{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Mitchell Low Sulfur 2022","Mitchell Low Sulfur 2023","Mitchell Low Sulfur 2024","Mitchell Low Sulfur 2025","Mitchell Low Sulfur 2026","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":55,"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":27,"n_cols":21,"rows_kept":27,"cut":false,"hidden":false,"merged":[[3,17,3,19],[4,20,5,20],[0,1,1,21],[4,18,5,18],[4,19,5,19],[16,2,17,20],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,4,5,4],[4,5,5,5],[4,10,5,10],[4,11,5,11],[3,6,5,6],[3,8,5,8],[4,7,5,7],[3,10,3,12],[3,13,3,16]]}
[null,"Mitchell Low Sulfur - 2022 CAPP"]
[]
[]
[null,null,"Offer ","Mine","Quantity","Coal Price","Severance Tax Discount","Coal Price","Severance Tax Rate1",null,"Transportation ",null,null,"Offered Quality",null,null,null,"Quality Adjusted Delivered Pricing"]
[null,null,null,null,"Tons","As Offered",null,"Less Severance Tax",null,"Coal Source - State2","River / Rail","MP / District","Rate","Btu","lbs. SO2","Sulfur %","Ash %","Quality Adj.","Quality Adjusted Delivered Cost","Delivered $/MMBTU","Comments"]
[]
[null,null,"BAMM INC.","MATTCO",72000,71.58,{"$f":"-((0.045+0.03)/2)*F7","v":-2.68425},{"$f":"SUM(F7:G7)","v":68.895749999999992},3.7499999999999999E-2,"WV/KY","Barge","KY Coal Terminal LO, KY",9.64,12000,1.67,1.0019999999999999E-2,0.12,{"$f":"+((1-$E$14)*(O7*N7*$E$15)/1000000)+(($E$14*O7*N7*$E$16)/1000000)","v":4.4023292443199997},{"$f":"F7+M7+R7","v":85.622329244319999},{"$f":"S7/(N7/500)","v":3.5675970518466666},"Term 1/1/22-12/31/23; Proposed Purchase.  Purchased.  03-00-21-003"]
[null,null,"Case Coal Sales, LLC",null,38400,82.5,{"$f":"-((0.045)*F8)","v":-3.7124999999999999},78.787499999999994,4.4999999999999998E-2,"KY","Barge","KY Coal Terminal LO, KY",9.64,12000,1.7,1.0200000000000001E-2,0.13,{"$f":"+((1-$E$14)*(O8*N8*$E$15)/1000000)+(($E$14*O8*N8*$E$16)/1000000)","v":4.4814130032000001},96.621413003200004,4.0258922084666668,"Post RFP Negotiations; Fuel Procurement Recommended Purchase.  Purchased.  03-00-21-002"]
[null,null,"River Trading Co",null,57600,85.17,{"$f":"-((0.03)*F9)","v":-2.5550999999999999},82.614900000000006,0.03,"WV","Barge","Docks Creek LO,WV",9.0399999999999991,11800,1.8,{"$f":"((O9*N9)/20000)/100","v":1.0620000000000001E-2},0.08,{"$f":"+((1-$E$14)*(O9*N9*$E$15)/1000000)+(($E$14*O9*N9*$E$16)/1000000)","v":4.6659417739199993},98.875941773920005,4.1896585497423731,"Post RFP Negotiations; Fuel Procurement Recommended Purchase.  Purchased. 03-00-21-004"]
[null,null,"Blackhawk Coal Sales, LLC","Blue Creek #1",350000,54,-1.6199999999999999,52.38,0.03,"WV","Barge","Quincy LO, WV",9.5,12000,1.45,8.6999999999999994E-3,0.13250000000000001,1.93899336,{"$f":"F10+M10+R10","v":65.438993359999998},{"$f":"S10/(N10/500)","v":2.7266247233333334},"Purchase date of 06/18/2021, Document signed date of 01/19/2022.  Purchase 03-00-21-9M1"]
[null,null,"Alpha Thermal Coal Sales Company","Pax",59400,55.75,-1.6724999999999999,54.077500000000001,0.03,"WV","Barge","Marmet Dock LO, WV",10.76,12400,1.6,9.92E-3,0.1,2.2108981760000002,68.720898176000006,2.7710039587096778,"Purchase date of 06/18/2021, Document signed  date of 10/14/2021.  Purchase 03-00-21-9M2"]
[]
[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]
[]
[]
[]
[]
[]
[null,null,"1 Severance Tax Rates"]
[null,null,"Severance tax rate for West Virgina effective July 1, 2021 was 3%"]
[null,null,"Severance tax rate for Kentucky is 4.5%"]
[]
[null,null,"2 Coal Supply agreeements list coal sources, these sources are used to determine the applicable tax rate."]
