},"Unitless",null,"Length of Shoreline ",null,50,"km"]
["WET PERIOD ",null,null,null,null,null,null,null,null,null,"DRY PERIOD"]
[null,"OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH",null,null,null,null,"APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER"]
["Wet Season SW Flow (m3)",180215.73818181816,1762230.1090909089,6242197.876363636,7572031.5927272737,7025283.4909090912,4857392.2909090919,null,null,null,"Dry Season SW Flow (m3)",1391385.5999999999,590790.75839999993,232740.86399999994,115021.20959999996,78423.551999999981,96132.09599999999]
["Direct flow composition",{"$f":"'Standard and U-D Numbers'!P19/100","v":0.5},{"$f":"'Standard and U-D Numbers'!Q19/100","v":0.8},{"$f":"'Standard and U-D Numbers'!R19/100","v":0.8},{"$f":"'Standard and U-D Numbers'!G19/100","v":0.8},{"$f":"'Standard and U-D Numbers'!H19/100","v":0.8},{"$f":"'Standard and U-D Numbers'!I19/100","v":0.8},null,null,null,"Direct flow composition",{"$f":"'Standard and U-D Numbers'!J19/100","v":0.6},{"$f":"'Standard and U-D Numbers'!K19/100","v":0.25},{"$f":"'Standard and U-D Numbers'!L19/100","v":0.1},{"$f":"'Standard and U-D Numbers'!M19/100","v":0.1},{"$f":"'Standard and U-D Numbers'!N19/100","v":0.1},{"$f":"'Standard and U-D Numbers'!O19/100","v":0.1}]
["Groundwater composition",{"$f":"1-B19","v":0.5},{"$f":"1-C19","v":0.19999999999999996},0.19999999999999996,0.19999999999999996,0.19999999999999996,0.19999999999999996,null,null,null,"Groundwater composition",{"$f":"1-L19","v":0.4},0.75,0.9,0.9,0.9,0.9]
[null,"OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH","TOTAL",null,null,null,"APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER","TOTAL"]
["Storage Change",null,null,null,null,null,null,null,null,null,"Storage Change"]
["Change In GW Level - OW 373",6.1461538461539789E-2,3.52414358974359,2.3834615384615399,0.61068205128205011,0.40299999999999997,7.2999999999999995E-2,null,null,null,"Change In GW Level - OW 373",-1.244,-3.5919999999999996,-0.16500000000000004,-0.53793120260022054,-1.6140151679306598,-0.21505362946911966]
["Associated Volume",{"$f":"($B$7*B23)*$B$6","v":1383.2186663592729},{"$f":"($B$7*C23)*$B$6","v":79312.38492043411},53640.839020201711,13743.665285444926,9069.6903542629207,1642.8967639235564,{"$f":"SUM(B24:G24)","v":158792.69501062648},null,null,"Associated Volume",{"$f":"($B$7*L23)*$B$6","v":-27996.761292067182},{"$f":"($B$7*M23)*$B$6","v":-80839.522959087859},-3713.3967951696832,-12106.375780348071,-36324.113648175568,-4839.8755058196193,{"$f":"SUM(L24:Q24)","v":-165820.04598066799}]
["Change in GW Level - Harbourview",-0.5600000000000005,4.0199999999999996,1.7600000000000002,0.34999999999999987,0.52,0.26,null,null,null,"Change in GW Level - Harbourview",-1.48,-1.25,-1.0799999999999996,-0.87000000000000011,-1.6800000000000006,-1.5099999999999998]
["Associated Volume",{"$f":"($B$8*B25)*$B$6","v":-14707.994346892854},{"$f":"($B$8*C25)*$B$6","v":105582.38799019503},46225.125090234644,9192.4964668080211,13657.423322114781,6828.7116610573903,{"$f":"SUM(B26:G26)","v":166778.15018351702},null,null,"Associated Volume",{"$f":"($B$8*L25)*$B$6","v":-38871.127916788224},{"$f":"($B$8*M25)*$B$6","v":-32830.344524314372},-28365.417669007613,-22849.919788922809,-44123.98304067854,-39659.056185371759,{"$f":"SUM(L26:Q26)","v":-206699.84912508333}]
["TOTAL ΔSGW (m3)",{"$f":"B26+B24","v":-13324.775680533581},{"$f":"C26+C24","v":184894.77291062914},99865.964110436355,22936.161752252949,22727.113676377703,8471.6084249809464,{"$f":"SUM(B27:G27)","v":325570.84519414353},null,null,"TOTAL ΔSGW",{"$f":"L26+L24","v":-66867.889208855398},{"$f":"M26+M24","v":-113669.86748340222},-32078.814464177296,-34956.295569270878,-80448.096688854101,-44498.931691191377,{"$f":"SUM(L27:Q27)","v":-372519.89510575129}]
[]
["Groundwater Flux Out (QGWout)",null,null,null,null,null,null,null,null,null,"Groundwater Flux Out (QGWout)"]
[null,{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*31","v":20088},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*30","v":19440},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*31","v":20088},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*31","v":20088},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*28","v":18144},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*31","v":20088},{"$f":"SUM(B30:G30)","v":117936},null,null,null,{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*30","v":19440},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*31","v":20088},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*30","v":19440},20088,20088,{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*30","v":19440},{"$f":"SUM(L30:Q30)","v":118584}]
[]
["Groundwater Flux to SW (QSWout)",null,null,null,null,null,null,null,null,null,"Groundwater Flux to SW (QSWout)"]
[null,{"$f":"(1-B$19)*B18","v":90107.86909090908},{"$f":"(1-C$19)*C18","v":352446.02181818167},1248439.5752727268,1514406.3185454544,1405056.698181818,971478.45818181813,{"$f":"SUM(B33:G33)","v":5581934.9410909079},null,null,null,{"$f":"(1-L$19)*L18","v":556554.23999999999},{"$f":"(1-M$19)*M18","v":443093.06879999995},209466.77759999994,103519.08863999996,70581.196799999991,86518.886399999988,{"$f":"SUM(L33:Q33)","v":1469733.2582399999}]
[]
["Runoff to SW ",null,null,null,null,null,null,null,null,null,"Runoff to SW "]
[null,{"$f":"B$19*B$18","v":90107.86909090908},{"$f":"C$19*C$18","v":1409784.0872727272},4993758.3010909092,6057625.2741818195,5620226.792727273,3885913.8327272739,{"$f":"SUM(B36:G36)","v":22057416.15709091},null,null,null,{"$f":"L$19*L$18","v":834831.35999999987},{"$f":"M$19*M$18","v":147697.68959999998},23274.086399999997,11502.120959999997,7842.3551999999981,9613.2096000000001,{"$f":"SUM(L36:Q36)","v":1034760.8217599997}]
[]
["Groundwater Use",null,null,null,null,null,null,null,null,null,"Groundwater Use"]
["Residential / Domestic",null,null,null,null,null,null,null,null,null,"Residential / Domestic"]
["External Parcels",{"$f":"$B$12*($B$10*L11)","v":6353.6054015409345},{"$f":"$B$12*($B$10*M11)","v":6690.9389635041325},6690.9389635041325,5190.4333286406127,5190.4333286406127,5765.4626218565281,{"$f":"SUM(B40:G40)","v":35881.812607686952},null,null,"External Parcels",{"$f":"$B$12*($B$10*L13)","v":5765.4626218565281},{"$f":"$B$12*($B$10*M13)","v":8977.4870841072552},8977.4870841072552,10365.822600350542,10365.822600350542,6353.6054015409345,{"$f":"SUM(L40:Q40)","v":50805.687392313055}]
["Reginald Hill WSS",81.276966047973985,105.23837555439873,77.222730454988749,113.27850626360417,58.241143396437678,111.32963796749726,{"$f":"SUM(B41:G41)","v":546.58735968490055},null,null,"Reginald Hill WSS",160.63397857518524,121.66924114830331,125.31754445622389,139.99632621294398,126.31893556006932,107.37913635181508,{"$f":"SUM(L41:Q41)","v":781.31516230454076}]
[]
["ICI",{"$f":"$B$13*$B$9","v":75},{"$f":"$B$13*$B$9","v":75},75,75,75,75,{"$f":"SUM(B43:G43)","v":450},null,null,"ICI",{"$f":"$B$13*$B$9","v":75},{"$f":"$B$13*$B$9","v":75},75,75,75,75,{"$f":"SUM(L43:Q43)","v":450}]
["Agricultural",0,0,0,0,0,0,0,null,null,"Agricultural",{"$f":"$L$6*L8","v":4980.1664199104171},{"$f":"$L$6*M8","v":7199.1161753406168},8261.9271350662493,9294.165183005678,8055.1577053542987,5139.4673813227382,{"$f":"$L$6*R8","v":42930}]
["SubTotal GWpumpOUT",{"$f":"SUM(B39:B44)","v":6509.8823675889089},{"$f":"SUM(C39:C44)","v":6871.1773390585313},6843.1616939591213,5378.7118349042166,5323.6744720370507,5951.7922598240257,36878.39996737185,null,null,"SubTotal GWpumpOUT",{"$f":"SUM(L39:L44)","v":10981.26302034213},{"$f":"SUM(M39:M44)","v":16373.272500596177},17439.73176362973,19874.984109569166,18622.299241264911,11675.451919215488,94967.002554617589]
["QIRReturnIN",{"$f":"B45*$B$11","v":0},{"$f":"C45*$B$11","v":0},0,0,0,0,0,null,null,"QIRReturnIN",{"$f":"L45*$B$11","v":0},{"$f":"M45*$B$11","v":0},0,0,0,0,0]
["Total GWpumpOUT",{"$f":"B45-B46","v":6509.8823675889089},{"$f":"C45-C46","v":6871.1773390585313},6843.1616939591213,5378.7118349042166,5323.6744720370507,5951.7922598240257,36878.39996737185,null,null,"Total GWpumpOUT",{"$f":"L45-L46","v":10981.26302034213},{"$f":"M45-M46","v":16373.272500596177},17439.73176362973,19874.984109569166,18622.299241264911,11675.451919215488,94967.002554617589]
[]
["Minimum Recharge (R - QSWout)",{"$f":"B47+B27+B30","v":13273.106687055328},{"$f":"C47+C27+C30","v":211205.95024968768},126797.12580439547,48402.87358715717,46194.788148414751,34511.400684804976,{"$f":"SUM(B49:G49)","v":480385.24516151543}]
["Recharge (QGWout + QSWout + deltaS + QGWpump)",{"$f":"B49+B33","v":103380.97577796441},{"$f":"C49+C33","v":563651.97206786938},1375236.7010771222,1562809.1921326115,1451251.4863302328,1005989.8588666231,{"$f":"SUM(B50:G50)","v":6062320.1862524226},null,null,"Recharge (QGWout + QSWout - deltaS + QGWpump)",{"$f":"L47+L33+L30+L27","v":520107.61381148669},{"$f":"M47+M33+M30+M27","v":365884.47381719388},214267.69489945238,108525.77718029826,28843.399352410808,73135.406628024095,1310764.3656888662]
[]
["Precpitation (mm)",94,167.9,154.30000000000001,162.1,98.5,88.6,null,null,null,null,56.8,43,37.4,23.2,28,33.1]
["Precipitation (m3)",{"$f":"(B52/1000)*SUM($B$7:$B$8)","v":4584352.8097190475},{"$f":"(C52/1000)*SUM($B$7:$B$8)","v":8188434.4335300867},7525166.3674430763,7905570.1112282723,4803816.508056662,4320996.3717139112,{"$f":"SUM(B53:G53)","v":37328336.60169106},null,null,null,{"$f":"(L52/1000)*SUM($B$7:$B$8)","v":2770119.5701281056},2097097.5618927558,1823987.1817392805,1131457.2892072543,1365551.9007673759,1614277.4255500054,{"$f":"R50+R30+R27+R24","v":891008.42460244708}]
[]
["Precipitation Dry Year 2009 (mm)",76.858620689847527,130.40000000010005,143.10000000012002,44.600000000199948,50.200000000159982,63.900000000099979,null,null,null,"Precipitation Dry Year 2009 (mm)",35.142857143103555,54.900000000179958,9.200000000259994,10.600000000259996,8.1241379313017248,64.20000000015996]
["Precipitation Dry Year 2009 (m3)",{"$f":"(B55/1000)*SUM($B$7:$B$8)","v":3748372.6990492879},{"$f":"(C55/1000)*SUM($B$7:$B$8)","v":6359570.2807215163},6978945.6071419781,2175129.0990892146,2448239.4792407406,3116384.5163989943,null,null,null,"Precipitation Dry Year 2009 (m3)",{"$f":"(L55/1000)*SUM($B$7:$B$8)","v":1713906.9775057649},2677457.1197276674,448681.33883624617,516958.93387461518,396211.85693519318,3131015.4296244276]
["Recharge Change (%)",{"$f":"B56/B53","v":0.81764490095582487},{"$f":"C56/C53","v":0.77665276950625406},0.92741412832222936,0.27513880320912987,0.50964467005238556,0.72121896162641053,null,null,null,"Recharge Change (%)",{"$f":"L56/L53","v":0.61871227364618941},1.2767441860506969,0.24598930481978595,0.45689655173534471,0.29014778326077589,1.9395770392797569]
["Precipitation Wet Year 2010 (mm)",127.51333333347799,304.50000000004002,101.80000000018002,209.80357142866006,94.600000000089977,105.40000000011001,null,null,null,"Precipitation Wet Year 2010 (mm)",47.888888889022226,82.737931034611023,31.000000000160007,0.20000000030000004,34.741379310590709,102.4285714287]
["Precipitation Wet Year 2010 (m3)",{"$f":"(B58/1000)*SUM($B$7:$B$8)","v":6218788.3823826732},{"$f":"(C58/1000)*SUM($B$7:$B$8)","v":14850376.920847164},4964756.5535130249,10232059.491149668,4613614.636168451,5140327.5121797025,null,null,null,"Precipitation Wet Year 2010 (m3)",{"$f":"(L58/1000)*SUM($B$7:$B$8)","v":2335527.2588586421},4035104.963924041,1511861.0330002555,9753.9421629693134,1694327.0197449119,4995411.8002624363]
["Recharge Change (%)",{"$f":"B59/B53","v":1.3565248226965743},{"$f":"C59/C53","v":1.8135795116142943},0.65975372650797148,1.2942848329960523,0.96040609137147182,1.1896162528229122,null,null,null,"Recharge Change (%)",{"$f":"L59/L53","v":0.84311424100391252},1.9241379310374658,0.82887700535187203,8.6206896681034484E-3,1.240763546806811,3.0945187742809663]
["Climate Change (mm)",null,null,null,null,null,null,null,null,null,"Climate Change (mm)"]
["Climate Change (m3)",null,null,null,null,null,null,null,null,null,"Climate Change (m3)"]
["Recharge Change (%)",null,null,null,null,null,null,null,null,null,"Recharge Change (%)"]
[]
["Recharge Dry Year 2009 (m3)",{"$f":"B$50*B57","v":84528.927700690241},{"$f":"C$50*C57","v":437761.86514417251},1275413.9463661776,429989.45076759381,739622.58491380559,725538.96141848527,{"$f":"SUM(B65:G65)","v":3692855.7363109249},null,null,"Recharge Dry Year 2009 (m3)",{"$f":"L$50*L57","v":321796.96428199916},{"$f":"M$50*M57","v":467140.87471232074},52707.561313654289,49585.053368076638,8368.8483838072952,141851.75545410407,{"$f":"SUM(L65:Q65)","v":1041451.0575139623}]
["Recharge Wet Year 2010 (m3)",{"$f":"B$50*B60","v":140238.85983740201},{"$f":"C$50*C60","v":1022227.6682232805},907317.53836616059,2022720.2342440526,1393790.7675834578,1196741.8862827625,{"$f":"SUM(B66:G66)","v":6683036.954537116},null,null,"Recharge Wet Year 2010 (m3)",{"$f":"L$50*L60","v":438510.13605902763},{"$f":"M$50*M60","v":704012.19444934721},177601.56529190668,935.56704606109417,35787.83848246251,226318.88887509319,{"$f":"SUM(L66:Q66)","v":1583166.1902038986}]
["Recharge Climate Change (m3)",{"$f":"B$50*B63","v":0},{"$f":"C$50*C63","v":0},0,0,0,0,{"$f":"H50*A87/100","v":5248535.7726280494},null,null,"Recharge Climate Change (m3)",{"$f":"L$50*L63","v":0},{"$f":"M$50*M63","v":0},0,0,0,0,{"$f":"R50*A87/100","v":1134811.9946559479}]
[]
["Total precip",{"$f":"0.987*SUM(B7:B8)","v":48135704.502050005}]
