{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Version History","Assumptions","Chart","MASTER","Crystal River 4 & 5","Coal Price Inputs","CSX Rate Inputs","Barge Rate Inputs","Transportation Rate assumptions","Coal Price Inputs_Chart","Coal Fall 2017 Price Inputs","Coal Fall 2018 Price Inputs ","Coal Spring 2019 Price Inputs"],"not_rendered":{"charts":4,"images":0,"macros":0,"external_links":1,"defined_names":9,"comments":2,"pivot_tables":0},"unopened":[{"sheet":"Chart","index":2,"reason":"not_a_worksheet"},{"sheet":"Coal Price Inputs_Chart","index":9,"reason":"not_a_worksheet"}],"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":"Version History","index":0,"n_rows":11,"n_cols":3,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["Florida- 2019 IRP Fall Refresh Update - Coal - "]
["Version History"]
[]
[null,"File Preparer:",{"$f":"'Coal Price Inputs'!M2","v":"Tiffany Weir"}]
[null," Date Prepared:","2019-10-07"]
[null,"Concurring Manager:","Brett Phipps"]
[null,"Date Approved:"]
[null,"Updates to File:","Coal Fundamental Prices"]
[null,null,"Rail Rates"]
[null,null,"Barge Rates"]
[null,null,"Assumptions"]

{"sheet":"Assumptions","index":1,"n_rows":18,"n_cols":3,"rows_kept":18,"cut":false,"hidden":false,"merged":[[14,1,14,2],[15,1,15,2],[17,1,17,2],[13,1,13,2],[5,1,5,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[9,1,9,2],[16,1,16,2]]}
["Florida- Fall 2019 IRP Refresh Update - Coal"]
[null,"No Carbon"]
[]
[null,"***************  Key Assumptions - PLEASE READ  ***************"]
[]
["1.","Using the following CERA fundamental price forecast in Nominal dollars (see the \"Coal Price Inputs\" sheet):"]
[null,"Source File:  ",{"$f":"'Coal Price Inputs'!D3","v":"Fuel-Forecast_Fall_2019_IHS_New ILB"}]
[null,"Source Tab:",{"$f":"'Coal Price Inputs'!I3","v":"Coal Fall 2019"}]
[null,"From:",{"$f":"'Coal Price Inputs'!D4","v":"Andrew James via e-mail on 10/04/2019"}]
["2.","Vendors for the fundemental price curves changed in 2017 from EVA to CERA. With this change there was a reduction in the number of coal prices forecasts provided for each region. However, where transportation rates provided alternative delivery methods for the same coal price forecast a delivered price was calculated. "]
["3.","This is an evaluation of the delivered cost per mmbtu only (coal price plus transportation cost).  See the \"Master\" sheet for the overall summary of the lowest cost alternatives by station by year (including cost and quality).  Additional cost adjustments for scrubber costs, O&M, etc. could be added upon request."]
["4.","The delivered cost per mmbtu was calculated for all coal alternatives that can be transported to each station (see the sheets for each station).  The coal alternative with the lowest delivered cost was then able to be identified and chosen for each year.  This format allows the reviewer to see the delivered costs for all alternatives, regardless of whether or not they were not chosen (enables quick review of cost deltas for the next lowest cost alternatives).  Where the station cannot burn the  single lowest cost alternative at 100%, the lowest cost blend was determined."]
["5.","This update incorporates unit capability constraints (Min BTU, Max SO2, Max Ash, Max Chlorine, and Max Mercury) and current capacity for on-site blending as we know them today.  "]
["6.","Does not include any other adders for sulfur removal costs, O&M impacts or anything else.  However, please note these additional cost impacts can be incorporated into the analysis upon request."]
["7.","The CSX rail transportation rates assume the current proposed rates based off of Aug. 2019 CSX rate proposal (with Fuel Surcharge calculations based on COB 9/12/2019 WTI fuel pricing and AII-LF based on the actual index numbers through Q3 2019). The rates are escalated at 2.0% annually for 2020 through 2050.  "]
[8,"For additional rail and barge assumptions see tab \" Transportation Rate assumptions\"."]
[9,"Crystal River Units 1&2 retirement occurred 12/31/18"]
[10,"This IRP is for planning purposes only. Using fundamental pricing for coal and market estimates for transportation rates.  This evaluation does not include the modeling of the existing contractual commitments for coal, transportation and trans-loading."]

{"sheet":"MASTER","index":3,"n_rows":33,"n_cols":34,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Assumptions!A1","v":"Florida- Fall 2019 IRP Refresh Update - Coal"},null,{"$f":"Assumptions!B2","v":"No Carbon"}]
[]
[null,"**","Indicates unit capability constraints prevented selection of 100% of the lowest cost alternative"]
["DELIVERED COST ($/MMBTU)"]
["Station","Lowest Cost Alternatives",{"$f":"'Coal Price Inputs'!K7","v":2019},{"$f":"'Coal Price Inputs'!L7","v":2020},{"$f":"'Coal Price Inputs'!M7","v":2021},{"$f":"'Coal Price Inputs'!N7","v":2022},{"$f":"'Coal Price Inputs'!O7","v":2023},{"$f":"'Coal Price Inputs'!P7","v":2024},{"$f":"'Coal Price Inputs'!Q7","v":2025},{"$f":"'Coal Price Inputs'!R7","v":2026},{"$f":"'Coal Price Inputs'!S7","v":2027},{"$f":"'Coal Price Inputs'!T7","v":2028},{"$f":"'Coal Price Inputs'!U7","v":2029},{"$f":"'Coal Price Inputs'!V7","v":2030},{"$f":"'Coal Price Inputs'!W7","v":2031},{"$f":"'Coal Price Inputs'!X7","v":2032},{"$f":"'Coal Price Inputs'!Y7","v":2033},{"$f":"'Coal Price Inputs'!Z7","v":2034},{"$f":"'Coal Price Inputs'!AA7","v":2035},{"$f":"'Coal Price Inputs'!AB7","v":2036},{"$f":"'Coal Price Inputs'!AC7","v":2037},{"$f":"'Coal Price Inputs'!AD7","v":2038},{"$f":"'Coal Price Inputs'!AE7","v":2039},{"$f":"'Coal Price Inputs'!AF7","v":2040},{"$f":"'Coal Price Inputs'!AG7","v":2041},{"$f":"'Coal Price Inputs'!AH7","v":2042},{"$f":"'Coal Price Inputs'!AI7","v":2043},{"$f":"'Coal Price Inputs'!AJ7","v":2044},{"$f":"'Coal Price Inputs'!AK7","v":2045},{"$f":"'Coal Price Inputs'!AL7","v":2046},{"$f":"'Coal Price Inputs'!AM7","v":2047},{"$f":"'Coal Price Inputs'!AN7","v":2048},{"$f":"'Coal Price Inputs'!AO7","v":2049},{"$f":"'Coal Price Inputs'!AP7","v":2050}]
[{"$f":"'Crystal River 4 & 5'!A5","v":"Crystal River 4 & 5"},{"$f":"'Crystal River 4 & 5'!B5","v":"A 50%/50% blend of IL-OH Rvr 11,500 5# & IL-OH Rvr 11,000 6# 2019-2030, and a 30%/60%/10% blend of IL-OH Rvr 11,500 5#, IL-OH Rvr 11,000 6#, & NAPP Rail 113,0004# coal 2031-2050**"},{"$f":"'Crystal River 4 & 5'!J4","v":2.272161254819705},{"$f":"'Crystal River 4 & 5'!K4","v":2.2398431188315238},{"$f":"'Crystal River 4 & 5'!L4","v":2.4190205266091582},{"$f":"'Crystal River 4 & 5'!M4","v":2.4560722777478459},{"$f":"'Crystal River 4 & 5'!N4","v":2.6586932416250417},{"$f":"'Crystal River 4 & 5'!O4","v":2.7421037964657335},{"$f":"'Crystal River 4 & 5'!P4","v":3.0822311477778213},{"$f":"'Crystal River 4 & 5'!Q4","v":3.1790400018208067},{"$f":"'Crystal River 4 & 5'!R4","v":3.2754442328099085},{"$f":"'Crystal River 4 & 5'!S4","v":3.3907024850899572},{"$f":"'Crystal River 4 & 5'!T4","v":3.4352174988914372},{"$f":"'Crystal River 4 & 5'!U4","v":3.385009447280606},{"$f":"'Crystal River 4 & 5'!V4","v":3.96479096218467},{"$f":"'Crystal River 4 & 5'!W4","v":4.1145082705279439},{"$f":"'Crystal River 4 & 5'!X4","v":4.2457935029956673},{"$f":"'Crystal River 4 & 5'!Y4","v":4.3749397561576533},{"$f":"'Crystal River 4 & 5'!Z4","v":4.4333868799970535},{"$f":"'Crystal River 4 & 5'!AA4","v":4.5270756499910485},{"$f":"'Crystal River 4 & 5'!AB4","v":4.6707845865848432},{"$f":"'Crystal River 4 & 5'!AC4","v":4.8036549167549722},{"$f":"'Crystal River 4 & 5'!AD4","v":4.9630436752844407},{"$f":"'Crystal River 4 & 5'!AE4","v":5.0994499958072126},{"$f":"'Crystal River 4 & 5'!AF4","v":5.2427309822706345},{"$f":"'Crystal River 4 & 5'!AG4","v":5.3866449948816486},{"$f":"'Crystal River 4 & 5'!AH4","v":5.5330539677197947},{"$f":"'Crystal River 4 & 5'!AI4","v":5.6741381653980483},{"$f":"'Crystal River 4 & 5'!AJ4","v":5.8194761692642434},{"$f":"'Crystal River 4 & 5'!AK4","v":5.9588602654908778},{"$f":"'Crystal River 4 & 5'!AL4","v":6.1037134751797666},{"$f":"'Crystal River 4 & 5'!AM4","v":6.2479669377857974},{"$f":"'Crystal River 4 & 5'!AN4","v":6.3863986582514549},{"$f":"'Crystal River 4 & 5'!AO4","v":6.530668161190996}]
[]
[]
["BTU","Minimum BTU Limit",{"$f":"C5","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,{"$f":"Z5","v":2042},2043,2044,2045,2046,2047,2048,2049,{"$f":"AH5","v":2050}]
[{"$f":"A6","v":"Crystal River 4 & 5"},{"$f":"'Crystal River 4 & 5'!D5","v":10700},{"$f":"'Crystal River 4 & 5'!J5","v":11250},{"$f":"'Crystal River 4 & 5'!K5","v":11250},{"$f":"'Crystal River 4 & 5'!L5","v":11250},{"$f":"'Crystal River 4 & 5'!M5","v":11250},{"$f":"'Crystal River 4 & 5'!N5","v":11250},{"$f":"'Crystal River 4 & 5'!O5","v":11250},{"$f":"'Crystal River 4 & 5'!P5","v":11250},{"$f":"'Crystal River 4 & 5'!Q5","v":11250},{"$f":"'Crystal River 4 & 5'!R5","v":11250},{"$f":"'Crystal River 4 & 5'!S5","v":11250},{"$f":"'Crystal River 4 & 5'!T5","v":11250},{"$f":"'Crystal River 4 & 5'!U5","v":11250},{"$f":"'Crystal River 4 & 5'!V5","v":11350},{"$f":"'Crystal River 4 & 5'!W5","v":11350},{"$f":"'Crystal River 4 & 5'!X5","v":11350},{"$f":"'Crystal River 4 & 5'!Y5","v":11350},{"$f":"'Crystal River 4 & 5'!Z5","v":11350},{"$f":"'Crystal River 4 & 5'!AA5","v":11350},{"$f":"'Crystal River 4 & 5'!AB5","v":11350},{"$f":"'Crystal River 4 & 5'!AC5","v":11350},{"$f":"'Crystal River 4 & 5'!AD5","v":11350},{"$f":"'Crystal River 4 & 5'!AE5","v":11350},{"$f":"'Crystal River 4 & 5'!AF5","v":11350},{"$f":"'Crystal River 4 & 5'!AG5","v":11350},{"$f":"'Crystal River 4 & 5'!AH5","v":11350},{"$f":"'Crystal River 4 & 5'!AI5","v":11350},{"$f":"'Crystal River 4 & 5'!AJ5","v":11350},{"$f":"'Crystal River 4 & 5'!AK5","v":11350},{"$f":"'Crystal River 4 & 5'!AL5","v":11350},{"$f":"'Crystal River 4 & 5'!AM5","v":11350},{"$f":"'Crystal River 4 & 5'!AN5","v":11350},{"$f":"'Crystal River 4 & 5'!AO5","v":11350}]
[]
["SO2 (#/mmbtu)","Max SO2 Limit",{"$f":"C5","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,{"$f":"Z5","v":2042},2043,2044,2045,2046,2047,2048,2049,{"$f":"AH5","v":2050}]
[{"$f":"A10","v":"Crystal River 4 & 5"},{"$f":"'Crystal River 4 & 5'!E5","v":5.5},{"$f":"'Crystal River 4 & 5'!J6","v":5.4888888888888889},{"$f":"'Crystal River 4 & 5'!K6","v":5.4888888888888889},{"$f":"'Crystal River 4 & 5'!L6","v":5.4888888888888889},{"$f":"'Crystal River 4 & 5'!M6","v":5.4888888888888889},{"$f":"'Crystal River 4 & 5'!N6","v":5.4888888888888889},{"$f":"'Crystal River 4 & 5'!O6","v":5.4888888888888889},{"$f":"'Crystal River 4 & 5'!P6","v":5.4888888888888889},{"$f":"'Crystal River 4 & 5'!Q6","v":5.4888888888888889},{"$f":"'Crystal River 4 & 5'!R6","v":5.4888888888888889},{"$f":"'Crystal River 4 & 5'!S6","v":5.4888888888888889},{"$f":"'Crystal River 4 & 5'!T6","v":5.4888888888888889},{"$f":"'Crystal River 4 & 5'!U6","v":5.4888888888888889},{"$f":"'Crystal River 4 & 5'!V6","v":5.4669603524229071},{"$f":"'Crystal River 4 & 5'!W6","v":5.4669603524229071},{"$f":"'Crystal River 4 & 5'!X6","v":5.4669603524229071},{"$f":"'Crystal River 4 & 5'!Y6","v":5.4669603524229071},{"$f":"'Crystal River 4 & 5'!Z6","v":5.4669603524229071},{"$f":"'Crystal River 4 & 5'!AA6","v":5.4669603524229071},{"$f":"'Crystal River 4 & 5'!AB6","v":5.4669603524229071},{"$f":"'Crystal River 4 & 5'!AC6","v":5.4669603524229071},{"$f":"'Crystal River 4 & 5'!AD6","v":5.4669603524229071},{"$f":"'Crystal River 4 & 5'!AE6","v":5.4669603524229071},{"$f":"'Crystal River 4 & 5'!AF6","v":5.4669603524229071},{"$f":"'Crystal River 4 & 5'!AG6","v":5.4669603524229071},{"$f":"'Crystal River 4 & 5'!AH6","v":5.4669603524229071},{"$f":"'Crystal River 4 & 5'!AI6","v":5.4669603524229071},{"$f":"'Crystal River 4 & 5'!AJ6","v":5.4669603524229071},{"$f":"'Crystal River 4 & 5'!AK6","v":5.4669603524229071},{"$f":"'Crystal River 4 & 5'!AL6","v":5.4669603524229071},{"$f":"'Crystal River 4 & 5'!AM6","v":5.4669603524229071},{"$f":"'Crystal River 4 & 5'!AN6","v":5.4669603524229071},{"$f":"'Crystal River 4 & 5'!AO6","v":5.4669603524229071}]
[]
["ASH","Max Ash Limit",{"$f":"C5","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,{"$f":"Z5","v":2042},2043,2044,2045,2046,2047,2048,2049,{"$f":"AH5","v":2050}]
[{"$f":"A13","v":"Crystal River 4 & 5"},{"$f":"'Crystal River 4 & 5'!F5","v":0.13},{"$f":"'Crystal River 4 & 5'!J7","v":10},{"$f":"'Crystal River 4 & 5'!K7","v":10},{"$f":"'Crystal River 4 & 5'!L7","v":10},{"$f":"'Crystal River 4 & 5'!M7","v":10},{"$f":"'Crystal River 4 & 5'!N7","v":10},{"$f":"'Crystal River 4 & 5'!O7","v":10},{"$f":"'Crystal River 4 & 5'!P7","v":10},{"$f":"'Crystal River 4 & 5'!Q7","v":10},{"$f":"'Crystal River 4 & 5'!R7","v":10},{"$f":"'Crystal River 4 & 5'!S7","v":10},{"$f":"'Crystal River 4 & 5'!T7","v":10},{"$f":"'Crystal River 4 & 5'!U7","v":10},{"$f":"'Crystal River 4 & 5'!V7","v":9.8000000000000007},{"$f":"'Crystal River 4 & 5'!W7","v":9.8000000000000007},{"$f":"'Crystal River 4 & 5'!X7","v":9.8000000000000007},{"$f":"'Crystal River 4 & 5'!Y7","v":9.8000000000000007},{"$f":"'Crystal River 4 & 5'!Z7","v":9.8000000000000007},{"$f":"'Crystal River 4 & 5'!AA7","v":9.8000000000000007},{"$f":"'Crystal River 4 & 5'!AB7","v":9.8000000000000007},{"$f":"'Crystal River 4 & 5'!AC7","v":9.8000000000000007},{"$f":"'Crystal River 4 & 5'!AD7","v":9.8000000000000007},{"$f":"'Crystal River 4 & 5'!AE7","v":9.8000000000000007},{"$f":"'Crystal River 4 & 5'!AF7","v":9.8000000000000007},{"$f":"'Crystal River 4 & 5'!AG7","v":9.8000000000000007},{"$f":"'Crystal River 4 & 5'!AH7","v":9.8000000000000007},{"$f":"'Crystal River 4 & 5'!AI7","v":9.8000000000000007},{"$f":"'Crystal River 4 & 5'!AJ7","v":9.8000000000000007},{"$f":"'Crystal River 4 & 5'!AK7","v":9.8000000000000007},{"$f":"'Crystal River 4 & 5'!AL7","v":9.8000000000000007},{"$f":"'Crystal River 4 & 5'!AM7","v":9.8000000000000007},{"$f":"'Crystal River 4 & 5'!AN7","v":9.8000000000000007},{"$f":"'Crystal River 4 & 5'!AO7","v":9.8000000000000007}]
[]
["MERCURY (Hg) - ppm dry","Max Mercury (Hg) Limit",{"$f":"C5","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,{"$f":"Z5","v":2042},2043,2044,2045,2046,2047,2048,2049,{"$f":"AH5","v":2050}]
[{"$f":"A16","v":"Crystal River 4 & 5"},"NA",{"$f":"'Crystal River 4 & 5'!J8","v":0.10199999999999999},{"$f":"'Crystal River 4 & 5'!K8","v":0.10199999999999999},{"$f":"'Crystal River 4 & 5'!L8","v":0.10199999999999999},{"$f":"'Crystal River 4 & 5'!M8","v":0.10199999999999999},{"$f":"'Crystal River 4 & 5'!N8","v":0.10199999999999999},{"$f":"'Crystal River 4 & 5'!O8","v":0.10199999999999999},{"$f":"'Crystal River 4 & 5'!P8","v":0.10199999999999999},{"$f":"'Crystal River 4 & 5'!Q8","v":0.10199999999999999},{"$f":"'Crystal River 4 & 5'!R8","v":0.10199999999999999},{"$f":"'Crystal River 4 & 5'!S8","v":0.10199999999999999},{"$f":"'Crystal River 4 & 5'!T8","v":0.10199999999999999},{"$f":"'Crystal River 4 & 5'!U8","v":0.10199999999999999},{"$f":"'Crystal River 4 & 5'!V8","v":0.10399999999999998},{"$f":"'Crystal River 4 & 5'!W8","v":0.10399999999999998},{"$f":"'Crystal River 4 & 5'!X8","v":0.10399999999999998},{"$f":"'Crystal River 4 & 5'!Y8","v":0.10399999999999998},{"$f":"'Crystal River 4 & 5'!Z8","v":0.10399999999999998},{"$f":"'Crystal River 4 & 5'!AA8","v":0.10399999999999998},{"$f":"'Crystal River 4 & 5'!AB8","v":0.10399999999999998},{"$f":"'Crystal River 4 & 5'!AC8","v":0.10399999999999998},{"$f":"'Crystal River 4 & 5'!AD8","v":0.10399999999999998},{"$f":"'Crystal River 4 & 5'!AE8","v":0.10399999999999998},{"$f":"'Crystal River 4 & 5'!AF8","v":0.10399999999999998},{"$f":"'Crystal River 4 & 5'!AG8","v":0.10399999999999998},{"$f":"'Crystal River 4 & 5'!AH8","v":0.10399999999999998},{"$f":"'Crystal River 4 & 5'!AI8","v":0.10399999999999998},{"$f":"'Crystal River 4 & 5'!AJ8","v":0.10399999999999998},{"$f":"'Crystal River 4 & 5'!AK8","v":0.10399999999999998},{"$f":"'Crystal River 4 & 5'!AL8","v":0.10399999999999998},{"$f":"'Crystal River 4 & 5'!AM8","v":0.10399999999999998},{"$f":"'Crystal River 4 & 5'!AN8","v":0.10399999999999998},{"$f":"'Crystal River 4 & 5'!AO8","v":0.10399999999999998}]
[]
["CHLORINE % AR","Max Chlorine Limit - ppm",{"$f":"C5","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,{"$f":"Z5","v":2042},2043,2044,2045,2046,2047,2048,2049,{"$f":"AH5","v":2050}]