[null,null,"For sources in multiple states it is assumed that half of the coal is supplied from each state."]

{"sheet":"Mitchell Low Sulfur 2023","index":1,"n_rows":29,"n_cols":21,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,1,1,20],[3,10,3,12],[3,13,3,16],[3,17,3,19],[4,20,5,20],[4,18,5,18],[4,19,5,19],[18,2,19,20],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,4,5,4],[4,5,5,5],[4,10,5,10],[4,11,5,11],[3,6,5,6],[3,8,5,8],[4,7,5,7]]}
[null,"Mitchell Low Sulfur - 2023 CAPP"]
[]
[]
[null,null,"Offer ","Mine","Quantity","Coal Price","Severance Tax Discount","Coal Price","Severance Tax Rate1",null,"Transportation ",null,null,"Offered Quality",null,null,null,"Quality Adjusted Delivered Pricing"]
[null,null,null,null,"Tons","As Offered",null,"Less Severance Tax",null,"Coal Source - State2","River / Rail","MP / District","Rate","Btu","lbs. SO2","Sulfur %","Ash %","Quality Adj.","Quality Adjusted Delivered Cost","Delivered $/MMBTU","Comments"]
[]
[null,null,"Alpha Thermal Coal Sales Company","Pax and/or Kingston and/or Workman",205000,73,{"$f":"-((0.03)*F7)","v":-2.19},{"$f":"SUM(F7:G7)","v":70.81},0.03,"WV","Barge","Riverpoint LO,WV",8.74,12400,1.7,{"$f":"((O7*N7)/20000)/100","v":1.0540000000000001E-2},0.125,{"$f":"+((1-$E$16)*(O7*N7*$E$17)/1000000)+(($E$16*O7*N7*$E$18)/1000000)","v":4.6307934366400003},{"$f":"F7+M7+R7","v":86.37079343664},{"$f":"S7/(N7/500)","v":3.4826932837354838}," Term: 1/1/23 - 12/31/2024.  Post RFP Negotiations; Fuel Procurement Recommended Purchase.  Purchased 03-00-21-9M3"]
[null,null,"BAMM INC.","MATTCO",72000,71.58,{"$f":"-((0.045+0.03)/2)*F8","v":-2.68425},68.895749999999992,3.7499999999999999E-2,"WV/KY","Barge","KY Coal Terminal LO, KY",10.02,12000,1.67,1.0019999999999999E-2,0.12,{"$f":"+((1-$E$16)*(O8*N8*$E$17)/1000000)+(($E$16*O8*N8*$E$18)/1000000)","v":4.4023292443199997},86.002329244319995,3.5834303851799998,"Term 1/1/22-12/31/23; Proposed Purchase.  Purchased.  03-00-21-003"]
[null,null,"Blackhawk Coal Sales, LLC","Blue Creek Mine",150000,75,{"$f":"-((0.03)*F9)","v":-2.25},{"$f":"SUM(F9:G9)","v":72.75},0.03,"WV","Barge","Quincy Dock LO, WV",9.57,12000,1.45,{"$f":"((O9*N9)/20000)/100","v":8.6999999999999994E-3},0.14000000000000001,{"$f":"+((1-$E$16)*(O9*N9*$E$17)/1000000)+(($E$16*O9*N9*$E$18)/1000000)","v":3.8223816791999994},88.392381679199985,3.6830159032999994,"Term: 1/1/23-12/31/2026; Post RFP Negotiations; Fuel Procurement Recommended Purchase.  Purchased 03-00-21-9M4"]
[null,null,"Blackhawk Coal Sales, LLC","Blue Creek #1",650000,55.75,-1.6724999999999999,{"$f":"SUM(F10:G10)","v":54.077500000000001},0.03,"WV","Barge","Quincy LO, WV",9.8800000000000008,12000,1.45,8.6999999999999994E-3,0.13250000000000001,1.93899336,67.568993359999993,2.8153747233333331,"Purchase date of 06/18/2021, Document signed date of 01/19/2022.  Purchase 03-00-21-9M1"]