["Minimum Recharge %",{"$f":"(H49/B69)*100","v":0.99798112467857769},"%",null,"Total Recharge"]
["Recharge (%)",{"$f":"((H50+R50)/B$69)*100","v":15.317288129910478},"%",null,{"$f":"(B71*B69)/100","v":7373084.5519412886}]
["Runoff (%)",{"$f":"((H36+R36)/B69)*100","v":47.973073662747488},"%"]
["Evapotranspiration (%)",{"$f":"100-B72-B71","v":36.709638207342032},"%"]
["Recharge Components"]
["Groundwater Use",{"$f":"((H47+R47)/B69)*100","v":0.27390354807495215},"%"]
["Flux to Sea",{"$f":"((H30+R30)/B69)*100","v":0.49136083588415552},"%"]
["Baseflow to Creeks",{"$f":"B71-B76-B75","v":14.552023745951372},"%"]
[null,null,null,null,"Percent Change in Recharge",null,"Volume"]
["Recharge (%) - Dry Year 2009 ",{"$f":"((H65+R65)/$B$69)*100","v":9.8353329255277906},"%",null,{"$f":"((B79/B71)*100)-100","v":-35.789332667039972},null,{"$f":"(B79*B$69)/100","v":4734306.7938248869}]
["Recharge (%) - Wet Year 2010",{"$f":"((H66+R66)/$B$69)*100","v":17.172706269187298},"%",null,{"$f":"((B80/B71)*100)-100","v":12.113228683435779},null,{"$f":"(B80*B$69)/100","v":8266203.1447410146}]
["Recharge (%) - Climate Change",{"$f":"((H67+R67)/$B$69)*100","v":13.261149563131758},"%",null,{"$f":"(B81/B71)*100-100","v":-13.423646205124555},null,6383347.7672839975]
[]
[]
[]
[{"$f":"(843.4/987)*1000","v":854.50861195542052}]
[{"$f":"(A85/1000)*SUM(B7:B8)","v":41674137.831350595}]
[{"$f":"A86/B69*100","v":86.576353794875445}]

{"sheet":"GW Budgets - SSSI Aquifer","index":9,"n_rows":95,"n_cols":18,"rows_kept":95,"cut":false,"hidden":false,"merged":[]}
["SOUTH SALT SPRING ISLAND AQUIFER"]
[]
["WET PERIOD ",null,null,null,null,null,null,null,null,null,"DRY PERIOD"]
[]
["Input Data",null,null,null,null,null,null,null,null,null,"Distributions"]
["Storage / Specific Yield",1E-3,"Unitless",null,null,null,null,null,null,null,"Total Agricultural Demand",76839,"m3"]
["Area - OW #373",50750433.464937001,"m2",null,null,null,null,null,null,null,null,"APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER"]
["Area - Harbourview Garden",647694.08380599995,"m2",null,null,null,null,null,null,null,"Monthly Distribution of Ag Demand",{"$f":"L9/$R$9","v":0.11600667178920143},{"$f":"M9/$R$9","v":0.16769429711951123},0.19245113289229557,0.21649581139076818,0.18763470080023989,0.11971738600798365,{"$f":"SUM(L8:Q8)","v":1}]
["ICI Water Use - Per Parcel",2.25,"m3",null,null,null,null,null,null,null,"RefET",61.9,89.48,102.69,115.52,100.12,63.88,{"$f":"SUM(L9:Q9)","v":533.59}]
["Res Water Use / Year - Per Parcel",{"$f":"(225*2.1)/1000*365","v":172.46249999999998},"m3",null,null,null,null,null,null,null,"Monthly Res Demand Dist - WET","OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH"]
["QIRReturnIN",0,"Unitless",null,null,null,null,null,null,null,null,7.329321299542535E-2,7.7184587899110396E-2,7.7184587899110396E-2,5.9875222248197413E-2,5.9875222248197413E-2,6.6508581074047904E-2]
["Number of Residential Connections",303,null,null,null,null,null,null,null,null,"Monthly Res Demand - DRY","APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER"]
["Number of Commercial Connections",34,null,null,null,null,null,null,null,null,null,6.6508581074047904E-2,0.10356149484190058,0.10356149484190058,0.11957690094131844,0.11957690094131844,7.329321299542535E-2]
["Aquifer Hydraulic Conductivity",9.9999999999999995E-8,"m/s",null,"Assumed Sat Flow Depth",null,30,"m"]
["Hydraulic Gradient",0.15,"Unitless",null,"Length of Shoreline ",null,50,"km"]
["WET PERIOD ",null,null,null,null,null,null,null,null,null,"DRY PERIOD"]
[null,"OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH",null,null,null,null,"APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER"]
["Wet Season SW Flow (m3)",189817.39636363636,1856119.418181818,6574773.9927272722,7975459.5054545468,7399581.3818181828,5116187.7818181831,null,null,null,"Dry Season SW Flow (m3)",1465516.8,622267.31520000007,245140.99199999997,121149.38879999997,82601.855999999985,101253.88800000001]
["Direct flow composition",0.5,0.9,0.9,0.9,0.9,0.9,null,null,null,"Direct flow composition",0.6,0.25,0.1,0.1,0.1,0.1]
["Groundwater composition",{"$f":"1-B19","v":0.5},{"$f":"1-C19","v":9.9999999999999978E-2},9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,null,null,null,"Groundwater composition",{"$f":"1-L19","v":0.4},0.75,{"$f":"1-N19","v":0.9},{"$f":"1-O19","v":0.9},0.9,0.9]
[null,"OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH","TOTAL",null,null,null,"APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER","TOTAL"]
["Storage Change",null,null,null,null,null,null,null,null,null,"Storage Change"]
["Change In GW Level - OW 373",6.1461538461539789E-2,3.52414358974359,2.3834615384615399,0.61068205128205011,0.40299999999999997,7.2999999999999995E-2,null,null,null,"Change In GW Level - OW 373",-1.244,-3.5919999999999996,-0.16500000000000004,-0.53793120260022054,-1.6140151679306598,-0.21505362946911966]
["Associated Volume",{"$f":"($B$7*B23)*$B$6","v":3119.1997183450417},{"$f":"($B$7*C23)*$B$6","v":178851.81477216631},120961.70622392876,30992.378811820934,20452.42468636961,3704.7816429404011,{"$f":"SUM(B24:G24)","v":358082.30585557106},null,null,"Associated Volume",{"$f":"($B$7*L23)*$B$6","v":-63133.539230381633},{"$f":"($B$7*M23)*$B$6","v":-182295.55700605368},-8373.821521714608,-27300.241706276036,-81911.969391464067,-10914.064913765773,{"$f":"SUM(L24:Q24)","v":-373929.19376965583}]
["Change in GW Level - Harbourview",-0.5600000000000005,4.0199999999999996,1.7600000000000002,0.34999999999999987,0.52,0.26,null,null,null,"Change in GW Level - Harbourview",-1.48,-1.25,-1.0799999999999996,-0.87000000000000011,-1.6800000000000006,-1.5099999999999998]
["Associated Volume",{"$f":"($B$8*B25)*$B$6","v":-362.70868693136026},{"$f":"($B$8*C25)*$B$6","v":2603.7302169001196},1139.94158749856,226.69292933209988,336.80092357911997,168.40046178955998,{"$f":"SUM(B26:G26)","v":4112.8574321680999},null,null,"Associated Volume",{"$f":"($B$8*L25)*$B$6","v":-958.58724403287999},{"$f":"($B$8*M25)*$B$6","v":-809.61760475749986},-699.50961051047966,-563.49385291122007,-1088.1260607940803,-978.01806654705979,{"$f":"SUM(L26:Q26)","v":-5097.3524395532204}]
["TOTAL ΔSGW (m3)",{"$f":"B26+B24","v":2756.4910314136814},{"$f":"C26+C24","v":181455.54498906643},122101.64781142732,31219.071741153035,20789.225609948731,3873.1821047299609,{"$f":"SUM(B27:G27)","v":362195.16328773921},null,null,"TOTAL ΔSGW",{"$f":"L26+L24","v":-64092.126474414516},{"$f":"M26+M24","v":-183105.1746108112},{"$f":"N26+N24","v":-9073.3311322250884},{"$f":"O26+O24","v":-27863.735559187255},{"$f":"P26+P24","v":-83000.095452258145},{"$f":"Q26+Q24","v":-11892.082980312833},{"$f":"SUM(L27:Q27)","v":-379026.54620920902}]
[]
["Groundwater Flux Out (QGWout)",null,null,null,null,null,null,null,null,null,"Groundwater Flux Out (QGWout)"]
[null,{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*31","v":60263.999999999985},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*30","v":58319.999999999985},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*31","v":60263.999999999985},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*31","v":60263.999999999985},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*28","v":54431.999999999985},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*31","v":60263.999999999985},{"$f":"SUM(B30:G30)","v":353807.99999999994},null,null,null,{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*30","v":58319.999999999985},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*31","v":60263.999999999985},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*30","v":58319.999999999985},60263.999999999985,60263.999999999985,{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*30","v":58319.999999999985},{"$f":"SUM(L30:Q30)","v":355751.99999999994}]
[]
["Groundwater Flux to SW (QSWout)",null,null,null,null,null,null,null,null,null,"Groundwater Flux to SW (QSWout)"]
[null,{"$f":"(1-B$19)*B18","v":94908.698181818181},{"$f":"(1-C$19)*C18","v":185611.94181818175},657477.39927272708,797545.95054545451,739958.13818181807,511618.7781818182,{"$f":"SUM(B33:G33)","v":2987120.9061818179},null,null,null,{"$f":"(1-L$19)*L18","v":586206.72000000009},{"$f":"(1-M$19)*M18","v":466700.48640000005},220626.89279999997,109034.44991999997,74341.670399999988,91128.499200000006,{"$f":"SUM(L33:Q33)","v":1548038.71872}]
[]
["Runoff to SW ",null,null,null,null,null,null,null,null,null,"Runoff to SW "]
[null,{"$f":"B$19*B$18","v":94908.698181818181},{"$f":"C$19*C$18","v":1670507.4763636363},5917296.5934545454,7177913.5549090924,6659623.243636365,4604569.0036363648,{"$f":"SUM(B36:G36)","v":26124818.570181821},null,null,null,{"$f":"L$19*L$18","v":879310.08},{"$f":"M$19*M$18","v":155566.82880000002},24514.099199999997,12114.938879999998,8260.1855999999989,10125.388800000001,{"$f":"SUM(L36:Q36)","v":1089891.52128}]
[]
["Groundwater Use",null,null,null,null,null,null,null,null,null,"Groundwater Use"]
["Residential / Domestic",null,null,null,null,null,null,null,null,null,"Residential / Domestic"]
["External Parcels",{"$f":"$B$12*($B$10*L11)","v":3830.0202161057332},{"$f":"$B$12*($B$10*M11)","v":4033.3684381367484},4033.3684381367484,3128.8478466448628,3128.8478466448628,3475.4815575353446,{"$f":"SUM(B40:G40)","v":21629.934343204302},null,null,"External Parcels",{"$f":"$B$12*($B$10*L13)","v":3475.4815575353446},{"$f":"$B$12*($B$10*M13)","v":5411.7237141638971},5411.7237141638971,6248.6269774134144,6248.6269774134144,3830.0202161057332,{"$f":"SUM(L40:Q40)","v":30626.203156795695}]
["Cedars of Taum",157.30000000000001,246.3,325.60000000000002,68.900000000000006,82.3,79.3,{"$f":"SUM(B41:G41)","v":959.69999999999993},null,null,"Cedars of Taum",119.2,159.6,90.2,110.4,131.30000000000001,114.6,{"$f":"SUM(L41:Q41)","v":725.30000000000007}]
["ICI",{"$f":"$B$13*$B$9","v":76.5},{"$f":"$B$13*$B$9","v":76.5},76.5,76.5,76.5,76.5,{"$f":"SUM(B42:G42)","v":459},null,null,"ICI",{"$f":"$B$13*$B$9","v":76.5},{"$f":"$B$13*$B$9","v":76.5},76.5,76.5,76.5,76.5,{"$f":"SUM(L42:Q42)","v":459}]
["Agricultural",0,0,0,0,0,0,0,null,null,"Agricultural",{"$f":"$L$6*L8","v":8913.8366536104495},{"$f":"$L$6*M8","v":12885.462096366124},14787.7526003111,16635.321651455237,14417.662774789633,9198.9642234674557,{"$f":"$L$6*R8","v":76839}]
[]
["SubTotal GWpumpOUT",{"$f":"SUM(B39:B43)","v":4063.8202161057334},{"$f":"SUM(C39:C43)","v":4356.1684381367486},4435.4684381367488,3274.2478466448629,3287.647846644863,3631.2815575353447,23048.634343204303,null,null,"SubTotal GWpumpOUT",{"$f":"SUM(L39:L43)","v":12585.018211145794},{"$f":"SUM(M39:M43)","v":18533.285810530022},{"$f":"SUM(N39:N43)","v":20366.176314474997},{"$f":"SUM(O39:O43)","v":23070.848628868651},{"$f":"SUM(P39:P43)","v":20874.089752203046},{"$f":"SUM(Q39:Q43)","v":13220.084439573189},{"$f":"SUM(R39:R43)","v":108649.50315679569}]
["QIRReturnIN",{"$f":"B45*$B$11","v":0},{"$f":"C45*$B$11","v":0},0,0,0,0,0,null,null,"QIRReturnIN",{"$f":"L45*$B$11","v":0},{"$f":"M45*$B$11","v":0},{"$f":"N45*$B$11","v":0},{"$f":"O45*$B$11","v":0},{"$f":"P45*$B$11","v":0},{"$f":"Q45*$B$11","v":0},{"$f":"R45*$B$11","v":0}]
["Total GWpumpOUT",{"$f":"B45-B46","v":4063.8202161057334},{"$f":"C45-C46","v":4356.1684381367486},4435.4684381367488,3274.2478466448629,3287.647846644863,3631.2815575353447,23048.634343204303,null,null,"Total GWpumpOUT",{"$f":"L45-L46","v":12585.018211145794},{"$f":"M45-M46","v":18533.285810530022},{"$f":"N45-N46","v":20366.176314474997},{"$f":"O45-O46","v":23070.848628868651},{"$f":"P45-P46","v":20874.089752203046},{"$f":"Q45-Q46","v":13220.084439573189},{"$f":"R45-R46","v":108649.50315679569}]
[]
["Minimum Recharge (R - QSWout)",{"$f":"B47+B27+B30","v":67084.311247519407},{"$f":"C47+C27+C30","v":244131.71342720318},186801.11624956405,94757.319587797887,78508.873456593574,67768.463662265291,{"$f":"SUM(B49:G49)","v":739051.79763094347}]
["Recharge (QGWout + QSWout + deltaS + QGWpump)",{"$f":"B49+B33","v":161993.00942933757},{"$f":"C49+C33","v":429743.6552453849},844278.51552229119,892303.27013325237,818467.01163841167,579387.24184408353,{"$f":"SUM(B50:G50)","v":3726172.7038127612},null,null,"Recharge (QGWout + QSWout - deltaS + QGWpump)",{"$f":"L47+L33+L30+L27","v":593019.61173673137},{"$f":"M47+M33+M30+M27","v":362392.59759971884},290239.73798224982,164505.56298968138,72479.664699944886,150776.50065926035,1633413.6756675867]
[]
["Precpitation (mm)",94,167.9,154.30000000000001,162.1,98.5,88.6,null,null,null,null,56.8,43,37.4,23.2,28,33.1]
["Precipitation (m3)",{"$f":"(B52/1000)*SUM($B$7:$B$8)","v":4831423.989581842},{"$f":"(C52/1000)*SUM($B$7:$B$8)","v":8629745.61543395},7930731.0807710467,8331636.47565124,5062715.5635511857,4553874.1008186303,{"$f":"SUM(B53:G53)","v":39340126.825807899},null,null,null,{"$f":"(L52/1000)*SUM($B$7:$B$8)","v":2919413.6447686022},2210119.4845959488,1922289.970322988,1192436.5591308377,1439147.5713648042,1701278.0218633935,{"$f":"R50+R30+R27+R24","v":1236209.9356887217}]
[]
["Precipitation Dry Year 2009 (mm)",76.858620689847527,130.40000000010005,143.10000000012002,44.600000000199948,50.200000000159982,63.900000000099979,null,null,null,"Precipitation Dry Year 2009 (mm)",35.142857143103555,54.900000000179958,9.200000000259994,10.600000000259996,8.1241379313017248,64.20000000015996]
