{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Mitchell Low Sulfur 2022","Mitchell Low Sulfur 2023","Mitchell Low Sulfur 2024","Mitchell High Sulfur 2022","Mitchell High Sulfur 2023","Mitchell High Sulfur 2024"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":30,"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":"Mitchell Low Sulfur 2022","index":0,"n_rows":26,"n_cols":18,"rows_kept":26,"cut":false,"hidden":false,"merged":[[4,17,5,17],[26,2,27,17],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[0,1,1,17],[3,4,3,5],[3,7,3,9],[3,10,3,13],[3,14,3,16]]}
[null,"Mitchell Low Sulfur - 2022 CAPP"]
[]
[]
[null,null,"Offer / Plant / Year","Mine","Quantity",null,"Coal Price","Transportation ",null,null,"Offered Quality",null,null,null,"Quality Adjusted Delivered Pricing"]
[null,null,"Mitchell Low Sulfur",null,"Tons","BTU","Coal Price","River / Rail","MP / District","Rate","Btu","lbs. SO2","Sulfur %","Ash %","Quality Adj.","Quality Adjusted","Delivered","Comments"]
[null,null,2022,null,null,null,null,null,null,null,null,null,null,null,null,"Delivered Cost ","$MMBTU "]
[]
[]
[]
[null,null,"Argus Market 05.28.21","CAPP",null,null,54.85,"Barge","BSR",9.64,12000,1.67,0.01,0.1,{"$f":"+((1-$E$24)*(L10*K10*$E$25)/1000000)+(($E$24*L10*K10*$E$26)/1000000)","v":2.2331854559999997},{"$f":"G10+J10+O10","v":66.72318545600001},{"$f":"P10/(K10/500)","v":2.7801327273333336}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Mitchell"]
[null,null,"FGD Removal Efficiency",null,0.98]
[null,null,"SO2 Allowance Cost ",null,1.5]
[null,null,"Removal Cost $/Ton",null,113.68]

{"sheet":"Mitchell Low Sulfur 2023","index":1,"n_rows":24,"n_cols":18,"rows_kept":24,"cut":false,"hidden":false,"merged":[[4,17,5,17],[24,2,25,17],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[0,1,1,17],[3,4,3,5],[3,7,3,9],[3,10,3,13],[3,14,3,16]]}
[null,"Mitchell Low Sulfur - 2023 CAPP"]
[]
[]
[null,null,"Offer / Plant / Year","Mine","Quantity",null,"Coal Price","Transportation ",null,null,"Offered Quality",null,null,null,"Quality Adjusted Delivered Pricing"]
[null,null,"Mitchell Low Sulfur",null,"Tons","BTU","Coal Price","River / Rail","MP / District","Rate","Btu","lbs. SO2","Sulfur %","Ash %","Quality Adj.","Quality Adjusted","Delivered","Comments"]
[null,null,2023,null,null,null,null,null,null,null,null,null,null,null,null,"Delivered Cost ","$MMBTU "]
[null,null,"Blackhawk Coal Sales, LLC","Blue Creek #1",650000,15600000,55.75,"Barge","Quincy LO, WV",9.8800000000000008,12000,1.45,8.6999999999999994E-3,0.13250000000000001,{"$f":"+((1-$E$22)*(L7*K7*$E$23)/1000000)+(($E$22*L7*K7*$E$24)/1000000)","v":1.93899336},{"$f":"G7+J7+O7","v":67.568993359999993},{"$f":"P7/(K7/500)","v":2.8153747233333331},"Proposed Purchase"]
[null,null,"Argus Market 05.28.21","CAPP",null,null,55.35,"Barge","BSR",10.02,12000,1.67,0.01,0.1,2.2331854559999997,67.603185456000006,2.8167993940000002]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Mitchell"]
[null,null,"FGD Removal Efficiency",null,0.98]
[null,null,"SO2 Allowance Cost ",null,1.5]
[null,null,"Removal Cost $/Ton",null,113.68]

{"sheet":"Mitchell Low Sulfur 2024","index":2,"n_rows":20,"n_cols":18,"rows_kept":20,"cut":false,"hidden":false,"merged":[[4,17,5,17],[20,2,21,17],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[0,1,1,17],[3,4,3,5],[3,7,3,9],[3,10,3,13],[3,14,3,16]]}
[null,"Mitchell Low Sulfur - 2024 CAPP"]
[]
[]
[null,null,"Offer / Plant / Year","Mine","Quantity",null,"Coal Price","Transportation ",null,null,"Offered Quality",null,null,null,"Quality Adjusted Delivered Pricing"]
[null,null,"Mitchell Low Sulfur",null,"Tons","BTU","Coal Price","River / Rail","MP / District","Rate","Btu","lbs. SO2","Sulfur %","Ash %","Quality Adj.","Quality Adjusted","Delivered","Comments"]
[null,null,2024,null,null,null,null,null,null,null,null,null,null,null,null,"Delivered Cost ","$MMBTU "]
[null,null,"Argus Market 05.28.21","CAPP",null,null,55.35,"Barge","BSR",10.02,12000,1.67,0.01,0.1,{"$f":"+((1-$E$18)*(L7*K7*$E$19)/1000000)+(($E$18*L7*K7*$E$20)/1000000)","v":2.2331854559999997},{"$f":"G7+J7+O7","v":67.603185456000006},{"$f":"P7/(K7/500)","v":2.8167993940000002}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Mitchell"]
[null,null,"FGD Removal Efficiency",null,0.98]
[null,null,"SO2 Allowance Cost ",null,1.5]
[null,null,"Removal Cost $/Ton",null,113.68]