[{"$f":"A19","v":"Crystal River 4 & 5"},{"$f":"'Crystal River 4 & 5'!G5","v":2.5000000000000001E-3},{"$f":"'Crystal River 4 & 5'!J9","v":1.25E-3},{"$f":"'Crystal River 4 & 5'!K9","v":1.25E-3},{"$f":"'Crystal River 4 & 5'!L9","v":1.25E-3},{"$f":"'Crystal River 4 & 5'!M9","v":1.25E-3},{"$f":"'Crystal River 4 & 5'!N9","v":1.25E-3},{"$f":"'Crystal River 4 & 5'!O9","v":1.25E-3},{"$f":"'Crystal River 4 & 5'!P9","v":1.25E-3},{"$f":"'Crystal River 4 & 5'!Q9","v":1.25E-3},{"$f":"'Crystal River 4 & 5'!R9","v":1.25E-3},{"$f":"'Crystal River 4 & 5'!S9","v":1.25E-3},{"$f":"'Crystal River 4 & 5'!T9","v":1.25E-3},{"$f":"'Crystal River 4 & 5'!U9","v":1.25E-3},{"$f":"'Crystal River 4 & 5'!V9","v":1.15E-3},{"$f":"'Crystal River 4 & 5'!W9","v":1.15E-3},{"$f":"'Crystal River 4 & 5'!X9","v":1.15E-3},{"$f":"'Crystal River 4 & 5'!Y9","v":1.15E-3},{"$f":"'Crystal River 4 & 5'!Z9","v":1.15E-3},{"$f":"'Crystal River 4 & 5'!AA9","v":1.15E-3},{"$f":"'Crystal River 4 & 5'!AB9","v":1.15E-3},{"$f":"'Crystal River 4 & 5'!AC9","v":1.15E-3},{"$f":"'Crystal River 4 & 5'!AD9","v":1.15E-3},{"$f":"'Crystal River 4 & 5'!AE9","v":1.15E-3},{"$f":"'Crystal River 4 & 5'!AF9","v":1.15E-3},{"$f":"'Crystal River 4 & 5'!AG9","v":1.15E-3},{"$f":"'Crystal River 4 & 5'!AH9","v":1.15E-3},{"$f":"'Crystal River 4 & 5'!AI9","v":1.15E-3},{"$f":"'Crystal River 4 & 5'!AJ9","v":1.15E-3},{"$f":"'Crystal River 4 & 5'!AK9","v":1.15E-3},{"$f":"'Crystal River 4 & 5'!AL9","v":1.15E-3},{"$f":"'Crystal River 4 & 5'!AM9","v":1.15E-3},{"$f":"'Crystal River 4 & 5'!AN9","v":1.15E-3},{"$f":"'Crystal River 4 & 5'!AO9","v":1.15E-3}]
[]
[]
["Market - COB 10/12/2018",null,null,null,null,null,null,null,null,null,"esc@2.5%"]
["CRN",null,2.0312949476727189,2.1186920574326327,2.1782094659102369,2.2592625161115598,2.4266411933281593,2.4967423830669095,2.5616611732874435,2.5618725144332473,{"$f":"J26*1.025","v":2.6259193272940782},{"$f":"K26*1.025","v":2.6915673104764299}]
[]
["Blend"]
["Market",null,1,1,1,1,1,0.89,0.69,0.49,0.28999999999999998,0.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Fundamentals",null,{"$f":"1-C29","v":0},{"$f":"1-D29","v":0},0,0,0,0.10999999999999999,0.31000000000000005,0.51,0.71,0.91,{"$f":"1-M29","v":1},{"$f":"1-N29","v":1},{"$f":"1-O29","v":1},{"$f":"1-P29","v":1},{"$f":"1-Q29","v":1},{"$f":"1-R29","v":1},{"$f":"1-S29","v":1},{"$f":"1-T29","v":1},{"$f":"1-U29","v":1},{"$f":"1-V29","v":1},{"$f":"1-W29","v":1},{"$f":"1-X29","v":1},{"$f":"1-Y29","v":1},1,1,1,1,1,1,1,1,1]
[]
["Final Forecast"]
["CRN",null,{"$f":"C26*C29+C30*C6","v":2.0312949476727189},2.1186920574326327,2.1782094659102369,2.2592625161115598,2.4266411933281593,2.52373213854078,2.7230378653794607,2.8766279330009024,3.0870820102103176,3.3277803193747402,3.4352174988914372,3.385009447280606,3.96479096218467,4.1145082705279439,4.2457935029956673,4.3749397561576533,4.4333868799970535,4.5270756499910485,4.6707845865848432,4.8036549167549722,4.9630436752844407,5.0994499958072126,5.2427309822706345,5.3866449948816486,5.5330539677197947,5.6741381653980483,5.8194761692642434,5.9588602654908778,6.1037134751797666,6.2479669377857974,6.3863986582514549,6.530668161190996]

{"sheet":"Crystal River 4 & 5","index":4,"n_rows":107,"n_cols":41,"rows_kept":107,"cut":false,"hidden":false,"merged":[[4,1,4,2]]}
[null,null,{"$f":"Assumptions!$A$1","v":"Florida- Fall 2019 IRP Refresh Update - Coal"},{"$f":"Assumptions!B2","v":"No Carbon"}]
[]
["LOWEST COST ALTERNATIVE (Delivered $/mmbtu)",null,null,null,null,null,null,null,null,{"$f":"Start_Year","v":2019},{"$f":"J3+1","v":2020},{"$f":"K3+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,{"$f":"AF3+1","v":2042},{"$f":"AG3+1","v":2043},{"$f":"AH3+1","v":2044},{"$f":"AI3+1","v":2045},{"$f":"AJ3+1","v":2046},{"$f":"AK3+1","v":2047},{"$f":"AL3+1","v":2048},{"$f":"AM3+1","v":2049},2050]
[null,null,"Limits:","Min BTU","Max SO2","Max Ash","Max Cl","Cost ($/mmbtu):",null,{"$f":"SUMPRODUCT(J14:J29,J34:J49)","v":2.272161254819705},2.2398431188315238,2.4190205266091582,2.4560722777478459,2.6586932416250417,2.7421037964657335,3.0822311477778213,3.1790400018208067,3.2754442328099085,3.3907024850899572,3.4352174988914372,3.385009447280606,3.96479096218467,4.1145082705279439,4.2457935029956673,4.3749397561576533,4.4333868799970535,4.5270756499910485,4.6707845865848432,4.8036549167549722,4.9630436752844407,5.0994499958072126,5.2427309822706345,5.3866449948816486,5.5330539677197947,5.6741381653980483,5.8194761692642434,5.9588602654908778,6.1037134751797666,6.2479669377857974,6.3863986582514549,6.530668161190996]
["Crystal River 4 & 5","A 50%/50% blend of IL-OH Rvr 11,500 5# & IL-OH Rvr 11,000 6# 2019-2030, and a 30%/60%/10% blend of IL-OH Rvr 11,500 5#, IL-OH Rvr 11,000 6#, & NAPP Rail 113,0004# coal 2031-2050**",null,10700,5.5,0.13,{"$f":"2500/1000000","v":2.5000000000000001E-3},"BTU/lb:",null,{"$f":"SUMPRODUCT(J14:J29,$E14:$E29)","v":11250},11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11250,11350,11350,11350,11350,11350,11350,11350,11350,11350,11350,11350,11350,11350,11350,11350,11350,11350,11350,11350,11350]
[null," ",null,null,null,null,null,"SO2 (#/mmbtu):",null,{"$f":"SUMPRODUCT(J14:J29,$E14:$E29,$F14:$F29)/J5","v":5.4888888888888889},5.4888888888888889,5.4888888888888889,5.4888888888888889,5.4888888888888889,5.4888888888888889,5.4888888888888889,5.4888888888888889,5.4888888888888889,5.4888888888888889,5.4888888888888889,5.4888888888888889,5.4669603524229071,5.4669603524229071,5.4669603524229071,5.4669603524229071,5.4669603524229071,5.4669603524229071,5.4669603524229071,5.4669603524229071,5.4669603524229071,5.4669603524229071,5.4669603524229071,5.4669603524229071,5.4669603524229071,5.4669603524229071,5.4669603524229071,5.4669603524229071,5.4669603524229071,5.4669603524229071,5.4669603524229071,5.4669603524229071]
[null,null,null,null,null,null,null,"Ash (%):",null,{"$f":"SUMPRODUCT(J14:J29,$G14:$G29)","v":10},10,10,10,10,10,10,10,10,10,10,10,9.8000000000000007,9.8000000000000007,9.8000000000000007,9.8000000000000007,9.8000000000000007,9.8000000000000007,9.8000000000000007,9.8000000000000007,9.8000000000000007,9.8000000000000007,9.8000000000000007,9.8000000000000007,9.8000000000000007,9.8000000000000007,9.8000000000000007,9.8000000000000007,9.8000000000000007,9.8000000000000007,9.8000000000000007,9.8000000000000007]
[null,null,null,null,null,null,null,"Hg (ppm - dry):",null,{"$f":"SUMPRODUCT(J14:J29,$H14:$H29)","v":0.10199999999999999},0.10199999999999999,0.10199999999999999,0.10199999999999999,0.10199999999999999,0.10199999999999999,0.10199999999999999,0.10199999999999999,0.10199999999999999,0.10199999999999999,0.10199999999999999,0.10199999999999999,0.10399999999999998,0.10399999999999998,0.10399999999999998,0.10399999999999998,0.10399999999999998,0.10399999999999998,0.10399999999999998,0.10399999999999998,0.10399999999999998,0.10399999999999998,0.10399999999999998,0.10399999999999998,0.10399999999999998,0.10399999999999998,0.10399999999999998,0.10399999999999998,0.10399999999999998,0.10399999999999998,0.10399999999999998,0.10399999999999998]
[null,null,null,null,null,null,null,"Chlorine %AR",null,{"$f":"SUMPRODUCT(J14:J29,$I14:$I29)","v":1.25E-3},1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.25E-3,1.15E-3,1.15E-3,1.15E-3,1.15E-3,1.15E-3,1.15E-3,1.15E-3,1.15E-3,1.15E-3,1.15E-3,1.15E-3,1.15E-3,1.15E-3,1.15E-3,1.15E-3,1.15E-3,1.15E-3,1.15E-3,1.15E-3,1.15E-3]
[]
[null,null,null,null,null,null,null,"Delta to Single Lowest Cost Alternative:",null,{"$f":"J4-J32","v":2.6177218926786594E-2},2.8031024091134782E-2,3.2216338333665551E-2,3.255772143418767E-2,3.1863451841675605E-2,3.3200617943319521E-2,2.8594466723935064E-2,3.0296855984471627E-2,3.0893412486419525E-2,3.2469276648214418E-2,3.227708817994035E-2,2.9800275132883414E-2,0.25462798735865899,0.2654970174918323,0.2648556436546774,0.27037767105724786,0.28620350002820771,0.27420010182587884,0.2732970865284976,0.282184188959409,0.28553432043959948,0.29156003246787154,0.29388887443162393,0.29930386859474645,0.30468338110513038,0.30883603441460838,0.31569245580173355,0.31719340212909675,0.32429859966579944,0.33154701286616284,0.3329131202514235,0.34038942316054488]
["SELECTED PERCENTAGES"]
[{"$f":"A33","v":"Station"},"Basin","Coal Type","FOB Point","Btu/lb","#SO2/MMBtu","%Ash","Hg (ppm - dry)","Chlorine % AR",{"$f":"J3","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["Crystal River 4&5 ",{"$f":"B34","v":"NAPP"},"Pittsburgh Seam","Rail",13000,4,8,{"$f":"'Coal Price Inputs'!H10","v":0.122},{"$f":"'Coal Price Inputs'!I10","v":1E-3},0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[{"$f":"$A$14","v":"Crystal River 4&5 "},{"$f":"B35","v":"NAPP"},"Pittsburgh Seam","Barge",13000,4,8,{"$f":"'Coal Price Inputs'!H11","v":0.122},{"$f":"'Coal Price Inputs'!I11","v":1E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"$A$14","v":"Crystal River 4&5 "},{"$f":"B36","v":"CAPP"},"Low-Sulfur","Rail",12500,1.6,10,{"$f":"'Coal Price Inputs'!H12","v":0.11},{"$f":"'Coal Price Inputs'!I12","v":1E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Crystal River 4&5 ","CAPP","Low-Sulfur","Barge",12500,1.67,10,{"$f":"'Coal Price Inputs'!H13","v":0.11},{"$f":"'Coal Price Inputs'!I13","v":1E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Crystal River 4&5 ",{"$f":"B38","v":"ILB"},"Illinois","Rail",11500,5,10,{"$f":"'Coal Price Inputs'!H14","v":0.10199999999999999},{"$f":"'Coal Price Inputs'!I14","v":3.0000000000000001E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Crystal River 4&5 ","ILB","Illinois","Barge",11500,5,10,{"$f":"'Coal Price Inputs'!H15","v":0.10199999999999999},{"$f":"'Coal Price Inputs'!I15","v":1.5E-3},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
["Crystal River 4&5 ",{"$f":"B40","v":"ILB"},"Illinois","Rail",11500,5,10,{"$f":"'Coal Price Inputs'!H16","v":0.10199999999999999},{"$f":"'Coal Price Inputs'!I16","v":1.1999999999999999E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Crystal River 4&5 ",{"$f":"B41","v":"ILB"},"Illinois","Barge",11000,6,10,{"$f":"'Coal Price Inputs'!H17","v":0.10199999999999999},{"$f":"'Coal Price Inputs'!I17","v":1E-3},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
["Crystal River 4&5 ",{"$f":"B42","v":"ILB"},"Illinois","Rail",11000,6,10,{"$f":"'Coal Price Inputs'!H18","v":0.10199999999999999},{"$f":"'Coal Price Inputs'!I18","v":1.5E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Crystal River 4&5 ",{"$f":"B43","v":"ILB"},"Illinois","Barge",11800,4.5,10,{"$f":"'Coal Price Inputs'!H20","v":0.10199999999999999},{"$f":"'Coal Price Inputs'!I20","v":2E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Crystal River 4&5 ",{"$f":"B44","v":"ILB"},"Illinois","Barge",11800,4.5,10,{"$f":"'Coal Price Inputs'!H21","v":0.10199999999999999},{"$f":"'Coal Price Inputs'!I21","v":2E-3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Crystal River 4&5 ",{"$f":"B45","v":"ILB"},"Low Chlorine","Barge",11500,5.2,10,{"$f":"'Coal Price Inputs'!H22","v":0.10199999999999999},{"$f":"'Coal Price Inputs'!I22","v":8.0000000000000004E-4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Crystal River 4&5 ",{"$f":"B46","v":"ILB"},"Low Chlorine","Rail",11500,5.2,10,{"$f":"'Coal Price Inputs'!H23","v":0.10199999999999999},{"$f":"'Coal Price Inputs'!I23","v":8.0000000000000004E-4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Crystal River 4&5 ",{"$f":"B47","v":"PRB"},"High-Btu Gillette","Rail",8800,0.8,5,{"$f":"'Coal Price Inputs'!H24","v":0.06},{"$f":"'Coal Price Inputs'!I24","v":1E-4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Crystal River 4&5 ","RM","Rockies","Rail",11700,0.8,8,{"$f":"'Coal Price Inputs'!H25","v":0.04},{"$f":"'Coal Price Inputs'!I25","v":2.0000000000000001E-4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Crystal River 4&5 ","RM","Rockies","Barge",11700,0.8,8,{"$f":"'Coal Price Inputs'!H26","v":0.04},{"$f":"'Coal Price Inputs'!I26","v":2.0000000000000001E-4},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J14:J29)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
["DELIVERED COST ($/MMBTU)",null,null,null,null,null,null,"Single Lowest Cost Alternative:",null,{"$f":"MIN(J34:J49)","v":2.2459840358929184},2.211812094740389,2.3868041882754927,2.4235145563136582,2.6268297897833661,2.708903178522414,3.0536366810538862,3.1487431458363351,3.244550820323489,3.3582332084417428,3.4029404107114969,3.3552091721477226,3.710162974826011,3.8490112530361116,3.9809378593409899,4.1045620851004054,4.1471833799688458,4.2528755481651697,4.3974875000563456,4.5214707277955632,4.6775093548448412,4.807889963339341,4.9488421078390106,5.0873411262869022,5.2283705866146644,5.3653021309834399,5.5037837134625098,5.641666863361781,5.7794148755139672,5.9164199249196345,6.0534855380000314,6.1902787380304511]
[{"$f":"A52","v":"Station"},"Basin","Coal Type","FOB Point","Btu/lb","#SO2/MMBtu","%Ash","Hg (ppm - dry)","Chlorine % AR",{"$f":"J3","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[{"$f":"$A$14","v":"Crystal River 4&5 "},{"$f":"B53","v":"NAPP"},"Pittsburgh Seam","Rail",13000,4,8,{"$f":"H14","v":0.122},1E-3,{"$f":"IF(J92=\"n/a\",\"n/a\",J53/($E34/500))","v":2.8427521504758602},2.8231761827635706,3.1298594090406415,3.1303727144600817,3.3106208328186195,3.3214265918422381,3.4203603845829651,3.5635964089666983,3.6635936203117088,3.7669562657382345,3.8745303611990844,3.9398750980666808,4.0554638742063167,4.2239674495449107,4.2978812683933638,4.4256517234986568,4.5567611736598392,4.4939949430640134,4.5712980865859771,4.6941467773408982,4.8214837740427958,4.9527328267115296,5.0708235187824817,5.1970606400373223,5.3232014922205639,5.4487258315551035,5.5729894277470802,5.6987463848690076,5.824472788041354,5.9501929886019562,6.07605382130936,6.20237852267796]
["Crystal River 4&5 ",{"$f":"B54","v":"NAPP"},"Pittsburgh Seam","Barge",13000,{"$f":"F54","v":4},{"$f":"G54","v":8},0.122,1E-3,{"$f":"IF(J93=\"n/a\",\"n/a\",J54/($E35/500))","v":2.6267928562095544},2.6180793076286091,2.9044711262156122,2.899911386645972,3.1651963611223666,3.1679080109027016,3.4857875145995245,3.6208652664398686,3.7398654464055596,3.8531171844236427,3.9708895279711274,4.0444268486496604,4.4202531562524134,4.5988098272707543,4.6805405778293618,4.8163002148894556,4.9583608031056139,4.9037037001195065,4.9898186054231966,5.1249488718156222,5.2615717151154646,5.402340232283918,5.5251953975850308,5.6620192430841971,5.7991181043376878,5.930654654049671,6.0674825513479727,6.1968077799641303,6.3352648105818314,6.4738990885567524,6.6031345409753381,6.7427236642504074]
["Crystal River 4&5 ","CAPP","Low-Sulfur","Rail",12500,{"$f":"F55","v":1.6},{"$f":"G55","v":10},0.11,1E-3,{"$f":"IF(J94=\"n/a\",\"n/a\",J55/($E36/500))","v":3.2649223410590902},2.8765471770687321,3.3969168060027211,3.5926711489915788,3.7171659207106016,3.8413723067097099,3.9770677141339843,4.1234400278287477,4.2689386676606045,4.4139159874999301,4.516687639970967,4.6187724331528912,4.8078369892997062,4.8216496468998216,4.9987681017004899,5.1511983563150094,5.3407505810456879,5.538032241620682,5.7380676947952631,5.952410980267878,5.9299491273323079,6.1125838059984199,6.2602982224747379,6.3942625857513544,6.5094826037660889,6.6546787609987401,6.7915390672861857,6.9260913512862645,7.0608774440882973,7.2000913322433835,7.3380926034360412,7.4764574668953285]
["Crystal River 4&5 ","CAPP","Low-Sulfur","Barge",12500,1.67,{"$f":"G56","v":10},0.11,1E-3,{"$f":"IF(J95=\"n/a\",\"n/a\",J56/($E37/500))","v":3.0026661411626514},2.6232460758558291,3.1243172862720452,3.3149185555787324,3.5273527815491446,3.6425254306723476,4.0054541714768561,4.1426083969202825,4.3056191019051253,4.45822487560915,4.5688693654178101,4.6771628747318443,5.1356246561621184,5.1586786530843289,5.3425890964687968,5.5019602966795853,5.7015525676424872,5.9058883891443834,6.1135646249005573,6.33910669537158,6.324691663574681,6.5155735884861441,6.6683555703452262,6.8114631520700275,6.9361407832865485,7.0875028837462049,7.235431586414375,7.3736503167508936,7.5196706312224082,7.6702847603502811,7.8118372001947698,7.9619215883313226]
["Crystal River 4&5 ",{"$f":"B57","v":"ILB"},"Illinois","Rail",11500,5,{"$f":"G57","v":10},0.10199999999999999,3.0000000000000001E-3,{"$f":"IF(J96=\"n/a\",\"n/a\",J57/($E38/500))","v":2.7409015689667973},2.7033833287229654,2.9077979216311891,2.9551032621260331,3.0645495112780945,3.161959003221984,3.2537752818915586,3.3663434010162394,3.4494306855165227,3.5635872173691436,3.6051051410476922,3.5510227659224318,3.8410725907174346,3.98579803924933,4.1232304175695207,4.2519189617008237,4.2954975781632765,4.4053028605749764,4.5559657031622987,4.6849350666607537,4.8475505668200238,4.9831887479253654,5.1299051053130782,5.2740178327152574,5.4207612002162877,5.5631721442319417,5.7071827932959129,5.8505357953957668,5.9937172207453804,6.1360880092691277,6.2784915915467856,6.4205775878874336]
["Crystal River 4&5 ","ILB","Illinois","Barge",11500,5,{"$f":"G58","v":10},0.10199999999999999,1.5E-3,{"$f":"IF(J97=\"n/a\",\"n/a\",J58/($E39/500))","v":2.2983384737464916},2.2678741429226581,2.4512368649428238,2.4886299991820331,2.6905566934667173,2.7753044144090531,3.1108256145017559,3.2093368578052783,3.3063376452963285,3.4231717617381716,3.4674945870713771,3.4148097224134895,3.9934256379240525,4.1439199454175242,4.2842654997736185,4.4159360220939821,4.4658238449472494,4.5785972468192195,4.7326455250277784,4.8687474952272334,5.0349634161426629,5.174305752354023,5.3231146471220994,5.4715333280718941,5.6227744421209733,5.76803925976738,5.9180850271381162,6.0614691360815813,6.2107034664556036,6.3592010854600538,6.5013647625394455,6.6497116015172164]
