{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Evaluation","Mitchell High Sulfur 2025","Mitchell High Sulfur 2024","Mitchell High Sulfur 2023","Mitchell High Sulfur 2022","Mitchell Low Sulfur 2025","Mitchell Low Sulfur 2024","Mitchell Low Sulfur 2023","Mitchell Low Sulfur 2022"],"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":"Evaluation","index":0,"n_rows":15,"n_cols":18,"rows_kept":15,"cut":false,"hidden":true,"merged":[[0,1,1,17],[3,4,3,5],[3,7,3,9],[3,10,3,13],[3,14,3,16],[14,2,15,17],[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],[4,8,5,8],[4,9,5,9],[4,14,5,14],[4,17,5,17]]}
[]
[]
[]
[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,2020,null,null,null,null,null,null,null,null,null,null,null,null,"Delivered Cost ","$MMBTU "]
[null,null,null,null,null,null,null,null,null,{"$f":"GETPIVOTDATA(\"ROUND(AVG(RATE),2)\",#REF!,\"PILE\",$C$5,\"ORIGIN\",I7,\"EXTRACT(YEARFROMMONTH)\",$C$6)","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"+((1-$E$12)*(L7*K7*$E$13)/1000000)+(($E$12*L7*K7*$E$14)/1000000)","v":{"$error":"#REF!"}},{"$f":"G7+J7+O7","v":{"$error":"#REF!"}},{"$f":"P7/(K7/500)","v":{"$error":"#REF!"}}]
[]
[]
[]
[null,null,{"$f":"IF(ISNA(VLOOKUP(C5,Pile,2,0)),\"\",VLOOKUP(C5,Pile,2,0))","v":{"$error":"#REF!"}}]
[null,null,"FGD Removal Efficiency",null,{"$f":"IF(ISNA(VLOOKUP(C11,FGD,2,0)),0,VLOOKUP(C11,FGD,2,0))","v":{"$error":"#REF!"}}]
[null,null,"SO2 Allowance Cost ",null,{"$f":"SO2_Credit","v":{"$error":"#REF!"}}]
[null,null,"Removal Cost $/Ton",null,{"$f":"IF(ISNA(VLOOKUP(C11,FGD,3,0)),0,VLOOKUP(C11,FGD,3,0))","v":{"$error":"#REF!"}}]
[null,null,"Highly Sensitive and Confidential"]

{"sheet":"Mitchell High Sulfur 2025","index":1,"n_rows":19,"n_cols":18,"rows_kept":19,"cut":false,"hidden":false,"merged":[[4,17,5,17],[19,2,20,17],[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 - 2025 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,2025,null,null,null,null,null,null,null,null,null,null,null,null,"Delivered Cost ","$MMBTU "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Mitchell"]
[null,null,"FGD Removal Efficiency",null,0.9829]
[null,null,"SO2 Allowance Cost ",null,1.5]
[null,null,"Removal Cost $/Ton",null,194.31]

{"sheet":"Mitchell High Sulfur 2024","index":2,"n_rows":19,"n_cols":18,"rows_kept":19,"cut":false,"hidden":false,"merged":[[4,17,5,17],[19,2,20,17],[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 ","$MMBTU "]
[]
[]
[null,null,"Argus 04.14.22","Pittsburgh Seam",null,12500,85,"Barge","Ireland Dock LO - Cresap, WV",0.94,12500,6,null,null,{"$f":"+((1-$E$17)*(L9*K9*$E$18)/1000000)+(($E$17*L9*K9*$E$19)/1000000)","v":14.325971175000001},{"$f":"G9+J9+O9","v":100.265971175},{"$f":"P9/(K9/500)","v":4.0106388470000001},"Market Publication Pricing"]
[]
[]
[]
[]
[]
[]
[null,null,"Mitchell"]
[null,null,"FGD Removal Efficiency",null,0.9829]
[null,null,"SO2 Allowance Cost ",null,1.5]
[null,null,"Removal Cost $/Ton",null,194.31]

{"sheet":"Mitchell High Sulfur 2023","index":3,"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 ","$MMBTU "]
[null,null,"Argus 04.14.22","Pittsburgh Seam",null,12500,90,"Barge","Ireland Dock LO - Cresap, WV",0.88,12500,6,null,null,{"$f":"+((1-$E$15)*(L7*K7*$E$16)/1000000)+(($E$15*L7*K7*$E$17)/1000000)","v":14.325971175000001},{"$f":"G7+J7+O7","v":105.205971175},{"$f":"P7/(K7/500)","v":4.2082388470000005},"Market Publication Pricing"]
[]
[]
[]
[]
[]
[]
[null,null,"Mitchell"]
[null,null,"FGD Removal Efficiency",null,0.9829]
[null,null,"SO2 Allowance Cost ",null,1.5]
[null,null,"Removal Cost $/Ton",null,194.31]