[null,null,"Alpha Thermal Coal Sales Company","Pax",237600,58.25,-1.7474999999999998,56.502499999999998,0.03,"WV","Barge","Marmet Dock LO, WV",11.19,12400,1.6,9.92E-3,0.1,2.2108981760000002,71.650898175999998,2.8891491199999999,"Purchase date of 06/18/2021, Document signed  date of 10/14/2021.  Purchase 03-00-21-9M2"]
[]
[]
[]
[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]
[]
[]
[]
[]
[]
[null,null,"1 Severance Tax Rates"]
[null,null,"Severance tax rate for West Virgina effective July 1, 2021 was 3%"]
[null,null,"Severance tax rate for Kentucky is 4.5%"]
[]
[null,null,"2 Coal Supply agreeements list coal sources, these sources are used to determine the applicable tax rate."]
[null,null,"For sources in multiple states it is assumed that half of the coal is supplied from each state."]

{"sheet":"Mitchell Low Sulfur 2024","index":2,"n_rows":26,"n_cols":21,"rows_kept":26,"cut":false,"hidden":false,"merged":[[0,1,1,20],[3,10,3,12],[3,13,3,16],[3,17,3,19],[4,20,5,20],[4,18,5,18],[4,19,5,19],[14,2,15,20],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,4,5,4],[4,5,5,5],[4,10,5,10],[4,11,5,11],[3,6,5,6],[3,8,5,8],[4,7,5,7]]}
[null,"Mitchell Low Sulfur - 2024 CAPP"]
[]
[]
[null,null,"Offer ","Mine","Quantity","Coal Price","Severance Tax Discount","Coal Price","Severance Tax Rate1",null,"Transportation ",null,null,"Offered Quality",null,null,null,"Quality Adjusted Delivered Pricing"]
[null,null,null,null,"Tons","As Offered",null,"Less Severance Tax",null,"Coal Source - State2","River / Rail","MP / District","Rate","Btu","lbs. SO2","Sulfur %","Ash %","Quality Adj.","Quality Adjusted Delivered Cost","Delivered $/MMBTU","Comments"]
[]
[null,null,"Alpha Thermal Coal Sales Company","Pax and/or Kingston and/or Workman",205000,73,{"$f":"-(0.03)*F7","v":-2.19},{"$f":"SUM(F7:G7)","v":70.81},0.03,"WV","Barge","Riverpoint LO,WV",8.74,12400,1.7,{"$f":"((O7*N7)/20000)/100","v":1.0540000000000001E-2},0.125,{"$f":"+((1-$E$12)*(O7*N7*$E$13)/1000000)+(($E$12*O7*N7*$E$14)/1000000)","v":4.6307934366400003},{"$f":"F7+M7+R7","v":86.37079343664},{"$f":"S7/(N7/500)","v":3.4826932837354838}," Term: 1/1/23 - 12/31/2024.  Post RFP Negotiations; Fuel Procurement Recommended Purchase.  Purchased 03-00-21-9M3"]
[null,null,"Blackhawk Coal Sales, LLC","Blue Creek Mine",150000,75,{"$f":"-(0.03)*F8","v":-2.25},72.75,0.03,"WV","Barge","Quincy Dock LO, WV",9.57,12000,1.45,{"$f":"((O8*N8)/20000)/100","v":8.6999999999999994E-3},0.14000000000000001,{"$f":"+((1-$E$12)*(O8*N8*$E$13)/1000000)+(($E$12*O8*N8*$E$14)/1000000)","v":3.8223816791999994},{"$f":"F8+M8+R8","v":88.392381679199985},{"$f":"S8/(N8/500)","v":3.6830159032999994},"Term: 1/1/23-12/31/2026; Post RFP Negotiations; Fuel Procurement Recommended Purchase.  Purchased 03-00-21-9M4"]
[]
[]
[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]
[]
[]
[]
[]
[]
[]
[null,null,"1 Severance Tax Rates"]
[null,null,"Severance tax rate for West Virgina effective July 1, 2021 was 3%"]
[null,null,"Severance tax rate for Kentucky is 4.5%"]
[]
[null,null,"2 Coal Supply agreeements list coal sources, these sources are used to determine the applicable tax rate."]