["Crystal River 4&5 ",{"$f":"B59","v":"ILB"},"Illinois","Rail",11500,5,10,0.10199999999999999,1.1999999999999999E-3,{"$f":"IF(J98=\"n/a\",\"n/a\",J59/($E40/500))","v":2.6275231786267974},2.6544489685822028,2.8569952027850296,2.9045261543983121,3.0124065717125132,3.1078037992079839,3.1980580703544188,3.3092332591906706,3.3911783408544429,3.5041698258138219,3.5444994016612639,3.4892049117482746,3.7780183794597946,3.9214827437665378,4.0576288161770719,4.1850053282805257,4.2272456720745728,4.3356859163644978,4.4849564200676113,4.6125055979041729,4.7736725086883114,4.9078331286310179,5.0530423736328434,5.1956178464014187,5.3407932141761725,5.4816047984710234,5.6239841006197766,5.7656731288661076,5.907157300885129,6.0477968910116706,6.1884346509241785,6.3287195084523749]
["Crystal River 4&5 ",{"$f":"B60","v":"ILB"},"Illinois","Barge",11000,6,10,0.10199999999999999,1E-3,{"$f":"IF(J99=\"n/a\",\"n/a\",J60/($E41/500))","v":2.2459840358929184},2.211812094740389,2.3868041882754927,2.4235145563136582,2.6268297897833661,2.708903178522414,3.0536366810538862,3.1487431458363351,3.244550820323489,3.3582332084417428,3.4029404107114969,3.3552091721477226,3.9353614723113712,4.0815592365803255,4.2178762103737428,4.3459896286326565,4.3966060152448252,4.5068283027314688,4.6564352006965208,4.789359984087854,4.950677121728936,5.086474979049755,5.2311903937595954,5.375798220760581,5.5231691431024101,5.6647563405205403,5.8112528639135013,5.9509081436325042,6.0967585940649176,6.2419788554793092,6.3806397455978097,6.5258613807800581]
["Crystal River 4&5 ",{"$f":"B61","v":"ILB"},"Illinois","Rail",11000,6,10,0.10199999999999999,1.5E-3,{"$f":"IF(J100=\"n/a\",\"n/a\",J61/($E42/500))","v":2.5901316819041464},2.6159585033844581,2.8110060869287081,2.8583150822215866,2.9633092079494259,3.0565161717212961,3.1448342485362151,3.2531802927392452,3.333247911134245,3.4429130027026491,3.4834454441463794,3.4329859609977258,3.710162974826011,3.8490112530361116,3.9809378593409899,4.1045620851004054,4.1471833799688458,4.2528755481651697,4.3974875000563456,4.5214707277955632,4.6775093548448412,4.807889963339341,4.9488421078390106,5.0873411262869022,5.2283705866146644,5.3653021309834399,5.5037837134625098,5.641666863361781,5.7794148755139672,5.9164199249196345,6.0534855380000314,6.1902787380304511]
["Crystal River 4&5 ",{"$f":"B62","v":"ILB"},"Illinois","Barge",11800,4.5,10,0.10199999999999999,2E-3,{"$f":"IF(J101=\"n/a\",\"n/a\",J62/($E43/500))","v":2.2873504128729767},2.2505247830815183,2.4295001665287286,2.5583239345121904,2.7849566238187951,2.8797892864833252,3.2122698750325376,3.3154424257759065,3.4150699406805924,3.5366266167468097,3.5813046507636743,3.5232790008454566,4.1096969528613823,4.2664896643504981,4.4127286819701181,4.5497261466621426,4.5997447582395763,4.7166301609114694,4.8771650109858715,5.0183190010480727,5.1916307457448632,5.3364105121239698,5.4913064171268307,5.6455489767872304,5.8027127824396478,5.9536302200105986,6.1092879104352882,6.2583412929163194,6.4130243181699349,6.5668620832847573,6.7144701426218774,6.8680164116159608]
["Crystal River 4&5 ",{"$f":"B63","v":"ILB"},"Illinois","Barge",11800,4.5,10,0.10199999999999999,2E-3,{"$f":"IF(J102=\"n/a\",\"n/a\",J63/($E44/500))","v":2.6108002392261347},2.5780833655300417,2.7313243579789628,2.8457578499451968,3.0785601452029008,3.1796930451323124,3.5186008499544323,3.6290338330338492,3.7370092295952793,3.8675988383073565,3.9215250082749251,3.8722470985280593,4.4659938838581796,4.6301743664181698,4.784091988461622,4.9289265649543088,4.9868728269470912,5.1118490530978118,5.2808041744608989,5.4305758056315856,5.6126846283231435,5.7664522716529802,5.9279285506231538,6.0917338415846203,6.2587011207343899,6.4168982605024407,6.5827287808377539,6.7392902191536148,6.9044512048282707,7.068954417146057,7.2244022776114161,7.388991719797982]
["Crystal River 4&5 ",{"$f":"B64","v":"ILB"},"Low Chlorine","Barge",11500,5.2,10,0.10199999999999999,8.0000000000000004E-4,{"$f":"IF(J103=\"n/a\",\"n/a\",J64/($E45/500))","v":2.3779394403443899},2.3729438508951137,2.5631273363892815,2.6997048439275542,2.9364124621519663,3.0367284356256965,3.3804482299355887,3.4896615026446276,3.5942683618357862,3.7225917033332219,3.7691279568810963,3.7064662964348383,4.3187043606175299,4.484319458582152,4.6387956856480175,4.7834214030378215,4.8353987893421921,4.9585953737586221,5.1281804112397626,5.2769952464571652,5.4601198361372756,5.6128736764078155,5.7764236542887089,5.9391756201487098,6.1050047616067156,6.2642273407694633,6.4283516215986465,6.5856469536850542,6.7486852092563483,6.9107966651518469,7.0664893549845837,7.2282341489931969]
["Crystal River 4&5 ",{"$f":"B65","v":"ILB"},"Low Chlorine","Rail",11500,5.2,10,0.10199999999999999,8.0000000000000004E-4,{"$f":"IF(J104=\"n/a\",\"n/a\",J65/($E46/500))","v":2.5932111017464345},2.5881468654910735,2.79262232288752,2.9366488488259774,3.0746065071042019,3.1803111303447373,3.2739171740959661,3.3909503045454277,3.476529305919617,3.5969584209051022,3.6353687980371392,3.5658822328671023,3.8840182641926999,4.0382178422113819,4.1840212990372914,4.3197902521499021,4.3594661502535645,4.4735824877636299,4.6335477196285186,4.7688708907500068,4.9419088211311433,5.0843425429819948,5.2390517009025821,5.3906144649834236,5.5449249466972095,5.6941323207691052,5.8449169252022264,5.9947305011939394,6.1441161895047189,6.292349159438686,6.4403750658792447,6.5877941948884811]
["Crystal River 4&5 ",{"$f":"B66","v":"PRB"},"High-Btu Gillette","Rail",8800,0.8,5,0.06,1E-4,{"$f":"IF(J105=\"n/a\",\"n/a\",J66/($E47/500))","v":3.0788025629321276},3.101932927951689,3.176676933703932,3.2792942469299216,3.3677216970272918,3.4484986281860399,3.5411625885800455,3.6432382727661103,3.7347180480222377,3.8282830070929239,3.9245960050370492,4.0239370339881377,4.1264346997991961,4.2319414565979461,4.3406634681162535,4.452587366853777,4.5677047780141864,4.6602994748056057,4.7812355765835877,4.905905459747224,5.0343574891789249,5.165936019803457,5.2917119961854864,5.4207894960546659,5.5532620600193212,5.689226062354793,5.8287808013767028,5.9720285928011689,6.1190748661930181,6.2700282646064576,6.4250007475263002,6.5841076972215111]
["Crystal River 4&5 ","RM","Rockies","Rail",11700,0.8,8,0.04,2.0000000000000001E-4,{"$f":"IF(J106=\"n/a\",\"n/a\",J67/($E48/500))","v":3.9069055405601474},3.9764185826806977,4.1264509849345137,4.2059631494467391,4.3759677686205514,4.5068905627058378,4.6418699037915943,4.706284153719551,4.833333974522132,4.9645262227759988,5.1005768103646165,5.2057003162004021,5.3510124914217094,5.5008067256067221,5.5167450100632269,5.6609100007722502,5.8191697085097429,5.9826484598532508,5.9607745645043666,6.1275706588026662,6.3003533336013238,6.4787783036769735,6.6094872231200581,6.774781788059399,6.9389710999237035,7.1008438164945753,7.258939167147946,7.423610390218359,7.5882844658760824,7.7532483739682947,7.9191252003702992,8.0870041286800447]
["Crystal River 4&5 ","RM","Rockies","Barge",11700,0.8,8,{"$f":"H30","v":0},{"$f":"I30","v":0},{"$f":"IF(J107=\"n/a\",\"n/a\",J68/($E49/500))","v":3.6096102042539417},3.722049663253669,3.8575257535519829,3.9134239452164046,4.0654319090271303,4.1804561400268625,4.5505991436917919,4.5949112147258271,4.7321993731218246,4.8614038011425569,4.9953832223497869,5.0983331128355331,5.5269272763439297,5.6825573227015962,5.7011055108307556,5.8477931161063985,6.0122555496900612,6.1784603061517567,6.1591664232029144,6.3323678522012328,6.5078129770290962,6.6891280051088957,6.8267064039526755,6.9948451083164569,7.1620400577783085,7.3310613645373381,7.493804655895155,7.6632429323302551,7.8327794024199617,8.0026767989866414,8.1735334759402924,8.3464133902742592]
[]
["DELIVERED COST ($/TON)"]
[{"$f":"A71","v":"Station"},"Basin","Coal Type","FOB Point","Btu/lb","#SO2/MMBtu","%Ash",null,null,{"$f":"J3","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[{"$f":"$A$14","v":"Crystal River 4&5 "},{"$f":"B72","v":"NAPP"},"Pittsburgh Seam","Rail",13000,4,8,null,null,{"$f":"IF(J92=\"n/a\",\"n/a\",J72+J92)","v":73.911555912372364},73.402580751852838,81.376344635056682,81.389690575962121,86.076141653284111,86.357091387898194,88.929369999157089,92.653506633134157,95.253434128104431,97.940862909194095,100.73778939117619,102.4367525497337,105.44206072936424,109.82315368816768,111.74491297822746,115.06694481096507,118.47579051515582,116.84386851966435,118.85375025123541,122.04781621086335,125.3585781251127,128.77105349449977,131.84141148834453,{"$f":"IF(AG92=\"n/a\",\"n/a\",AG72+AG92)","v":135.12357664097038},138.40323879773467,141.66687162043269,144.89772512142409,148.16740600659421,151.43629248907521,154.70501770365087,157.97739935404337,{"$f":"IF(AO92=\"n/a\",\"n/a\",AO72+AO92)","v":161.26184158962695}]
["Crystal River 4&5 ",{"$f":"B73","v":"NAPP"},"Pittsburgh Seam","Barge",13000,{"$f":"F73","v":4},{"$f":"G73","v":8},null,null,{"$f":"IF(J93=\"n/a\",\"n/a\",J73+J93)","v":68.296614261448411},68.070061998343832,75.516249281605923,75.397696052795268,82.295105389181529,82.365608283470237,90.630475379587637,94.142496927436582,97.23650160654455,100.18104679501471,103.24312772724932,105.15509806489118,114.92658206256274,119.5690555090396,121.69405502356341,125.22380558712584,128.91738088074595,127.49629620310716,129.73528374100312,133.24867066720617,136.80086459300207,140.46084603938186,143.65508033721079,{"$f":"IF(AG93=\"n/a\",\"n/a\",AG73+AG93)","v":147.21250032018912},150.77707071277987,154.19702100529145,157.75454633504728,161.11700227906738,164.71688507512761,168.32137630247556,171.6814980653588,175.3108152705106]
["Crystal River 4&5 ","CAPP","Low-Sulfur","Rail",12500,{"$f":"F74","v":1.6},{"$f":"G74","v":10},null,null,{"$f":"IF(J94=\"n/a\",\"n/a\",J74+J94)","v":81.623058526477251},71.913679426718303,84.922920150068023,89.816778724789472,92.929148017765044,96.034307667742752,99.426692853349607,103.0860006957187,106.72346669151511,110.34789968749824,112.91719099927417,115.46931082882227,120.19592473249266,120.54124117249555,124.96920254251225,128.77995890787523,133.51876452614221,138.45080604051705,143.45169236988158,148.81027450669694,148.24872818330769,152.8145951499605,156.50745556186845,{"$f":"IF(AG94=\"n/a\",\"n/a\",AG74+AG94)","v":159.85656464378386},162.73706509415223,166.36696902496851,169.78847668215465,173.15228378215662,176.52193610220743,180.00228330608459,183.45231508590103,186.91143667238322]
["Crystal River 4&5 ","CAPP","Low-Sulfur","Barge",12500,1.67,{"$f":"G75","v":10},null,null,{"$f":"IF(J95=\"n/a\",\"n/a\",J75+J95)","v":75.066653529066286},65.581151896395724,78.107932156801127,82.872963889468309,88.183819538728613,91.063135766808685,100.1363542869214,103.56520992300706,107.64047754762814,111.45562189022876,114.22173413544526,116.92907186829611,128.39061640405296,128.96696632710822,133.56472741171993,137.54900741698964,142.53881419106219,147.6472097286096,152.83911562251393,158.4776673842895,158.11729158936703,162.8893397121536,166.70888925863065,{"$f":"IF(AG95=\"n/a\",\"n/a\",AG75+AG95)","v":170.28657880175069},173.40351958216371,177.18757209365512,180.88578966035936,184.34125791877233,187.9917657805602,191.75711900875703,195.29593000486923,199.04803970828306]
["Crystal River 4&5 ",{"$f":"B76","v":"ILB"},{"$f":"C76","v":"Illinois"},{"$f":"D76","v":"Rail"},{"$f":"E76","v":11500},{"$f":"F76","v":5},{"$f":"G76","v":10},null,null,{"$f":"IF(J96=\"n/a\",\"n/a\",J76+J96)","v":63.040736086236336},62.177816560628202,66.879352197517349,67.967375028898758,70.484638759396177,72.725057074105635,74.836831483505847,77.425898223373508,79.336905766880022,81.962505999490304,82.917418244096922,81.673523616215931,88.344669586500999,91.673354902734587,94.834299604098973,97.794136119118946,98.796444297755357,101.32196579322445,104.78721117273287,107.75350653319734,111.49366303686054,114.61334120228339,117.98781742220079,{"$f":"IF(AG96=\"n/a\",\"n/a\",AG76+AG96)","v":121.30241015245092},124.67750760497462,127.95295931733466,131.26520424580599,134.56232329410264,137.85549607714375,141.13002421318993,144.40530660557607,147.67328452141098]
["Crystal River 4&5 ",{"$f":"B77","v":"ILB"},"Illinois","Barge",11500,5,10,null,null,{"$f":"IF(J97=\"n/a\",\"n/a\",J77+J97)","v":52.861784896169311},52.16110528722114,56.37844789368495,57.23848998118676,61.882803949734495,63.832001531408224,{"$f":"IF(P97=\"n/a\",\"n/a\",P77+P97)","v":71.548989133540388},73.8147477295214,76.045765841815552,78.732950519977948,79.752375502641669,78.540623615510256,91.848789672253204,95.310158744603058,98.538106494793226,101.5665285081616,102.71394843378673,105.30773667684204,108.85084707563891,111.98119239022637,115.80415857128125,119.00903230414252,122.4316368838083,{"$f":"IF(AG97=\"n/a\",\"n/a\",AG77+AG97)","v":125.84526654565357},129.32381216878238,132.66490297464975,136.11595562417668,139.41379012987636,142.84617972847889,146.26162496558123,149.53138953840724,152.94336683489598]
["Crystal River 4&5 ",{"$f":"B78","v":"ILB"},"Illinois","Rail",11500,5,10,null,null,{"$f":"IF(J98=\"n/a\",\"n/a\",J78+J98)","v":60.433033108416339},61.052326277390662,65.710889664055685,66.804101551161182,69.285351149387807,71.479487381783628,73.555335618151631,76.112364961385424,77.997101839652188,80.595905993717906,81.523486238209074,80.25171297021032,86.894422727575275,90.194103106630365,93.325462772072655,96.255122550452086,97.226650457715181,99.720776076383459,103.15399766155505,106.08762875179598,109.79446769983116,112.88016195851341,116.21997459355541,{"$f":"IF(AG98=\"n/a\",\"n/a\",AG78+AG98)","v":119.49921046723263},122.83824392605197,126.07691036483354,129.35163431425485,132.61048196392048,135.86461792035797,139.09932849326842,142.33399697125611,145.56054869440462]
["Crystal River 4&5 ",{"$f":"B79","v":"ILB"},"Illinois","Barge",11000,6,10,null,null,{"$f":"IF(J99=\"n/a\",\"n/a\",J79+J99)","v":49.411648789644204},48.659866084288559,52.509692142060842,53.317320238900479,57.790255375234054,59.595869927493112,{"$f":"IF(P99=\"n/a\",\"n/a\",P79+P99)","v":67.180006983185493},69.272349208399376,71.380118047116753,73.881130585718338,74.86468903565293,73.814601787249899,86.577952390850172,89.794303204767161,92.793276628222344,95.611771829918439,96.725332335386156,{"$f":"IF(AA99=\"n/a\",\"n/a\",AA79+AA99)","v":99.150222660092311},102.44157441532346,105.36591964993279,108.9148966780366,111.90244953909462,115.08618866271109,{"$f":"IF(AG99=\"n/a\",\"n/a\",AG79+AG99)","v":118.26756085673279},121.50972114825302,124.62463949145189,127.84756300609703,130.9199791599151,134.12868906942819,137.32353482054481,140.37407440315181,143.56895037716129]
["Crystal River 4&5 ",{"$f":"B80","v":"ILB"},"Illinois","Rail",11000,6,10,null,null,{"$f":"IF(J100=\"n/a\",\"n/a\",J80+J100)","v":56.982897001891224},57.551087074458081,61.842133912431578,62.882931808874901,65.192802574887367,67.243355777868516,{"$f":"IF(P100=\"n/a\",\"n/a\",P80+P100)","v":69.186353467796735},{"$f":"IF(Q100=\"n/a\",\"n/a\",Q80+Q100)","v":71.5699664402634},73.331454044953389,75.744086059458283,76.635799771220348,75.525691141949963,81.623585446172243,84.678247566794454,87.580632905501773,90.300365872208928,91.238034359314611,{"$f":"IF(AA100=\"n/a\",\"n/a\",AA80+AA100)","v":93.563262059633729},{"$f":"IF(AB100=\"n/a\",\"n/a\",AB80+AB100)","v":96.744725001239601},99.472356011502399,102.90520580658651,105.77357919346551,108.87452637245823,{"$f":"IF(AG100=\"n/a\",\"n/a\",AG80+AG100)","v":111.92150477831184},115.02415290552261,118.03664688163568,121.08324169617522,124.11667099395919,127.14712726130728,130.16123834823196,133.17668183600068,136.18613223666992]
["Crystal River 4&5 ",{"$f":"B82","v":"ILB"},"Illinois","Barge",11800,4.5,10,null,null,{"$f":"IF(J101=\"n/a\",\"n/a\",J82+J101)","v":53.981469743802251},53.11238488072383,57.336203930077993,60.376444854487701,65.724976322123567,67.96302716100648,75.809569050767891,78.244441248311404,80.595650600061987,83.464388155224711,84.51878975802272,83.149384419952781,96.988848087528623,100.68915607867177,104.1403968944948,107.37353706122657,108.55397629445402,111.31247179751068,115.10109425926657,118.43232842473452,122.52248559957877,125.93928808612569,129.5948314441932,133.23495585217864,136.94402166557569,140.50567319225013,144.17919468627281,147.69685451282515,151.34737390881048,154.97794516552028,158.46149536587632,162.08518731413668]
["Crystal River 4&5 ",{"$f":"B83","v":"ILB"},"Illinois","Barge",11800,4.5,10,null,null,{"$f":"IF(J102=\"n/a\",\"n/a\",J83+J102)","v":61.614885645736784},60.842767426508992,64.45925484830353,67.159885258706652,72.654019426788466,75.040755865122577,83.038980058924608,85.645198459598845,88.193417818448594,91.275332584053615,92.547990195288236,91.385031525262207,105.39745565905305,109.27211504746882,112.90457092769429,116.32266693292169,117.69019871595137,120.63963765310837,124.62697851727722,128.16158901290544,132.4593572284262,136.08827361101035,139.89911379470644,143.76491866139705,147.70534644933161,151.43879894785761,155.352399227771,159.04724917202532,162.94504843394719,166.82732424464695,170.49589375162944,174.38020458723238]