{"sheet":"Mitchell High Sulfur 2022","index":4,"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 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 ","$MMBTU "]
[]
[null,null,"Argus 04.14.22","Pittsburgh Seam",null,12500,120,"Barge","Ireland Dock LO - Cresap, WV",0.84,12500,6,null,null,{"$f":"+((1-$E$14)*(L8*K8*$E$15)/1000000)+(($E$14*L8*K8*$E$16)/1000000)","v":14.325971175000001},{"$f":"G8+J8+O8","v":135.16597117500001},{"$f":"P8/(K8/500)","v":5.406638847},"Market Publication Pricing"]
[]
[]
[]
[]
[null,null,"Mitchell"]
[null,null,"FGD Removal Efficiency",null,0.9829]
[null,null,"SO2 Allowance Cost ",null,1.5]
[null,null,"Removal Cost $/Ton",null,194.31]

{"sheet":"Mitchell Low Sulfur 2025","index":5,"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 - 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,"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,2025,null,null,null,null,null,null,null,null,null,null,null,null,"Delivered Cost ","$MMBTU "]
[]
[]
[]
[]
[]
[]
[null,null,"Mitchell"]
[null,null,"FGD Removal Efficiency",null,0.9829]
[null,null,"SO2 Allowance Cost ",null,1.5]
[null,null,"Removal Cost $/Ton",null,194.31]

{"sheet":"Mitchell Low Sulfur 2024","index":6,"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 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 ","$MMBTU "]
[null,null,"Argus 04.14.22","Nymex Barge",null,12000,87,"Barge","Mammoth Dock LO - Montgomery, WV",9.1,12000,1.67,null,null,{"$f":"+((1-$E$15)*(L7*K7*$E$16)/1000000)+(($E$15*L7*K7*$E$17)/1000000)","v":3.8278994979599994},{"$f":"G7+J7+O7","v":99.927899497959999},{"$f":"P7/(K7/500)","v":4.1636624790816663},"Market Publication Pricing"]
[]
[]
[]
[]
[]
[]
[null,null,"Mitchell"]
[null,null,"FGD Removal Efficiency",null,0.9829]
[null,null,"SO2 Allowance Cost ",null,1.5]
[null,null,"Removal Cost $/Ton",null,194.31]

{"sheet":"Mitchell Low Sulfur 2023","index":7,"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 - 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 ","$MMBTU "]
[null,null,"Argus 04.14.22","Nymex Barge",null,12000,96,"Barge","Mammoth Dock LO - Montgomery, WV",8.75,12000,1.67,null,null,{"$f":"+((1-$E$18)*(L7*K7*$E$19)/1000000)+(($E$18*L7*K7*$E$20)/1000000)","v":3.8278994979599994},{"$f":"G7+J7+O7","v":108.57789949796},{"$f":"P7/(K7/500)","v":4.5240791457483338},"Market Publication Pricing"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Mitchell"]
[null,null,"FGD Removal Efficiency",null,0.9829]
[null,null,"SO2 Allowance Cost ",null,1.5]
[null,null,"Removal Cost $/Ton",null,194.31]

{"sheet":"Mitchell Low Sulfur 2022","index":8,"n_rows":21,"n_cols":18,"rows_kept":21,"cut":false,"hidden":false,"merged":[[4,17,5,17],[21,2,22,17],[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 ","$MMBTU "]
[]
[]
[]
[]
[]
[]
[null,null,"Argus 04.14.22","Nymex Barge",null,12000,126,"Barge","Mammoth Dock LO - Montgomery, WV",8.41,12000,1.67,null,null,{"$f":"+((1-$E$19)*(L13*K13*$E$20)/1000000)+(($E$19*L13*K13*$E$21)/1000000)","v":3.8278994979599994},{"$f":"G13+J13+O13","v":138.23789949796},{"$f":"P13/(K13/500)","v":5.7599124790816667},"Market Publication Pricing"]
[]
[]
[]
[]
[null,null,"Mitchell"]
[null,null,"FGD Removal Efficiency",null,0.9829]
[null,null,"SO2 Allowance Cost ",null,1.5]
[null,null,"Removal Cost $/Ton",null,194.31]