["Precipitation Dry Year 2009 (m3)",{"$f":"(B55/1000)*SUM($B$7:$B$8)","v":3950389.1894372413},{"$f":"(C55/1000)*SUM($B$7:$B$8)","v":6702315.8323612297},7355072.0522312922,2292356.4886842147,2580186.0029551215,3284340.3503698162,null,null,null,"Precipitation Dry Year 2009 (m3)",{"$f":"(L55/1000)*SUM($B$7:$B$8)","v":1806277.0538684907},2821757.2024352401,472862.77346179879,544820.15203003923,417565.47761662718,3299759.7886375226]
["Recharge Change (%)",{"$f":"B56/B53","v":0.81764490095582487},{"$f":"C56/C53","v":0.77665276950625406},0.92741412832222936,0.27513880320912987,0.50964467005238556,0.72121896162641042,null,null,null,"Recharge Change (%)",{"$f":"L56/L53","v":0.61871227364618941},1.2767441860506967,0.24598930481978595,0.45689655173534471,0.29014778326077589,1.9395770392797571]
["Precipitation Wet Year 2010 (mm)",127.51333333347799,304.50000000004002,101.80000000018002,209.80357142866006,94.600000000089977,105.40000000011001,null,null,null,"Precipitation Wet Year 2010 (mm)",47.888888889022226,82.737931034611023,31.000000000160007,0.20000000030000004,34.741379310590709,102.4285714287]
["Precipitation Wet Year 2010 (m3)",{"$f":"(B58/1000)*SUM($B$7:$B$8)","v":6553946.5708394833},{"$f":"(C58/1000)*SUM($B$7:$B$8)","v":15650729.838594301},5232329.3844712907,10783510.724472083,4862262.8661157126,5417362.6436431669,null,null,null,"Precipitation Wet Year 2010 (m3)",{"$f":"(L58/1000)*SUM($B$7:$B$8)","v":2461399.2192855459},{"$f":"(M58/1000)*SUM($B$7:$B$8)","v":4252574.7324360395},{"$f":"(N58/1000)*SUM($B$7:$B$8)","v":1593341.9540192571},{"$f":"(O58/1000)*SUM($B$7:$B$8)","v":10279.62552516804},{"$f":"(P58/1000)*SUM($B$7:$B$8)","v":1785641.8450250025},{"$f":"(Q58/1000)*SUM($B$7:$B$8)","v":5264636.7789278561}]
["Recharge Change (%)",{"$f":"B59/B53","v":1.3565248226965743},{"$f":"C59/C53","v":1.8135795116142943},0.65975372650797159,1.2942848329960523,0.96040609137147182,1.1896162528229119,null,null,null,"Recharge Change (%)",{"$f":"L59/L53","v":0.84311424100391252},1.924137931037466,0.82887700535187192,8.6206896681034484E-3,1.240763546806811,3.0945187742809668]
["Climate Change (mm)",null,null,null,null,null,null,null,null,null,"Climate Change (mm)"]
["Climate Change (m3)",null,null,null,null,null,null,null,null,null,"Climate Change (m3)"]
["Recharge Change (%)",null,null,null,null,null,null,null,null,null,"Recharge Change (%)"]
[]
["Recharge Dry Year 2009 (m3)",{"$f":"B$50*B57","v":132452.75815038671},{"$f":"C$50*C57","v":333761.60002406902},782995.82353429147,245507.25384405596,417127.35009522032,417865.06494237983,{"$f":"SUM(B65:G65)","v":2329709.8505904032},null,null,"Recharge Dry Year 2009 (m3)",{"$f":"L$50*L57","v":366908.51229441352},{"$f":"M$50*M57","v":462682.64205325069},71395.871377330463,75162.024471266966,21029.814044173319,292442.6387416505,{"$f":"SUM(L65:Q65)","v":1289621.5029820856}]
["Recharge Wet Year 2010 (m3)",{"$f":"B$50*B60","v":219747.53839421662},{"$f":"C$50*C60","v":779374.28839926678},557015.8968264499,1154894.5889662479,786060.70356413594,689248.4795759609,{"$f":"SUM(B66:G66)","v":4186341.4957262776},null,null,"Recharge Wet Year 2010 (m3)",{"$f":"L$50*L60","v":499983.27984984918},{"$f":"M$50*M60","v":697293.34296881594},240573.0448528392,1418.1514072106872,89930.12584447203,466580.71201046772,{"$f":"SUM(L66:Q66)","v":1995778.6569336548}]
["Recharge Climate Change (m3)",{"$f":"B$50*B63","v":0},{"$f":"C$50*C63","v":0},0,0,0,0,{"$f":"H50*A87/100","v":3225984.4630610128},null,null,"Recharge Climate Change (m3)",{"$f":"L$50*L63","v":0},{"$f":"M$50*M63","v":0},0,0,0,0,{"$f":"R50*A87/100","v":1414150.0027798491}]
[]
["Total Precipitation",{"$f":"0.987*SUM(B7:B8)","v":50729951.890609339},"m3"]
["Minimum Recharge %",{"$f":"(H49/B69)*100","v":1.4568352030464864},"%"]
["Recharge (%) - Average Year",{"$f":"((H50+R50)/B$69)*100","v":10.564934875233865},"%"]
["Runoff (%)",{"$f":"((H36+R36)/B69)*100","v":53.646236744213347},"%"]
["Evapotranspiration (%)",{"$f":"100-B72-B71","v":35.788828380552786},"%"]
["Recharge Components"]
["Groundwater Use",{"$f":"((H47+R47)/B69)*100","v":0.25960627320125396},"%"]
["Flux to Sea",{"$f":"((H30+R30)/B69)*100","v":1.3987003211239928},"%"]
["Baseflow to Creeks",{"$f":"B71-B76-B75","v":8.9066282809086186},"%"]
["Wet/Dry/Climate Effects"]
["Recharge (%) - Dry Year 2009 ",{"$f":"((H65+R65)/$B$69)*100","v":7.1345057873836977},"%"]
["Recharge (%) - Wet Year 2010",{"$f":"((H66+R66)/$B$69)*100","v":12.186331589650708},"%"]
["Recharge (%) - Climate Change",{"$f":"((H67+R67)/$B$69)*100","v":9.1467353957806559},"%"]
[]
[]
[null,null,null,null,"Total Recharge"]
[{"$f":"(843.4/987)*1000","v":854.50861195542052},null,null,null,{"$f":"(B71*B69)/100","v":5359586.379480348}]
[{"$f":"(A85/1000)*SUM(B7:B8)","v":43920142.628784046}]
[{"$f":"A86/B69*100","v":86.576353794875445}]
[]
[]
[]
[]
[null,null,null,null,"Percent Change in Recharge",null,"Volume"]
[null,null,null,null,{"$f":"((B79/B71)*100)-100","v":-32.469950154560053},null,{"$f":"(B79*B$69)/100","v":3619331.3535724892}]
[null,null,null,null,{"$f":"((B80/B71)*100)-100","v":15.346963644969478},null,{"$f":"(B80*B$69)/100","v":6182120.1526599322}]
[null,null,null,null,{"$f":"(B81/B71)*100-100","v":-13.423646205124527},null,4640134.4658408621]

{"sheet":"GW Budgets - SSSI Aquifer U-D","index":10,"n_rows":87,"n_cols":18,"rows_kept":87,"cut":false,"hidden":true,"merged":[]}
["SOUTH SALT SPRING ISLAND AQUIFER (USER-DEFINED VALUES)"]
[]
["WET PERIOD ",null,null,null,null,null,null,null,null,null,"DRY PERIOD"]
[]
["Input Data",null,null,null,null,null,null,null,null,null,"Distributions"]
["Storage / Specific Yield",1E-3,"Unitless",null,null,null,null,null,null,null,"Total Agricultural Demand",76839,"m3"]
["Area - OW #373",50750433.464937001,"m2",null,null,null,null,null,null,null,null,"APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER"]
["Area - Harbourview Garden",647694.08380599995,"m2",null,null,null,null,null,null,null,"Monthly Distribution of Ag Demand",{"$f":"L9/$R$9","v":0.11600667178920143},{"$f":"M9/$R$9","v":0.16769429711951123},0.19245113289229557,0.21649581139076818,0.18763470080023989,0.11971738600798365,{"$f":"SUM(L8:Q8)","v":1}]
["ICI Water Use - Per Parcel",{"$f":"'Standard and U-D Numbers'!C20*30/1000","v":3},"m3",null,null,null,null,null,null,null,"RefET",61.9,89.48,102.69,115.52,100.12,63.88,{"$f":"SUM(L9:Q9)","v":533.59}]
["Res Water Use / Year - Per Parcel",{"$f":"'Standard and U-D Numbers'!D20*365/1000","v":182.5},"m3",null,null,null,null,null,null,null,"Monthly Res Demand Dist - WET","OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH"]
["QIRReturnIN",0,"Unitless",null,null,null,null,null,null,null,null,7.329321299542535E-2,7.7184587899110396E-2,7.7184587899110396E-2,5.9875222248197413E-2,5.9875222248197413E-2,6.6508581074047904E-2]
["Number of Residential Connections",303,null,null,null,null,null,null,null,null,"Monthly Res Demand - DRY","APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER"]
["Number of Commercial Connections",34,null,null,null,null,null,null,null,null,null,6.6508581074047904E-2,0.10356149484190058,0.10356149484190058,0.11957690094131844,0.11957690094131844,7.329321299542535E-2]
["Aquifer Hydraulic Conductivity",{"$f":"'Standard and U-D Numbers'!E20","v":9.9999999999999995E-8},"m/s",null,"Assumed Sat Flow Depth",null,30,"m"]
["Hydraulic Gradient",{"$f":"'Standard and U-D Numbers'!F20","v":0.05},"Unitless",null,"Length of Shoreline ",null,50,"km"]
["WET PERIOD ",null,null,null,null,null,null,null,null,null,"DRY PERIOD"]
[null,"OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH",null,null,null,null,"APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER"]
["Wet Season SW Flow (m3)",189817.39636363636,1856119.418181818,6574773.9927272722,7975459.5054545468,7399581.3818181828,5116187.7818181831,null,null,null,"Dry Season SW Flow (m3)",1465516.8,622267.31520000007,245140.99199999997,121149.38879999997,82601.855999999985,101253.88800000001]
["Direct flow composition",{"$f":"'Standard and U-D Numbers'!P20/100","v":0.5},{"$f":"'Standard and U-D Numbers'!Q20/100","v":0.8},{"$f":"'Standard and U-D Numbers'!R20/100","v":0.8},{"$f":"'Standard and U-D Numbers'!G20/100","v":0.8},{"$f":"'Standard and U-D Numbers'!H20/100","v":0.8},{"$f":"'Standard and U-D Numbers'!I20/100","v":0.8},null,null,null,"Direct flow composition",{"$f":"'Standard and U-D Numbers'!J20/100","v":0.6},{"$f":"'Standard and U-D Numbers'!K20/100","v":0.25},{"$f":"'Standard and U-D Numbers'!L20/100","v":0.1},{"$f":"'Standard and U-D Numbers'!M20/100","v":0.1},{"$f":"'Standard and U-D Numbers'!N20/100","v":0.1},{"$f":"'Standard and U-D Numbers'!O20/100","v":0.1}]
["Groundwater composition",{"$f":"1-B19","v":0.5},{"$f":"1-C19","v":0.19999999999999996},0.19999999999999996,0.19999999999999996,0.19999999999999996,0.19999999999999996,null,null,null,"Groundwater composition",{"$f":"1-L19","v":0.4},0.75,0.9,0.9,0.9,0.9]
[null,"OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH","TOTAL",null,null,null,"APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER","TOTAL"]
["Storage Change",null,null,null,null,null,null,null,null,null,"Storage Change"]
["Change In GW Level - OW 373",6.1461538461539789E-2,3.52414358974359,2.3834615384615399,0.61068205128205011,0.40299999999999997,7.2999999999999995E-2,null,null,null,"Change In GW Level - OW 373",-1.244,-3.5919999999999996,-0.16500000000000004,-0.53793120260022054,-1.6140151679306598,-0.21505362946911966]
["Associated Volume",{"$f":"($B$7*B23)*$B$6","v":3119.1997183450417},{"$f":"($B$7*C23)*$B$6","v":178851.81477216631},120961.70622392876,30992.378811820934,20452.42468636961,3704.7816429404011,{"$f":"SUM(B24:G24)","v":358082.30585557106},null,null,"Associated Volume",{"$f":"($B$7*L23)*$B$6","v":-63133.539230381633},{"$f":"($B$7*M23)*$B$6","v":-182295.55700605368},-8373.821521714608,-27300.241706276036,-81911.969391464067,-10914.064913765773,{"$f":"SUM(L24:Q24)","v":-373929.19376965583}]
["Change in GW Level - Harbourview",-0.5600000000000005,4.0199999999999996,1.7600000000000002,0.34999999999999987,0.52,0.26,null,null,null,"Change in GW Level - Harbourview",-1.48,-1.25,-1.0799999999999996,-0.87000000000000011,-1.6800000000000006,-1.5099999999999998]
["Associated Volume",{"$f":"($B$8*B25)*$B$6","v":-362.70868693136026},{"$f":"($B$8*C25)*$B$6","v":2603.7302169001196},1139.94158749856,226.69292933209988,336.80092357911997,168.40046178955998,{"$f":"SUM(B26:G26)","v":4112.8574321680999},null,null,"Associated Volume",{"$f":"($B$8*L25)*$B$6","v":-958.58724403287999},{"$f":"($B$8*M25)*$B$6","v":-809.61760475749986},-699.50961051047966,-563.49385291122007,-1088.1260607940803,-978.01806654705979,{"$f":"SUM(L26:Q26)","v":-5097.3524395532204}]
["TOTAL ΔSGW (m3)",{"$f":"B26+B24","v":2756.4910314136814},{"$f":"C26+C24","v":181455.54498906643},122101.64781142732,31219.071741153035,20789.225609948731,3873.1821047299609,{"$f":"SUM(B27:G27)","v":362195.16328773921},null,null,"TOTAL ΔSGW",{"$f":"L26+L24","v":-64092.126474414516},{"$f":"M26+M24","v":-183105.1746108112},-9073.3311322250884,-27863.735559187255,-83000.095452258145,-11892.082980312833,{"$f":"SUM(L27:Q27)","v":-379026.54620920902}]
[]
["Groundwater Flux Out (QGWout)",null,null,null,null,null,null,null,null,null,"Groundwater Flux Out (QGWout)"]
[null,{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*31","v":20088},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*30","v":19440},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*31","v":20088},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*31","v":20088},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*28","v":18144},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*31","v":20088},{"$f":"SUM(B30:G30)","v":117936},null,null,null,{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*30","v":19440},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*31","v":20088},{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*30","v":19440},20088,20088,{"$f":"$B14*$B15*($G14*($G15*1000))*60*60*24*30","v":19440},{"$f":"SUM(L30:Q30)","v":118584}]
[]
["Groundwater Flux to SW (QSWout)",null,null,null,null,null,null,null,null,null,"Groundwater Flux to SW (QSWout)"]
[null,{"$f":"(1-B$19)*B18","v":94908.698181818181},{"$f":"(1-C$19)*C18","v":371223.88363636349},1314954.7985454542,1595091.901090909,1479916.2763636361,1023237.5563636364,{"$f":"SUM(B33:G33)","v":5879333.1141818175},null,null,null,{"$f":"(1-L$19)*L18","v":586206.72000000009},{"$f":"(1-M$19)*M18","v":466700.48640000005},220626.89279999997,109034.44991999997,74341.670399999988,91128.499200000006,{"$f":"SUM(L33:Q33)","v":1548038.71872}]
[]
["Runoff to SW ",null,null,null,null,null,null,null,null,null,"Runoff to SW "]
[null,{"$f":"B$19*B$18","v":94908.698181818181},{"$f":"C$19*C$18","v":1484895.5345454544},5259819.1941818185,6380367.604363638,5919665.1054545464,4092950.2254545465,{"$f":"SUM(B36:G36)","v":23232606.36218182},null,null,null,{"$f":"L$19*L$18","v":879310.08},{"$f":"M$19*M$18","v":155566.82880000002},24514.099199999997,12114.938879999998,8260.1855999999989,10125.388800000001,{"$f":"SUM(L36:Q36)","v":1089891.52128}]
[]
["Groundwater Use",null,null,null,null,null,null,null,null,null,"Groundwater Use"]
["Residential / Domestic",null,null,null,null,null,null,null,null,null,"Residential / Domestic"]