{"sheet":"Mitchell High Sulfur 2022","index":3,"n_rows":18,"n_cols":18,"rows_kept":18,"cut":false,"hidden":false,"merged":[[4,17,5,17],[18,2,19,17],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[0,1,1,17],[3,4,3,5],[3,7,3,9],[3,10,3,13],[3,14,3,16]]}
[null,"Mitchell High Sulfur - 2022 NAPP"]
[]
[]
[null,null,"Offer / Plant / Year","Mine","Quantity",null,"Coal Price","Transportation ",null,null,"Offered Quality",null,null,null,"Quality Adjusted Delivered Pricing"]
[null,null,"Mitchell High Sulfur",null,"Tons","BTU","Coal Price","River / Rail","MP / District","Rate","Btu","lbs. SO2","Sulfur %","Ash %","Quality Adj.","Quality Adjusted","Delivered","Comments"]
[null,null,2022,null,null,null,null,null,null,null,null,null,null,null,null,"Delivered Cost ","$MMBTU "]
[]
[null,null,"Argus Market 05.28.21","NAPP",null,null,38.75,"Barge","NACCO #1 - Powhatan Pt. LO, OH",0.84,12500,6,3.7499999999999999E-2,0.1,{"$f":"+((1-$E$16)*(L8*K8*$E$17)/1000000)+(($E$16*L8*K8*$E$18)/1000000)","v":8.3577300000000019},{"$f":"G8+J8+O8","v":47.947730000000007},{"$f":"P8/(K8/500)","v":1.9179092000000002}]
[]
[]
[]
[]
[]
[]
[null,null,"Mitchell"]
[null,null,"FGD Removal Efficiency",null,0.98]
[null,null,"SO2 Allowance Cost ",null,1.5]
[null,null,"Removal Cost $/Ton",null,113.68]

{"sheet":"Mitchell High Sulfur 2023","index":4,"n_rows":17,"n_cols":18,"rows_kept":17,"cut":false,"hidden":false,"merged":[[4,17,5,17],[17,2,18,17],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[0,1,1,17],[3,4,3,5],[3,7,3,9],[3,10,3,13],[3,14,3,16]]}
[null,"Mitchell High Sulfur - 2023 NAPP"]
[]
[]
[null,null,"Offer / Plant / Year","Mine","Quantity",null,"Coal Price","Transportation ",null,null,"Offered Quality",null,null,null,"Quality Adjusted Delivered Pricing"]
[null,null,"Mitchell High Sulfur",null,"Tons","BTU","Coal Price","River / Rail","MP / District","Rate","Btu","lbs. SO2","Sulfur %","Ash %","Quality Adj.","Quality Adjusted","Delivered","Comments"]
[null,null,2023,null,null,null,null,null,null,null,null,null,null,null,null,"Delivered Cost ","$MMBTU "]
[]
[null,null,"Argus Market 05.28.21","NAPP",null,null,39.75,"Barge","NACCO #1 - Powhatan Pt. LO, OH",0.88,12500,6,3.7499999999999999E-2,0.1,{"$f":"+((1-$E$15)*(L8*K8*$E$16)/1000000)+(($E$15*L8*K8*$E$17)/1000000)","v":8.3577300000000019},{"$f":"G8+J8+O8","v":48.987730000000006},{"$f":"P8/(K8/500)","v":1.9595092000000003}]
[]
[]
[]
[]
[]
[null,null,"Mitchell"]
[null,null,"FGD Removal Efficiency",null,0.98]
[null,null,"SO2 Allowance Cost ",null,1.5]
[null,null,"Removal Cost $/Ton",null,113.68]

{"sheet":"Mitchell High Sulfur 2024","index":5,"n_rows":17,"n_cols":18,"rows_kept":17,"cut":false,"hidden":false,"merged":[[4,17,5,17],[17,2,18,17],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[0,1,1,17],[3,4,3,5],[3,7,3,9],[3,10,3,13],[3,14,3,16]]}
[null,"Mitchell High Sulfur - 2024 NAPP"]
[]
[]
[null,null,"Offer / Plant / Year","Mine","Quantity",null,"Coal Price","Transportation ",null,null,"Offered Quality",null,null,null,"Quality Adjusted Delivered Pricing"]
[null,null,"Mitchell High Sulfur",null,"Tons","BTU","Coal Price","River / Rail","MP / District","Rate","Btu","lbs. SO2","Sulfur %","Ash %","Quality Adj.","Quality Adjusted","Delivered","Comments"]
[null,null,2024,null,null,null,null,null,null,null,null,null,null,null,null,"Delivered Cost ","$MMBTU "]
[]
[null,null,"Argus Market 05.28.21","NAPP",null,null,39.75,"Barge","NACCO #1 - Powhatan Pt. LO, OH",0.88,12500,6,3.7499999999999999E-2,0.1,{"$f":"+((1-$E$15)*(L8*K8*$E$16)/1000000)+(($E$15*L8*K8*$E$17)/1000000)","v":8.3577300000000019},{"$f":"G8+J8+O8","v":48.987730000000006},{"$f":"P8/(K8/500)","v":1.9595092000000003}]
[]
[]
[]
[]
[]
[null,null,"Mitchell"]
[null,null,"FGD Removal Efficiency",null,0.98]
[null,null,"SO2 Allowance Cost ",null,1.5]
[null,null,"Removal Cost $/Ton",null,113.68]