[null,null,"For sources in multiple states it is assumed that half of the coal is supplied from each state."]

{"sheet":"Mitchell Low Sulfur 2025","index":3,"n_rows":26,"n_cols":21,"rows_kept":26,"cut":false,"hidden":false,"merged":[[0,1,1,20],[3,6,5,6],[3,8,5,8],[3,10,3,12],[3,13,3,16],[3,17,3,19],[4,4,5,4],[4,5,5,5],[4,7,5,7],[4,10,5,10],[4,17,5,17],[4,20,5,20],[4,18,5,18],[4,19,5,19],[13,2,14,20],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]]}
[null,"Mitchell Low Sulfur - 2025 CAPP"]
[]
[]
[null,null,"Offer","Mine","Quantity","Coal Price","Severance Tax Discount","Coal Price","Severance Tax Rate1",null,"Transportation ",null,null,"Offered Quality",null,null,null,"Quality Adjusted Delivered Pricing"]
[null,null,null,null,"Tons","As Offered",null,"Less Severance Tax",null,"Coal Source - State2","River / Rail","MP / District","Rate","Btu","lbs. SO2","Sulfur %","Ash %","Quality Adj.","Quality Adjusted Delivered Cost","Delivered $/MMBTU","Comments"]
[]
[null,null,"Blackhawk Coal Sales, LLC","Blue Creek Mine",150000,75,{"$f":"-(0.03)*F7","v":-2.25},{"$f":"SUM(F7:G7)","v":72.75},0.03,"WV","Barge","Quincy Dock LO, WV",9.57,12000,1.45,{"$f":"((O7*N7)/20000)/100","v":8.6999999999999994E-3},0.14000000000000001,{"$f":"+((1-$E$11)*(O7*N7*$E$12)/1000000)+(($E$11*O7*N7*$E$13)/1000000)","v":3.8223816791999994},{"$f":"F7+M7+R7","v":88.392381679199985},{"$f":"S7/(N7/500)","v":3.6830159032999994},"Term: 1/1/23-12/31/2026; Post RFP Negotiations; Fuel Procurement Recommended Purchase.  Purchased 03-00-21-9M4"]
[]
[]
[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]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1 Severance Tax Rates"]
[null,null,"Severance tax rate for West Virgina effective July 1, 2021 was 3%"]
[null,null,"Severance tax rate for Kentucky is 4.5%"]
[]
[null,null,"2 Coal Supply agreeements list coal sources, these sources are used to determine the applicable tax rate."]
[null,null,"For sources in multiple states it is assumed that half of the coal is supplied from each state."]