["External Parcels",{"$f":"$B$12*($B$10*L11)","v":4052.931445614533},{"$f":"$B$12*($B$10*M11)","v":4268.1147493510571},4268.1147493510571,3310.9501022696963,3310.9501022696963,3677.7582619421642,{"$f":"SUM(B40:G40)","v":22888.819410798205},null,null,"External Parcels",{"$f":"$B$12*($B$10*L13)","v":3677.7582619421642},{"$f":"$B$12*($B$10*M13)","v":5726.6917610199971},5726.6917610199971,6612.3036798025569,6612.3036798025569,4052.931445614533,{"$f":"SUM(L40:Q40)","v":32408.680589201806}]
["Cedars of Taum",157.30000000000001,246.3,325.60000000000002,68.900000000000006,82.3,79.3,{"$f":"SUM(B41:G41)","v":959.69999999999993},null,null,"Cedars of Taum",119.2,159.6,90.2,110.4,131.30000000000001,114.6,{"$f":"SUM(L41:Q41)","v":725.30000000000007}]
["ICI",{"$f":"$B$13*$B$9","v":102},{"$f":"$B$13*$B$9","v":102},102,102,102,102,{"$f":"SUM(B42:G42)","v":612},null,null,"ICI",{"$f":"$B$13*$B$9","v":102},{"$f":"$B$13*$B$9","v":102},102,102,102,102,{"$f":"SUM(L42:Q42)","v":612}]
["Agricultural",0,0,0,0,0,0,0,null,null,"Agricultural",{"$f":"$L$6*L8","v":8913.8366536104495},{"$f":"$L$6*M8","v":12885.462096366124},14787.7526003111,16635.321651455237,14417.662774789633,9198.9642234674557,{"$f":"$L$6*R8","v":76839}]
[]
["SubTotal GWpumpOUT",{"$f":"SUM(B39:B43)","v":4312.2314456145332},{"$f":"SUM(C39:C43)","v":4616.4147493510573},4695.7147493510574,3481.8501022696964,3495.2501022696965,3859.0582619421643,24460.519410798206,null,null,"SubTotal GWpumpOUT",{"$f":"SUM(L39:L43)","v":12812.794915552613},{"$f":"SUM(M39:M43)","v":18873.75385738612},20706.644361331098,23460.025331257792,21263.266454592191,13468.495669081989,110584.9805892018]
["QIRReturnIN",{"$f":"B45*$B$11","v":0},{"$f":"C45*$B$11","v":0},0,0,0,0,0,null,null,"QIRReturnIN",{"$f":"L45*$B$11","v":0},{"$f":"M45*$B$11","v":0},0,0,0,0,0]
["Total GWpumpOUT",{"$f":"B45-B46","v":4312.2314456145332},{"$f":"C45-C46","v":4616.4147493510573},4695.7147493510574,3481.8501022696964,3495.2501022696965,3859.0582619421643,24460.519410798206,null,null,"Total GWpumpOUT",{"$f":"L45-L46","v":12812.794915552613},{"$f":"M45-M46","v":18873.75385738612},20706.644361331098,23460.025331257792,21263.266454592191,13468.495669081989,110584.9805892018]
[]
["Minimum Recharge (R - QSWout)",{"$f":"B47+B27+B30","v":27156.722477028216},{"$f":"C47+C27+C30","v":205511.9597384175},146885.36256077839,54788.92184342273,42428.475712218424,27820.240366672126,{"$f":"SUM(B49:G49)","v":504591.68269853736}]
["Recharge (QGWout + QSWout + deltaS + QGWpump)",{"$f":"B49+B33","v":122065.4206588464},{"$f":"C49+C33","v":576735.84337478096},1461840.1611062326,1649880.8229343318,1522344.7520758545,1051057.7967303086,{"$f":"SUM(B50:G50)","v":6383924.7968803551},null,null,"Recharge (QGWout + QSWout - deltaS + QGWpump)",{"$f":"L47+L33+L30+L27","v":554367.3884411382},{"$f":"M47+M33+M30+M27","v":322557.06564657495},251700.20602910599,124718.73969207052,32692.84140233403,112144.91188876917,1398181.1530999928]
[]
["Precpitation (mm)",94,167.9,154.30000000000001,162.1,98.5,88.6,null,null,null,null,56.8,43,37.4,23.2,28,33.1]
["Precipitation (m3)",{"$f":"(B52/1000)*SUM($B$7:$B$8)","v":4831423.989581842},{"$f":"(C52/1000)*SUM($B$7:$B$8)","v":8629745.61543395},7930731.0807710467,8331636.47565124,5062715.5635511857,4553874.1008186303,{"$f":"SUM(B53:G53)","v":39340126.825807899},null,null,null,{"$f":"(L52/1000)*SUM($B$7:$B$8)","v":2919413.6447686022},2210119.4845959488,1922289.970322988,1192436.5591308377,1439147.5713648042,1701278.0218633935,{"$f":"R50+R30+R27+R24","v":763809.41312112776}]
[]
["Precipitation Dry Year 2009 (mm)",76.858620689847527,130.40000000010005,143.10000000012002,44.600000000199948,50.200000000159982,63.900000000099979,null,null,null,"Precipitation Dry Year 2009 (mm)",35.142857143103555,54.900000000179958,9.200000000259994,10.600000000259996,8.1241379313017248,64.20000000015996]
["Precipitation Dry Year 2009 (m3)",{"$f":"(B55/1000)*SUM($B$7:$B$8)","v":3950389.1894372413},{"$f":"(C55/1000)*SUM($B$7:$B$8)","v":6702315.8323612297},7355072.0522312922,2292356.4886842147,2580186.0029551215,3284340.3503698162,null,null,null,"Precipitation Dry Year 2009 (m3)",{"$f":"(L55/1000)*SUM($B$7:$B$8)","v":1806277.0538684907},2821757.2024352401,472862.77346179879,544820.15203003923,417565.47761662718,3299759.7886375226]
["Recharge Change (%)",{"$f":"B56/B53","v":0.81764490095582487},{"$f":"C56/C53","v":0.77665276950625406},0.92741412832222936,0.27513880320912987,0.50964467005238556,0.72121896162641042,null,null,null,"Recharge Change (%)",{"$f":"L56/L53","v":0.61871227364618941},1.2767441860506967,0.24598930481978595,0.45689655173534471,0.29014778326077589,1.9395770392797571]
["Precipitation Wet Year 2010 (mm)",127.51333333347799,304.50000000004002,101.80000000018002,209.80357142866006,94.600000000089977,105.40000000011001,null,null,null,"Precipitation Wet Year 2010 (mm)",47.888888889022226,82.737931034611023,31.000000000160007,0.20000000030000004,34.741379310590709,102.4285714287]
["Precipitation Wet Year 2010 (m3)",{"$f":"(B58/1000)*SUM($B$7:$B$8)","v":6553946.5708394833},{"$f":"(C58/1000)*SUM($B$7:$B$8)","v":15650729.838594301},5232329.3844712907,10783510.724472083,4862262.8661157126,5417362.6436431669,null,null,null,"Precipitation Wet Year 2010 (m3)",{"$f":"(L58/1000)*SUM($B$7:$B$8)","v":2461399.2192855459},4252574.7324360395,1593341.9540192571,10279.62552516804,1785641.8450250025,5264636.7789278561]
["Recharge Change (%)",{"$f":"B59/B53","v":1.3565248226965743},{"$f":"C59/C53","v":1.8135795116142943},0.65975372650797159,1.2942848329960523,0.96040609137147182,1.1896162528229119,null,null,null,"Recharge Change (%)",{"$f":"L59/L53","v":0.84311424100391252},1.924137931037466,0.82887700535187192,8.6206896681034484E-3,1.240763546806811,3.0945187742809668]
["Climate Change (mm)",null,null,null,null,null,null,null,null,null,"Climate Change (mm)"]
["Climate Change (m3)",null,null,null,null,null,null,null,null,null,"Climate Change (m3)"]
["Recharge Change (%)",null,null,null,null,null,null,null,null,null,"Recharge Change (%)"]
[]
["Recharge Dry Year 2009 (m3)",{"$f":"B$50*B57","v":99806.168784733571},{"$f":"C$50*C57","v":447923.49003054883},1355731.218758764,453946.23505984637,775854.88887767959,758042.81276717584,{"$f":"SUM(B65:G65)","v":3891304.8142787484},null,null,"Recharge Dry Year 2009 (m3)",{"$f":"L$50*L57","v":342993.9073377169},{"$f":"M$50*M57","v":411822.85823383747},61915.558704096678,56983.562102085089,9485.7554613833345,217513.69617150814,{"$f":"SUM(L65:Q65)","v":1100715.3380106278}]
["Recharge Wet Year 2010 (m3)",{"$f":"B$50*B60","v":165584.77311662436},{"$f":"C$50*C60","v":1045956.3091580934},964454.49384885048,2135415.725374951,1462069.1730610437,1250355.4376466156,{"$f":"SUM(B66:G66)","v":7023835.9122061785},null,null,"Recharge Wet Year 2010 (m3)",{"$f":"L$50*L60","v":467395.03994287137},{"$f":"M$50*M60","v":620644.28493471676},208628.51301985455,1075.1615506823157,40564.085853552526,347034.53527988098,{"$f":"SUM(L66:Q66)","v":1685341.6205815584}]
["Recharge Climate Change (m3)",{"$f":"B$50*B63","v":0},{"$f":"C$50*C63","v":0},0,0,0,0,{"$f":"H50*A87/100","v":5526969.3181459196},null,null,"Recharge Climate Change (m3)",{"$f":"L$50*L63","v":0},{"$f":"M$50*M63","v":0},0,0,0,0,{"$f":"R50*A87/100","v":1210494.261801119}]
[]
["Total precip",{"$f":"0.987*SUM(B7:B8)","v":50729951.890609339}]
["Minimum Recharge %",{"$f":"(H49/B69)*100","v":0.99466225354718441},"%",null,"Total Recharge"]
["Recharge (%) - Average Year",{"$f":"((H50+R50)/B$69)*100","v":15.34025888051532},"%",null,{"$f":"(B71*B69)/100","v":7782105.9499803483}]
["Runoff (%)",{"$f":"((H36+R36)/B69)*100","v":47.945044252967591},"%"]
["Evapotranspiration (%)",{"$f":"100-B72-B71","v":36.714696866517087},"%"]
["Recharge Components"]
["Groundwater Use",{"$f":"((H47+R47)/B69)*100","v":0.26620466798628756},"%"]
["Flux to Sea",{"$f":"((H30+R30)/B69)*100","v":0.46623344037466435},"%"]
["Baseflow to Creeks",{"$f":"B71-B76-B75","v":14.607820772154369},"%"]
[null,null,null,null,"Percent Change in Recharge",null,"Volume"]
["Recharge (%) - Dry Year 2009 ",{"$f":"((H65+R65)/$B$69)*100","v":9.8403802216367815},"%",null,{"$f":"((B79/B71)*100)-100","v":-35.852580466319893},null,{"$f":"(B79*B$69)/100","v":4992020.1522893757}]
["Recharge (%) - Wet Year 2010",{"$f":"((H66+R66)/$B$69)*100","v":17.167722830819201},"%",null,{"$f":"((B80/B71)*100)-100","v":11.912862517757532},null,{"$f":"(B80*B$69)/100","v":8709177.5327877365}]
["Recharge (%) - Climate Change",{"$f":"((H67+R67)/$B$69)*100","v":13.28103680144474},"%",null,{"$f":"(B81/B71)*100-100","v":-13.42364620512457},null,6737463.5799470376]
[]
[]
[]
[{"$f":"(843.4/987)*1000","v":854.50861195542052}]
[{"$f":"(A85/1000)*SUM(B7:B8)","v":43920142.628784046}]
[{"$f":"A86/B69*100","v":86.576353794875445}]

{"sheet":"GW Budgets-Fulford Hbr Aquifer","index":11,"n_rows":21,"n_cols":15,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["FULFORD HARBOUR AQUIFER"]
["Input Data"]
["Area of Aquifer",5.7,"km2"]
["Recharge as % of Precipitation",{"$f":"'GW Budgets - SSSI Aquifer'!B71","v":10.564934875233865},"% of ",987,"mm","*** Based on 1981-2010 climate normals"]
["Total Recharge",{"$f":"(B4/100)*(B3*1000000)*(D4/1000)","v":594372.67114578199},"m3"]
["Hydraulic Gradient (towards coast)",0.15,"( - )"]
["Length of Coast",5.5,"km"]
["Assumed Saturated Flow Depth ",20,"m"]
["Hydraulic Conductivity",9.9999999999999995E-7,"m/s"]
[]
[null,"OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH","APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER","TOTAL"]
["Average Monthly Precip (mm, 81-10 EC normals)",94,167.9,154.30000000000001,162.1,98.5,88.6,56.8,43,37.4,23.2,28,33.1,{"$f":"SUM(B12:M12)","v":986.9},"mm"]
["Distribution of Precipitation",{"$f":"B12/$N$12","v":9.5247745465599359E-2},{"$f":"C12/$N$12","v":0.17012868578376736},0.15634816090789341,0.16425169723376229,9.980747796129294E-2,8.9776066470767038E-2,5.755395683453237E-2,4.3570777181072044E-2,3.7896443408653356E-2,2.3507954200020265E-2,2.8371668862093424E-2,3.3539365690546157E-2,1]
[]
["Recharge by Month (SSSI), m3",{"$f":"'GW Budgets - SSSI Aquifer'!B50","v":161993.00942933757},{"$f":"'GW Budgets - SSSI Aquifer'!C50","v":429743.6552453849},{"$f":"'GW Budgets - SSSI Aquifer'!D50","v":844278.51552229119},{"$f":"'GW Budgets - SSSI Aquifer'!E50","v":892303.27013325237},{"$f":"'GW Budgets - SSSI Aquifer'!F50","v":818467.01163841167},{"$f":"'GW Budgets - SSSI Aquifer'!G50","v":579387.24184408353},{"$f":"'GW Budgets - SSSI Aquifer'!L50","v":593019.61173673137},{"$f":"'GW Budgets - SSSI Aquifer'!M50","v":362392.59759971884},{"$f":"'GW Budgets - SSSI Aquifer'!N50","v":290239.73798224982},{"$f":"'GW Budgets - SSSI Aquifer'!O50","v":164505.56298968138},{"$f":"'GW Budgets - SSSI Aquifer'!P50","v":72479.664699944886},{"$f":"'GW Budgets - SSSI Aquifer'!Q50","v":150776.50065926035},{"$f":"SUM(B15:M15)","v":5359586.379480347},"m3"]
["Distribution of Recharge",{"$f":"B15/$N$15","v":3.022490878205494E-2},{"$f":"C15/$N$15","v":8.0182242586983338E-2},0.15752680444794892,0.16648733819264763,0.15271085372781479,0.10810297676371429,0.1106465256362244,6.7615777028460833E-2,5.4153383756152987E-2,3.0693704950722607E-2,1.3523369075165898E-2,2.8132115052109542E-2,1]
[]
[]
[null,"OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH","APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER","TOTAL"]
["Recharge by Month",{"$f":"$B$5*B16","v":17964.859767927599},{"$f":"$B$5*C16","v":47658.133704884363},93629.627536786647,98955.523913515135,90767.158043154079,64253.455057859268,65765.270995402941,40188.970004003873,32187.291354727251,18243.499398921507,8037.9210000966186,16720.960368502809,{"$f":"SUM(B20:M20)","v":594372.67114578199},"m3"]
["Discharge to Surface / Sea",{"$f":"$B$9*$B$6*($B$8*($B$7*1000))*60*60*24*31","v":44193.599999999999},{"$f":"$B$9*$B$6*($B$8*($B$7*1000))*60*60*24*30","v":42768},{"$f":"$B$9*$B$6*($B$8*($B$7*1000))*60*60*24*31","v":44193.599999999999},{"$f":"$B$9*$B$6*($B$8*($B$7*1000))*60*60*24*31","v":44193.599999999999},{"$f":"$B$9*$B$6*($B$8*($B$7*1000))*60*60*24*28","v":39916.799999999996},44193.599999999999,{"$f":"$B$9*$B$6*($B$8*($B$7*1000))*60*60*24*30","v":42768},44193.599999999999,{"$f":"$B$9*$B$6*($B$8*($B$7*1000))*60*60*24*30","v":42768},44193.599999999999,44193.599999999999,{"$f":"$B$9*$B$6*($B$8*($B$7*1000))*60*60*24*30","v":42768},{"$f":"SUM(B21:M21)","v":520343.99999999994},"m3"]

{"sheet":"GW Budgets - Burgoyne Aquifer","index":12,"n_rows":21,"n_cols":15,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["BURGOYNE AQUIFER"]
["Input Data"]
["Area of Aquifer",1,"km2"]
["Recharge as % of Precipitation",{"$f":"'GW Budgets - SCSSI Aquifer'!B71","v":11.076472773373915},"% of ",987,"mm","*** Based on 1980-2010 climate normals"]
["Total Recharge",{"$f":"(B4/100)*(B3*1000000)*(D4/1000)","v":109324.78627320053},"m3"]
["Hydraulic Gradient (towards lateral boundary)",0.04,"( - )"]
["Length of Coast",1.5,"km"]
["Assumed Saturated Flow Depth ",10,"m"]
["Hydraulic Conductivity",5.0000000000000004E-6,"m/s"]
[]
[null,"OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH","APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER","TOTAL"]
["Average Monthly Precip (mm, 81-10 EC normals)",94,167.9,154.30000000000001,162.1,98.5,88.6,56.8,43,37.4,23.2,28,33.1,{"$f":"SUM(B12:M12)","v":986.9},"mm"]
["Distribution of Precipitation",{"$f":"B12/$N$12","v":9.5247745465599359E-2},{"$f":"C12/$N$12","v":0.17012868578376736},0.15634816090789341,0.16425169723376229,9.980747796129294E-2,8.9776066470767038E-2,5.755395683453237E-2,4.3570777181072044E-2,3.7896443408653356E-2,2.3507954200020265E-2,2.8371668862093424E-2,3.3539365690546157E-2,1]
