{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Table Format","Stream Merge","Concentrate and Tailings","Flotation RG SVG Circuit"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"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":"Table Format","index":0,"n_rows":6,"n_cols":3,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[]
[null,"MASS BALANCE ADDIN","Feed Stream"]
[null,"Solids (tph)",200]
[null,"Water (m³/h)",10]
[null,"Fe2O3%",30]
[null,"Gangue%",{"$f":"100-SUM(C5:C5)","v":70}]

{"sheet":"Stream Merge","index":1,"n_rows":25,"n_cols":5,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"MASS BALANCE ADDIN","A","B","C"]
[null,"Solids (tph)",200,150,{"$f":"SumMultipleStreams(C22:C25,D22:D25)","v":350}]
[null,"Water (m³/h)",10,20,30]
[null,"Fe2O3%",30,25,27.857142857142858]
[null,"Gangue%",{"$f":"100-SUM(C24:C24)","v":70},{"$f":"100-SUM(D24:D24)","v":75},72.142857142857139]

{"sheet":"Concentrate and Tailings","index":2,"n_rows":25,"n_cols":6,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"MASS BALANCE ADDIN","Fresh Feed","Concentrate","Tailings","Recoveries\n(user input)"]
[null,"Solids (tph)",200,{"$f":"CalculateConcentrate(C22:C25,F23:F25)","v":62},{"$f":"SubtractStreams(C22:C25,D22:D25)","v":138},"-"]
[null,"Water (m³/h)",10,3,7,30]
[null,"Fe2O3%",30,77.41935483870968,8.695652173913043,80]
[null,"Gangue%",{"$f":"100-SUM(C24:C24)","v":70},22.58064516129032,91.304347826086953,10]

{"sheet":"Flotation RG SVG Circuit","index":3,"n_rows":52,"n_cols":10,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"MASS BALANCE ADDIN","Fresh Feed","Rougher Feed","Rougher Concentrate","Rougher Tailings","Scavenger Concentrate","Scavenger  Tailings","Rougher Recoveries\n(user input)","Scavenger Recoveries\n(user input)"]
[null,"Solids (tph)",200,{"$f":"SumMultipleStreams(G32:G35,C32:C35)","v":215.34493874919406},{"$f":"CalculateConcentrate(D32:D35,I33:I35)","v":65.022566086395869},{"$f":"SubtractStreams(D32:D35,E32:E35)","v":150.32237266279819},{"$f":"CalculateConcentrate(F32:F35,J33:J35)","v":15.344938749194068},{"$f":"SubtractStreams(F32:F35,G32:G35)","v":134.97743391360413},"-","-"]
[null,"Water (m³/h)",10,12.658227848101266,3.7974683544303796,8.8607594936708871,2.6582278481012662,6.2025316455696213,30,30]
[null,"Fe2O3%",30,29.640718562874252,88.349033217649975,4.2461934377010522,24.957983193277318,1.8915691425841894,90,60]
[null,"Gangue%",{"$f":"100-SUM(C34:C34)","v":70},70.359281437125745,11.650966782350025,95.753806562298948,75.042016806722685,98.108430857415811,5,8]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"MASS BALANCE ADDIN","Input","Outputs","Error"]
[null,"Solids (tph)",{"$f":"C32","v":200},{"$f":"SumMultipleStreams(E32:E35,H32:H35)","v":200},{"$f":"SubtractStreams(C49:C52,D49:D52)","v":0}]
[null,"Water (m³/h)",{"$f":"C33","v":10},10,0]
[null,"Fe2O3%",30,30,0]
[null,"Gangue%",70,70,0]