["Crystal River 4&5 ",{"$f":"B84","v":"ILB"},{"$f":"C84","v":"Low Chlorine"},"Barge",11500,5.2,10,null,null,{"$f":"IF(J103=\"n/a\",\"n/a\",J84+J103)","v":54.692607127920965},54.577708570587617,58.951928736953477,62.093211410333744,67.53748662949522,69.844754019391019,77.750309288518537,80.262214560826436,82.668172322223086,85.619609176664099,86.689943008265217,85.248724818001278,99.330200294203195,103.13934754738949,106.69230076990439,110.0186922698699,111.21417215487043,114.04769359644831,117.94814945851455,121.3708906685148,125.58275623115733,129.09609455737976,132.85774404864031,136.60103926342032,140.41510951695446,144.07722883769765,147.85208729676887,151.46987993475625,155.219759812896,158.94832329849248,162.52925516464543,166.24938542684353]
["Crystal River 4&5 ",{"$f":"B85","v":"ILB"},"Low Chlorine","Rail",11500,5.2,10,null,null,{"$f":"IF(J104=\"n/a\",\"n/a\",J85+J104)","v":59.643855340167995},59.527377906294689,64.230313426412962,67.542923522997484,70.715949663396643,73.147155997928962,75.300095004207222,77.99185700454484,79.960174036151187,82.730043680817346,83.613482354854199,82.015291355943347,89.332420076432101,92.879010370861778,96.232489877857702,99.35517579944775,100.26772145583197,102.89239721856349,106.57159755145594,109.68403048725015,113.66390288601629,116.93987848858589,120.49818912075939,123.98413269461875,127.53327377403582,130.96504337768943,134.4330892796512,137.87880152746061,141.31467235860853,144.72403066708978,148.12862651522263,151.51926648243506]
["Crystal River 4&5 ",{"$f":"B86","v":"PRB"},"High-Btu Gillette","Rail",8800,0.8,5,null,null,{"$f":"IF(J105=\"n/a\",\"n/a\",J86+J105)","v":54.186925107605447},54.594019531949733,55.909514033189211,57.715578745966624,59.271901867680342,60.693575856074311,62.324461559008803,64.120993600683548,65.731037645191392,67.377780924835463,69.072889688652069,70.821291798191226,72.625250716465857,74.482169636123857,76.39567703884606,78.365537656626486,80.391604093049693,82.021270756578673,84.149746147871156,86.343936091551143,88.604691809549081,90.920473948540845,93.134131132864567,95.405895130562129,97.737412256340065,100.13037869744437,102.58654210422998,105.10770323330058,107.69571764499713,110.35249745707367,113.0800131564629,115.88029547109861]
["Crystal River 4&5 ","RM","Rockies","Rail",11700,0.8,8,null,null,{"$f":"IF(J106=\"n/a\",\"n/a\",J87+J106)","v":91.421589649107446},93.048194834728321,96.558953047467611,98.419537697053684,102.3976457857209,105.46123916731659,108.61975574872331,110.12704919703748,113.10001500381787,116.16991361295837,119.35349736253201,121.81338739908941,125.21369229926799,128.71887737919729,129.0918332354795,132.46529401807064,136.16857117912798,139.99397396056605,139.48212480940217,143.38515341598239,147.42826800627097,151.60341230604118,154.66200102100936,158.52989384058992,162.37192373821466,166.15974530597305,169.85917651126192,173.71248313110959,177.56585650150032,181.42601195085808,185.307529688665,189.23589661111305]
["Crystal River 4&5 ","RM","Rockies","Barge",11700,0.8,8,null,null,{"$f":"IF(J107=\"n/a\",\"n/a\",J88+J107)","v":84.464878779542232},87.095962120135852,90.26610263311639,91.574120318063862,95.131106671234846,97.822673676628582,106.48401996238793,107.52092242458434,110.7334653310507,113.75684894673583,116.89196740298502,119.30099484035148,129.33009826644795,132.97184135121734,133.40586895343966,136.83835891688972,140.68677986274741,144.5759711639511,144.12449430294819,148.17740774150883,152.28282366248084,156.52559531954816,159.74492985249259,163.67937553460507,167.59173735201242,171.5468359301737,175.35502894794661,179.31988461652796,183.28703801662709,187.26263709628739,191.26068333700283,195.30607333241767]
[]
["COAL PRICING ($/TON)"]
["Station",{"$f":"'Coal Price Inputs'!B7","v":"Basin"},{"$f":"'Coal Price Inputs'!C7","v":"Coal Type"},{"$f":"'Coal Price Inputs'!D7","v":"FOB Point"},{"$f":"'Coal Price Inputs'!E7","v":"Btu/lb"},{"$f":"'Coal Price Inputs'!F7","v":"#SO2/MMBtu"},{"$f":"'Coal Price Inputs'!G7","v":"%Ash"},{"$f":"'Coal Price Inputs'!J7","v":"INDEX"},null,{"$f":"J3","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[{"$f":"$A$14","v":"Crystal River 4&5 "},{"$f":"'Coal Price Inputs'!B10","v":"NAPP"},{"$f":"'Coal Price Inputs'!C10","v":"Pittsburgh Seam"},{"$f":"'Coal Price Inputs'!D10","v":"Rail"},{"$f":"'Coal Price Inputs'!E10","v":13000},{"$f":"'Coal Price Inputs'!F10","v":4},{"$f":"'Coal Price Inputs'!G10","v":8},{"$f":"'Coal Price Inputs'!J10","v":"NAPP-Pitt-CSX/NS-MGA-13000-HS-4.0"},null,{"$f":"'Coal Price Inputs'!K10","v":46.001808221448421},{"$f":"'Coal Price Inputs'!L10","v":45.492833060928888},{"$f":"'Coal Price Inputs'!M10","v":52.750374805582815},{"$f":"'Coal Price Inputs'!N10","v":52.156428866107433},{"$f":"'Coal Price Inputs'!O10","v":56.114812470674117},{"$f":"'Coal Price Inputs'!P10","v":55.625949263923992},{"$f":"'Coal Price Inputs'!Q10","v":57.439227023060916},{"$f":"'Coal Price Inputs'!R10","v":60.376110082635584},{"$f":"'Coal Price Inputs'!S10","v":62.330489646595886},{"$f":"'Coal Price Inputs'!T10","v":64.35945953805539},{"$f":"'Coal Price Inputs'!U10","v":66.484757952614714},{"$f":"'Coal Price Inputs'!V10","v":67.498660482400979},{"$f":"'Coal Price Inputs'!W10","v":69.805206820684859},{"$f":"'Coal Price Inputs'!X10","v":73.473562701314719},{"$f":"'Coal Price Inputs'!Y10","v":74.668330171637436},{"$f":"'Coal Price Inputs'!Z10","v":77.248830348243246},{"$f":"'Coal Price Inputs'!AA10","v":79.901313763179559},{"$f":"'Coal Price Inputs'!AB10","v":77.49790223264857},{"$f":"'Coal Price Inputs'!AC10","v":78.720864638479313},{"$f":"'Coal Price Inputs'!AD10","v":81.112272885852121},{"$f":"'Coal Price Inputs'!AE10","v":83.60432393360125},{"$f":"'Coal Price Inputs'!AF10","v":86.181714219158081},{"$f":"'Coal Price Inputs'!AG10","v":88.400285427496001},{"$f":"'Coal Price Inputs'!AH10","v":90.813628058904882},{"$f":"'Coal Price Inputs'!AI10","v":93.207091244027865},{"$f":"'Coal Price Inputs'!AJ10","v":95.566801115651757},{"$f":"'Coal Price Inputs'!AK10","v":97.87565320654754},{"$f":"'Coal Price Inputs'!AL10","v":100.20489265342012},{"$f":"'Coal Price Inputs'!AM10","v":102.51452886883764},{"$f":"'Coal Price Inputs'!AN10","v":104.80481881100856},{"$f":"'Coal Price Inputs'!AO10","v":107.07919648354822},{"$f":"'Coal Price Inputs'!AP10","v":109.3456746617219}]
["Crystal River 4&5 ",{"$f":"'Coal Price Inputs'!B11","v":"NAPP"},{"$f":"'Coal Price Inputs'!C11","v":"Pittsburgh Seam"},{"$f":"'Coal Price Inputs'!D11","v":"Barge"},{"$f":"'Coal Price Inputs'!E11","v":13000},{"$f":"'Coal Price Inputs'!F11","v":4},{"$f":"'Coal Price Inputs'!G11","v":8},{"$f":"'Coal Price Inputs'!J11","v":"NAPP-Pitt-Barge-MonR-13000-HS-4.0"},null,{"$f":"'Coal Price Inputs'!K11","v":46.001808221448421},{"$f":"'Coal Price Inputs'!L11","v":45.492833060928888},{"$f":"'Coal Price Inputs'!M11","v":52.750374805582815},{"$f":"'Coal Price Inputs'!N11","v":52.156428866107433},{"$f":"'Coal Price Inputs'!O11","v":56.114812470674117},{"$f":"'Coal Price Inputs'!P11","v":55.625949263923992},{"$f":"'Coal Price Inputs'!Q11","v":57.439227023060916},{"$f":"'Coal Price Inputs'!R11","v":60.376110082635584},{"$f":"'Coal Price Inputs'!S11","v":62.330489646595886},{"$f":"'Coal Price Inputs'!T11","v":64.35945953805539},{"$f":"'Coal Price Inputs'!U11","v":66.484757952614714},{"$f":"'Coal Price Inputs'!V11","v":67.498660482400979},{"$f":"'Coal Price Inputs'!W11","v":69.805206820684859},{"$f":"'Coal Price Inputs'!X11","v":73.473562701314719},{"$f":"'Coal Price Inputs'!Y11","v":74.668330171637436},{"$f":"'Coal Price Inputs'!Z11","v":77.248830348243246},{"$f":"'Coal Price Inputs'!AA11","v":79.901313763179559},{"$f":"'Coal Price Inputs'!AB11","v":77.49790223264857},{"$f":"'Coal Price Inputs'!AC11","v":78.720864638479313},{"$f":"'Coal Price Inputs'!AD11","v":81.112272885852121},{"$f":"'Coal Price Inputs'!AE11","v":83.60432393360125},{"$f":"'Coal Price Inputs'!AF11","v":86.181714219158081},{"$f":"'Coal Price Inputs'!AG11","v":88.400285427496001},{"$f":"'Coal Price Inputs'!AH11","v":90.813628058904882},{"$f":"'Coal Price Inputs'!AI11","v":93.207091244027865},{"$f":"'Coal Price Inputs'!AJ11","v":95.566801115651757},{"$f":"'Coal Price Inputs'!AK11","v":97.87565320654754},{"$f":"'Coal Price Inputs'!AL11","v":100.20489265342012},{"$f":"'Coal Price Inputs'!AM11","v":102.51452886883764},{"$f":"'Coal Price Inputs'!AN11","v":104.80481881100856},{"$f":"'Coal Price Inputs'!AO11","v":107.07919648354822},{"$f":"'Coal Price Inputs'!AP11","v":109.3456746617219}]
["Crystal River 4&5 ",{"$f":"'Coal Price Inputs'!B12","v":"CAPP"},{"$f":"'Coal Price Inputs'!C12","v":"Low-Sulfur"},{"$f":"'Coal Price Inputs'!D12","v":"Rail"},{"$f":"'Coal Price Inputs'!E12","v":12500},{"$f":"'Coal Price Inputs'!F12","v":1.6},{"$f":"'Coal Price Inputs'!G12","v":10},{"$f":"'Coal Price Inputs'!J12","v":"CAPP-EKY-CSX-Big Sandy-12500-LS-1.6"},null,{"$f":"'Coal Price Inputs'!K12","v":57.393547393024619},{"$f":"'Coal Price Inputs'!L12","v":47.684168293265678},{"$f":"'Coal Price Inputs'!M12","v":60.061402219578397},{"$f":"'Coal Price Inputs'!N12","v":64.449590143202514},{"$f":"'Coal Price Inputs'!O12","v":66.925066565424473},{"$f":"'Coal Price Inputs'!P12","v":69.350861399864925},{"$f":"'Coal Price Inputs'!Q12","v":72.080468567365557},{"$f":"'Coal Price Inputs'!R12","v":75.056120802585028},{"$f":"'Coal Price Inputs'!S12","v":78.132989200518793},{"$f":"'Coal Price Inputs'!T12","v":81.185612646681989},{"$f":"'Coal Price Inputs'!U12","v":83.171658217641593},{"$f":"'Coal Price Inputs'!V12","v":85.128867391557037},{"$f":"'Coal Price Inputs'!W12","v":89.248672426482116},{"$f":"'Coal Price Inputs'!X12","v":88.975043820364803},{"$f":"'Coal Price Inputs'!Y12","v":92.771681243338875},{"$f":"'Coal Price Inputs'!Z12","v":95.93848718271839},{"$f":"'Coal Price Inputs'!AA12","v":100.02046336648222},{"$f":"'Coal Price Inputs'!AB12","v":104.28253885766388},{"$f":"'Coal Price Inputs'!AC12","v":108.60005984337135},{"$f":"'Coal Price Inputs'!AD12","v":113.26160932965648},{"$f":"'Coal Price Inputs'!AE12","v":111.98908970272645},{"$f":"'Coal Price Inputs'!AF12","v":115.8297638997676},{"$f":"'Coal Price Inputs'!AG12","v":118.78292768667173},{"$f":"'Coal Price Inputs'!AH12","v":121.37754621108319},{"$f":"'Coal Price Inputs'!AI12","v":123.48846629279753},{"$f":"'Coal Price Inputs'!AJ12","v":126.33339824758673},{"$f":"'Coal Price Inputs'!AK12","v":128.95423448922523},{"$f":"'Coal Price Inputs'!AL12","v":131.50135674536861},{"$f":"'Coal Price Inputs'!AM12","v":134.03799052468366},{"$f":"'Coal Price Inputs'!AN12","v":136.66865881701034},{"$f":"'Coal Price Inputs'!AO12","v":139.2520181070453},{"$f":"'Coal Price Inputs'!AP12","v":141.82713375395036}]
["Crystal River 4&5 ",{"$f":"'Coal Price Inputs'!B13","v":"CAPP"},{"$f":"'Coal Price Inputs'!C13","v":"Low-Sulfur"},{"$f":"'Coal Price Inputs'!D13","v":"Barge"},{"$f":"'Coal Price Inputs'!E13","v":12500},1.67,{"$f":"'Coal Price Inputs'!G13","v":10},{"$f":"'Coal Price Inputs'!J13","v":"CAPP-EKY-Barge-BSR-12000-LS-1.6"},null,{"$f":"'Coal Price Inputs'!K13","v":57.393547393024619},{"$f":"'Coal Price Inputs'!L13","v":47.684168293265678},{"$f":"'Coal Price Inputs'!M13","v":60.061402219578397},{"$f":"'Coal Price Inputs'!N13","v":64.449590143202514},{"$f":"'Coal Price Inputs'!O13","v":66.925066565424473},{"$f":"'Coal Price Inputs'!P13","v":69.350861399864925},{"$f":"'Coal Price Inputs'!Q13","v":72.080468567365557},{"$f":"'Coal Price Inputs'!R13","v":75.056120802585028},{"$f":"'Coal Price Inputs'!S13","v":78.132989200518793},{"$f":"'Coal Price Inputs'!T13","v":81.185612646681989},{"$f":"'Coal Price Inputs'!U13","v":83.171658217641593},{"$f":"'Coal Price Inputs'!V13","v":85.128867391557037},{"$f":"'Coal Price Inputs'!W13","v":89.248672426482116},{"$f":"'Coal Price Inputs'!X13","v":88.975043820364803},{"$f":"'Coal Price Inputs'!Y13","v":92.771681243338875},{"$f":"'Coal Price Inputs'!Z13","v":95.93848718271839},{"$f":"'Coal Price Inputs'!AA13","v":100.02046336648222},{"$f":"'Coal Price Inputs'!AB13","v":104.28253885766388},{"$f":"'Coal Price Inputs'!AC13","v":108.60005984337135},{"$f":"'Coal Price Inputs'!AD13","v":113.26160932965648},{"$f":"'Coal Price Inputs'!AE13","v":111.98908970272645},{"$f":"'Coal Price Inputs'!AF13","v":115.8297638997676},{"$f":"'Coal Price Inputs'!AG13","v":118.78292768667173},{"$f":"'Coal Price Inputs'!AH13","v":121.37754621108319},{"$f":"'Coal Price Inputs'!AI13","v":123.48846629279753},{"$f":"'Coal Price Inputs'!AJ13","v":126.33339824758673},{"$f":"'Coal Price Inputs'!AK13","v":128.95423448922523},{"$f":"'Coal Price Inputs'!AL13","v":131.50135674536861},{"$f":"'Coal Price Inputs'!AM13","v":134.03799052468366},{"$f":"'Coal Price Inputs'!AN13","v":136.66865881701034},{"$f":"'Coal Price Inputs'!AO13","v":139.2520181070453},{"$f":"'Coal Price Inputs'!AP13","v":141.82713375395036}]
["Crystal River 4&5 ",{"$f":"'Coal Price Inputs'!B14","v":"ILB"},{"$f":"'Coal Price Inputs'!C14","v":"Illinois"},{"$f":"'Coal Price Inputs'!D14","v":"Rail"},{"$f":"'Coal Price Inputs'!E14","v":11500},{"$f":"'Coal Price Inputs'!F14","v":5},{"$f":"'Coal Price Inputs'!G14","v":10},{"$f":"'Coal Price Inputs'!J14","v":"ILLB-IL-Rail-South IL-11500-VH-5"},null,{"$f":"'Coal Price Inputs'!K14","v":40.03303310841634},{"$f":"'Coal Price Inputs'!L14","v":39.170113582808206},{"$f":"'Coal Price Inputs'!M14","v":43.281704971294658},{"$f":"'Coal Price Inputs'!N14","v":43.868086491827739},{"$f":"'Coal Price Inputs'!O14","v":45.785387177223818},{"$f":"'Coal Price Inputs'!P14","v":47.391722318800305},{"$f":"'Coal Price Inputs'!Q14","v":48.877987807095359},{"$f":"'Coal Price Inputs'!R14","v":50.818083455052751},{"$f":"'Coal Price Inputs'!S14","v":52.196934703192859},{"$f":"'Coal Price Inputs'!T14","v":54.279735514529385},{"$f":"'Coal Price Inputs'!U14","v":54.680992349436799},{"$f":"'Coal Price Inputs'!V14","v":52.872369203662593},{"$f":"'Coal Price Inputs'!W14","v":58.967492085696598},{"$f":"'Coal Price Inputs'!X14","v":61.708633851914101},{"$f":"'Coal Price Inputs'!Y14","v":64.270284132262077},{"$f":"'Coal Price Inputs'!Z14","v":66.618840337845299},{"$f":"'Coal Price Inputs'!AA14","v":66.997642600856238},{"$f":"'Coal Price Inputs'!AB14","v":68.887188062387352},{"$f":"'Coal Price Inputs'!AC14","v":71.703737887279019},{"$f":"'Coal Price Inputs'!AD14","v":74.008363782034422},{"$f":"'Coal Price Inputs'!AE14","v":77.073617430674361},{"$f":"'Coal Price Inputs'!AF14","v":79.50489468397349},{"$f":"'Coal Price Inputs'!AG14","v":82.177201973524689},{"$f":"'Coal Price Inputs'!AH14","v":84.77558239480129},{"$f":"'Coal Price Inputs'!AI14","v":87.420143292172},{"$f":"'Coal Price Inputs'!AJ14","v":89.950447718275981},{"$f":"'Coal Price Inputs'!AK14","v":92.502642414766129},{"$f":"'Coal Price Inputs'!AL14","v":95.02451022644199},{"$f":"'Coal Price Inputs'!AM14","v":97.526926748129895},{"$f":"'Coal Price Inputs'!AN14","v":99.994883497595779},{"$f":"'Coal Price Inputs'!AO14","v":102.44746307567004},{"$f":"'Coal Price Inputs'!AP14","v":104.87628412090682}]
["Crystal River 4&5 ",{"$f":"'Coal Price Inputs'!B15","v":"ILB"},{"$f":"'Coal Price Inputs'!C15","v":"Illinois"},{"$f":"'Coal Price Inputs'!D15","v":"Barge"},{"$f":"'Coal Price Inputs'!E15","v":11500},{"$f":"'Coal Price Inputs'!F15","v":5},{"$f":"'Coal Price Inputs'!G15","v":10},{"$f":"'Coal Price Inputs'!J15","v":"ILLB-IL-Barge-OhioR-11500-XH-5"},null,{"$f":"'Coal Price Inputs'!K15","v":40.03303310841634},{"$f":"'Coal Price Inputs'!L15","v":39.170113582808206},{"$f":"'Coal Price Inputs'!M15","v":43.281704971294658},{"$f":"'Coal Price Inputs'!N15","v":43.868086491827739},{"$f":"'Coal Price Inputs'!O15","v":45.785387177223818},{"$f":"'Coal Price Inputs'!P15","v":47.391722318800305},{"$f":"'Coal Price Inputs'!Q15","v":48.877987807095359},{"$f":"'Coal Price Inputs'!R15","v":50.818083455052751},{"$f":"'Coal Price Inputs'!S15","v":52.196934703192859},{"$f":"'Coal Price Inputs'!T15","v":54.279735514529385},{"$f":"'Coal Price Inputs'!U15","v":54.680992349436799},{"$f":"'Coal Price Inputs'!V15","v":52.872369203662593},{"$f":"'Coal Price Inputs'!W15","v":58.967492085696598},{"$f":"'Coal Price Inputs'!X15","v":61.708633851914101},{"$f":"'Coal Price Inputs'!Y15","v":64.270284132262077},{"$f":"'Coal Price Inputs'!Z15","v":66.618840337845299},{"$f":"'Coal Price Inputs'!AA15","v":66.997642600856238},{"$f":"'Coal Price Inputs'!AB15","v":68.887188062387352},{"$f":"'Coal Price Inputs'!AC15","v":71.703737887279019},{"$f":"'Coal Price Inputs'!AD15","v":74.008363782034422},{"$f":"'Coal Price Inputs'!AE15","v":77.073617430674361},{"$f":"'Coal Price Inputs'!AF15","v":79.50489468397349},{"$f":"'Coal Price Inputs'!AG15","v":82.177201973524689},{"$f":"'Coal Price Inputs'!AH15","v":84.77558239480129},{"$f":"'Coal Price Inputs'!AI15","v":87.420143292172},{"$f":"'Coal Price Inputs'!AJ15","v":89.950447718275981},{"$f":"'Coal Price Inputs'!AK15","v":92.502642414766129},{"$f":"'Coal Price Inputs'!AL15","v":95.02451022644199},{"$f":"'Coal Price Inputs'!AM15","v":97.526926748129895},{"$f":"'Coal Price Inputs'!AN15","v":99.994883497595779},{"$f":"'Coal Price Inputs'!AO15","v":102.44746307567004},{"$f":"'Coal Price Inputs'!AP15","v":104.87628412090682}]