[]
["Recharge by Month (SSSI), m3",{"$f":"'GW Budgets - SSSI Aquifer'!B50","v":161993.00942933757},{"$f":"'GW Budgets - SSSI Aquifer'!C50","v":429743.6552453849},{"$f":"'GW Budgets - SSSI Aquifer'!D50","v":844278.51552229119},{"$f":"'GW Budgets - SSSI Aquifer'!E50","v":892303.27013325237},{"$f":"'GW Budgets - SSSI Aquifer'!F50","v":818467.01163841167},{"$f":"'GW Budgets - SSSI Aquifer'!G50","v":579387.24184408353},{"$f":"'GW Budgets - SSSI Aquifer'!L50","v":593019.61173673137},{"$f":"'GW Budgets - SSSI Aquifer'!M50","v":362392.59759971884},{"$f":"'GW Budgets - SSSI Aquifer'!N50","v":290239.73798224982},{"$f":"'GW Budgets - SSSI Aquifer'!O50","v":164505.56298968138},{"$f":"'GW Budgets - SSSI Aquifer'!P50","v":72479.664699944886},{"$f":"'GW Budgets - SSSI Aquifer'!Q50","v":150776.50065926035},{"$f":"SUM(B15:M15)","v":5359586.379480347},"m3"]
["Distribution of Recharge",{"$f":"B15/$N$15","v":3.022490878205494E-2},{"$f":"C15/$N$15","v":8.0182242586983338E-2},0.15752680444794892,0.16648733819264763,0.15271085372781479,0.10810297676371429,0.1106465256362244,6.7615777028460833E-2,5.4153383756152987E-2,3.0693704950722607E-2,1.3523369075165898E-2,2.8132115052109542E-2,1]
[]
[]
[null,"OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH","APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER","TOTAL"]
["Recharge by Month",{"$f":"$B$5*B16","v":3304.3316927251381},{"$f":"$B$5*C16","v":8765.9065337278716},17221.584228572272,18201.19266510526,16695.081445391341,11818.334830189828,12096.407767052437,7392.0803723328627,5920.3071051120351,3355.582733670426,1478.4394338361212,3075.5374654849634,{"$f":"SUM(B20:M20)","v":109324.78627320055},"m3"]
["Discharge to Surface / Distal Boundary",{"$f":"$B$9*$B$6*($B$8*($B$7*1000))*60*60*24*31","v":8035.2},{"$f":"$B$9*$B$6*($B$8*($B$7*1000))*60*60*24*30","v":7776},{"$f":"$B$9*$B$6*($B$8*($B$7*1000))*60*60*24*31","v":8035.2},{"$f":"$B$9*$B$6*($B$8*($B$7*1000))*60*60*24*31","v":8035.2},{"$f":"$B$9*$B$6*($B$8*($B$7*1000))*60*60*24*28","v":7257.5999999999995},8035.2,{"$f":"$B$9*$B$6*($B$8*($B$7*1000))*60*60*24*30","v":7776},8035.2,{"$f":"$B$9*$B$6*($B$8*($B$7*1000))*60*60*24*30","v":7776},8035.2,8035.2,{"$f":"$B$9*$B$6*($B$8*($B$7*1000))*60*60*24*30","v":7776},{"$f":"SUM(B21:M21)","v":94608},"m3"]

{"sheet":"GW Budgets - Ganges Hbr Aquifer","index":13,"n_rows":21,"n_cols":15,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["GANGES HARBOUR AQUIFER"]
["Input Data"]
["Area of Aquifer",2.5,"km2"]
["Recharge as %age of Precipitation",{"$f":"'GW Budgets - NCSSI Aquifer'!B71","v":11.928448770250219},"% of ",987,"mm","*** Based on 1980-2010 climate normals"]
["Total Recharge",{"$f":"(B4/100)*(B3*1000000)*(D4/1000)","v":294334.47340592416},"m3"]
["Hydraulic Gradient (towards lateral boundary)",0.1,"( - )"]
["Length of Coast",5,"km"]
["Assumed Saturated Flow Depth ",5,"m"]
["Hydraulic Conductivity",3.9999999999999998E-6,"m/s"]
[]
[null,"OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH","APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER","TOTAL"]
["Average Monthly Precip (mm, 81-10 EC normals)",94,167.9,154.30000000000001,162.1,98.5,88.6,56.8,43,37.4,23.2,28,33.1,{"$f":"SUM(B12:M12)","v":986.9},"mm"]
["Distribution of Precipitation",{"$f":"B12/$N$12","v":9.5247745465599359E-2},{"$f":"C12/$N$12","v":0.17012868578376736},0.15634816090789341,0.16425169723376229,9.980747796129294E-2,8.9776066470767038E-2,5.755395683453237E-2,4.3570777181072044E-2,3.7896443408653356E-2,2.3507954200020265E-2,2.8371668862093424E-2,3.3539365690546157E-2,1]
[]
["Recharge by Month (SSSI), m3",{"$f":"'GW Budgets - SSSI Aquifer'!B50","v":161993.00942933757},{"$f":"'GW Budgets - SSSI Aquifer'!C50","v":429743.6552453849},{"$f":"'GW Budgets - SSSI Aquifer'!D50","v":844278.51552229119},{"$f":"'GW Budgets - SSSI Aquifer'!E50","v":892303.27013325237},{"$f":"'GW Budgets - SSSI Aquifer'!F50","v":818467.01163841167},{"$f":"'GW Budgets - SSSI Aquifer'!G50","v":579387.24184408353},{"$f":"'GW Budgets - SSSI Aquifer'!L50","v":593019.61173673137},{"$f":"'GW Budgets - SSSI Aquifer'!M50","v":362392.59759971884},{"$f":"'GW Budgets - SSSI Aquifer'!N50","v":290239.73798224982},{"$f":"'GW Budgets - SSSI Aquifer'!O50","v":164505.56298968138},{"$f":"'GW Budgets - SSSI Aquifer'!P50","v":72479.664699944886},{"$f":"'GW Budgets - SSSI Aquifer'!Q50","v":150776.50065926035},{"$f":"SUM(B15:M15)","v":5359586.379480347},"m3"]
["Distribution of Recharge",{"$f":"B15/$N$15","v":3.022490878205494E-2},{"$f":"C15/$N$15","v":8.0182242586983338E-2},0.15752680444794892,0.16648733819264763,0.15271085372781479,0.10810297676371429,0.1106465256362244,6.7615777028460833E-2,5.4153383756152987E-2,3.0693704950722607E-2,1.3523369075165898E-2,2.8132115052109542E-2,1]
[]
[]
[null,"OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH","APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER","TOTAL"]
["Recharge by Month",{"$f":"$B$5*B16","v":8896.2326101082326},{"$f":"$B$5*C16","v":23600.398148345808},46365.569034505039,49002.963015686946,44948.068715345478,31818.432739360702,32567.086857333197,19901.654125604404,15939.207691016216,9034.2154835477468,3980.3937154129144,8280.2512696575341,{"$f":"SUM(B20:M20)","v":294334.47340592422},"m3"]
["Discharge to Surface / Distal Boundary",{"$f":"$B$9*$B$6*($B$8*($B$7*1000))*60*60*24*31","v":26784},{"$f":"$B$9*$B$6*($B$8*($B$7*1000))*60*60*24*30","v":25920},{"$f":"$B$9*$B$6*($B$8*($B$7*1000))*60*60*24*31","v":26784},{"$f":"$B$9*$B$6*($B$8*($B$7*1000))*60*60*24*31","v":26784},{"$f":"$B$9*$B$6*($B$8*($B$7*1000))*60*60*24*28","v":24192},26784,{"$f":"$B$9*$B$6*($B$8*($B$7*1000))*60*60*24*30","v":25920},26784,{"$f":"$B$9*$B$6*($B$8*($B$7*1000))*60*60*24*30","v":25920},26784,26784,{"$f":"$B$9*$B$6*($B$8*($B$7*1000))*60*60*24*30","v":25920},{"$f":"SUM(B21:M21)","v":315360},"m3"]

{"sheet":"GW Budgets-Walker Hook Aquifer","index":14,"n_rows":21,"n_cols":15,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["WALKER HOOK AQUIFER"]
["Input Data"]
["Area of Aquifer",0.3,"km2"]
["Recharge as %age of Precipitation",{"$f":"'GW Budgets - NSSI Aquifer'!B83","v":10.305617825145726},"% of ",987,"mm","*** Based on 1980-2010 climate normals"]
["Total Recharge",{"$f":"(B4/100)*(B3*1000000)*(D4/1000)","v":30514.934380256491},"m3"]
["Hydraulic Gradient (towards lateral boundary)",0.05,"( - )"]
["Length of Coast",0.5,"km"]
["Assumed Saturated Flow Depth ",5,"m"]
["Hydraulic Conductivity",7.9999999999999996E-6,"m/s"]
[]
[null,"OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH","APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER","TOTAL"]
["Average Monthly Precip (mm, 81-10 EC normals)",94,167.9,154.30000000000001,162.1,98.5,88.6,56.8,43,37.4,23.2,28,33.1,{"$f":"SUM(B12:M12)","v":986.9},"mm"]
["Distribution of Precipitation",{"$f":"B12/$N$12","v":9.5247745465599359E-2},{"$f":"C12/$N$12","v":0.17012868578376736},0.15634816090789341,0.16425169723376229,9.980747796129294E-2,8.9776066470767038E-2,5.755395683453237E-2,4.3570777181072044E-2,3.7896443408653356E-2,2.3507954200020265E-2,2.8371668862093424E-2,3.3539365690546157E-2,1]
[]
["Recharge by Month (SSSI), m3",{"$f":"'GW Budgets - SSSI Aquifer'!B50","v":161993.00942933757},{"$f":"'GW Budgets - SSSI Aquifer'!C50","v":429743.6552453849},{"$f":"'GW Budgets - SSSI Aquifer'!D50","v":844278.51552229119},{"$f":"'GW Budgets - SSSI Aquifer'!E50","v":892303.27013325237},{"$f":"'GW Budgets - SSSI Aquifer'!F50","v":818467.01163841167},{"$f":"'GW Budgets - SSSI Aquifer'!G50","v":579387.24184408353},{"$f":"'GW Budgets - SSSI Aquifer'!L50","v":593019.61173673137},{"$f":"'GW Budgets - SSSI Aquifer'!M50","v":362392.59759971884},{"$f":"'GW Budgets - SSSI Aquifer'!N50","v":290239.73798224982},{"$f":"'GW Budgets - SSSI Aquifer'!O50","v":164505.56298968138},{"$f":"'GW Budgets - SSSI Aquifer'!P50","v":72479.664699944886},{"$f":"'GW Budgets - SSSI Aquifer'!Q50","v":150776.50065926035},{"$f":"SUM(B15:M15)","v":5359586.379480347},"m3"]
["Distribution of Recharge",{"$f":"B15/$N$15","v":3.022490878205494E-2},{"$f":"C15/$N$15","v":8.0182242586983338E-2},0.15752680444794892,0.16648733819264763,0.15271085372781479,0.10810297676371429,0.1106465256362244,6.7615777028460833E-2,5.4153383756152987E-2,3.0693704950722607E-2,1.3523369075165898E-2,2.8132115052109542E-2,1]
[]
[]
[null,"OCTOBER","NOVEMBER","DECEMBER","JANUARY","FEBRUARY","MARCH","APRIL","MAY","JUNE","JULY","AUGUST","SEPTEMBER","TOTAL"]
["Recharge by Month",{"$f":"$B$5*B16","v":922.31110813364467},{"$f":"$B$5*C16","v":2446.7558710036042},4806.9201008606578,5080.3502000922126,4659.9616806572158,3298.7552422551339,3376.3714691927553,2063.2909990935364,1652.4869517878562,936.61639245825415,412.6647199286773,858.44964479294856,{"$f":"SUM(B20:M20)","v":30514.934380256502},"m3"]
["Discharge to Surface / Distal Boundary",{"$f":"$B$9*$B$6*($B$8*($B$7*1000))*60*60*24*31","v":2678.3999999999996},{"$f":"$B$9*$B$6*($B$8*($B$7*1000))*60*60*24*30","v":2591.9999999999995},{"$f":"$B$9*$B$6*($B$8*($B$7*1000))*60*60*24*31","v":2678.3999999999996},{"$f":"$B$9*$B$6*($B$8*($B$7*1000))*60*60*24*31","v":2678.3999999999996},{"$f":"$B$9*$B$6*($B$8*($B$7*1000))*60*60*24*28","v":2419.1999999999998},2678.3999999999996,{"$f":"$B$9*$B$6*($B$8*($B$7*1000))*60*60*24*30","v":2591.9999999999995},2678.3999999999996,{"$f":"$B$9*$B$6*($B$8*($B$7*1000))*60*60*24*30","v":2591.9999999999995},2678.3999999999996,2678.3999999999996,{"$f":"$B$9*$B$6*($B$8*($B$7*1000))*60*60*24*30","v":2591.9999999999995},{"$f":"SUM(B21:M21)","v":31536},"m3"]

{"sheet":"Assumptions and Limitations","index":15,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Form Control Selectors","index":16,"n_rows":56,"n_cols":10,"rows_kept":56,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"INDEX SELECTOR GRAPH"]
["Spreadsheet","Analysis Dashboard","Analysis Dashboard"]
["Form Control Description","Aquifer Selection Form","Meteorological Scenario",null,null,null,null,null,1,5]
[null,null,null,null,null,null,null,null,2,6]
[null,"North Salt Spring Island Aquifer","Standard Numbers (Golder 2018)",null,null,null,null,null,3,7]
[null,"North-Central Salt Spring Island Aquifer","User-Defined Numbers",null,null,null,null,null,4,8]
[null,"South-Central Salt Spring Island Aquifer"]
[null,"South Salt Spring Island Aquifer",null,null,null,null,null,null,"Selector",{"$f":"INDEX(I12:J15,B23,C23)","v":8}]
[]
[]
[]
[]
[null,"Selected Value","Selected Value","Selected Value","Selected Value","Selected Value"]
[null,4,2,true,false,false]
["SELECTOR FOR DATA PRESENTATION"]
["For…","Nested IF statements for data presentation selection",null,"AQUIFER AREAS","HYDRAULIC CONDUCTIVITY","HYDRAULIC GRADIENT"]
["NORTH SALT SPRING ISLAND AQUIFER",{"$f":"IF($B$23<>1,\"\",IF($C$23=1,1,IF($C$23=2,5,\"\")))","v":""},null,48.2,1E-3,{"$f":"MAX('[1]Hopington AB - Analysis'!L11:M11)","v":10000}]
["NORTH-CENTRAL SALT SPRING ISLAND AQUIFER",{"$f":"IF($B$23<>2,\"\",IF($C$23=1,2,IF($C$23=2,6,\"\")))","v":""},null,36.299999999999997,1E-3,{"$f":"MAX('[1]Fort Langley - Analysis'!L11:M11)","v":0}]
["SOUTH-CENTRAL SALT SPRING ISLAND AQUIFER",{"$f":"IF($B$23<>3,\"\",IF($C$23=1,3,IF($C$23=2,7,\"\")))","v":""},null,48.8,1E-3,{"$f":"MAX('[1]Beaver River - Analysis'!$L$11:$M$11)","v":0}]
["SOUTH SALT SPRING ISLAND AQUIFER",{"$f":"IF($B$23<>4,\"\",IF($C$23=1,4,IF($C$23=2,8,\"\")))","v":8},null,51.4,1E-3,{"$f":"MAX('[1]West of Aldergrove - Analysis'!L11:M11)","v":0}]
["NORTH SALT SPRING ISLAND AQUIFER (USER-DEFINED)",{"$f":"IF($B$23<>5,\"\",IF($C$23=1,13,IF($C$23=2,14,IF($C$23=3,15,\"\"))))","v":""},null,48.2,1E-3,{"$f":"MAX('[1]Hopington AB - Analysis'!L15:M15)","v":0.08}]
["NORTH-CENTRAL SALT SPRING ISLAND AQUIFER (USER-DEFINED)",{"$f":"IF($B$23<>6,\"\",IF($C$23=1,16,IF($C$23=2,17,IF($C$23=3,18,\"\"))))","v":""},null,36.299999999999997,1E-3,{"$f":"MAX('[1]Fort Langley - Analysis'!L15:M15)","v":0.14000000000000001}]
["SOUTH-CENTRAL SALT SPRING ISLAND AQUIFER (USER-DEFINED)",{"$f":"IF($B$23<>7,\"\",IF($C$23=1,19,IF($C$23=2,20,IF($C$23=3,21,\"\"))))","v":""},null,48.8,1E-3,{"$f":"MAX('[1]Beaver River - Analysis'!$L$11:$M$11)","v":0}]
["SOUTH SALT SPRING ISLAND AQUIFER (USER-DEFINED)",null,null,51.4,1E-3,{"$f":"MAX('[1]West of Aldergrove - Analysis'!L15:M15)","v":1.9E-3}]
[]
["Selector",{"$f":"MAX(B26:B32)","v":8}]
[]
[]
["SELECTORS FOR GROUNDWATER BUDGET REPORT"]
[]
["Aquifer Name",{"$f":"INDEX(A26:A32,B23)","v":"SOUTH SALT SPRING ISLAND AQUIFER"},null,"STANDARD NUMBERS (GOLDER 2018)"]
["Groundwater Budget Parameters",{"$f":"INDEX(D40:D42,C23)","v":"USER-DEFINED NUMBERS"},null,"USER-DEFINED NUMBERS"]
[]
["For Charting"]
[{"$f":"'Groundwater Budget Report'!$F40","v":47.945044252967591}]
[{"$f":"'Groundwater Budget Report'!$F41","v":36.714696866517087}]
[{"$f":"'Groundwater Budget Report'!$G43","v":14.607820772154369}]
[{"$f":"'Groundwater Budget Report'!$G44","v":0.46623344037466435}]
[{"$f":"'Groundwater Budget Report'!$G45","v":0.26620466798628756}]
[]
[]
[]
["DIRECT RUNOFF"]
["EVAPOTRANSPIRATION"]
["GROUNDWATER TO BASEFLOW"]
["GROUNDWATER TO SEA"]
["GROUNDWATER USE"]

{"sheet":"Standard and U-D Numbers","index":17,"n_rows":71,"n_cols":18,"rows_kept":71,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total Agricultural Demand","ICI","Residential External Parcels","Hyd Cond","Hyd Grad","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec"]
