| Flow Budget Term | Flow In (m3/d) | Flow Out (m3/d) |
| Constant Heads | 128 | −2629.74 |
| Drains | 0 | −12,983.35 |
| General Heads | 939.72 | −7785.47 |
| Rivers | 20,685.61 | −12,508.15 |
| Wells | 5904.9 | −79,726.56 |
| Recharge | 87,975.08 | 0 |
| Total (Simulated) | 115,633.31 | −115,633.27 |
| Total (Gregory 2001) | 118,879.106 | −118,903.572 |
| Discrepancy (Simulated) | 0.04% −24.47% | |
| Discrepancy (Gregory 2001) | ||