["Crystal River 4&5 ",{"$f":"'Coal Price Inputs'!B16","v":"ILB"},{"$f":"'Coal Price Inputs'!C16","v":"Illinois"},{"$f":"'Coal Price Inputs'!D16","v":"Rail"},{"$f":"'Coal Price Inputs'!E16","v":11500},{"$f":"'Coal Price Inputs'!F16","v":5},{"$f":"'Coal Price Inputs'!G16","v":10},{"$f":"'Coal Price Inputs'!J16","v":"ILLB-IN-Rail-Sullivan-11500-VH-5"},null,{"$f":"'Coal Price Inputs'!K16","v":40.03303310841634},{"$f":"'Coal Price Inputs'!L16","v":39.170113582808206},{"$f":"'Coal Price Inputs'!M16","v":43.281704971294658},{"$f":"'Coal Price Inputs'!N16","v":43.868086491827739},{"$f":"'Coal Price Inputs'!O16","v":45.785387177223818},{"$f":"'Coal Price Inputs'!P16","v":47.391722318800305},{"$f":"'Coal Price Inputs'!Q16","v":48.877987807095359},{"$f":"'Coal Price Inputs'!R16","v":50.818083455052751},{"$f":"'Coal Price Inputs'!S16","v":52.196934703192859},{"$f":"'Coal Price Inputs'!T16","v":54.279735514529385},{"$f":"'Coal Price Inputs'!U16","v":54.680992349436799},{"$f":"'Coal Price Inputs'!V16","v":52.872369203662593},{"$f":"'Coal Price Inputs'!W16","v":58.967492085696598},{"$f":"'Coal Price Inputs'!X16","v":61.708633851914101},{"$f":"'Coal Price Inputs'!Y16","v":64.270284132262077},{"$f":"'Coal Price Inputs'!Z16","v":66.618840337845299},{"$f":"'Coal Price Inputs'!AA16","v":66.997642600856238},{"$f":"'Coal Price Inputs'!AB16","v":68.887188062387352},{"$f":"'Coal Price Inputs'!AC16","v":71.703737887279019},{"$f":"'Coal Price Inputs'!AD16","v":74.008363782034422},{"$f":"'Coal Price Inputs'!AE16","v":77.073617430674361},{"$f":"'Coal Price Inputs'!AF16","v":79.50489468397349},{"$f":"'Coal Price Inputs'!AG16","v":82.177201973524689},{"$f":"'Coal Price Inputs'!AH16","v":84.77558239480129},{"$f":"'Coal Price Inputs'!AI16","v":87.420143292172},{"$f":"'Coal Price Inputs'!AJ16","v":89.950447718275981},{"$f":"'Coal Price Inputs'!AK16","v":92.502642414766129},{"$f":"'Coal Price Inputs'!AL16","v":95.02451022644199},{"$f":"'Coal Price Inputs'!AM16","v":97.526926748129895},{"$f":"'Coal Price Inputs'!AN16","v":99.994883497595779},{"$f":"'Coal Price Inputs'!AO16","v":102.44746307567004},{"$f":"'Coal Price Inputs'!AP16","v":104.87628412090682}]
["Crystal River 4&5 ",{"$f":"'Coal Price Inputs'!B17","v":"ILB"},{"$f":"'Coal Price Inputs'!C17","v":"Illinois"},{"$f":"'Coal Price Inputs'!D17","v":"Barge"},{"$f":"'Coal Price Inputs'!E17","v":11000},{"$f":"'Coal Price Inputs'!F17","v":6},{"$f":"'Coal Price Inputs'!G17","v":10},{"$f":"'Coal Price Inputs'!J17","v":"ILLB-WKY-Barge-OhioR-11000-XH-6"},null,{"$f":"'Coal Price Inputs'!K17","v":36.582897001891226},{"$f":"'Coal Price Inputs'!L17","v":35.668874379875625},{"$f":"'Coal Price Inputs'!M17","v":39.412949219670551},{"$f":"'Coal Price Inputs'!N17","v":39.946916749541458},{"$f":"'Coal Price Inputs'!O17","v":41.692838602723377},{"$f":"'Coal Price Inputs'!P17","v":43.155590714885193},{"$f":"'Coal Price Inputs'!Q17","v":44.509005656740463},{"$f":"'Coal Price Inputs'!R17","v":46.275684933930727},{"$f":"'Coal Price Inputs'!S17","v":47.53128690849406},{"$f":"'Coal Price Inputs'!T17","v":49.427915580269769},{"$f":"'Coal Price Inputs'!U17","v":49.79330588244806},{"$f":"'Coal Price Inputs'!V17","v":48.146347375402236},{"$f":"'Coal Price Inputs'!W17","v":53.696654804293566},{"$f":"'Coal Price Inputs'!X17","v":56.192778312078197},{"$f":"'Coal Price Inputs'!Y17","v":58.525454265691188},{"$f":"'Coal Price Inputs'!Z17","v":60.664083659602134},{"$f":"'Coal Price Inputs'!AA17","v":61.009026502455676},{"$f":"'Coal Price Inputs'!AB17","v":62.729674045637616},{"$f":"'Coal Price Inputs'!AC17","v":65.294465226963567},{"$f":"'Coal Price Inputs'!AD17","v":67.393091041740846},{"$f":"'Coal Price Inputs'!AE17","v":70.18435553742971},{"$f":"'Coal Price Inputs'!AF17","v":72.398311918925586},{"$f":"'Coal Price Inputs'!AG17","v":74.831753752427502},{"$f":"'Coal Price Inputs'!AH17","v":77.197876705880503},{"$f":"'Coal Price Inputs'!AI17","v":79.606052271642639},{"$f":"'Coal Price Inputs'!AJ17","v":81.910184235078106},{"$f":"'Coal Price Inputs'!AK17","v":84.234249796686498},{"$f":"'Coal Price Inputs'!AL17","v":86.530699256480702},{"$f":"'Coal Price Inputs'!AM17","v":88.809436089079199},{"$f":"'Coal Price Inputs'!AN17","v":91.056793352559325},{"$f":"'Coal Price Inputs'!AO17","v":93.290147940414613},{"$f":"'Coal Price Inputs'!AP17","v":95.501867663172121}]
["Crystal River 4&5 ",{"$f":"'Coal Price Inputs'!B18","v":"ILB"},{"$f":"'Coal Price Inputs'!C18","v":"Illinois"},{"$f":"'Coal Price Inputs'!D18","v":"Rail"},{"$f":"'Coal Price Inputs'!E18","v":11000},{"$f":"'Coal Price Inputs'!F18","v":6},{"$f":"'Coal Price Inputs'!G18","v":10},{"$f":"'Coal Price Inputs'!J18","v":"ILLB-IN-Rail-Sullivan-11000-XH-6"},null,{"$f":"'Coal Price Inputs'!K18","v":36.582897001891226},{"$f":"'Coal Price Inputs'!L18","v":35.668874379875625},{"$f":"'Coal Price Inputs'!M18","v":39.412949219670551},{"$f":"'Coal Price Inputs'!N18","v":39.946916749541458},{"$f":"'Coal Price Inputs'!O18","v":41.692838602723377},{"$f":"'Coal Price Inputs'!P18","v":43.155590714885193},{"$f":"'Coal Price Inputs'!Q18","v":44.509005656740463},{"$f":"'Coal Price Inputs'!R18","v":46.275684933930727},{"$f":"'Coal Price Inputs'!S18","v":47.53128690849406},{"$f":"'Coal Price Inputs'!T18","v":49.427915580269769},{"$f":"'Coal Price Inputs'!U18","v":49.79330588244806},{"$f":"'Coal Price Inputs'!V18","v":48.146347375402236},{"$f":"'Coal Price Inputs'!W18","v":53.696654804293566},{"$f":"'Coal Price Inputs'!X18","v":56.192778312078197},{"$f":"'Coal Price Inputs'!Y18","v":58.525454265691188},{"$f":"'Coal Price Inputs'!Z18","v":60.664083659602134},{"$f":"'Coal Price Inputs'!AA18","v":61.009026502455676},{"$f":"'Coal Price Inputs'!AB18","v":62.729674045637616},{"$f":"'Coal Price Inputs'!AC18","v":65.294465226963567},{"$f":"'Coal Price Inputs'!AD18","v":67.393091041740846},{"$f":"'Coal Price Inputs'!AE18","v":70.18435553742971},{"$f":"'Coal Price Inputs'!AF18","v":72.398311918925586},{"$f":"'Coal Price Inputs'!AG18","v":74.831753752427502},{"$f":"'Coal Price Inputs'!AH18","v":77.197876705880503},{"$f":"'Coal Price Inputs'!AI18","v":79.606052271642639},{"$f":"'Coal Price Inputs'!AJ18","v":81.910184235078106},{"$f":"'Coal Price Inputs'!AK18","v":84.234249796686498},{"$f":"'Coal Price Inputs'!AL18","v":86.530699256480702},{"$f":"'Coal Price Inputs'!AM18","v":88.809436089079199},{"$f":"'Coal Price Inputs'!AN18","v":91.056793352559325},{"$f":"'Coal Price Inputs'!AO18","v":93.290147940414613},{"$f":"'Coal Price Inputs'!AP18","v":95.501867663172121}]
["Crystal River 4&5 ",{"$f":"'Coal Price Inputs'!B19","v":"ILB"},{"$f":"'Coal Price Inputs'!C19","v":"Illinois"},{"$f":"'Coal Price Inputs'!D19","v":"Rail"},{"$f":"'Coal Price Inputs'!E19","v":11000},{"$f":"'Coal Price Inputs'!F19","v":6},{"$f":"'Coal Price Inputs'!G19","v":10},{"$f":"'Coal Price Inputs'!J19","v":"ILLB-IL-Rail-Central IL-11000-XH-6"},null,{"$f":"'Coal Price Inputs'!K19","v":36.582897001891226},{"$f":"'Coal Price Inputs'!L19","v":35.668874379875625},{"$f":"'Coal Price Inputs'!M19","v":39.412949219670551},{"$f":"'Coal Price Inputs'!N19","v":39.946916749541458},{"$f":"'Coal Price Inputs'!O19","v":41.692838602723377},{"$f":"'Coal Price Inputs'!P19","v":43.155590714885193},{"$f":"'Coal Price Inputs'!Q19","v":44.509005656740463},{"$f":"'Coal Price Inputs'!R19","v":46.275684933930727},{"$f":"'Coal Price Inputs'!S19","v":47.53128690849406},{"$f":"'Coal Price Inputs'!T19","v":49.427915580269769},{"$f":"'Coal Price Inputs'!U19","v":49.79330588244806},{"$f":"'Coal Price Inputs'!V19","v":48.146347375402236},{"$f":"'Coal Price Inputs'!W19","v":53.696654804293566},{"$f":"'Coal Price Inputs'!X19","v":56.192778312078197},{"$f":"'Coal Price Inputs'!Y19","v":58.525454265691188},{"$f":"'Coal Price Inputs'!Z19","v":60.664083659602134},{"$f":"'Coal Price Inputs'!AA19","v":61.009026502455676},{"$f":"'Coal Price Inputs'!AB19","v":62.729674045637616},{"$f":"'Coal Price Inputs'!AC19","v":65.294465226963567},{"$f":"'Coal Price Inputs'!AD19","v":67.393091041740846},{"$f":"'Coal Price Inputs'!AE19","v":70.18435553742971},{"$f":"'Coal Price Inputs'!AF19","v":72.398311918925586},{"$f":"'Coal Price Inputs'!AG19","v":74.831753752427502},{"$f":"'Coal Price Inputs'!AH19","v":77.197876705880503},{"$f":"'Coal Price Inputs'!AI19","v":79.606052271642639},{"$f":"'Coal Price Inputs'!AJ19","v":81.910184235078106},{"$f":"'Coal Price Inputs'!AK19","v":84.234249796686498},{"$f":"'Coal Price Inputs'!AL19","v":86.530699256480702},{"$f":"'Coal Price Inputs'!AM19","v":88.809436089079199},{"$f":"'Coal Price Inputs'!AN19","v":91.056793352559325},{"$f":"'Coal Price Inputs'!AO19","v":93.290147940414613},{"$f":"'Coal Price Inputs'!AP19","v":95.501867663172121}]
["Crystal River 4&5 ",{"$f":"'Coal Price Inputs'!B18","v":"ILB"},{"$f":"'Coal Price Inputs'!C18","v":"Illinois"},{"$f":"'Coal Price Inputs'!D20","v":"Barge"},{"$f":"'Coal Price Inputs'!E20","v":11800},{"$f":"'Coal Price Inputs'!F20","v":4.5},{"$f":"'Coal Price Inputs'!G20","v":10},{"$f":"'Coal Price Inputs'!J20","v":"ILLB-WKY-Barge-Green River-11800-XH-4.5"},null,{"$f":"'Coal Price Inputs'!K20","v":41.15271795604928},{"$f":"'Coal Price Inputs'!L20","v":40.121393176310896},{"$f":"'Coal Price Inputs'!M20","v":44.239461007687702},{"$f":"'Coal Price Inputs'!N20","v":47.006041365128681},{"$f":"'Coal Price Inputs'!O20","v":49.62755954961289},{"$f":"'Coal Price Inputs'!P20","v":51.522747948398553},{"$f":"'Coal Price Inputs'!Q20","v":53.138567724322854},{"$f":"'Coal Price Inputs'!R20","v":55.247776973842754},{"$f":"'Coal Price Inputs'!S20","v":56.746819461439294},{"$f":"'Coal Price Inputs'!T20","v":59.011173149776141},{"$f":"'Coal Price Inputs'!U20","v":59.44740660481785},{"$f":"'Coal Price Inputs'!V20","v":57.481130008105119},{"$f":"'Coal Price Inputs'!W20","v":64.107550500972025},{"$f":"'Coal Price Inputs'!X20","v":67.087631185982815},{"$f":"'Coal Price Inputs'!Y20","v":69.87257453196365},{"$f":"'Coal Price Inputs'!Z20","v":72.425848890910274},{"$f":"'Coal Price Inputs'!AA20","v":72.83767046152353},{"$f":"'Coal Price Inputs'!AB20","v":74.891923183055994},{"$f":"'Coal Price Inputs'!AC20","v":77.953985070906683},{"$f":"'Coal Price Inputs'!AD20","v":80.459499816542575},{"$f":"'Coal Price Inputs'!AE20","v":83.791944458971884},{"$f":"'Coal Price Inputs'!AF20","v":86.435150465956653},{"$f":"'Coal Price Inputs'!AG20","v":89.340396533909612},{"$f":"'Coal Price Inputs'!AH20","v":92.165271701326347},{"$f":"'Coal Price Inputs'!AI20","v":95.040352788965308},{"$f":"'Coal Price Inputs'!AJ20","v":97.791217935876361},{"$f":"'Coal Price Inputs'!AK20","v":100.56588147686226},{"$f":"'Coal Price Inputs'!AL20","v":103.30757460939078},{"$f":"'Coal Price Inputs'!AM20","v":106.02812092846149},{"$f":"'Coal Price Inputs'!AN20","v":108.71120369753483},{"$f":"'Coal Price Inputs'!AO20","v":111.37756890313911},{"$f":"'Coal Price Inputs'!AP20","v":114.01810460014751}]
["Crystal River 4&5 ",{"$f":"'Coal Price Inputs'!B21","v":"ILB"},{"$f":"'Coal Price Inputs'!C21","v":"Illinois"},{"$f":"'Coal Price Inputs'!D21","v":"Barge"},{"$f":"'Coal Price Inputs'!E21","v":11800},{"$f":"'Coal Price Inputs'!F21","v":4.5},{"$f":"'Coal Price Inputs'!G21","v":10},{"$f":"'Coal Price Inputs'!J21","v":"ILLB-WKY-Barge-OhioR-11800-XH-4.5"},null,{"$f":"'Coal Price Inputs'!K21","v":41.15271795604928},{"$f":"'Coal Price Inputs'!L21","v":40.121393176310896},{"$f":"'Coal Price Inputs'!M21","v":44.239461007687702},{"$f":"'Coal Price Inputs'!N21","v":47.006041365128681},{"$f":"'Coal Price Inputs'!O21","v":49.62755954961289},{"$f":"'Coal Price Inputs'!P21","v":51.522747948398553},{"$f":"'Coal Price Inputs'!Q21","v":53.138567724322854},{"$f":"'Coal Price Inputs'!R21","v":55.247776973842754},{"$f":"'Coal Price Inputs'!S21","v":56.746819461439294},{"$f":"'Coal Price Inputs'!T21","v":59.011173149776141},{"$f":"'Coal Price Inputs'!U21","v":59.44740660481785},{"$f":"'Coal Price Inputs'!V21","v":57.481130008105119},{"$f":"'Coal Price Inputs'!W21","v":64.107550500972025},{"$f":"'Coal Price Inputs'!X21","v":67.087631185982815},{"$f":"'Coal Price Inputs'!Y21","v":69.87257453196365},{"$f":"'Coal Price Inputs'!Z21","v":72.425848890910274},{"$f":"'Coal Price Inputs'!AA21","v":72.83767046152353},{"$f":"'Coal Price Inputs'!AB21","v":74.891923183055994},{"$f":"'Coal Price Inputs'!AC21","v":77.953985070906683},{"$f":"'Coal Price Inputs'!AD21","v":80.459499816542575},{"$f":"'Coal Price Inputs'!AE21","v":83.791944458971884},{"$f":"'Coal Price Inputs'!AF21","v":86.435150465956653},{"$f":"'Coal Price Inputs'!AG21","v":89.340396533909612},{"$f":"'Coal Price Inputs'!AH21","v":92.165271701326347},{"$f":"'Coal Price Inputs'!AI21","v":95.040352788965308},{"$f":"'Coal Price Inputs'!AJ21","v":97.791217935876361},{"$f":"'Coal Price Inputs'!AK21","v":100.56588147686226},{"$f":"'Coal Price Inputs'!AL21","v":103.30757460939078},{"$f":"'Coal Price Inputs'!AM21","v":106.02812092846149},{"$f":"'Coal Price Inputs'!AN21","v":108.71120369753483},{"$f":"'Coal Price Inputs'!AO21","v":111.37756890313911},{"$f":"'Coal Price Inputs'!AP21","v":114.01810460014751}]
["Crystal River 4&5 ",{"$f":"'Coal Price Inputs'!B22","v":"ILB"},{"$f":"'Coal Price Inputs'!C22","v":"Low Chlorine"},{"$f":"'Coal Price Inputs'!D22","v":"Barge"},{"$f":"'Coal Price Inputs'!E22","v":11500},{"$f":"'Coal Price Inputs'!F22","v":5.2},{"$f":"'Coal Price Inputs'!G22","v":10},{"$f":"'Coal Price Inputs'!J22","v":"ILLB-WKY-Barge-OhioR-11500-VH-5.2-LC-.8"},null,{"$f":"'Coal Price Inputs'!K22","v":41.863855340167994},{"$f":"'Coal Price Inputs'!L22","v":41.586716866174683},{"$f":"'Coal Price Inputs'!M22","v":45.855185814563185},{"$f":"'Coal Price Inputs'!N22","v":48.722807920974724},{"$f":"'Coal Price Inputs'!O22","v":51.440069856984543},{"$f":"'Coal Price Inputs'!P22","v":53.404474806783092},{"$f":"'Coal Price Inputs'!Q22","v":55.079307962073507},{"$f":"'Coal Price Inputs'!R22","v":57.265550286357787},{"$f":"'Coal Price Inputs'!S22","v":58.819341183600393},{"$f":"'Coal Price Inputs'!T22","v":61.166394171215536},{"$f":"'Coal Price Inputs'!U22","v":61.618559855060347},{"$f":"'Coal Price Inputs'!V22","v":59.580470406153616},{"$f":"'Coal Price Inputs'!W22","v":66.448902707646582},{"$f":"'Coal Price Inputs'!X22","v":69.537822654700534},{"$f":"'Coal Price Inputs'!Y22","v":72.424478407373243},{"$f":"'Coal Price Inputs'!Z22","v":75.071004099553605},{"$f":"'Coal Price Inputs'!AA22","v":75.497866321939938},{"$f":"'Coal Price Inputs'!AB22","v":77.627144981993609},{"$f":"'Coal Price Inputs'!AC22","v":80.801040270154658},{"$f":"'Coal Price Inputs'!AD22","v":83.398062060322857},{"$f":"'Coal Price Inputs'!AE22","v":86.852215090550445},{"$f":"'Coal Price Inputs'!AF22","v":89.591956937210725},{"$f":"'Coal Price Inputs'!AG22","v":92.603309138356721},{"$f":"'Coal Price Inputs'!AH22","v":95.531355112568022},{"$f":"'Coal Price Inputs'!AI22","v":98.511440640344077},{"$f":"'Coal Price Inputs'!AJ22","v":101.36277358132385},{"$f":"'Coal Price Inputs'!AK22","v":104.23877408735832},{"$f":"'Coal Price Inputs'!AL22","v":107.08060003132185},{"$f":"'Coal Price Inputs'!AM22","v":109.90050683254701},{"$f":"'Coal Price Inputs'!AN22","v":112.68158183050703},{"$f":"'Coal Price Inputs'!AO22","v":115.44532870190822},{"$f":"'Coal Price Inputs'!AP22","v":118.18230271285437}]
["Crystal River 4&5 ",{"$f":"'Coal Price Inputs'!B23","v":"ILB"},{"$f":"'Coal Price Inputs'!C23","v":"Low Chlorine"},{"$f":"'Coal Price Inputs'!D23","v":"Rail"},{"$f":"'Coal Price Inputs'!E23","v":11500},{"$f":"'Coal Price Inputs'!F23","v":5.2},{"$f":"'Coal Price Inputs'!G23","v":10},{"$f":"'Coal Price Inputs'!J23","v":"ILLB-WKY-CSX-WKY-11500-VH-5.2-LC-.8"},null,{"$f":"'Coal Price Inputs'!K23","v":41.863855340167994},{"$f":"'Coal Price Inputs'!L23","v":41.586716866174683},{"$f":"'Coal Price Inputs'!M23","v":45.855185814563185},{"$f":"'Coal Price Inputs'!N23","v":48.722807920974724},{"$f":"'Coal Price Inputs'!O23","v":51.440069856984543},{"$f":"'Coal Price Inputs'!P23","v":53.404474806783092},{"$f":"'Coal Price Inputs'!Q23","v":55.079307962073507},{"$f":"'Coal Price Inputs'!R23","v":57.265550286357787},{"$f":"'Coal Price Inputs'!S23","v":58.819341183600393},{"$f":"'Coal Price Inputs'!T23","v":61.166394171215536},{"$f":"'Coal Price Inputs'!U23","v":61.618559855060347},{"$f":"'Coal Price Inputs'!V23","v":59.580470406153616},{"$f":"'Coal Price Inputs'!W23","v":66.448902707646582},{"$f":"'Coal Price Inputs'!X23","v":69.537822654700534},{"$f":"'Coal Price Inputs'!Y23","v":72.424478407373243},{"$f":"'Coal Price Inputs'!Z23","v":75.071004099553605},{"$f":"'Coal Price Inputs'!AA23","v":75.497866321939938},{"$f":"'Coal Price Inputs'!AB23","v":77.627144981993609},{"$f":"'Coal Price Inputs'!AC23","v":80.801040270154658},{"$f":"'Coal Price Inputs'!AD23","v":83.398062060322857},{"$f":"'Coal Price Inputs'!AE23","v":86.852215090550445},{"$f":"'Coal Price Inputs'!AF23","v":89.591956937210725},{"$f":"'Coal Price Inputs'!AG23","v":92.603309138356721},{"$f":"'Coal Price Inputs'!AH23","v":95.531355112568022},{"$f":"'Coal Price Inputs'!AI23","v":98.511440640344077},{"$f":"'Coal Price Inputs'!AJ23","v":101.36277358132385},{"$f":"'Coal Price Inputs'!AK23","v":104.23877408735832},{"$f":"'Coal Price Inputs'!AL23","v":107.08060003132185},{"$f":"'Coal Price Inputs'!AM23","v":109.90050683254701},{"$f":"'Coal Price Inputs'!AN23","v":112.68158183050703},{"$f":"'Coal Price Inputs'!AO23","v":115.44532870190822},{"$f":"'Coal Price Inputs'!AP23","v":118.18230271285437}]