{"sheet":"Mitchell Low Sulfur 2026","index":4,"n_rows":25,"n_cols":21,"rows_kept":25,"cut":false,"hidden":false,"merged":[[0,1,1,20],[3,6,5,6],[3,8,5,8],[3,10,3,12],[3,13,3,16],[3,17,3,19],[4,4,5,4],[4,5,5,5],[4,7,5,7],[4,10,5,10],[4,17,5,17],[4,20,5,20],[4,18,5,18],[4,19,5,19],[13,2,14,20],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]]}
[null,"Mitchell Low Sulfur - 2026 CAPP"]
[]
[]
[null,null,"Offer","Mine","Quantity","Coal Price","Severance Tax Discount","Coal Price","Severance Tax Rate1",null,"Transportation ",null,null,"Offered Quality",null,null,null,"Quality Adjusted Delivered Pricing"]
[null,null,null,null,"Tons","As Offered",null,"Less Severance Tax",null,"Coal Source - State2","River / Rail","MP / District","Rate","Btu","lbs. SO2","Sulfur %","Ash %","Quality Adj.","Quality Adjusted Delivered Cost","Delivered $/MMBTU","Comments"]
[]
[null,null,"Blackhawk Coal Sales, LLC","Blue Creek Mine",150000,75,{"$f":"-(0.03)*F7","v":-2.25},{"$f":"SUM(F7:G7)","v":72.75},0.03,"WV","Barge","Quincy Dock LO, WV",9.57,12000,1.45,{"$f":"((O7*N7)/20000)/100","v":8.6999999999999994E-3},0.14000000000000001,{"$f":"+((1-$E$11)*(O7*N7*$E$12)/1000000)+(($E$11*O7*N7*$E$13)/1000000)","v":3.8223816791999994},{"$f":"F7+M7+R7","v":88.392381679199985},{"$f":"S7/(N7/500)","v":3.6830159032999994},"Term: 1/1/23-12/31/2026; Post RFP Negotiations; Fuel Procurement Recommended Purchase.  Purchased 03-00-21-9M4"]
[]
[]
[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]
[]
[]
[]
[]
[]
[]
[null,null,"1 Severance Tax Rates"]
[null,null,"Severance tax rate for West Virgina effective July 1, 2021 was 3%"]
[null,null,"Severance tax rate for Kentucky is 4.5%"]
[]
[null,null,"2 Coal Supply agreeements list coal sources, these sources are used to determine the applicable tax rate."]
[null,null,"For sources in multiple states it is assumed that half of the coal is supplied from each state."]

{"sheet":"Mitchell High Sulfur 2022","index":5,"n_rows":26,"n_cols":21,"rows_kept":26,"cut":false,"hidden":false,"merged":[[3,6,5,6],[3,8,5,8],[4,7,5,7],[4,18,5,18],[4,19,5,19],[15,2,16,20],[0,1,1,20],[3,10,3,12],[3,13,3,16],[3,17,3,19],[4,4,5,4],[4,5,5,5],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,20,5,20]]}
[null,"Mitchell High Sulfur - 2022 NAPP"]
[]
[]
[null,null,"Offer","Mine","Quantity","Coal Price","Severance Tax Discount","Coal Price","Severance Tax Rate1",null,"Transportation ",null,null,"Offered Quality",null,null,null,"Quality Adjusted Delivered Pricing"]
[null,null,null,null,"Tons","As Offered",null,"Less Severance Tax",null,"Coal Source - State2","River / Rail","MP / District","Rate","Btu","lbs. SO2","Sulfur %","Ash %","Quality Adj.","Quality Adjusted Delivered Cost","Delivered $/MMBTU","Comments"]
[]
[null,null,"ACNR Coal Sales, Inc.","Marshall County Mine",150000,80,{"$f":"-(0.03)*F7","v":-2.4},{"$f":"SUM(F7:G7)","v":77.599999999999994},0.03,"WV","FOB Belt Mitchell Plant","Ireland Dock LO - Cresap, WV",0,12650,5.5,{"$f":"(N7*O7)/20000/100","v":3.4787499999999999E-2},0.1,{"$f":"+((1-$E$13)*(O7*N7*$E$14)/1000000)+(($E$13*O7*N7*$E$15)/1000000)","v":15.284034789100001},{"$f":"F7+M7+R7","v":95.284034789100005},{"$f":"S7/(N7/500)","v":3.7661673829683795},"Term: 1/1/22-12/31/2025; Post RFP Negotiations; Fuel Procurement Recommended Purchase.  Contract being finalized."]