["NSSI (Standard)",142844,{"$f":"'GW Budgets - NSSI Aquifer'!B11/30*1000","v":75},{"$f":"'GW Budgets - NSSI Aquifer'!B12/365*1000","v":472.49999999999994},1.9999999999999999E-7,0.05,90,90,90,60,25,10,10,10,10,50,90,90]
["NCSSI (Standard)",60937,{"$f":"'GW Budgets - NCSSI Aquifer'!B$9/30*1000","v":75},{"$f":"'GW Budgets - NCSSI Aquifer'!B$10/365*1000","v":472.49999999999994},1.9999999999999999E-7,0.1,90,90,90,60,25,10,10,10,10,50,90,90]
["SCSSI (Standard)",42930,{"$f":"'GW Budgets - SCSSI Aquifer'!B$9/30*1000","v":75},{"$f":"'GW Budgets - SCSSI Aquifer'!B$10/365*1000","v":472.49999999999994},1.9999999999999999E-7,0.1,90,90,90,60,25,10,10,10,10,50,90,90]
["SSSI (Standard)",76839,{"$f":"'GW Budgets - SSSI Aquifer'!B$9/30*1000","v":75},{"$f":"'GW Budgets - SSSI Aquifer'!B$10/365*1000","v":472.49999999999994},9.9999999999999995E-8,0.15,90,90,90,60,25,10,10,10,10,50,90,90]
["NSSI (User-Def)",{"$f":"'Analysis Dashboard'!$L$26","v":50000},{"$f":"'Analysis Dashboard'!$L$27","v":100},{"$f":"'Analysis Dashboard'!$L$28","v":500},{"$f":"'Analysis Dashboard'!$L$30","v":9.9999999999999995E-8},{"$f":"'Analysis Dashboard'!$L$31","v":0.05},{"$f":"'Analysis Dashboard'!$L$33","v":80},{"$f":"'Analysis Dashboard'!$L$34","v":80},{"$f":"'Analysis Dashboard'!$L$35","v":80},{"$f":"'Analysis Dashboard'!$L$36","v":60},{"$f":"'Analysis Dashboard'!$L$37","v":25},{"$f":"'Analysis Dashboard'!$L$38","v":10},{"$f":"'Analysis Dashboard'!$L$39","v":10},{"$f":"'Analysis Dashboard'!$L$40","v":10},{"$f":"'Analysis Dashboard'!$L$41","v":10},{"$f":"'Analysis Dashboard'!$L$42","v":50},{"$f":"'Analysis Dashboard'!$L$43","v":80},{"$f":"'Analysis Dashboard'!$L$44","v":80}]
["NCSSI (User-Def)",{"$f":"'Analysis Dashboard'!$L$26","v":50000},{"$f":"'Analysis Dashboard'!$L$27","v":100},{"$f":"'Analysis Dashboard'!$L$28","v":500},{"$f":"'Analysis Dashboard'!$L$30","v":9.9999999999999995E-8},{"$f":"'Analysis Dashboard'!$L$31","v":0.05},{"$f":"'Analysis Dashboard'!$L$33","v":80},{"$f":"'Analysis Dashboard'!$L$34","v":80},{"$f":"'Analysis Dashboard'!$L$35","v":80},{"$f":"'Analysis Dashboard'!$L$36","v":60},{"$f":"'Analysis Dashboard'!$L$37","v":25},{"$f":"'Analysis Dashboard'!$L$38","v":10},{"$f":"'Analysis Dashboard'!$L$39","v":10},{"$f":"'Analysis Dashboard'!$L$40","v":10},{"$f":"'Analysis Dashboard'!$L$41","v":10},{"$f":"'Analysis Dashboard'!$L$42","v":50},{"$f":"'Analysis Dashboard'!$L$43","v":80},{"$f":"'Analysis Dashboard'!$L$44","v":80}]
["SCSSI (User-Def)",{"$f":"'Analysis Dashboard'!$L$26","v":50000},{"$f":"'Analysis Dashboard'!$L$27","v":100},{"$f":"'Analysis Dashboard'!$L$28","v":500},{"$f":"'Analysis Dashboard'!$L$30","v":9.9999999999999995E-8},{"$f":"'Analysis Dashboard'!$L$31","v":0.05},{"$f":"'Analysis Dashboard'!$L$33","v":80},{"$f":"'Analysis Dashboard'!$L$34","v":80},{"$f":"'Analysis Dashboard'!$L$35","v":80},{"$f":"'Analysis Dashboard'!$L$36","v":60},{"$f":"'Analysis Dashboard'!$L$37","v":25},{"$f":"'Analysis Dashboard'!$L$38","v":10},{"$f":"'Analysis Dashboard'!$L$39","v":10},{"$f":"'Analysis Dashboard'!$L$40","v":10},{"$f":"'Analysis Dashboard'!$L$41","v":10},{"$f":"'Analysis Dashboard'!$L$42","v":50},{"$f":"'Analysis Dashboard'!$L$43","v":80},{"$f":"'Analysis Dashboard'!$L$44","v":80}]
["SSSI (User-Def)",{"$f":"'Analysis Dashboard'!$L$26","v":50000},{"$f":"'Analysis Dashboard'!$L$27","v":100},{"$f":"'Analysis Dashboard'!$L$28","v":500},{"$f":"'Analysis Dashboard'!$L$30","v":9.9999999999999995E-8},{"$f":"'Analysis Dashboard'!$L$31","v":0.05},{"$f":"'Analysis Dashboard'!$L$33","v":80},{"$f":"'Analysis Dashboard'!$L$34","v":80},{"$f":"'Analysis Dashboard'!$L$35","v":80},{"$f":"'Analysis Dashboard'!$L$36","v":60},{"$f":"'Analysis Dashboard'!$L$37","v":25},{"$f":"'Analysis Dashboard'!$L$38","v":10},{"$f":"'Analysis Dashboard'!$L$39","v":10},{"$f":"'Analysis Dashboard'!$L$40","v":10},{"$f":"'Analysis Dashboard'!$L$41","v":10},{"$f":"'Analysis Dashboard'!$L$42","v":50},{"$f":"'Analysis Dashboard'!$L$43","v":80},{"$f":"'Analysis Dashboard'!$L$44","v":80}]
[]
["Direct Runoff Results","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","ANNUAL"]
["NSSI (Standard)",{"$f":"'GW Budgets - NSSI Aquifer'!E$42","v":6731039.5592727289},{"$f":"'GW Budgets - NSSI Aquifer'!F$42","v":6245016.3490909114},{"$f":"'GW Budgets - NSSI Aquifer'!G$42","v":4317903.2290909104},{"$f":"'GW Budgets - NSSI Aquifer'!L$42","v":824567.04},{"$f":"'GW Budgets - NSSI Aquifer'!M$42","v":145881.73440000002},{"$f":"'GW Budgets - NSSI Aquifer'!N$42","v":22987.929600000003},{"$f":"'GW Budgets - NSSI Aquifer'!O$42","v":11360.701439999999},{"$f":"'GW Budgets - NSSI Aquifer'!P$42","v":7745.9327999999996},{"$f":"'GW Budgets - NSSI Aquifer'!Q$42","v":9495.0144000000018},{"$f":"'GW Budgets - NSSI Aquifer'!B$42","v":88999.985454545458},{"$f":"'GW Budgets - NSSI Aquifer'!C$42","v":1566507.010909091},{"$f":"'GW Budgets - NSSI Aquifer'!D$42","v":5548904.5876363637},{"$f":"'GW Budgets - NSSI Aquifer'!H$42+'GW Budgets - NSSI Aquifer'!R$42","v":25520409.074094549}]
["NCSSI (Standard)",{"$f":"'GW Budgets - NCSSI Aquifer'!E$36","v":5069226.8880000012},{"$f":"'GW Budgets - NCSSI Aquifer'!F$36","v":4703196.9600000009},{"$f":"'GW Budgets - NCSSI Aquifer'!G$36","v":3251864.8800000008},{"$f":"'GW Budgets - NCSSI Aquifer'!L$36","v":620991.35999999987},{"$f":"'GW Budgets - NCSSI Aquifer'!M$36","v":109865.28959999999},{"$f":"'GW Budgets - NCSSI Aquifer'!N$36","v":17312.486399999998},{"$f":"'GW Budgets - NCSSI Aquifer'!O$36","v":8555.8809599999986},{"$f":"'GW Budgets - NCSSI Aquifer'!P$36","v":5833.5551999999989},{"$f":"'GW Budgets - NCSSI Aquifer'!Q$36","v":7150.8095999999996},{"$f":"'GW Budgets - NCSSI Aquifer'!B$36","v":67026.959999999992},{"$f":"'GW Budgets - NCSSI Aquifer'!C$36","v":1179755.28},{"$f":"'GW Budgets - NCSSI Aquifer'!D$36","v":4178946.8160000001},{"$f":"'GW Budgets - NCSSI Aquifer'!H$36+'GW Budgets - NCSSI Aquifer'!R$36","v":19219727.165760003}]
["SCSSI (Standard)",{"$f":"'GW Budgets - SCSSI Aquifer'!E$36","v":6814828.4334545461},{"$f":"'GW Budgets - SCSSI Aquifer'!F$36","v":6322755.1418181825},{"$f":"'GW Budgets - SCSSI Aquifer'!G$36","v":4371653.0618181825},{"$f":"'GW Budgets - SCSSI Aquifer'!L$36","v":834831.35999999987},{"$f":"'GW Budgets - SCSSI Aquifer'!M$36","v":147697.68959999998},{"$f":"'GW Budgets - SCSSI Aquifer'!N$36","v":23274.086399999997},{"$f":"'GW Budgets - SCSSI Aquifer'!O$36","v":11502.120959999997},{"$f":"'GW Budgets - SCSSI Aquifer'!P$36","v":7842.3551999999981},{"$f":"'GW Budgets - SCSSI Aquifer'!Q$36","v":9613.2096000000001},{"$f":"'GW Budgets - SCSSI Aquifer'!B$36","v":90107.86909090908},{"$f":"'GW Budgets - SCSSI Aquifer'!C$36","v":1586007.0981818181},{"$f":"'GW Budgets - SCSSI Aquifer'!D$36","v":5617978.0887272721},{"$f":"'GW Budgets - SCSSI Aquifer'!H$36+'GW Budgets - SCSSI Aquifer'!R$36","v":25838090.514850907}]
["SSSI (Standard)",{"$f":"'GW Budgets - SSSI Aquifer'!E$36","v":7177913.5549090924},{"$f":"'GW Budgets - SSSI Aquifer'!F$36","v":6659623.243636365},{"$f":"'GW Budgets - SSSI Aquifer'!G$36","v":4604569.0036363648},{"$f":"'GW Budgets - SSSI Aquifer'!L$36","v":879310.08},{"$f":"'GW Budgets - SSSI Aquifer'!M$36","v":155566.82880000002},{"$f":"'GW Budgets - SSSI Aquifer'!N$36","v":24514.099199999997},{"$f":"'GW Budgets - SSSI Aquifer'!O$36","v":12114.938879999998},{"$f":"'GW Budgets - SSSI Aquifer'!P$36","v":8260.1855999999989},{"$f":"'GW Budgets - SSSI Aquifer'!Q$36","v":10125.388800000001},{"$f":"'GW Budgets - SSSI Aquifer'!B$36","v":94908.698181818181},{"$f":"'GW Budgets - SSSI Aquifer'!C$36","v":1670507.4763636363},{"$f":"'GW Budgets - SSSI Aquifer'!D$36","v":5917296.5934545454},{"$f":"'GW Budgets - SSSI Aquifer'!H$36+'GW Budgets - SSSI Aquifer'!R$36","v":27214710.091461822}]
["NSSI (User-Def)",{"$f":"'GW Budgets - NSSI Aquifer U-D'!E$42","v":5983146.274909093},{"$f":"'GW Budgets - NSSI Aquifer U-D'!F$42","v":5551125.6436363654},{"$f":"'GW Budgets - NSSI Aquifer U-D'!G$42","v":3838136.203636365},{"$f":"'GW Budgets - NSSI Aquifer U-D'!L$42","v":824567.04},{"$f":"'GW Budgets - NSSI Aquifer U-D'!M$42","v":145881.73440000002},{"$f":"'GW Budgets - NSSI Aquifer U-D'!N$42","v":22987.929600000003},{"$f":"'GW Budgets - NSSI Aquifer U-D'!O$42","v":11360.701439999999},{"$f":"'GW Budgets - NSSI Aquifer U-D'!P$42","v":7745.9327999999996},{"$f":"'GW Budgets - NSSI Aquifer U-D'!Q$42","v":9495.0144000000018},{"$f":"'GW Budgets - NSSI Aquifer U-D'!B$42","v":88999.985454545458},{"$f":"'GW Budgets - NSSI Aquifer U-D'!C$42","v":1392450.6763636365},{"$f":"'GW Budgets - NSSI Aquifer U-D'!D$42","v":4932359.6334545454},{"$f":"'GW Budgets - NSSI Aquifer U-D'!H42+'GW Budgets - NSSI Aquifer U-D'!R42","v":22808256.770094547}]
["NCSSI (User-Def)",{"$f":"'GW Budgets - NCSSI Aquifer U-D'!E$36","v":4505979.4560000012},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!F$36","v":4180619.5200000005},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!G$36","v":2890546.5600000005},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!L$36","v":620991.35999999987},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!M$36","v":109865.28959999999},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!N$36","v":17312.486399999998},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!O$36","v":8555.8809599999986},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!P$36","v":5833.5551999999989},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!Q$36","v":7150.8095999999996},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!B$36","v":67026.959999999992},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!C$36","v":1048671.3600000001},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!D$36","v":3714619.3920000005},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!H$36+'GW Budgets - NCSSI Aquifer U-D'!R$36","v":17177172.629760001}]
["SCSSI (User-Def)",{"$f":"'GW Budgets - SCSSI Aquifer U-D'!E$36","v":6057625.2741818195},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!F$36","v":5620226.792727273},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!G$36","v":3885913.8327272739},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!L$36","v":834831.35999999987},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!M$36","v":147697.68959999998},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!N$36","v":23274.086399999997},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!O$36","v":11502.120959999997},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!P$36","v":7842.3551999999981},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!Q$36","v":9613.2096000000001},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!B$36","v":90107.86909090908},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!C$36","v":1409784.0872727272},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!D$36","v":4993758.3010909092},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!H$36+'GW Budgets - SCSSI Aquifer U-D'!R$36","v":23092176.978850909}]
["SSSI (User-Def)",{"$f":"'GW Budgets - SSSI Aquifer U-D'!E$36","v":6380367.604363638},{"$f":"'GW Budgets - SSSI Aquifer U-D'!F$36","v":5919665.1054545464},{"$f":"'GW Budgets - SSSI Aquifer U-D'!G$36","v":4092950.2254545465},{"$f":"'GW Budgets - SSSI Aquifer U-D'!L$36","v":879310.08},{"$f":"'GW Budgets - SSSI Aquifer U-D'!M$36","v":155566.82880000002},{"$f":"'GW Budgets - SSSI Aquifer U-D'!N$36","v":24514.099199999997},{"$f":"'GW Budgets - SSSI Aquifer U-D'!O$36","v":12114.938879999998},{"$f":"'GW Budgets - SSSI Aquifer U-D'!P$36","v":8260.1855999999989},{"$f":"'GW Budgets - SSSI Aquifer U-D'!Q$36","v":10125.388800000001},{"$f":"'GW Budgets - SSSI Aquifer U-D'!B$36","v":94908.698181818181},{"$f":"'GW Budgets - SSSI Aquifer U-D'!C$36","v":1484895.5345454544},{"$f":"'GW Budgets - SSSI Aquifer U-D'!D$36","v":5259819.1941818185},{"$f":"'GW Budgets - SSSI Aquifer U-D'!H$36+'GW Budgets - SSSI Aquifer U-D'!R$36","v":24322497.883461818}]
[]
["Groundwater Flow to Baseflow","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","ANNUAL"]
["NSSI (Standard)",{"$f":"'GW Budgets - NSSI Aquifer'!E$39","v":747893.2843636364},{"$f":"'GW Budgets - NSSI Aquifer'!F$39","v":693890.70545454544},{"$f":"'GW Budgets - NSSI Aquifer'!G$39","v":479767.02545454545},{"$f":"'GW Budgets - NSSI Aquifer'!L$39","v":549711.3600000001},{"$f":"'GW Budgets - NSSI Aquifer'!M$39","v":437645.20320000005},{"$f":"'GW Budgets - NSSI Aquifer'!N$39","v":206891.3664},{"$f":"'GW Budgets - NSSI Aquifer'!O$39","v":102246.31296},{"$f":"'GW Budgets - NSSI Aquifer'!P$39","v":69713.395199999999},{"$f":"'GW Budgets - NSSI Aquifer'!Q$39","v":85455.129600000015},{"$f":"'GW Budgets - NSSI Aquifer'!B$39","v":88999.985454545458},{"$f":"'GW Budgets - NSSI Aquifer'!C$39","v":174056.33454545451},{"$f":"'GW Budgets - NSSI Aquifer'!D$39","v":616544.95418181806},{"$f":"'GW Budgets - NSSI Aquifer'!H$39+'GW Budgets - NSSI Aquifer'!R$39","v":4252815.0568145458}]
["NCSSI (Standard)",{"$f":"'GW Budgets - NCSSI Aquifer'!E$33","v":563247.43200000003},{"$f":"'GW Budgets - NCSSI Aquifer'!F$33","v":522577.43999999994},{"$f":"'GW Budgets - NCSSI Aquifer'!G$33","v":361318.32},{"$f":"'GW Budgets - NCSSI Aquifer'!L$33","v":413994.23999999999},{"$f":"'GW Budgets - NCSSI Aquifer'!M$33","v":329595.86879999994},{"$f":"'GW Budgets - NCSSI Aquifer'!N$33","v":155812.37759999998},{"$f":"'GW Budgets - NCSSI Aquifer'!O$33","v":77002.928639999984},{"$f":"'GW Budgets - NCSSI Aquifer'!P$33","v":52501.996799999986},{"$f":"'GW Budgets - NCSSI Aquifer'!Q$33","v":64357.28639999999},{"$f":"'GW Budgets - NCSSI Aquifer'!B$33","v":67026.959999999992},{"$f":"'GW Budgets - NCSSI Aquifer'!C$33","v":131083.91999999995},{"$f":"'GW Budgets - NCSSI Aquifer'!D$33","v":464327.42399999994},{"$f":"'GW Budgets - NCSSI Aquifer'!H$33+'GW Budgets - NCSSI Aquifer'!R$33","v":3202846.1942399996}]
