{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Mitchell Low Sulfur 2021","Mitchell Low Sulfur 2022","Mitchell Low Sulfur 2023","Mitchell Low Sulfur 2024","Mitchell Low Sulfur 2025","Mitchell Low Sulfur 2026","Mitchell High Sulfur 2021","Mitchell High Sulfur 2022","Mitchell High Sulfur 2023","Mitchell High Sulfur 2024","Mitchell High Sulfur 2025"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":46,"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 2021","index":0,"n_rows":21,"n_cols":18,"rows_kept":21,"cut":false,"hidden":false,"merged":[[8,17,9,17],[21,2,22,17],[8,9,9,9],[8,10,9,10],[8,11,9,11],[8,12,9,12],[8,13,9,13],[8,14,9,14],[8,4,9,4],[8,5,9,5],[8,6,9,6],[8,7,9,7],[8,8,9,8],[2,1,3,17],[7,4,7,5],[7,7,7,9],[7,10,7,13],[7,14,7,16]]}
[]
[]
[null,"Mitchell Low Sulfur - 2021 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,null,null,"Tons","BTU","Coal Price","River / Rail","MP / District","Rate","Btu","lbs. SO2","Sulfur %","Ash %","Quality Adj.","Quality Adjusted","Delivered","Comments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delivered Cost ","$MMBTU "]
[null,null,"Argus Market 09.10.21","CAPP",null,null,66.150000000000006,"Barge","BSR",9.64,12000,1.67,0.01,0.1,{"$f":"+((1-$E$19)*(L11*K11*$E$20)/1000000)+(($E$19*L11*K11*$E$21)/1000000)","v":4.4023292443199997},{"$f":"G11+J11+O11","v":80.192329244320007},{"$f":"P11/(K11/500)","v":3.3413470518466668}]
[null,null,"Argus Market 09.24.21","CAPP",null,null,70.75,"Barge","BSR",9.64,12000,1.67,0.01,0.1,4.4023292443199997,{"$f":"G12+J12+O12","v":84.792329244320001},{"$f":"P12/(K12/500)","v":3.5330137185133332}]
[]
[]
[]
[]
[]
[null,null,"Mitchell"]
[null,null,"FGD Removal Efficiency",null,0.98829999999999996]
[null,null,"SO2 Allowance Cost ",null,1.5]
[null,null,"Removal Cost $/Ton",null,222.26]

{"sheet":"Mitchell Low Sulfur 2022","index":1,"n_rows":21,"n_cols":17,"rows_kept":21,"cut":false,"hidden":false,"merged":[[21,2,22,16],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[3,6,3,8],[3,9,3,12],[3,13,3,15],[4,16,5,16],[0,1,1,17]]}
[null,"Mitchell Low Sulfur - 2022 CAPP"]
[]
[]
[null,null,"Offer / Plant / Year","Mine","Quantity","Coal Price","Transportation ",null,null,"Offered Quality",null,null,null,"Quality Adjusted Delivered Pricing"]
[null,null,null,null,"Tons","Coal Price","River / Rail","MP / District","Rate","Btu","lbs. SO2","Sulfur %","Ash %","Quality Adj.","Quality Adjusted","Delivered","Comments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delivered Cost ","$MMBTU "]
[null,null,"Argus Market 09.10.21","CAPP",null,66.150000000000006,"Barge","BSR",9.64,12000,1.67,0.01,0.1,{"$f":"+((1-$E$19)*(K7*J7*$E$20)/1000000)+(($E$19*K7*J7*$E$21)/1000000)","v":4.4023292443199997},{"$f":"F7+I7+N7","v":80.192329244320007},{"$f":"O7/(J7/500)","v":3.3413470518466668}]
[null,null,"Argus Market 09.24.21","CAPP",null,70.75,"Barge","BSR",9.64,12000,1.67,0.01,0.1,4.4023292443199997,84.792329244320001,3.5330137185133332]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Mitchell"]
[null,null,"FGD Removal Efficiency",null,0.98829999999999996]
[null,null,"SO2 Allowance Cost ",null,1.5]
[null,null,"Removal Cost $/Ton",null,222.26]