[]
[]
[]
[]
[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]
[]
[]
[]
[]
[]
[null,null,"1 Severance Tax Rates"]
[null,null,"Severance tax rate for West Virgina effective July 1, 2021 was 3%"]
[null,null,"Severance tax rate for Kentucky is 4.5%"]
[]
[null,null,"2 Coal Supply agreeements list coal sources, these sources are used to determine the applicable tax rate."]
[null,null,"For sources in multiple states it is assumed that half of the coal is supplied from each state."]

{"sheet":"Mitchell High Sulfur 2023","index":6,"n_rows":26,"n_cols":21,"rows_kept":26,"cut":false,"hidden":false,"merged":[[3,6,5,6],[3,8,5,8],[4,7,5,7],[4,18,5,18],[4,19,5,19],[15,2,16,20],[0,1,1,20],[3,10,3,12],[3,13,3,16],[3,17,3,19],[4,4,5,4],[4,5,5,5],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,20,5,20]]}
[null,"Mitchell High Sulfur - 2023 NAPP"]
[]
[]
[null,null,"Offfer","Mine","Quantity","Coal Price","Severance Tax Discount","Coal Price","Severance Tax Rate1",null,"Transportation ",null,null,"Offered Quality",null,null,null,"Quality Adjusted Delivered Pricing"]
[null,null,null,null,"Tons","As Offered",null,"Less Severance Tax",null,"Coal Source - State2","River / Rail","MP / District","Rate","Btu","lbs. SO2","Sulfur %","Ash %","Quality Adj.","Quality Adjusted Delivered Cost","Delivered $/MMBTU","Comments"]
[]
[null,null,"ACNR Coal Sales, Inc.","Marshall County Mine",500000,70,{"$f":"-(0.03)*F7","v":-2.1},{"$f":"SUM(F7:G7)","v":67.900000000000006},0.03,"WV","FOB Belt Mitchell Plant","Ireland Dock LO - Cresap, WV",0,12650,5.5,{"$f":"(N7*O7)/20000/100","v":3.4787499999999999E-2},0.1,{"$f":"+((1-$E$13)*(O7*N7*$E$14)/1000000)+(($E$13*O7*N7*$E$15)/1000000)","v":15.284034789100001},{"$f":"F7+M7+R7","v":85.284034789100005},{"$f":"S7/(N7/500)","v":3.3709104659723321},"Term: 1/1/22-12/31/2025; Post RFP Negotiations; Fuel Procurement Recommended Purchase.  Contract being finalized."]
[]
[]
[]
[]
[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]
[]
[]
[]
[]
[]
[null,null,"1 Severance Tax Rates"]
[null,null,"Severance tax rate for West Virgina effective July 1, 2021 was 3%"]
[null,null,"Severance tax rate for Kentucky is 4.5%"]
[]
[null,null,"2 Coal Supply agreeements list coal sources, these sources are used to determine the applicable tax rate."]
[null,null,"For sources in multiple states it is assumed that half of the coal is supplied from each state."]

{"sheet":"Mitchell High Sulfur 2024","index":7,"n_rows":26,"n_cols":21,"rows_kept":26,"cut":false,"hidden":false,"merged":[[3,6,5,6],[3,8,5,8],[4,7,5,7],[4,18,5,18],[4,19,5,19],[15,2,16,20],[0,1,1,20],[3,10,3,12],[3,13,3,16],[3,17,3,19],[4,4,5,4],[4,5,5,5],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,20,5,20]]}
[null,"Mitchell High Sulfur - 2024 NAPP"]
[]
[]
[null,null,"Offer","Mine","Quantity","Coal Price","Severance Tax Discount","Coal Price","Severance Tax Rate1",null,"Transportation ",null,null,"Offered Quality",null,null,null,"Quality Adjusted Delivered Pricing"]
[null,null,null,null,"Tons","As Offered",null,"Less Severance Tax",null,"Coal Source - State2","River / Rail","MP / District","Rate","Btu","lbs. SO2","Sulfur %","Ash %","Quality Adj.","Quality Adjusted Delivered Cost","Delivered $/MMBTU","Comments"]
[]
[null,null,"ACNR Coal Sales, Inc.","Marshall County Mine",750000,70,{"$f":"-(0.03)*F7","v":-2.1},{"$f":"SUM(F7:G7)","v":67.900000000000006},0.03,"WV","FOB Belt Mitchell Plant","Ireland Dock LO - Cresap, WV",0,12650,5.5,{"$f":"(N7*O7)/20000/100","v":3.4787499999999999E-2},0.1,{"$f":"+((1-$E$13)*(O7*N7*$E$14)/1000000)+(($E$13*O7*N7*$E$15)/1000000)","v":15.284034789100001},{"$f":"F7+M7+R7","v":85.284034789100005},{"$f":"S7/(N7/500)","v":3.3709104659723321},"Term: 1/1/22-12/31/2025; Post RFP Negotiations; Fuel Procurement Recommended Purchase.  Contract being finalized."]