["Crystal River 4&5 ",{"$f":"'Coal Price Inputs'!B24","v":"PRB"},{"$f":"'Coal Price Inputs'!C24","v":"High-Btu Gillette"},{"$f":"'Coal Price Inputs'!D24","v":"Rail"},{"$f":"'Coal Price Inputs'!E24","v":8800},{"$f":"'Coal Price Inputs'!F24","v":0.8},{"$f":"'Coal Price Inputs'!G24","v":5},{"$f":"'Coal Price Inputs'!J24","v":"PRB-WY-BN/UP-Gillette-8800-CS-0.8"},null,{"$f":"'Coal Price Inputs'!K24","v":12.206925107605448},{"$f":"'Coal Price Inputs'!L24","v":12.234685985029744},{"$f":"'Coal Price Inputs'!M24","v":12.524370211735111},{"$f":"'Coal Price Inputs'!N24","v":13.279782740740794},{"$f":"'Coal Price Inputs'!O24","v":13.760010176275406},{"$f":"'Coal Price Inputs'!P24","v":14.07952881421248},{"$f":"'Coal Price Inputs'!Q24","v":14.581568419032804},{"$f":"'Coal Price Inputs'!R24","v":15.184528132208156},{"$f":"'Coal Price Inputs'!S24","v":15.815842867346502},{"$f":"'Coal Price Inputs'!T24","v":16.464282251433666},{"$f":"'Coal Price Inputs'!U24","v":17.141121041782231},{"$f":"'Coal Price Inputs'!V24","v":17.850887778383999},{"$f":"'Coal Price Inputs'!W24","v":18.595438616262477},{"$f":"'Coal Price Inputs'!X24","v":19.371761293916403},{"$f":"'Coal Price Inputs'!Y24","v":20.183060529794457},{"$f":"'Coal Price Inputs'!Z24","v":21.028668817393847},{"$f":"'Coal Price Inputs'!AA24","v":21.907997877032404},{"$f":"'Coal Price Inputs'!AB24","v":22.367992416241034},{"$f":"'Coal Price Inputs'!AC24","v":23.303402240726758},{"$f":"'Coal Price Inputs'!AD24","v":24.28066530626387},{"$f":"'Coal Price Inputs'!AE24","v":25.300155608556057},{"$f":"'Coal Price Inputs'!AF24","v":26.349847023527957},{"$f":"'Coal Price Inputs'!AG24","v":27.272091669351429},{"$f":"'Coal Price Inputs'!AH24","v":28.226614877778733},{"$f":"'Coal Price Inputs'!AI24","v":29.214546398500996},{"$f":"'Coal Price Inputs'!AJ24","v":30.237055522448525},{"$f":"'Coal Price Inputs'!AK24","v":31.295352465734211},{"$f":"'Coal Price Inputs'!AL24","v":32.390689802034906},{"$f":"'Coal Price Inputs'!AM24","v":33.524363945106131},{"$f":"'Coal Price Inputs'!AN24","v":34.697716683184851},{"$f":"'Coal Price Inputs'!AO24","v":35.9121367670963},{"$f":"'Coal Price Inputs'!AP24","v":37.16906155394468}]
["Crystal River 4&5 ",{"$f":"'Coal Price Inputs'!B25","v":"RM"},{"$f":"'Coal Price Inputs'!C25","v":"Rockies"},{"$f":"'Coal Price Inputs'!D25","v":"Rail"},{"$f":"'Coal Price Inputs'!E25","v":11700},{"$f":"'Coal Price Inputs'!F25","v":0.8},{"$f":"'Coal Price Inputs'!G25","v":8},{"$f":"'Coal Price Inputs'!J25","v":"Rockies-CO-UP-North Fork-11700-CS-.8"},null,{"$f":"'Coal Price Inputs'!K25","v":32.541589649107443},{"$f":"'Coal Price Inputs'!L25","v":33.636151975208307},{"$f":"'Coal Price Inputs'!M25","v":35.708136749058426},{"$f":"'Coal Price Inputs'!N25","v":36.095105377194294},{"$f":"'Coal Price Inputs'!O25","v":38.563911083721798},{"$f":"'Coal Price Inputs'!P25","v":40.081651510698592},{"$f":"'Coal Price Inputs'!Q25","v":41.65687942471699},{"$f":"'Coal Price Inputs'!R25","v":41.490100964931024},{"$f":"'Coal Price Inputs'!S25","v":43.090327807069293},{"$f":"'Coal Price Inputs'!T25","v":44.760032672274804},{"$f":"'Coal Price Inputs'!U25","v":46.51541880303477},{"$f":"'Coal Price Inputs'!V25","v":47.518547268402237},{"$f":"'Coal Price Inputs'!W25","v":49.432955365967054},{"$f":"'Coal Price Inputs'!X25","v":51.422525707230342},{"$f":"'Coal Price Inputs'!Y25","v":50.249554530073205},{"$f":"'Coal Price Inputs'!Z25","v":52.046169738556216},{"$f":"'Coal Price Inputs'!AA25","v":54.141064414023269},{"$f":"'Coal Price Inputs'!AB25","v":56.325917060159249},{"$f":"'Coal Price Inputs'!AC25","v":54.140706770987244},{"$f":"'Coal Price Inputs'!AD25","v":56.336907016799159},{"$f":"'Coal Price Inputs'!AE25","v":58.639056679104065},{"$f":"'Coal Price Inputs'!AF25","v":61.038416752330939},{"$f":"'Coal Price Inputs'!AG25","v":62.285705556224912},{"$f":"'Coal Price Inputs'!AH25","v":64.306072466509789},{"$f":"'Coal Price Inputs'!AI25","v":66.263625936652957},{"$f":"'Coal Price Inputs'!AJ25","v":68.129281548380078},{"$f":"'Coal Price Inputs'!AK25","v":69.868103478517114},{"$f":"'Coal Price Inputs'!AL25","v":71.721588637709857},{"$f":"'Coal Price Inputs'!AM25","v":73.535144118232623},{"$f":"'Coal Price Inputs'!AN25","v":75.314685319925019},{"$f":"'Coal Price Inputs'!AO25","v":77.073976525113252},{"$f":"'Coal Price Inputs'!AP25","v":78.837672384290286}]
["Crystal River 4&5 ",{"$f":"'Coal Price Inputs'!B26","v":"RM"},{"$f":"'Coal Price Inputs'!C26","v":"Rockies"},{"$f":"'Coal Price Inputs'!D26","v":"Barge"},{"$f":"'Coal Price Inputs'!E26","v":11700},{"$f":"'Coal Price Inputs'!F26","v":0.8},{"$f":"'Coal Price Inputs'!G26","v":8},{"$f":"'Coal Price Inputs'!J26","v":"Rockies-CO-UP-North Fork-11700-CS-.8"},null,{"$f":"'Coal Price Inputs'!K26","v":32.541589649107443},{"$f":"'Coal Price Inputs'!L26","v":33.636151975208307},{"$f":"'Coal Price Inputs'!M26","v":35.708136749058426},{"$f":"'Coal Price Inputs'!N26","v":36.095105377194294},{"$f":"'Coal Price Inputs'!O26","v":38.563911083721798},{"$f":"'Coal Price Inputs'!P26","v":40.081651510698592},{"$f":"'Coal Price Inputs'!Q26","v":41.65687942471699},{"$f":"'Coal Price Inputs'!R26","v":41.490100964931024},{"$f":"'Coal Price Inputs'!S26","v":43.090327807069293},{"$f":"'Coal Price Inputs'!T26","v":44.760032672274804},{"$f":"'Coal Price Inputs'!U26","v":46.51541880303477},{"$f":"'Coal Price Inputs'!V26","v":47.518547268402237},{"$f":"'Coal Price Inputs'!W26","v":49.432955365967054},{"$f":"'Coal Price Inputs'!X26","v":51.422525707230342},{"$f":"'Coal Price Inputs'!Y26","v":50.249554530073205},{"$f":"'Coal Price Inputs'!Z26","v":52.046169738556216},{"$f":"'Coal Price Inputs'!AA26","v":54.141064414023269},{"$f":"'Coal Price Inputs'!AB26","v":56.325917060159249},{"$f":"'Coal Price Inputs'!AC26","v":54.140706770987244},{"$f":"'Coal Price Inputs'!AD26","v":56.336907016799159},{"$f":"'Coal Price Inputs'!AE26","v":58.639056679104065},{"$f":"'Coal Price Inputs'!AF26","v":61.038416752330939},{"$f":"'Coal Price Inputs'!AG26","v":62.285705556224912},{"$f":"'Coal Price Inputs'!AH26","v":64.306072466509789},{"$f":"'Coal Price Inputs'!AI26","v":66.263625936652957},{"$f":"'Coal Price Inputs'!AJ26","v":68.129281548380078},{"$f":"'Coal Price Inputs'!AK26","v":69.868103478517114},{"$f":"'Coal Price Inputs'!AL26","v":71.721588637709857},{"$f":"'Coal Price Inputs'!AM26","v":73.535144118232623},{"$f":"'Coal Price Inputs'!AN26","v":75.314685319925019},{"$f":"'Coal Price Inputs'!AO26","v":77.073976525113252},{"$f":"'Coal Price Inputs'!AP26","v":78.837672384290286}]
[]
["TRANSPORTATION RATES ($/TON)"]
[{"$f":"A71","v":"Station"},"Basin","Coal Type","FOB Point","Btu/lb","#SO2/MMBtu","%Ash","Transportation",null,{"$f":"J3","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[{"$f":"$A$14","v":"Crystal River 4&5 "},{"$f":"B72","v":"NAPP"},"Pittsburgh Seam","Rail",13000,4,8,"CSX NAPP Basin",null,{"$f":"IF(LEFT($H92,5)=\"Barge\",VLOOKUP($A92&J$91,Barge_Rate_Master,MATCH($H92,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H92,3)=\"CSX\",VLOOKUP($A92&J$91,CSX_Rate_Master,MATCH($H92,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":27.909747690923943},{"$f":"IF(LEFT($H92,5)=\"Barge\",VLOOKUP($A92&K$91,Barge_Rate_Master,MATCH($H92,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H92,3)=\"CSX\",VLOOKUP($A92&K$91,CSX_Rate_Master,MATCH($H92,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":27.909747690923943},{"$f":"IF(LEFT($H92,5)=\"Barge\",VLOOKUP($A92&L$91,Barge_Rate_Master,MATCH($H92,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H92,3)=\"CSX\",VLOOKUP($A92&L$91,CSX_Rate_Master,MATCH($H92,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":28.625969829473863},{"$f":"IF(LEFT($H92,5)=\"Barge\",VLOOKUP($A92&M$91,Barge_Rate_Master,MATCH($H92,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H92,3)=\"CSX\",VLOOKUP($A92&M$91,CSX_Rate_Master,MATCH($H92,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":29.233261709854684},{"$f":"IF(LEFT($H92,5)=\"Barge\",VLOOKUP($A92&N$91,Barge_Rate_Master,MATCH($H92,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H92,3)=\"CSX\",VLOOKUP($A92&N$91,CSX_Rate_Master,MATCH($H92,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":29.961329182609994},{"$f":"IF(LEFT($H92,5)=\"Barge\",VLOOKUP($A92&O$91,Barge_Rate_Master,MATCH($H92,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H92,3)=\"CSX\",VLOOKUP($A92&O$91,CSX_Rate_Master,MATCH($H92,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":30.731142123974198},{"$f":"IF(LEFT($H92,5)=\"Barge\",VLOOKUP($A92&P$91,Barge_Rate_Master,MATCH($H92,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H92,3)=\"CSX\",VLOOKUP($A92&P$91,CSX_Rate_Master,MATCH($H92,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":31.49014297609617},{"$f":"IF(LEFT($H92,5)=\"Barge\",VLOOKUP($A92&Q$91,Barge_Rate_Master,MATCH($H92,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H92,3)=\"CSX\",VLOOKUP($A92&Q$91,CSX_Rate_Master,MATCH($H92,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":32.277396550498572},{"$f":"IF(LEFT($H92,5)=\"Barge\",VLOOKUP($A92&R$91,Barge_Rate_Master,MATCH($H92,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H92,3)=\"CSX\",VLOOKUP($A92&R$91,CSX_Rate_Master,MATCH($H92,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":32.922944481508537},{"$f":"IF(LEFT($H92,5)=\"Barge\",VLOOKUP($A92&S$91,Barge_Rate_Master,MATCH($H92,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H92,3)=\"CSX\",VLOOKUP($A92&S$91,CSX_Rate_Master,MATCH($H92,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":33.581403371138713},{"$f":"IF(LEFT($H92,5)=\"Barge\",VLOOKUP($A92&T$91,Barge_Rate_Master,MATCH($H92,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H92,3)=\"CSX\",VLOOKUP($A92&T$91,CSX_Rate_Master,MATCH($H92,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":34.253031438561486},{"$f":"IF(LEFT($H92,5)=\"Barge\",VLOOKUP($A92&U$91,Barge_Rate_Master,MATCH($H92,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H92,3)=\"CSX\",VLOOKUP($A92&U$91,CSX_Rate_Master,MATCH($H92,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":34.938092067332718},{"$f":"IF(LEFT($H92,5)=\"Barge\",VLOOKUP($A92&V$91,Barge_Rate_Master,MATCH($H92,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H92,3)=\"CSX\",VLOOKUP($A92&V$91,CSX_Rate_Master,MATCH($H92,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":35.636853908679377},{"$f":"IF(LEFT($H92,5)=\"Barge\",VLOOKUP($A92&W$91,Barge_Rate_Master,MATCH($H92,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H92,3)=\"CSX\",VLOOKUP($A92&W$91,CSX_Rate_Master,MATCH($H92,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":36.349590986852959},{"$f":"IF(LEFT($H92,5)=\"Barge\",VLOOKUP($A92&X$91,Barge_Rate_Master,MATCH($H92,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H92,3)=\"CSX\",VLOOKUP($A92&X$91,CSX_Rate_Master,MATCH($H92,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":37.076582806590018},{"$f":"IF(LEFT($H92,5)=\"Barge\",VLOOKUP($A92&Y$91,Barge_Rate_Master,MATCH($H92,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H92,3)=\"CSX\",VLOOKUP($A92&Y$91,CSX_Rate_Master,MATCH($H92,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":37.818114462721823},{"$f":"IF(LEFT($H92,5)=\"Barge\",VLOOKUP($A92&Z$91,Barge_Rate_Master,MATCH($H92,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H92,3)=\"CSX\",VLOOKUP($A92&Z$91,CSX_Rate_Master,MATCH($H92,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":38.574476751976263},{"$f":"IF(LEFT($H92,5)=\"Barge\",VLOOKUP($A92&AA$91,Barge_Rate_Master,MATCH($H92,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H92,3)=\"CSX\",VLOOKUP($A92&AA$91,CSX_Rate_Master,MATCH($H92,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":39.345966287015784},{"$f":"IF(LEFT($H92,5)=\"Barge\",VLOOKUP($A92&AB$91,Barge_Rate_Master,MATCH($H92,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H92,3)=\"CSX\",VLOOKUP($A92&AB$91,CSX_Rate_Master,MATCH($H92,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":40.132885612756098},{"$f":"IF(LEFT($H92,5)=\"Barge\",VLOOKUP($A92&AC$91,Barge_Rate_Master,MATCH($H92,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H92,3)=\"CSX\",VLOOKUP($A92&AC$91,CSX_Rate_Master,MATCH($H92,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":40.935543325011224},{"$f":"IF(LEFT($H92,5)=\"Barge\",VLOOKUP($A92&AD$91,Barge_Rate_Master,MATCH($H92,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H92,3)=\"CSX\",VLOOKUP($A92&AD$91,CSX_Rate_Master,MATCH($H92,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":41.754254191511457},{"$f":"IF(LEFT($H92,5)=\"Barge\",VLOOKUP($A92&AE$91,Barge_Rate_Master,MATCH($H92,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H92,3)=\"CSX\",VLOOKUP($A92&AE$91,CSX_Rate_Master,MATCH($H92,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":42.589339275341679},{"$f":"IF(LEFT($H92,5)=\"Barge\",VLOOKUP($A92&AF$91,Barge_Rate_Master,MATCH($H92,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H92,3)=\"CSX\",VLOOKUP($A92&AF$91,CSX_Rate_Master,MATCH($H92,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":43.441126060848518},{"$f":"IF(LEFT($H92,5)=\"Barge\",VLOOKUP($A92&AG$91,Barge_Rate_Master,MATCH($H92,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H92,3)=\"CSX\",VLOOKUP($A92&AG$91,CSX_Rate_Master,MATCH($H92,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":44.309948582065488},{"$f":"IF(LEFT($H92,5)=\"Barge\",VLOOKUP($A92&AH$91,Barge_Rate_Master,MATCH($H92,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H92,3)=\"CSX\",VLOOKUP($A92&AH$91,CSX_Rate_Master,MATCH($H92,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":45.196147553706794},{"$f":"IF(LEFT($H92,5)=\"Barge\",VLOOKUP($A92&AI$91,Barge_Rate_Master,MATCH($H92,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H92,3)=\"CSX\",VLOOKUP($A92&AI$91,CSX_Rate_Master,MATCH($H92,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":46.10007050478093},{"$f":"IF(LEFT($H92,5)=\"Barge\",VLOOKUP($A92&AJ$91,Barge_Rate_Master,MATCH($H92,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H92,3)=\"CSX\",VLOOKUP($A92&AJ$91,CSX_Rate_Master,MATCH($H92,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":47.022071914876555},{"$f":"IF(LEFT($H92,5)=\"Barge\",VLOOKUP($A92&AK$91,Barge_Rate_Master,MATCH($H92,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H92,3)=\"CSX\",VLOOKUP($A92&AK$91,CSX_Rate_Master,MATCH($H92,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":47.962513353174081},{"$f":"IF(LEFT($H92,5)=\"Barge\",VLOOKUP($A92&AL$91,Barge_Rate_Master,MATCH($H92,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H92,3)=\"CSX\",VLOOKUP($A92&AL$91,CSX_Rate_Master,MATCH($H92,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":48.921763620237563},{"$f":"IF(LEFT($H92,5)=\"Barge\",VLOOKUP($A92&AM$91,Barge_Rate_Master,MATCH($H92,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H92,3)=\"CSX\",VLOOKUP($A92&AM$91,CSX_Rate_Master,MATCH($H92,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":49.900198892642315},{"$f":"IF(LEFT($H92,5)=\"Barge\",VLOOKUP($A92&AN$91,Barge_Rate_Master,MATCH($H92,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H92,3)=\"CSX\",VLOOKUP($A92&AN$91,CSX_Rate_Master,MATCH($H92,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":50.898202870495155},{"$f":"IF(LEFT($H92,5)=\"Barge\",VLOOKUP($A92&AO$91,Barge_Rate_Master,MATCH($H92,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H92,3)=\"CSX\",VLOOKUP($A92&AO$91,CSX_Rate_Master,MATCH($H92,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":51.916166927905067}]