{"sheet":"Mitchell Low Sulfur 2023","index":2,"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 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,null,null,"Tons","BTU","Coal Price","River / Rail","MP / District","Rate","Btu","lbs. SO2","Sulfur %","Ash %","Quality Adj.","Quality Adjusted","Delivered","Comments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delivered Cost ","$MMBTU "]
[null,null,"Argus Market 09.10.21","CAPP",null,null,64.650000000000006,"Barge","BSR",10.02,12000,1.67,0.01,0.1,{"$f":"+((1-$E$16)*(L7*K7*$E$17)/1000000)+(($E$16*L7*K7*$E$18)/1000000)","v":4.4023292443199997},{"$f":"G7+J7+O7","v":79.072329244320002},{"$f":"P7/(K7/500)","v":3.2946803851799999}]
[null,null,"Argus Market 09.24.21","CAPP",null,null,68,"Barge","BSR",10.02,12000,1.67,0.01,0.1,4.4023292443199997,82.422329244319997,3.4342637185133333]
[]
[]
[]
[]
[]
[]
[null,null,"Mitchell"]
[null,null,"FGD Removal Efficiency",null,0.98829999999999996]
[null,null,"SO2 Allowance Cost ",null,1.5]
[null,null,"Removal Cost $/Ton",null,222.26]

{"sheet":"Mitchell Low Sulfur 2024","index":3,"n_rows":16,"n_cols":18,"rows_kept":16,"cut":false,"hidden":false,"merged":[[4,17,5,17],[16,2,17,17],[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,null,null,"Tons","BTU","Coal Price","River / Rail","MP / District","Rate","Btu","lbs. SO2","Sulfur %","Ash %","Quality Adj.","Quality Adjusted","Delivered","Comments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delivered Cost ","$MMBTU "]
[null,null,"Argus Market 09.10.21","CAPP",null,null,64.650000000000006,"Barge","BSR",10.02,12000,1.67,0.01,0.1,{"$f":"+((1-$E$14)*(L7*K7*$E$15)/1000000)+(($E$14*L7*K7*$E$16)/1000000)","v":4.4023292443199997},{"$f":"G7+J7+O7","v":79.072329244320002},{"$f":"P7/(K7/500)","v":3.2946803851799999},"2024 Prices not quoted yet; using 2023"]
[null,null,"Argus Market 09.24.21","CAPP",null,null,68,"Barge","BSR",10.02,12000,1.67,0.01,0.1,4.4023292443199997,{"$f":"G8+J8+O8","v":82.422329244319997},{"$f":"P8/(K8/500)","v":3.4342637185133333},"2024 Prices not quoted yet; using 2023"]
[]
[]
[]
[]
[null,null,"Mitchell"]
[null,null,"FGD Removal Efficiency",null,0.98829999999999996]
[null,null,"SO2 Allowance Cost ",null,1.5]
[null,null,"Removal Cost $/Ton",null,222.26]

{"sheet":"Mitchell Low Sulfur 2025","index":4,"n_rows":13,"n_cols":18,"rows_kept":13,"cut":false,"hidden":false,"merged":[[4,17,5,17],[13,2,14,17],[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 - 2025 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,null,null,"Tons","BTU","Coal Price","River / Rail","MP / District","Rate","Btu","lbs. SO2","Sulfur %","Ash %","Quality Adj.","Quality Adjusted","Delivered","Comments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delivered Cost ","$MMBTU "]
[]
[]
[]
[null,null,"Mitchell"]
[null,null,"FGD Removal Efficiency",null,0.98829999999999996]
[null,null,"SO2 Allowance Cost ",null,1.5]
[null,null,"Removal Cost $/Ton",null,222.26]

{"sheet":"Mitchell Low Sulfur 2026","index":5,"n_rows":13,"n_cols":18,"rows_kept":13,"cut":false,"hidden":false,"merged":[[4,17,5,17],[13,2,14,17],[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 - 2026 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,null,null,"Tons","BTU","Coal Price","River / Rail","MP / District","Rate","Btu","lbs. SO2","Sulfur %","Ash %","Quality Adj.","Quality Adjusted","Delivered","Comments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delivered Cost ","$MMBTU "]
[]
[]
[]
[null,null,"Mitchell"]
[null,null,"FGD Removal Efficiency",null,0.98829999999999996]
[null,null,"SO2 Allowance Cost ",null,1.5]
[null,null,"Removal Cost $/Ton",null,222.26]