[]
[]
[]
[]
[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]
[]
[]
[]
[]
[]
[null,null,"1 Severance Tax Rates"]
[null,null,"Severance tax rate for West Virgina effective July 1, 2021 was 3%"]
[null,null,"Severance tax rate for Kentucky is 4.5%"]
[]
[null,null,"2 Coal Supply agreeements list coal sources, these sources are used to determine the applicable tax rate."]
[null,null,"For sources in multiple states it is assumed that half of the coal is supplied from each state."]

{"sheet":"Mitchell High Sulfur 2025","index":8,"n_rows":26,"n_cols":21,"rows_kept":26,"cut":false,"hidden":false,"merged":[[0,1,1,20],[3,6,5,6],[3,8,5,8],[3,10,3,12],[3,13,3,16],[3,17,3,19],[4,4,5,4],[4,5,5,5],[4,7,5,7],[4,10,5,10],[4,17,5,17],[4,20,5,20],[4,18,5,18],[4,19,5,19],[15,2,16,20],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]]}
[null,"Mitchell High Sulfur - 2025 NAPP"]
[]
[]
[null,null,"Offer","Mine","Quantity","Coal Price","Severance Tax Discount","Coal Price","Severance Tax Rate1",null,"Transportation ",null,null,"Offered Quality",null,null,null,"Quality Adjusted Delivered Pricing"]
[null,null,null,null,"Tons","As Offered",null,"Less Severance Tax",null,"Coal Source - State2","River / Rail","MP / District","Rate","Btu","lbs. SO2","Sulfur %","Ash %","Quality Adj.","Quality Adjusted Delivered Cost","Delivered $/MMBTU","Comments"]
[]
[null,null,"ACNR Coal Sales, Inc.","Marshall County Mine",750000,70,{"$f":"-(0.03)*F7","v":-2.1},{"$f":"SUM(F7:G7)","v":67.900000000000006},0.03,"WV","FOB Belt Mitchell Plant","Ireland Dock LO - Cresap, WV",0,12650,5.5,{"$f":"(N7*O7)/20000/100","v":3.4787499999999999E-2},0.1,{"$f":"+((1-$E$13)*(O7*N7*$E$14)/1000000)+(($E$13*O7*N7*$E$15)/1000000)","v":15.284034789100001},{"$f":"F7+M7+R7","v":85.284034789100005},{"$f":"S7/(N7/500)","v":3.3709104659723321},"Term: 1/1/22-12/31/2025; Post RFP Negotiations; Fuel Procurement Recommended Purchase.  Contract being finalized."]
[]
[]
[]
[]
[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]
[]
[]
[]
[]
[]
[null,null,"1 Severance Tax Rates"]
[null,null,"Severance tax rate for West Virgina effective July 1, 2021 was 3%"]
[null,null,"Severance tax rate for Kentucky is 4.5%"]
[]
[null,null,"2 Coal Supply agreeements list coal sources, these sources are used to determine the applicable tax rate."]
[null,null,"For sources in multiple states it is assumed that half of the coal is supplied from each state."]