["Crystal River 4&5 ","NAPP","Pittsburgh Seam","Barge",13000,4,8,"Barge NAPP Pitt 8",null,{"$f":"IF(LEFT($H93,5)=\"Barge\",VLOOKUP($A93&J$91,Barge_Rate_Master,MATCH($H93,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H93,3)=\"CSX\",VLOOKUP($A93&J$91,CSX_Rate_Master,MATCH($H93,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":22.294806039999997},{"$f":"IF(LEFT($H93,5)=\"Barge\",VLOOKUP($A93&K$91,Barge_Rate_Master,MATCH($H93,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H93,3)=\"CSX\",VLOOKUP($A93&K$91,CSX_Rate_Master,MATCH($H93,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":22.57722893741494},{"$f":"IF(LEFT($H93,5)=\"Barge\",VLOOKUP($A93&L$91,Barge_Rate_Master,MATCH($H93,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H93,3)=\"CSX\",VLOOKUP($A93&L$91,CSX_Rate_Master,MATCH($H93,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":22.765874476023114},{"$f":"IF(LEFT($H93,5)=\"Barge\",VLOOKUP($A93&M$91,Barge_Rate_Master,MATCH($H93,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H93,3)=\"CSX\",VLOOKUP($A93&M$91,CSX_Rate_Master,MATCH($H93,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":23.241267186687839},{"$f":"IF(LEFT($H93,5)=\"Barge\",VLOOKUP($A93&N$91,Barge_Rate_Master,MATCH($H93,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H93,3)=\"CSX\",VLOOKUP($A93&N$91,CSX_Rate_Master,MATCH($H93,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":26.180292918507416},{"$f":"IF(LEFT($H93,5)=\"Barge\",VLOOKUP($A93&O$91,Barge_Rate_Master,MATCH($H93,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H93,3)=\"CSX\",VLOOKUP($A93&O$91,CSX_Rate_Master,MATCH($H93,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":26.739659019546242},{"$f":"IF(LEFT($H93,5)=\"Barge\",VLOOKUP($A93&P$91,Barge_Rate_Master,MATCH($H93,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H93,3)=\"CSX\",VLOOKUP($A93&P$91,CSX_Rate_Master,MATCH($H93,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":33.191248356526728},{"$f":"IF(LEFT($H93,5)=\"Barge\",VLOOKUP($A93&Q$91,Barge_Rate_Master,MATCH($H93,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H93,3)=\"CSX\",VLOOKUP($A93&Q$91,CSX_Rate_Master,MATCH($H93,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":33.766386844800998},{"$f":"IF(LEFT($H93,5)=\"Barge\",VLOOKUP($A93&R$91,Barge_Rate_Master,MATCH($H93,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H93,3)=\"CSX\",VLOOKUP($A93&R$91,CSX_Rate_Master,MATCH($H93,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":34.906011959948657},{"$f":"IF(LEFT($H93,5)=\"Barge\",VLOOKUP($A93&S$91,Barge_Rate_Master,MATCH($H93,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H93,3)=\"CSX\",VLOOKUP($A93&S$91,CSX_Rate_Master,MATCH($H93,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":35.821587256959319},{"$f":"IF(LEFT($H93,5)=\"Barge\",VLOOKUP($A93&T$91,Barge_Rate_Master,MATCH($H93,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H93,3)=\"CSX\",VLOOKUP($A93&T$91,CSX_Rate_Master,MATCH($H93,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":36.758369774634602},{"$f":"IF(LEFT($H93,5)=\"Barge\",VLOOKUP($A93&U$91,Barge_Rate_Master,MATCH($H93,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H93,3)=\"CSX\",VLOOKUP($A93&U$91,CSX_Rate_Master,MATCH($H93,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":37.656437582490192},{"$f":"IF(LEFT($H93,5)=\"Barge\",VLOOKUP($A93&V$91,Barge_Rate_Master,MATCH($H93,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H93,3)=\"CSX\",VLOOKUP($A93&V$91,CSX_Rate_Master,MATCH($H93,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":45.121375241877892},{"$f":"IF(LEFT($H93,5)=\"Barge\",VLOOKUP($A93&W$91,Barge_Rate_Master,MATCH($H93,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H93,3)=\"CSX\",VLOOKUP($A93&W$91,CSX_Rate_Master,MATCH($H93,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":46.095492807724888},{"$f":"IF(LEFT($H93,5)=\"Barge\",VLOOKUP($A93&X$91,Barge_Rate_Master,MATCH($H93,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H93,3)=\"CSX\",VLOOKUP($A93&X$91,CSX_Rate_Master,MATCH($H93,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":47.025724851925972},{"$f":"IF(LEFT($H93,5)=\"Barge\",VLOOKUP($A93&Y$91,Barge_Rate_Master,MATCH($H93,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H93,3)=\"CSX\",VLOOKUP($A93&Y$91,CSX_Rate_Master,MATCH($H93,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":47.974975238882585},{"$f":"IF(LEFT($H93,5)=\"Barge\",VLOOKUP($A93&Z$91,Barge_Rate_Master,MATCH($H93,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H93,3)=\"CSX\",VLOOKUP($A93&Z$91,CSX_Rate_Master,MATCH($H93,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":49.016067117566379},{"$f":"IF(LEFT($H93,5)=\"Barge\",VLOOKUP($A93&AA$91,Barge_Rate_Master,MATCH($H93,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H93,3)=\"CSX\",VLOOKUP($A93&AA$91,CSX_Rate_Master,MATCH($H93,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":49.998393970458586},{"$f":"IF(LEFT($H93,5)=\"Barge\",VLOOKUP($A93&AB$91,Barge_Rate_Master,MATCH($H93,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H93,3)=\"CSX\",VLOOKUP($A93&AB$91,CSX_Rate_Master,MATCH($H93,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":51.014419102523789},{"$f":"IF(LEFT($H93,5)=\"Barge\",VLOOKUP($A93&AC$91,Barge_Rate_Master,MATCH($H93,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H93,3)=\"CSX\",VLOOKUP($A93&AC$91,CSX_Rate_Master,MATCH($H93,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":52.136397781354056},{"$f":"IF(LEFT($H93,5)=\"Barge\",VLOOKUP($A93&AD$91,Barge_Rate_Master,MATCH($H93,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H93,3)=\"CSX\",VLOOKUP($A93&AD$91,CSX_Rate_Master,MATCH($H93,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":53.19654065940081},{"$f":"IF(LEFT($H93,5)=\"Barge\",VLOOKUP($A93&AE$91,Barge_Rate_Master,MATCH($H93,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H93,3)=\"CSX\",VLOOKUP($A93&AE$91,CSX_Rate_Master,MATCH($H93,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":54.279131820223775},{"$f":"IF(LEFT($H93,5)=\"Barge\",VLOOKUP($A93&AF$91,Barge_Rate_Master,MATCH($H93,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H93,3)=\"CSX\",VLOOKUP($A93&AF$91,CSX_Rate_Master,MATCH($H93,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":55.254794909714782},{"$f":"IF(LEFT($H93,5)=\"Barge\",VLOOKUP($A93&AG$91,Barge_Rate_Master,MATCH($H93,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H93,3)=\"CSX\",VLOOKUP($A93&AG$91,CSX_Rate_Master,MATCH($H93,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":56.398872261284239},{"$f":"IF(LEFT($H93,5)=\"Barge\",VLOOKUP($A93&AH$91,Barge_Rate_Master,MATCH($H93,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H93,3)=\"CSX\",VLOOKUP($A93&AH$91,CSX_Rate_Master,MATCH($H93,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":57.569979468752003},{"$f":"IF(LEFT($H93,5)=\"Barge\",VLOOKUP($A93&AI$91,Barge_Rate_Master,MATCH($H93,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H93,3)=\"CSX\",VLOOKUP($A93&AI$91,CSX_Rate_Master,MATCH($H93,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":58.63021988963969},{"$f":"IF(LEFT($H93,5)=\"Barge\",VLOOKUP($A93&AJ$91,Barge_Rate_Master,MATCH($H93,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H93,3)=\"CSX\",VLOOKUP($A93&AJ$91,CSX_Rate_Master,MATCH($H93,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":59.878893128499733},{"$f":"IF(LEFT($H93,5)=\"Barge\",VLOOKUP($A93&AK$91,Barge_Rate_Master,MATCH($H93,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H93,3)=\"CSX\",VLOOKUP($A93&AK$91,CSX_Rate_Master,MATCH($H93,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":60.912109625647247},{"$f":"IF(LEFT($H93,5)=\"Barge\",VLOOKUP($A93&AL$91,Barge_Rate_Master,MATCH($H93,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H93,3)=\"CSX\",VLOOKUP($A93&AL$91,CSX_Rate_Master,MATCH($H93,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":62.20235620628997},{"$f":"IF(LEFT($H93,5)=\"Barge\",VLOOKUP($A93&AM$91,Barge_Rate_Master,MATCH($H93,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H93,3)=\"CSX\",VLOOKUP($A93&AM$91,CSX_Rate_Master,MATCH($H93,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":63.51655749146699},{"$f":"IF(LEFT($H93,5)=\"Barge\",VLOOKUP($A93&AN$91,Barge_Rate_Master,MATCH($H93,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H93,3)=\"CSX\",VLOOKUP($A93&AN$91,CSX_Rate_Master,MATCH($H93,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":64.602301581810579},{"$f":"IF(LEFT($H93,5)=\"Barge\",VLOOKUP($A93&AO$91,Barge_Rate_Master,MATCH($H93,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H93,3)=\"CSX\",VLOOKUP($A93&AO$91,CSX_Rate_Master,MATCH($H93,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":65.965140608788701}]
["Crystal River 4&5 ","CAPP","Low-Sulfur","Rail",12500,1.6,10,"CSX CAPP Basin",null,{"$f":"IF(LEFT($H94,5)=\"Barge\",VLOOKUP($A94&J$91,Barge_Rate_Master,MATCH($H94,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H94,3)=\"CSX\",VLOOKUP($A94&J$91,CSX_Rate_Master,MATCH($H94,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":24.229511133452629},{"$f":"IF(LEFT($H94,5)=\"Barge\",VLOOKUP($A94&K$91,Barge_Rate_Master,MATCH($H94,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H94,3)=\"CSX\",VLOOKUP($A94&K$91,CSX_Rate_Master,MATCH($H94,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":24.229511133452629},{"$f":"IF(LEFT($H94,5)=\"Barge\",VLOOKUP($A94&L$91,Barge_Rate_Master,MATCH($H94,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H94,3)=\"CSX\",VLOOKUP($A94&L$91,CSX_Rate_Master,MATCH($H94,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":24.861517930489622},{"$f":"IF(LEFT($H94,5)=\"Barge\",VLOOKUP($A94&M$91,Barge_Rate_Master,MATCH($H94,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H94,3)=\"CSX\",VLOOKUP($A94&M$91,CSX_Rate_Master,MATCH($H94,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":25.367188581586959},{"$f":"IF(LEFT($H94,5)=\"Barge\",VLOOKUP($A94&N$91,Barge_Rate_Master,MATCH($H94,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H94,3)=\"CSX\",VLOOKUP($A94&N$91,CSX_Rate_Master,MATCH($H94,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":26.004081452340568},{"$f":"IF(LEFT($H94,5)=\"Barge\",VLOOKUP($A94&O$91,Barge_Rate_Master,MATCH($H94,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H94,3)=\"CSX\",VLOOKUP($A94&O$91,CSX_Rate_Master,MATCH($H94,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":26.683446267877834},{"$f":"IF(LEFT($H94,5)=\"Barge\",VLOOKUP($A94&P$91,Barge_Rate_Master,MATCH($H94,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H94,3)=\"CSX\",VLOOKUP($A94&P$91,CSX_Rate_Master,MATCH($H94,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":27.346224285984057},{"$f":"IF(LEFT($H94,5)=\"Barge\",VLOOKUP($A94&Q$91,Barge_Rate_Master,MATCH($H94,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H94,3)=\"CSX\",VLOOKUP($A94&Q$91,CSX_Rate_Master,MATCH($H94,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":28.029879893133661},{"$f":"IF(LEFT($H94,5)=\"Barge\",VLOOKUP($A94&R$91,Barge_Rate_Master,MATCH($H94,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H94,3)=\"CSX\",VLOOKUP($A94&R$91,CSX_Rate_Master,MATCH($H94,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":28.590477490996328},{"$f":"IF(LEFT($H94,5)=\"Barge\",VLOOKUP($A94&S$91,Barge_Rate_Master,MATCH($H94,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H94,3)=\"CSX\",VLOOKUP($A94&S$91,CSX_Rate_Master,MATCH($H94,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":29.162287040816256},{"$f":"IF(LEFT($H94,5)=\"Barge\",VLOOKUP($A94&T$91,Barge_Rate_Master,MATCH($H94,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H94,3)=\"CSX\",VLOOKUP($A94&T$91,CSX_Rate_Master,MATCH($H94,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":29.745532781632583},{"$f":"IF(LEFT($H94,5)=\"Barge\",VLOOKUP($A94&U$91,Barge_Rate_Master,MATCH($H94,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H94,3)=\"CSX\",VLOOKUP($A94&U$91,CSX_Rate_Master,MATCH($H94,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":30.340443437265236},{"$f":"IF(LEFT($H94,5)=\"Barge\",VLOOKUP($A94&V$91,Barge_Rate_Master,MATCH($H94,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H94,3)=\"CSX\",VLOOKUP($A94&V$91,CSX_Rate_Master,MATCH($H94,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":30.94725230601054},{"$f":"IF(LEFT($H94,5)=\"Barge\",VLOOKUP($A94&W$91,Barge_Rate_Master,MATCH($H94,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H94,3)=\"CSX\",VLOOKUP($A94&W$91,CSX_Rate_Master,MATCH($H94,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":31.56619735213075},{"$f":"IF(LEFT($H94,5)=\"Barge\",VLOOKUP($A94&X$91,Barge_Rate_Master,MATCH($H94,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H94,3)=\"CSX\",VLOOKUP($A94&X$91,CSX_Rate_Master,MATCH($H94,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":32.197521299173374},{"$f":"IF(LEFT($H94,5)=\"Barge\",VLOOKUP($A94&Y$91,Barge_Rate_Master,MATCH($H94,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H94,3)=\"CSX\",VLOOKUP($A94&Y$91,CSX_Rate_Master,MATCH($H94,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":32.841471725156836},{"$f":"IF(LEFT($H94,5)=\"Barge\",VLOOKUP($A94&Z$91,Barge_Rate_Master,MATCH($H94,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H94,3)=\"CSX\",VLOOKUP($A94&Z$91,CSX_Rate_Master,MATCH($H94,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":33.498301159659974},{"$f":"IF(LEFT($H94,5)=\"Barge\",VLOOKUP($A94&AA$91,Barge_Rate_Master,MATCH($H94,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H94,3)=\"CSX\",VLOOKUP($A94&AA$91,CSX_Rate_Master,MATCH($H94,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":34.168267182853171},{"$f":"IF(LEFT($H94,5)=\"Barge\",VLOOKUP($A94&AB$91,Barge_Rate_Master,MATCH($H94,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H94,3)=\"CSX\",VLOOKUP($A94&AB$91,CSX_Rate_Master,MATCH($H94,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":34.851632526510244},{"$f":"IF(LEFT($H94,5)=\"Barge\",VLOOKUP($A94&AC$91,Barge_Rate_Master,MATCH($H94,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H94,3)=\"CSX\",VLOOKUP($A94&AC$91,CSX_Rate_Master,MATCH($H94,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":35.548665177040448},{"$f":"IF(LEFT($H94,5)=\"Barge\",VLOOKUP($A94&AD$91,Barge_Rate_Master,MATCH($H94,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H94,3)=\"CSX\",VLOOKUP($A94&AD$91,CSX_Rate_Master,MATCH($H94,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":36.259638480581252},{"$f":"IF(LEFT($H94,5)=\"Barge\",VLOOKUP($A94&AE$91,Barge_Rate_Master,MATCH($H94,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H94,3)=\"CSX\",VLOOKUP($A94&AE$91,CSX_Rate_Master,MATCH($H94,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":36.984831250192883},{"$f":"IF(LEFT($H94,5)=\"Barge\",VLOOKUP($A94&AF$91,Barge_Rate_Master,MATCH($H94,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H94,3)=\"CSX\",VLOOKUP($A94&AF$91,CSX_Rate_Master,MATCH($H94,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":37.724527875196735},{"$f":"IF(LEFT($H94,5)=\"Barge\",VLOOKUP($A94&AG$91,Barge_Rate_Master,MATCH($H94,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H94,3)=\"CSX\",VLOOKUP($A94&AG$91,CSX_Rate_Master,MATCH($H94,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":38.479018432700677},{"$f":"IF(LEFT($H94,5)=\"Barge\",VLOOKUP($A94&AH$91,Barge_Rate_Master,MATCH($H94,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H94,3)=\"CSX\",VLOOKUP($A94&AH$91,CSX_Rate_Master,MATCH($H94,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":39.248598801354689},{"$f":"IF(LEFT($H94,5)=\"Barge\",VLOOKUP($A94&AI$91,Barge_Rate_Master,MATCH($H94,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H94,3)=\"CSX\",VLOOKUP($A94&AI$91,CSX_Rate_Master,MATCH($H94,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":40.033570777381783},{"$f":"IF(LEFT($H94,5)=\"Barge\",VLOOKUP($A94&AJ$91,Barge_Rate_Master,MATCH($H94,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H94,3)=\"CSX\",VLOOKUP($A94&AJ$91,CSX_Rate_Master,MATCH($H94,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":40.834242192929423},{"$f":"IF(LEFT($H94,5)=\"Barge\",VLOOKUP($A94&AK$91,Barge_Rate_Master,MATCH($H94,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H94,3)=\"CSX\",VLOOKUP($A94&AK$91,CSX_Rate_Master,MATCH($H94,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":41.650927036788012},{"$f":"IF(LEFT($H94,5)=\"Barge\",VLOOKUP($A94&AL$91,Barge_Rate_Master,MATCH($H94,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H94,3)=\"CSX\",VLOOKUP($A94&AL$91,CSX_Rate_Master,MATCH($H94,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":42.48394557752377},{"$f":"IF(LEFT($H94,5)=\"Barge\",VLOOKUP($A94&AM$91,Barge_Rate_Master,MATCH($H94,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H94,3)=\"CSX\",VLOOKUP($A94&AM$91,CSX_Rate_Master,MATCH($H94,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":43.333624489074246},{"$f":"IF(LEFT($H94,5)=\"Barge\",VLOOKUP($A94&AN$91,Barge_Rate_Master,MATCH($H94,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H94,3)=\"CSX\",VLOOKUP($A94&AN$91,CSX_Rate_Master,MATCH($H94,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":44.200296978855732},{"$f":"IF(LEFT($H94,5)=\"Barge\",VLOOKUP($A94&AO$91,Barge_Rate_Master,MATCH($H94,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H94,3)=\"CSX\",VLOOKUP($A94&AO$91,CSX_Rate_Master,MATCH($H94,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":45.084302918432847}]