{"sheet":"Mitchell High Sulfur 2021","index":6,"n_rows":15,"n_cols":17,"rows_kept":15,"cut":false,"hidden":false,"merged":[[15,2,16,16],[0,1,1,16],[3,6,3,8],[3,9,3,12],[3,13,3,15],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,16,5,16]]}
[null,"Mitchell High Sulfur - 2021 NAPP"]
[]
[]
[null,null,"Offer / Plant / Year","Mine","Quantity","Coal Price","Transportation ",null,null,"Offered Quality",null,null,null,"Quality Adjusted Delivered Pricing"]
[null,null,null,null,"Tons","Coal Price","River / Rail","MP / District","Rate","Btu","lbs. SO2","Sulfur %","Ash %","Quality Adj.","Quality Adjusted","Delivered","Comments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delivered Cost ","$MMBTU "]
[null,null,"Argus Market 09.10.21","NAPP",null,59,"Barge","NACCO #1 - Powhatan Pt. LO, OH",1,12500,6,3.7499999999999999E-2,0.1,{"$f":"+((1-$E$13)*(K7*J7*$E$14)/1000000)+(($E$13*K7*J7*$E$15)/1000000)","v":16.475783099999997},{"$f":"F7+I7+N7","v":76.475783100000001},{"$f":"O7/(J7/500)","v":3.0590313240000002}]
[null,null,"Argus Market 09.24.21","NAPP",null,63.5,"Barge","NACCO #1 - Powhatan Pt. LO, OH",1,12500,6,3.7499999999999999E-2,0.1,{"$f":"+((1-$E$13)*(K8*J8*$E$14)/1000000)+(($E$13*K8*J8*$E$15)/1000000)","v":16.475783099999997},{"$f":"F8+I8+N8","v":80.975783100000001},{"$f":"O8/(J8/500)","v":3.2390313239999999}]
[]
[]
[]
[null,null,"Mitchell"]
[null,null,"FGD Removal Efficiency",null,0.98829999999999996]
[null,null,"SO2 Allowance Cost ",null,1.5]
[null,null,"Removal Cost $/Ton",null,222.26]

{"sheet":"Mitchell High Sulfur 2022","index":7,"n_rows":18,"n_cols":17,"rows_kept":18,"cut":false,"hidden":false,"merged":[[18,2,19,16],[0,1,1,16],[3,6,3,8],[3,9,3,12],[3,13,3,15],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,16,5,16]]}
[null,"Mitchell High Sulfur - 2022 NAPP"]
[]
[]
[null,null,"Offer / Plant / Year","Mine","Quantity","Coal Price","Transportation ",null,null,"Offered Quality",null,null,null,"Quality Adjusted Delivered Pricing"]
[null,null,null,null,"Tons","Coal Price","River / Rail","MP / District","Rate","Btu","lbs. SO2","Sulfur %","Ash %","Quality Adj.","Quality Adjusted","Delivered","Comments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delivered Cost ","$MMBTU "]
[null,null,"Argus Market 09.10.21","NAPP",null,47.25,"Barge","NACCO #1 - Powhatan Pt. LO, OH",1,12500,6,3.7499999999999999E-2,0.1,{"$f":"+((1-$E$16)*(K7*J7*$E$17)/1000000)+(($E$16*K7*J7*$E$18)/1000000)","v":16.475783099999997},{"$f":"F7+I7+N7","v":64.725783100000001},{"$f":"O7/(J7/500)","v":2.589031324}]
[null,null,"Argus Market 09.24.21","NAPP",null,51,"Barge","NACCO #1 - Powhatan Pt. LO, OH",1,12500,6,3.7499999999999999E-2,0.1,{"$f":"+((1-$E$16)*(K8*J8*$E$17)/1000000)+(($E$16*K8*J8*$E$18)/1000000)","v":16.475783099999997},{"$f":"F8+I8+N8","v":68.475783100000001},{"$f":"O8/(J8/500)","v":2.7390313239999999}]
[]
[]
[]
[]
[]
[]
[null,null,"Mitchell"]
[null,null,"FGD Removal Efficiency",null,0.98829999999999996]
[null,null,"SO2 Allowance Cost ",null,1.5]
[null,null,"Removal Cost $/Ton",null,222.26]

{"sheet":"Mitchell High Sulfur 2023","index":8,"n_rows":19,"n_cols":17,"rows_kept":19,"cut":false,"hidden":false,"merged":[[19,2,20,16],[0,1,1,16],[3,6,3,8],[3,9,3,12],[3,13,3,15],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,16,5,16]]}
[null,"Mitchell High Sulfur - 2023 NAPP"]
[]
[]
[null,null,"Offer / Plant / Year","Mine","Quantity","Coal Price","Transportation ",null,null,"Offered Quality",null,null,null,"Quality Adjusted Delivered Pricing"]
[null,null,null,null,"Tons","Coal Price","River / Rail","MP / District","Rate","Btu","lbs. SO2","Sulfur %","Ash %","Quality Adj.","Quality Adjusted","Delivered","Comments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delivered Cost ","$MMBTU "]
[null,null,"Argus Market 09.10.21","NAPP",null,53,"Barge","NACCO #1 - Powhatan Pt. LO, OH",1,12500,6,3.7499999999999999E-2,0.1,{"$f":"+((1-$E$17)*(K7*J7*$E$18)/1000000)+(($E$17*K7*J7*$E$19)/1000000)","v":16.475783099999997},{"$f":"F7+I7+N7","v":70.475783100000001},{"$f":"O7/(J7/500)","v":2.819031324}]
[]
[null,null,"Argus Market 09.24.21","NAPP",null,56.5,"Barge","NACCO #1 - Powhatan Pt. LO, OH",1,12500,6,3.7499999999999999E-2,0.1,{"$f":"+((1-$E$17)*(K9*J9*$E$18)/1000000)+(($E$17*K9*J9*$E$19)/1000000)","v":16.475783099999997},{"$f":"F9+I9+N9","v":73.975783100000001},{"$f":"O9/(J9/500)","v":2.9590313240000001}]
[]
[]
[]
[]
[]
[]
[null,null,"Mitchell"]
[null,null,"FGD Removal Efficiency",null,0.98829999999999996]
[null,null,"SO2 Allowance Cost ",null,1.5]
[null,null,"Removal Cost $/Ton",null,222.26]