["SCSSI (Standard)",{"$f":"'GW Budgets - SCSSI Aquifer'!E$33","v":757203.15927272721},{"$f":"'GW Budgets - SCSSI Aquifer'!F$33","v":702528.349090909},{"$f":"'GW Budgets - SCSSI Aquifer'!G$33","v":485739.22909090907},{"$f":"'GW Budgets - SCSSI Aquifer'!L$33","v":556554.23999999999},{"$f":"'GW Budgets - SCSSI Aquifer'!M$33","v":443093.06879999995},{"$f":"'GW Budgets - SCSSI Aquifer'!N$33","v":209466.77759999994},{"$f":"'GW Budgets - SCSSI Aquifer'!O$33","v":103519.08863999996},{"$f":"'GW Budgets - SCSSI Aquifer'!P$33","v":70581.196799999991},{"$f":"'GW Budgets - SCSSI Aquifer'!Q$33","v":86518.886399999988},{"$f":"'GW Budgets - SCSSI Aquifer'!B$33","v":90107.86909090908},{"$f":"'GW Budgets - SCSSI Aquifer'!C$33","v":176223.01090909084},{"$f":"'GW Budgets - SCSSI Aquifer'!D$33","v":624219.78763636341},{"$f":"'GW Budgets - SCSSI Aquifer'!H$33+'GW Budgets - SCSSI Aquifer'!R$33","v":4305754.6633309089}]
["SSSI (Standard)",{"$f":"'GW Budgets - SSSI Aquifer'!E$33","v":797545.95054545451},{"$f":"'GW Budgets - SSSI Aquifer'!F$33","v":739958.13818181807},{"$f":"'GW Budgets - SSSI Aquifer'!G$33","v":511618.7781818182},{"$f":"'GW Budgets - SSSI Aquifer'!L$33","v":586206.72000000009},{"$f":"'GW Budgets - SSSI Aquifer'!M$33","v":466700.48640000005},{"$f":"'GW Budgets - SSSI Aquifer'!N$33","v":220626.89279999997},{"$f":"'GW Budgets - SSSI Aquifer'!O$33","v":109034.44991999997},{"$f":"'GW Budgets - SSSI Aquifer'!P$33","v":74341.670399999988},{"$f":"'GW Budgets - SSSI Aquifer'!Q$33","v":91128.499200000006},{"$f":"'GW Budgets - SSSI Aquifer'!B$33","v":94908.698181818181},{"$f":"'GW Budgets - SSSI Aquifer'!C$33","v":185611.94181818175},{"$f":"'GW Budgets - SSSI Aquifer'!D$33","v":657477.39927272708},{"$f":"'GW Budgets - SSSI Aquifer'!H$33+'GW Budgets - SSSI Aquifer'!R$33","v":4535159.6249018181}]
["NSSI (User-Def)",{"$f":"'GW Budgets - NSSI Aquifer U-D'!E$39","v":1495786.5687272728},{"$f":"'GW Budgets - NSSI Aquifer U-D'!F$39","v":1387781.4109090909},{"$f":"'GW Budgets - NSSI Aquifer U-D'!G$39","v":959534.0509090909},{"$f":"'GW Budgets - NSSI Aquifer U-D'!L$39","v":549711.3600000001},{"$f":"'GW Budgets - NSSI Aquifer U-D'!M$39","v":437645.20320000005},{"$f":"'GW Budgets - NSSI Aquifer U-D'!N$39","v":206891.3664},{"$f":"'GW Budgets - NSSI Aquifer U-D'!O$39","v":102246.31296},{"$f":"'GW Budgets - NSSI Aquifer U-D'!P$39","v":69713.395199999999},{"$f":"'GW Budgets - NSSI Aquifer U-D'!Q$39","v":85455.129600000015},{"$f":"'GW Budgets - NSSI Aquifer U-D'!B$39","v":88999.985454545458},{"$f":"'GW Budgets - NSSI Aquifer U-D'!C$39","v":348112.66909090901},{"$f":"'GW Budgets - NSSI Aquifer U-D'!D$39","v":1233089.9083636361},{"$f":"'GW Budgets - NSSI Aquifer U-D'!H39+'GW Budgets - NSSI Aquifer U-D'!R39","v":6964967.3608145453}]
["NCSSI (User-Def)",{"$f":"'GW Budgets - NCSSI Aquifer U-D'!E$33","v":1126494.8640000001},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!F$33","v":1045154.8799999999},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!G$33","v":722636.64},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!L$33","v":413994.23999999999},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!M$33","v":329595.86879999994},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!N$33","v":155812.37759999998},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!O$33","v":77002.928639999984},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!P$33","v":52501.996799999986},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!Q$33","v":64357.28639999999},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!B$33","v":67026.959999999992},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!C$33","v":262167.83999999991},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!D$33","v":928654.84799999988},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!H$33+'GW Budgets - NCSSI Aquifer U-D'!R$33","v":5245400.7302400004}]
["SCSSI (User-Def)",{"$f":"'GW Budgets - SCSSI Aquifer U-D'!E$33","v":1514406.3185454544},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!F$33","v":1405056.698181818},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!G$33","v":971478.45818181813},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!L$33","v":556554.23999999999},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!M$33","v":443093.06879999995},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!N$33","v":209466.77759999994},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!O$33","v":103519.08863999996},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!P$33","v":70581.196799999991},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!Q$33","v":86518.886399999988},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!B$33","v":90107.86909090908},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!C$33","v":352446.02181818167},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!D$33","v":1248439.5752727268},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!H$33+'GW Budgets - SCSSI Aquifer U-D'!R$33","v":7051668.1993309073}]
["SSSI (User-Def)",{"$f":"'GW Budgets - SSSI Aquifer U-D'!E$33","v":1595091.901090909},{"$f":"'GW Budgets - SSSI Aquifer U-D'!F$33","v":1479916.2763636361},{"$f":"'GW Budgets - SSSI Aquifer U-D'!G$33","v":1023237.5563636364},{"$f":"'GW Budgets - SSSI Aquifer U-D'!L$33","v":586206.72000000009},{"$f":"'GW Budgets - SSSI Aquifer U-D'!M$33","v":466700.48640000005},{"$f":"'GW Budgets - SSSI Aquifer U-D'!N$33","v":220626.89279999997},{"$f":"'GW Budgets - SSSI Aquifer U-D'!O$33","v":109034.44991999997},{"$f":"'GW Budgets - SSSI Aquifer U-D'!P$33","v":74341.670399999988},{"$f":"'GW Budgets - SSSI Aquifer U-D'!Q$33","v":91128.499200000006},{"$f":"'GW Budgets - SSSI Aquifer U-D'!B$33","v":94908.698181818181},{"$f":"'GW Budgets - SSSI Aquifer U-D'!C$33","v":371223.88363636349},{"$f":"'GW Budgets - SSSI Aquifer U-D'!D$33","v":1314954.7985454542},{"$f":"'GW Budgets - SSSI Aquifer U-D'!H$33+'GW Budgets - SSSI Aquifer U-D'!R$33","v":7427371.8329018177}]
[]
["Groundwater Flow to Sea","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","ANNUAL"]
["NSSI (Standard)",{"$f":"'GW Budgets - NSSI Aquifer'!E$36","v":32140.799999999999},{"$f":"'GW Budgets - NSSI Aquifer'!F$36","v":29030.399999999998},{"$f":"'GW Budgets - NSSI Aquifer'!G$36","v":32140.799999999999},{"$f":"'GW Budgets - NSSI Aquifer'!L$36","v":31104},{"$f":"'GW Budgets - NSSI Aquifer'!M$36","v":32140.799999999999},{"$f":"'GW Budgets - NSSI Aquifer'!N$36","v":31104},{"$f":"'GW Budgets - NSSI Aquifer'!O$36","v":32140.799999999999},{"$f":"'GW Budgets - NSSI Aquifer'!P$36","v":32140.799999999999},{"$f":"'GW Budgets - NSSI Aquifer'!Q$36","v":31104},{"$f":"'GW Budgets - NSSI Aquifer'!B$36","v":32140.799999999999},{"$f":"'GW Budgets - NSSI Aquifer'!C$36","v":31104},{"$f":"'GW Budgets - NSSI Aquifer'!D$36","v":32140.799999999999},{"$f":"'GW Budgets - NSSI Aquifer'!H$36+'GW Budgets - NSSI Aquifer'!R$36","v":378432}]
["NCSSI (Standard)",{"$f":"'GW Budgets - NCSSI Aquifer'!E$30","v":80352},{"$f":"'GW Budgets - NCSSI Aquifer'!F$30","v":72576},{"$f":"'GW Budgets - NCSSI Aquifer'!G$30","v":80352},{"$f":"'GW Budgets - NCSSI Aquifer'!L$30","v":77760},{"$f":"'GW Budgets - NCSSI Aquifer'!M$30","v":80352},{"$f":"'GW Budgets - NCSSI Aquifer'!N$30","v":77760},{"$f":"'GW Budgets - NCSSI Aquifer'!O$30","v":80352},{"$f":"'GW Budgets - NCSSI Aquifer'!P$30","v":80352},{"$f":"'GW Budgets - NCSSI Aquifer'!Q$30","v":77760},{"$f":"'GW Budgets - NCSSI Aquifer'!B$30","v":80352},{"$f":"'GW Budgets - NCSSI Aquifer'!C$30","v":77760},{"$f":"'GW Budgets - NCSSI Aquifer'!D$30","v":80352},{"$f":"'GW Budgets - NCSSI Aquifer'!H$30+'GW Budgets - NCSSI Aquifer'!R$30","v":946080}]
["SCSSI (Standard)",{"$f":"'GW Budgets - SCSSI Aquifer'!E$30","v":80352},{"$f":"'GW Budgets - SCSSI Aquifer'!F$30","v":72576},{"$f":"'GW Budgets - SCSSI Aquifer'!G$30","v":80352},{"$f":"'GW Budgets - SCSSI Aquifer'!L$30","v":77760},{"$f":"'GW Budgets - SCSSI Aquifer'!M$30","v":80352},{"$f":"'GW Budgets - SCSSI Aquifer'!N$30","v":77760},{"$f":"'GW Budgets - SCSSI Aquifer'!O$30","v":80352},{"$f":"'GW Budgets - SCSSI Aquifer'!P$30","v":80352},{"$f":"'GW Budgets - SCSSI Aquifer'!Q$30","v":77760},{"$f":"'GW Budgets - SCSSI Aquifer'!B$30","v":80352},{"$f":"'GW Budgets - SCSSI Aquifer'!C$30","v":77760},{"$f":"'GW Budgets - SCSSI Aquifer'!D$30","v":80352},{"$f":"'GW Budgets - SCSSI Aquifer'!H$30+'GW Budgets - SCSSI Aquifer'!R$30","v":946080}]
["SSSI (Standard)",{"$f":"'GW Budgets - SSSI Aquifer'!E$30","v":60263.999999999985},{"$f":"'GW Budgets - SSSI Aquifer'!F$30","v":54431.999999999985},{"$f":"'GW Budgets - SSSI Aquifer'!G$30","v":60263.999999999985},{"$f":"'GW Budgets - SSSI Aquifer'!L$30","v":58319.999999999985},{"$f":"'GW Budgets - SSSI Aquifer'!M$30","v":60263.999999999985},{"$f":"'GW Budgets - SSSI Aquifer'!N$30","v":58319.999999999985},{"$f":"'GW Budgets - SSSI Aquifer'!O$30","v":60263.999999999985},{"$f":"'GW Budgets - SSSI Aquifer'!P$30","v":60263.999999999985},{"$f":"'GW Budgets - SSSI Aquifer'!Q$30","v":58319.999999999985},{"$f":"'GW Budgets - SSSI Aquifer'!B$30","v":60263.999999999985},{"$f":"'GW Budgets - SSSI Aquifer'!C$30","v":58319.999999999985},{"$f":"'GW Budgets - SSSI Aquifer'!D$30","v":60263.999999999985},{"$f":"'GW Budgets - SSSI Aquifer'!H$30+'GW Budgets - SSSI Aquifer'!R$30","v":709559.99999999988}]
["NSSI (User-Def)",{"$f":"'GW Budgets - NSSI Aquifer U-D'!E$36","v":16070.4},{"$f":"'GW Budgets - NSSI Aquifer U-D'!F$36","v":14515.199999999999},{"$f":"'GW Budgets - NSSI Aquifer U-D'!G$36","v":16070.4},{"$f":"'GW Budgets - NSSI Aquifer U-D'!L$36","v":15552},{"$f":"'GW Budgets - NSSI Aquifer U-D'!M$36","v":16070.4},{"$f":"'GW Budgets - NSSI Aquifer U-D'!N$36","v":15552},{"$f":"'GW Budgets - NSSI Aquifer U-D'!O$36","v":16070.4},{"$f":"'GW Budgets - NSSI Aquifer U-D'!P$36","v":16070.4},{"$f":"'GW Budgets - NSSI Aquifer U-D'!Q$36","v":15552},{"$f":"'GW Budgets - NSSI Aquifer U-D'!B$36","v":16070.4},{"$f":"'GW Budgets - NSSI Aquifer U-D'!C$36","v":15552},{"$f":"'GW Budgets - NSSI Aquifer U-D'!D$36","v":16070.4},{"$f":"'GW Budgets - NSSI Aquifer U-D'!H36+'GW Budgets - NSSI Aquifer U-D'!R36","v":189216}]
["NCSSI (User-Def)",{"$f":"'GW Budgets - NCSSI Aquifer U-D'!E$30","v":20088},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!F$30","v":18144},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!G$30","v":20088},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!L$30","v":19440},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!M$30","v":20088},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!N$30","v":19440},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!O$30","v":20088},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!P$30","v":20088},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!Q$30","v":19440},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!B$30","v":20088},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!C$30","v":19440},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!D$30","v":20088},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!H$30+'GW Budgets - NCSSI Aquifer U-D'!R$30","v":236520}]
["SCSSI (User-Def)",{"$f":"'GW Budgets - SCSSI Aquifer U-D'!E$30","v":20088},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!F$30","v":18144},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!G$30","v":20088},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!L$30","v":19440},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!M$30","v":20088},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!N$30","v":19440},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!O$30","v":20088},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!P$30","v":20088},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!Q$30","v":19440},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!B$30","v":20088},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!C$30","v":19440},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!D$30","v":20088},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!H$30+'GW Budgets - SCSSI Aquifer U-D'!R$30","v":236520}]
["SSSI (User-Def)",{"$f":"'GW Budgets - SSSI Aquifer U-D'!E$30","v":20088},{"$f":"'GW Budgets - SSSI Aquifer U-D'!F$30","v":18144},{"$f":"'GW Budgets - SSSI Aquifer U-D'!G$30","v":20088},{"$f":"'GW Budgets - SSSI Aquifer U-D'!L$30","v":19440},{"$f":"'GW Budgets - SSSI Aquifer U-D'!M$30","v":20088},{"$f":"'GW Budgets - SSSI Aquifer U-D'!N$30","v":19440},{"$f":"'GW Budgets - SSSI Aquifer U-D'!O$30","v":20088},{"$f":"'GW Budgets - SSSI Aquifer U-D'!P$30","v":20088},{"$f":"'GW Budgets - SSSI Aquifer U-D'!Q$30","v":19440},{"$f":"'GW Budgets - SSSI Aquifer U-D'!B$30","v":20088},{"$f":"'GW Budgets - SSSI Aquifer U-D'!C$30","v":19440},{"$f":"'GW Budgets - SSSI Aquifer U-D'!D$30","v":20088},{"$f":"'GW Budgets - SSSI Aquifer U-D'!H$30+'GW Budgets - SSSI Aquifer U-D'!R$30","v":236520}]
[]
["Groundwater Use","JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC","ANNUAL"]