{"sheet":"Mitchell High Sulfur 2024","index":9,"n_rows":17,"n_cols":17,"rows_kept":17,"cut":false,"hidden":false,"merged":[[17,2,18,16],[0,1,1,16],[3,6,3,8],[3,9,3,12],[3,13,3,15],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,16,5,16]]}
[null,"Mitchell High Sulfur - 2024 NAPP"]
[]
[]
[null,null,"Offer / Plant / Year","Mine","Quantity","Coal Price","Transportation ",null,null,"Offered Quality",null,null,null,"Quality Adjusted Delivered Pricing"]
[null,null,null,null,"Tons","Coal Price","River / Rail","MP / District","Rate","Btu","lbs. SO2","Sulfur %","Ash %","Quality Adj.","Quality Adjusted","Delivered","Comments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delivered Cost ","$MMBTU "]
[null,null,"Argus Market 09.10.21","NAPP",null,53,"Barge","NACCO #1 - Powhatan Pt. LO, OH",1,12500,6,3.7499999999999999E-2,0.1,{"$f":"+((1-$E$15)*(K7*J7*$E$16)/1000000)+(($E$15*K7*J7*$E$17)/1000000)","v":16.475783099999997},{"$f":"F7+I7+N7","v":70.475783100000001},{"$f":"O7/(J7/500)","v":2.819031324}]
[null,null,"Argus Market 09.24.21","NAPP",null,56.5,"Barge","NACCO #1 - Powhatan Pt. LO, OH",1,12500,6,3.7499999999999999E-2,0.1,16.475783099999997,{"$f":"F8+I8+N8","v":73.975783100000001},{"$f":"O8/(J8/500)","v":2.9590313240000001}]
[]
[]
[]
[]
[]
[null,null,"Mitchell"]
[null,null,"FGD Removal Efficiency",null,0.98829999999999996]
[null,null,"SO2 Allowance Cost ",null,1.5]
[null,null,"Removal Cost $/Ton",null,222.26]

{"sheet":"Mitchell High Sulfur 2025","index":10,"n_rows":17,"n_cols":17,"rows_kept":17,"cut":false,"hidden":false,"merged":[[17,2,18,16],[0,1,1,16],[3,6,3,8],[3,9,3,12],[3,13,3,15],[4,4,5,4],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,16,5,16]]}
[null,"Mitchell High Sulfur - 2025 NAPP"]
[]
[]
[null,null,"Offer / Plant / Year","Mine","Quantity","Coal Price","Transportation ",null,null,"Offered Quality",null,null,null,"Quality Adjusted Delivered Pricing"]
[null,null,null,null,"Tons","Coal Price","River / Rail","MP / District","Rate","Btu","lbs. SO2","Sulfur %","Ash %","Quality Adj.","Quality Adjusted","Delivered","Comments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Delivered Cost ","$MMBTU "]
[null,null,"Argus Market 09.10.21","NAPP",null,53,"Barge","NACCO #1 - Powhatan Pt. LO, OH",1,12500,6,3.7499999999999999E-2,0.1,{"$f":"+((1-$E$15)*(K7*J7*$E$16)/1000000)+(($E$15*K7*J7*$E$17)/1000000)","v":16.475783099999997},{"$f":"F7+I7+N7","v":70.475783100000001},{"$f":"O7/(J7/500)","v":2.819031324}]
[null,null,"Argus Market 09.24.21","NAPP",null,56.5,"Barge","NACCO #1 - Powhatan Pt. LO, OH",1,12500,6,3.7499999999999999E-2,0.1,16.475783099999997,{"$f":"F8+I8+N8","v":73.975783100000001},{"$f":"O8/(J8/500)","v":2.9590313240000001}]
[]
[]
[]
[]
[]
[null,null,"Mitchell"]
[null,null,"FGD Removal Efficiency",null,0.98829999999999996]
[null,null,"SO2 Allowance Cost ",null,1.5]
[null,null,"Removal Cost $/Ton",null,222.26]