["NSSI (Standard)",{"$f":"'GW Budgets - NSSI Aquifer'!E$59","v":9615.6963151693017},{"$f":"'GW Budgets - NSSI Aquifer'!F$59","v":9374.4976836332989},{"$f":"'GW Budgets - NSSI Aquifer'!G$59","v":10512.331216259303},{"$f":"'GW Budgets - NSSI Aquifer'!L$59","v":27362.120974479989},{"$f":"'GW Budgets - NSSI Aquifer'!M$59","v":40191.389718150851},{"$f":"'GW Budgets - NSSI Aquifer'!N$59","v":43741.416736386462},{"$f":"'GW Budgets - NSSI Aquifer'!O$59","v":50236.368634611717},{"$f":"'GW Budgets - NSSI Aquifer'!P$59","v":46114.345456050287},{"$f":"'GW Budgets - NSSI Aquifer'!Q$59","v":29263.011206371539},{"$f":"'GW Budgets - NSSI Aquifer'!B$59","v":11622.426631167125},{"$f":"'GW Budgets - NSSI Aquifer'!C$59","v":11645.164281561872},{"$f":"'GW Budgets - NSSI Aquifer'!D$59","v":11648.840512651474},{"$f":"'GW Budgets - NSSI Aquifer'!H$59+'GW Budgets - NSSI Aquifer'!R$59","v":301327.60936649324}]
["NCSSI (Standard)",{"$f":"'GW Budgets - NCSSI Aquifer'!E$47","v":5068.6702438687043},{"$f":"'GW Budgets - NCSSI Aquifer'!F$47","v":5356.1917659257078},{"$f":"'GW Budgets - NCSSI Aquifer'!G$47","v":5686.7872878135677},{"$f":"'GW Budgets - NCSSI Aquifer'!L$47","v":12791.794487003866},{"$f":"'GW Budgets - NCSSI Aquifer'!M$47","v":19245.626486382949},{"$f":"'GW Budgets - NCSSI Aquifer'!N$47","v":20452.512575897486},{"$f":"'GW Budgets - NCSSI Aquifer'!O$47","v":22810.407151991858},{"$f":"'GW Budgets - NCSSI Aquifer'!P$47","v":21492.297347731139},{"$f":"'GW Budgets - NCSSI Aquifer'!Q$47","v":13638.512276288631},{"$f":"'GW Budgets - NCSSI Aquifer'!B$47","v":6198.5440588830934},{"$f":"'GW Budgets - NCSSI Aquifer'!C$47","v":6267.7877473121525},{"$f":"'GW Budgets - NCSSI Aquifer'!D$47","v":6648.4155135630654},{"$f":"'GW Budgets - NCSSI Aquifer'!H$47+'GW Budgets - NCSSI Aquifer'!R$47","v":145657.54694266221}]
["SCSSI (Standard)",{"$f":"'GW Budgets - SCSSI Aquifer'!E$47","v":5074.4880018289832},{"$f":"'GW Budgets - SCSSI Aquifer'!F$47","v":5019.4506389618173},{"$f":"'GW Budgets - SCSSI Aquifer'!G$47","v":5615.9418156219153},{"$f":"'GW Budgets - SCSSI Aquifer'!L$47","v":10645.412576140021},{"$f":"'GW Budgets - SCSSI Aquifer'!M$47","v":15860.760710970277},{"$f":"'GW Budgets - SCSSI Aquifer'!N$47","v":16927.21997400383},{"$f":"'GW Budgets - SCSSI Aquifer'!O$47","v":19286.11386654988},{"$f":"'GW Budgets - SCSSI Aquifer'!P$47","v":18033.428998245628},{"$f":"'GW Budgets - SCSSI Aquifer'!Q$47","v":11307.253622130735},{"$f":"'GW Budgets - SCSSI Aquifer'!B$47","v":6141.6840705041568},{"$f":"'GW Budgets - SCSSI Aquifer'!C$47","v":6484.4256960658031},{"$f":"'GW Budgets - SCSSI Aquifer'!D$47","v":6456.4100509663931},{"$f":"'GW Budgets - SCSSI Aquifer'!H$47+'GW Budgets - SCSSI Aquifer'!R$47","v":126852.59002198945}]
["SSSI (Standard)",{"$f":"'GW Budgets - SSSI Aquifer'!E$47","v":3274.2478466448629},{"$f":"'GW Budgets - SSSI Aquifer'!F$47","v":3287.647846644863},{"$f":"'GW Budgets - SSSI Aquifer'!G$47","v":3631.2815575353447},{"$f":"'GW Budgets - SSSI Aquifer'!L$47","v":12585.018211145794},{"$f":"'GW Budgets - SSSI Aquifer'!M$47","v":18533.285810530022},{"$f":"'GW Budgets - SSSI Aquifer'!N$47","v":20366.176314474997},{"$f":"'GW Budgets - SSSI Aquifer'!O$47","v":23070.848628868651},{"$f":"'GW Budgets - SSSI Aquifer'!P$47","v":20874.089752203046},{"$f":"'GW Budgets - SSSI Aquifer'!Q$47","v":13220.084439573189},{"$f":"'GW Budgets - SSSI Aquifer'!B$47","v":4063.8202161057334},{"$f":"'GW Budgets - SSSI Aquifer'!C$47","v":4356.1684381367486},{"$f":"'GW Budgets - SSSI Aquifer'!D$47","v":4435.4684381367488},{"$f":"'GW Budgets - SSSI Aquifer'!H$47+'GW Budgets - SSSI Aquifer'!R$47","v":131698.13749999998}]
["NSSI (User-Def)",{"$f":"'GW Budgets - NSSI Aquifer U-D'!E$59","v":10092.113425979522},{"$f":"'GW Budgets - NSSI Aquifer U-D'!F$59","v":9850.914794443519},{"$f":"'GW Budgets - NSSI Aquifer U-D'!G$59","v":11039.950145925457},{"$f":"'GW Budgets - NSSI Aquifer U-D'!L$59","v":17119.216468549526},{"$f":"'GW Budgets - NSSI Aquifer U-D'!M$59","v":25435.604746328674},{"$f":"'GW Budgets - NSSI Aquifer U-D'!N$59","v":26687.108104075891},{"$f":"'GW Budgets - NSSI Aquifer U-D'!O$59","v":31073.276188966869},{"$f":"'GW Budgets - NSSI Aquifer U-D'!P$59","v":29630.833962072455},{"$f":"'GW Budgets - NSSI Aquifer U-D'!Q$59","v":18727.958620810885},{"$f":"'GW Budgets - NSSI Aquifer U-D'!B$59","v":12202.415032131703},{"$f":"'GW Budgets - NSSI Aquifer U-D'!C$59","v":12255.189573059573},{"$f":"'GW Budgets - NSSI Aquifer U-D'!D$59","v":12258.865804149174},{"$f":"'GW Budgets - NSSI Aquifer U-D'!H59+'GW Budgets - NSSI Aquifer U-D'!R59","v":216373.44686649326}]
["NCSSI (User-Def)",{"$f":"'GW Budgets - NCSSI Aquifer U-D'!E$47","v":5335.7961948647562},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!F$47","v":5623.3177169217597},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!G$47","v":5982.3438976542011},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!L$47","v":13087.351096844501},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!M$47","v":19699.992347794017},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!N$47","v":20906.878437308558},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!O$47","v":23333.415244137614},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!P$47","v":22015.305439876895},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!Q$47","v":13963.147903352186},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!B$47","v":6523.1796859466494},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!C$47","v":6609.1018558550895},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!D$47","v":6989.7296221060024},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!H$47+'GW Budgets - NCSSI Aquifer U-D'!R$47","v":150069.55944266223}]
["SCSSI (User-Def)",{"$f":"'GW Budgets - SCSSI Aquifer U-D'!E$47","v":5378.7118349042166},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!F$47","v":5323.6744720370507},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!G$47","v":5951.7922598240257},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!L$47","v":10981.26302034213},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!M$47","v":16373.272500596177},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!N$47","v":17439.73176362973},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!O$47","v":19874.984109569166},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!P$47","v":18622.299241264911},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!Q$47","v":11675.451919215488},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!B$47","v":6509.8823675889089},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!C$47","v":6871.1773390585313},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!D$47","v":6843.1616939591213},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!H$47+'GW Budgets - SCSSI Aquifer U-D'!R$47","v":131845.40252198942}]
["SSSI (User-Def)",{"$f":"'GW Budgets - SSSI Aquifer U-D'!E$47","v":3481.8501022696964},{"$f":"'GW Budgets - SSSI Aquifer U-D'!F$47","v":3495.2501022696965},{"$f":"'GW Budgets - SSSI Aquifer U-D'!G$47","v":3859.0582619421643},{"$f":"'GW Budgets - SSSI Aquifer U-D'!L$47","v":12812.794915552613},{"$f":"'GW Budgets - SSSI Aquifer U-D'!M$47","v":18873.75385738612},{"$f":"'GW Budgets - SSSI Aquifer U-D'!N$47","v":20706.644361331098},{"$f":"'GW Budgets - SSSI Aquifer U-D'!O$47","v":23460.025331257792},{"$f":"'GW Budgets - SSSI Aquifer U-D'!P$47","v":21263.266454592191},{"$f":"'GW Budgets - SSSI Aquifer U-D'!Q$47","v":13468.495669081989},{"$f":"'GW Budgets - SSSI Aquifer U-D'!B$47","v":4312.2314456145332},{"$f":"'GW Budgets - SSSI Aquifer U-D'!C$47","v":4616.4147493510573},{"$f":"'GW Budgets - SSSI Aquifer U-D'!D$47","v":4695.7147493510574},{"$f":"'GW Budgets - SSSI Aquifer U-D'!H$47+'GW Budgets - SSSI Aquifer U-D'!R$47","v":135045.5}]
[]
["Breakdowns","NSSI (Standard)","NCSSI (Standard)","SCSSI (Standard)","SSSI (Standard)","NSSI (User-Def)","NCSSI (User-Def)","SCSSI (User-Def)","SSSI (User-Def)"]
["Direct Runoff",{"$f":"'GW Budgets - NSSI Aquifer'!$B84","v":53.617591482845924},{"$f":"'GW Budgets - NCSSI Aquifer'!$B$72","v":53.649041682638519},{"$f":"'GW Budgets - SCSSI Aquifer'!$B$72","v":53.677599158750269},{"$f":"'GW Budgets - SSSI Aquifer'!$B$72","v":53.646236744213347},{"$f":"'GW Budgets - NSSI Aquifer U-D'!$B84","v":47.919443234009883},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!$B$72","v":47.947551099767729},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!$B$72","v":47.973073662747488},{"$f":"'GW Budgets - SSSI Aquifer U-D'!$B$72","v":47.945044252967591}]
["Evapotranspiration",{"$f":"'GW Budgets - NSSI Aquifer'!$B85","v":36.076790692008352},{"$f":"'GW Budgets - NCSSI Aquifer'!$B$73","v":34.422509547111261},{"$f":"'GW Budgets - SCSSI Aquifer'!$B$73","v":35.245928067875816},{"$f":"'GW Budgets - SSSI Aquifer'!$B$73","v":35.788828380552786},{"$f":"'GW Budgets - NSSI Aquifer U-D'!$B85","v":36.652813737995984},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!$B$73","v":36.390826446073881},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!$B$73","v":36.709638207342032},{"$f":"'GW Budgets - SSSI Aquifer U-D'!$B$73","v":36.714696866517087}]
["Recharge",{"$f":"'GW Budgets - NSSI Aquifer'!$B83","v":10.305617825145726},{"$f":"'GW Budgets - NCSSI Aquifer'!$B$71","v":11.928448770250219},{"$f":"'GW Budgets - SCSSI Aquifer'!$B$71","v":11.076472773373915},{"$f":"'GW Budgets - SSSI Aquifer'!$B$71","v":10.564934875233865},{"$f":"'GW Budgets - NSSI Aquifer U-D'!$B83","v":15.427743027994131},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!$B$71","v":15.661622454158392},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!$B$71","v":15.317288129910478},{"$f":"'GW Budgets - SSSI Aquifer U-D'!$B$71","v":15.34025888051532}]
["GW Baseflow to Creeks",{"$f":"'GW Budgets - NSSI Aquifer'!$B89","v":8.8774638744886989},{"$f":"'GW Budgets - NCSSI Aquifer'!$B$77","v":8.8810239729423657},{"$f":"'GW Budgets - SCSSI Aquifer'!$B$77","v":8.847498249948595},{"$f":"'GW Budgets - SSSI Aquifer'!$B$77","v":8.9066282809086186},{"$f":"'GW Budgets - NSSI Aquifer U-D'!$B89","v":14.575612123324742},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!$B$77","v":14.582514555813148},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!$B$77","v":14.552023745951372},{"$f":"'GW Budgets - SSSI Aquifer U-D'!$B$77","v":14.607820772154369}]
["GW to Sea",{"$f":"'GW Budgets - NSSI Aquifer'!$B88","v":0.79507394733076986},{"$f":"'GW Budgets - NCSSI Aquifer'!$B$76","v":2.6408431772919809},{"$f":"'GW Budgets - SCSSI Aquifer'!$B$76","v":1.9654433435366221},{"$f":"'GW Budgets - SSSI Aquifer'!$B$76","v":1.3987003211239928},{"$f":"'GW Budgets - NSSI Aquifer U-D'!$B88","v":0.39753697366538493},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!$B$76","v":0.66021079432299523},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!$B$76","v":0.49136083588415552},{"$f":"'GW Budgets - SSSI Aquifer U-D'!$B$76","v":0.46623344037466435}]
["GW Use",{"$f":"'GW Budgets - NSSI Aquifer'!$B87","v":0.63308000332625691},{"$f":"'GW Budgets - NCSSI Aquifer'!$B$75","v":0.40658162001587178},{"$f":"'GW Budgets - SCSSI Aquifer'!$B$75","v":0.2635311798886979},{"$f":"'GW Budgets - SSSI Aquifer'!$B$75","v":0.25960627320125396},{"$f":"'GW Budgets - NSSI Aquifer U-D'!$B87","v":0.45459393100400447},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!$B$75","v":0.4188971040222475},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!$B$75","v":0.27390354807495215},{"$f":"'GW Budgets - SSSI Aquifer U-D'!$B$75","v":0.26620466798628756}]
["Recharge During Wet Year (2009)",{"$f":"'GW Budgets - NSSI Aquifer'!$B92","v":11.99905354882984},{"$f":"'GW Budgets - NCSSI Aquifer'!$B$80","v":13.920987843264188},{"$f":"'GW Budgets - SCSSI Aquifer'!$B$80","v":12.868929541511994},{"$f":"'GW Budgets - SSSI Aquifer'!$B$80","v":12.186331589650708},{"$f":"'GW Budgets - NSSI Aquifer U-D'!$B92","v":17.43551473762583},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!$B$80","v":17.582442038596774},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!$B$80","v":17.172706269187298},{"$f":"'GW Budgets - SSSI Aquifer U-D'!$B$80","v":17.167722830819201}]
["Recharge During Dry Year (2010)",{"$f":"'GW Budgets - NSSI Aquifer'!$B91","v":7.0985934594698277},{"$f":"'GW Budgets - NCSSI Aquifer'!$B$79","v":8.1441024649206977},{"$f":"'GW Budgets - SCSSI Aquifer'!$B$79","v":7.5245604635434153},{"$f":"'GW Budgets - SSSI Aquifer'!$B$79","v":7.1345057873836977},{"$f":"'GW Budgets - NSSI Aquifer U-D'!$B91","v":10.064448664356407},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!$B$79","v":10.080558594318189},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!$B$79","v":9.8353329255277906},{"$f":"'GW Budgets - SSSI Aquifer U-D'!$B$79","v":9.8403802216367815}]
["Recharge - Climate Change Assumptions",{"$f":"'GW Budgets - NSSI Aquifer'!$B93","v":8.9222281490459139},{"$f":"'GW Budgets - NCSSI Aquifer'!$B$81","v":10.327216009572298},{"$f":"'GW Budgets - SCSSI Aquifer'!$B$81","v":9.5896062562692528},{"$f":"'GW Budgets - SSSI Aquifer'!$B$81","v":9.1467353957806559},{"$f":"'GW Budgets - NSSI Aquifer U-D'!$B93","v":13.356777386480429},{"$f":"'GW Budgets - NCSSI Aquifer U-D'!$B$81","v":13.559261665929819},{"$f":"'GW Budgets - SCSSI Aquifer U-D'!$B$81","v":13.261149563131758},{"$f":"'GW Budgets - SSSI Aquifer U-D'!$B$81","v":13.28103680144474}]