["Crystal River 4&5 ",{"$f":"B75","v":"CAPP"},"Low-Sulfur","Barge",12500,1.67,{"$f":"G75","v":10},"Barge CAPP Basin",null,{"$f":"IF(LEFT($H95,5)=\"Barge\",VLOOKUP($A95&J$91,Barge_Rate_Master,MATCH($H95,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H95,3)=\"CSX\",VLOOKUP($A95&J$91,CSX_Rate_Master,MATCH($H95,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":17.673106136041664},{"$f":"IF(LEFT($H95,5)=\"Barge\",VLOOKUP($A95&K$91,Barge_Rate_Master,MATCH($H95,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H95,3)=\"CSX\",VLOOKUP($A95&K$91,CSX_Rate_Master,MATCH($H95,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":17.896983603130046},{"$f":"IF(LEFT($H95,5)=\"Barge\",VLOOKUP($A95&L$91,Barge_Rate_Master,MATCH($H95,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H95,3)=\"CSX\",VLOOKUP($A95&L$91,CSX_Rate_Master,MATCH($H95,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":18.046529937222733},{"$f":"IF(LEFT($H95,5)=\"Barge\",VLOOKUP($A95&M$91,Barge_Rate_Master,MATCH($H95,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H95,3)=\"CSX\",VLOOKUP($A95&M$91,CSX_Rate_Master,MATCH($H95,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":18.423373746265796},{"$f":"IF(LEFT($H95,5)=\"Barge\",VLOOKUP($A95&N$91,Barge_Rate_Master,MATCH($H95,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H95,3)=\"CSX\",VLOOKUP($A95&N$91,CSX_Rate_Master,MATCH($H95,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":21.258752973304144},{"$f":"IF(LEFT($H95,5)=\"Barge\",VLOOKUP($A95&O$91,Barge_Rate_Master,MATCH($H95,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H95,3)=\"CSX\",VLOOKUP($A95&O$91,CSX_Rate_Master,MATCH($H95,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":21.712274366943756},{"$f":"IF(LEFT($H95,5)=\"Barge\",VLOOKUP($A95&P$91,Barge_Rate_Master,MATCH($H95,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H95,3)=\"CSX\",VLOOKUP($A95&P$91,CSX_Rate_Master,MATCH($H95,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":28.055885719555842},{"$f":"IF(LEFT($H95,5)=\"Barge\",VLOOKUP($A95&Q$91,Barge_Rate_Master,MATCH($H95,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H95,3)=\"CSX\",VLOOKUP($A95&Q$91,CSX_Rate_Master,MATCH($H95,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":28.509089120422036},{"$f":"IF(LEFT($H95,5)=\"Barge\",VLOOKUP($A95&R$91,Barge_Rate_Master,MATCH($H95,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H95,3)=\"CSX\",VLOOKUP($A95&R$91,CSX_Rate_Master,MATCH($H95,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":29.507488347109348},{"$f":"IF(LEFT($H95,5)=\"Barge\",VLOOKUP($A95&S$91,Barge_Rate_Master,MATCH($H95,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H95,3)=\"CSX\",VLOOKUP($A95&S$91,CSX_Rate_Master,MATCH($H95,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":30.270009243546763},{"$f":"IF(LEFT($H95,5)=\"Barge\",VLOOKUP($A95&T$91,Barge_Rate_Master,MATCH($H95,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H95,3)=\"CSX\",VLOOKUP($A95&T$91,CSX_Rate_Master,MATCH($H95,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":31.050075917803667},{"$f":"IF(LEFT($H95,5)=\"Barge\",VLOOKUP($A95&U$91,Barge_Rate_Master,MATCH($H95,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H95,3)=\"CSX\",VLOOKUP($A95&U$91,CSX_Rate_Master,MATCH($H95,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":31.800204476739072},{"$f":"IF(LEFT($H95,5)=\"Barge\",VLOOKUP($A95&V$91,Barge_Rate_Master,MATCH($H95,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H95,3)=\"CSX\",VLOOKUP($A95&V$91,CSX_Rate_Master,MATCH($H95,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":39.141943977570847},{"$f":"IF(LEFT($H95,5)=\"Barge\",VLOOKUP($A95&W$91,Barge_Rate_Master,MATCH($H95,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H95,3)=\"CSX\",VLOOKUP($A95&W$91,CSX_Rate_Master,MATCH($H95,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":39.991922506743428},{"$f":"IF(LEFT($H95,5)=\"Barge\",VLOOKUP($A95&X$91,Barge_Rate_Master,MATCH($H95,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H95,3)=\"CSX\",VLOOKUP($A95&X$91,CSX_Rate_Master,MATCH($H95,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":40.793046168381061},{"$f":"IF(LEFT($H95,5)=\"Barge\",VLOOKUP($A95&Y$91,Barge_Rate_Master,MATCH($H95,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H95,3)=\"CSX\",VLOOKUP($A95&Y$91,CSX_Rate_Master,MATCH($H95,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":41.610520234271235},{"$f":"IF(LEFT($H95,5)=\"Barge\",VLOOKUP($A95&Z$91,Barge_Rate_Master,MATCH($H95,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H95,3)=\"CSX\",VLOOKUP($A95&Z$91,CSX_Rate_Master,MATCH($H95,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":42.518350824579976},{"$f":"IF(LEFT($H95,5)=\"Barge\",VLOOKUP($A95&AA$91,Barge_Rate_Master,MATCH($H95,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H95,3)=\"CSX\",VLOOKUP($A95&AA$91,CSX_Rate_Master,MATCH($H95,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":43.364670870945723},{"$f":"IF(LEFT($H95,5)=\"Barge\",VLOOKUP($A95&AB$91,Barge_Rate_Master,MATCH($H95,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H95,3)=\"CSX\",VLOOKUP($A95&AB$91,CSX_Rate_Master,MATCH($H95,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":44.239055779142561},{"$f":"IF(LEFT($H95,5)=\"Barge\",VLOOKUP($A95&AC$91,Barge_Rate_Master,MATCH($H95,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H95,3)=\"CSX\",VLOOKUP($A95&AC$91,CSX_Rate_Master,MATCH($H95,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":45.216058054633031},{"$f":"IF(LEFT($H95,5)=\"Barge\",VLOOKUP($A95&AD$91,Barge_Rate_Master,MATCH($H95,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H95,3)=\"CSX\",VLOOKUP($A95&AD$91,CSX_Rate_Master,MATCH($H95,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":46.128201886640582},{"$f":"IF(LEFT($H95,5)=\"Barge\",VLOOKUP($A95&AE$91,Barge_Rate_Master,MATCH($H95,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H95,3)=\"CSX\",VLOOKUP($A95&AE$91,CSX_Rate_Master,MATCH($H95,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":47.059575812386008},{"$f":"IF(LEFT($H95,5)=\"Barge\",VLOOKUP($A95&AF$91,Barge_Rate_Master,MATCH($H95,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H95,3)=\"CSX\",VLOOKUP($A95&AF$91,CSX_Rate_Master,MATCH($H95,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":47.925961571958929},{"$f":"IF(LEFT($H95,5)=\"Barge\",VLOOKUP($A95&AG$91,Barge_Rate_Master,MATCH($H95,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H95,3)=\"CSX\",VLOOKUP($A95&AG$91,CSX_Rate_Master,MATCH($H95,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":48.909032590667501},{"$f":"IF(LEFT($H95,5)=\"Barge\",VLOOKUP($A95&AH$91,Barge_Rate_Master,MATCH($H95,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H95,3)=\"CSX\",VLOOKUP($A95&AH$91,CSX_Rate_Master,MATCH($H95,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":49.915053289366178},{"$f":"IF(LEFT($H95,5)=\"Barge\",VLOOKUP($A95&AI$91,Barge_Rate_Master,MATCH($H95,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H95,3)=\"CSX\",VLOOKUP($A95&AI$91,CSX_Rate_Master,MATCH($H95,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":50.854173846068392},{"$f":"IF(LEFT($H95,5)=\"Barge\",VLOOKUP($A95&AJ$91,Barge_Rate_Master,MATCH($H95,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H95,3)=\"CSX\",VLOOKUP($A95&AJ$91,CSX_Rate_Master,MATCH($H95,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":51.931555171134121},{"$f":"IF(LEFT($H95,5)=\"Barge\",VLOOKUP($A95&AK$91,Barge_Rate_Master,MATCH($H95,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H95,3)=\"CSX\",VLOOKUP($A95&AK$91,CSX_Rate_Master,MATCH($H95,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":52.839901173403703},{"$f":"IF(LEFT($H95,5)=\"Barge\",VLOOKUP($A95&AL$91,Barge_Rate_Master,MATCH($H95,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H95,3)=\"CSX\",VLOOKUP($A95&AL$91,CSX_Rate_Master,MATCH($H95,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":53.953775255876529},{"$f":"IF(LEFT($H95,5)=\"Barge\",VLOOKUP($A95&AM$91,Barge_Rate_Master,MATCH($H95,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H95,3)=\"CSX\",VLOOKUP($A95&AM$91,CSX_Rate_Master,MATCH($H95,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":55.088460191746684},{"$f":"IF(LEFT($H95,5)=\"Barge\",VLOOKUP($A95&AN$91,Barge_Rate_Master,MATCH($H95,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H95,3)=\"CSX\",VLOOKUP($A95&AN$91,CSX_Rate_Master,MATCH($H95,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":56.043911897823925},{"$f":"IF(LEFT($H95,5)=\"Barge\",VLOOKUP($A95&AO$91,Barge_Rate_Master,MATCH($H95,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H95,3)=\"CSX\",VLOOKUP($A95&AO$91,CSX_Rate_Master,MATCH($H95,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":57.220905954332693}]
["Crystal River 4&5 ","ILB","Illinois","Rail",11500,{"$f":"F76","v":5},{"$f":"G76","v":10},"CSX CN Galatia",null,{"$f":"IF(LEFT($H96,5)=\"Barge\",VLOOKUP($A96&J$91,Barge_Rate_Master,MATCH($H96,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H96,3)=\"CSX\",VLOOKUP($A96&J$91,CSX_Rate_Master,MATCH($H96,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":23.007702977819999},{"$f":"IF(LEFT($H96,5)=\"Barge\",VLOOKUP($A96&K$91,Barge_Rate_Master,MATCH($H96,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H96,3)=\"CSX\",VLOOKUP($A96&K$91,CSX_Rate_Master,MATCH($H96,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":23.007702977819999},{"$f":"IF(LEFT($H96,5)=\"Barge\",VLOOKUP($A96&L$91,Barge_Rate_Master,MATCH($H96,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H96,3)=\"CSX\",VLOOKUP($A96&L$91,CSX_Rate_Master,MATCH($H96,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":23.597647226222691},{"$f":"IF(LEFT($H96,5)=\"Barge\",VLOOKUP($A96&M$91,Barge_Rate_Master,MATCH($H96,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H96,3)=\"CSX\",VLOOKUP($A96&M$91,CSX_Rate_Master,MATCH($H96,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":24.099288537071022},{"$f":"IF(LEFT($H96,5)=\"Barge\",VLOOKUP($A96&N$91,Barge_Rate_Master,MATCH($H96,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H96,3)=\"CSX\",VLOOKUP($A96&N$91,CSX_Rate_Master,MATCH($H96,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":24.699251582172362},{"$f":"IF(LEFT($H96,5)=\"Barge\",VLOOKUP($A96&O$91,Barge_Rate_Master,MATCH($H96,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H96,3)=\"CSX\",VLOOKUP($A96&O$91,CSX_Rate_Master,MATCH($H96,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":25.33333475530533},{"$f":"IF(LEFT($H96,5)=\"Barge\",VLOOKUP($A96&P$91,Barge_Rate_Master,MATCH($H96,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H96,3)=\"CSX\",VLOOKUP($A96&P$91,CSX_Rate_Master,MATCH($H96,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":25.958843676410492},{"$f":"IF(LEFT($H96,5)=\"Barge\",VLOOKUP($A96&Q$91,Barge_Rate_Master,MATCH($H96,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H96,3)=\"CSX\",VLOOKUP($A96&Q$91,CSX_Rate_Master,MATCH($H96,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":26.60781476832075},{"$f":"IF(LEFT($H96,5)=\"Barge\",VLOOKUP($A96&R$91,Barge_Rate_Master,MATCH($H96,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H96,3)=\"CSX\",VLOOKUP($A96&R$91,CSX_Rate_Master,MATCH($H96,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":27.139971063687167},{"$f":"IF(LEFT($H96,5)=\"Barge\",VLOOKUP($A96&S$91,Barge_Rate_Master,MATCH($H96,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H96,3)=\"CSX\",VLOOKUP($A96&S$91,CSX_Rate_Master,MATCH($H96,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":27.682770484960912},{"$f":"IF(LEFT($H96,5)=\"Barge\",VLOOKUP($A96&T$91,Barge_Rate_Master,MATCH($H96,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H96,3)=\"CSX\",VLOOKUP($A96&T$91,CSX_Rate_Master,MATCH($H96,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":28.23642589466013},{"$f":"IF(LEFT($H96,5)=\"Barge\",VLOOKUP($A96&U$91,Barge_Rate_Master,MATCH($H96,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H96,3)=\"CSX\",VLOOKUP($A96&U$91,CSX_Rate_Master,MATCH($H96,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":28.801154412553334},{"$f":"IF(LEFT($H96,5)=\"Barge\",VLOOKUP($A96&V$91,Barge_Rate_Master,MATCH($H96,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H96,3)=\"CSX\",VLOOKUP($A96&V$91,CSX_Rate_Master,MATCH($H96,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":29.3771775008044},{"$f":"IF(LEFT($H96,5)=\"Barge\",VLOOKUP($A96&W$91,Barge_Rate_Master,MATCH($H96,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H96,3)=\"CSX\",VLOOKUP($A96&W$91,CSX_Rate_Master,MATCH($H96,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":29.96472105082049},{"$f":"IF(LEFT($H96,5)=\"Barge\",VLOOKUP($A96&X$91,Barge_Rate_Master,MATCH($H96,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H96,3)=\"CSX\",VLOOKUP($A96&X$91,CSX_Rate_Master,MATCH($H96,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":30.5640154718369},{"$f":"IF(LEFT($H96,5)=\"Barge\",VLOOKUP($A96&Y$91,Barge_Rate_Master,MATCH($H96,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H96,3)=\"CSX\",VLOOKUP($A96&Y$91,CSX_Rate_Master,MATCH($H96,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":31.17529578127364},{"$f":"IF(LEFT($H96,5)=\"Barge\",VLOOKUP($A96&Z$91,Barge_Rate_Master,MATCH($H96,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H96,3)=\"CSX\",VLOOKUP($A96&Z$91,CSX_Rate_Master,MATCH($H96,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":31.798801696899112},{"$f":"IF(LEFT($H96,5)=\"Barge\",VLOOKUP($A96&AA$91,Barge_Rate_Master,MATCH($H96,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H96,3)=\"CSX\",VLOOKUP($A96&AA$91,CSX_Rate_Master,MATCH($H96,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":32.434777730837098},{"$f":"IF(LEFT($H96,5)=\"Barge\",VLOOKUP($A96&AB$91,Barge_Rate_Master,MATCH($H96,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H96,3)=\"CSX\",VLOOKUP($A96&AB$91,CSX_Rate_Master,MATCH($H96,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":33.083473285453842},{"$f":"IF(LEFT($H96,5)=\"Barge\",VLOOKUP($A96&AC$91,Barge_Rate_Master,MATCH($H96,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H96,3)=\"CSX\",VLOOKUP($A96&AC$91,CSX_Rate_Master,MATCH($H96,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":33.745142751162916},{"$f":"IF(LEFT($H96,5)=\"Barge\",VLOOKUP($A96&AD$91,Barge_Rate_Master,MATCH($H96,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H96,3)=\"CSX\",VLOOKUP($A96&AD$91,CSX_Rate_Master,MATCH($H96,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":34.420045606186179},{"$f":"IF(LEFT($H96,5)=\"Barge\",VLOOKUP($A96&AE$91,Barge_Rate_Master,MATCH($H96,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H96,3)=\"CSX\",VLOOKUP($A96&AE$91,CSX_Rate_Master,MATCH($H96,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":35.108446518309904},{"$f":"IF(LEFT($H96,5)=\"Barge\",VLOOKUP($A96&AF$91,Barge_Rate_Master,MATCH($H96,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H96,3)=\"CSX\",VLOOKUP($A96&AF$91,CSX_Rate_Master,MATCH($H96,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":35.810615448676103},{"$f":"IF(LEFT($H96,5)=\"Barge\",VLOOKUP($A96&AG$91,Barge_Rate_Master,MATCH($H96,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H96,3)=\"CSX\",VLOOKUP($A96&AG$91,CSX_Rate_Master,MATCH($H96,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":36.526827757649627},{"$f":"IF(LEFT($H96,5)=\"Barge\",VLOOKUP($A96&AH$91,Barge_Rate_Master,MATCH($H96,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H96,3)=\"CSX\",VLOOKUP($A96&AH$91,CSX_Rate_Master,MATCH($H96,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":37.257364312802622},{"$f":"IF(LEFT($H96,5)=\"Barge\",VLOOKUP($A96&AI$91,Barge_Rate_Master,MATCH($H96,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H96,3)=\"CSX\",VLOOKUP($A96&AI$91,CSX_Rate_Master,MATCH($H96,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":38.002511599058678},{"$f":"IF(LEFT($H96,5)=\"Barge\",VLOOKUP($A96&AJ$91,Barge_Rate_Master,MATCH($H96,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H96,3)=\"CSX\",VLOOKUP($A96&AJ$91,CSX_Rate_Master,MATCH($H96,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":38.762561831039854},{"$f":"IF(LEFT($H96,5)=\"Barge\",VLOOKUP($A96&AK$91,Barge_Rate_Master,MATCH($H96,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H96,3)=\"CSX\",VLOOKUP($A96&AK$91,CSX_Rate_Master,MATCH($H96,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":39.53781306766065},{"$f":"IF(LEFT($H96,5)=\"Barge\",VLOOKUP($A96&AL$91,Barge_Rate_Master,MATCH($H96,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H96,3)=\"CSX\",VLOOKUP($A96&AL$91,CSX_Rate_Master,MATCH($H96,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":40.328569329013867},{"$f":"IF(LEFT($H96,5)=\"Barge\",VLOOKUP($A96&AM$91,Barge_Rate_Master,MATCH($H96,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H96,3)=\"CSX\",VLOOKUP($A96&AM$91,CSX_Rate_Master,MATCH($H96,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":41.135140715594147},{"$f":"IF(LEFT($H96,5)=\"Barge\",VLOOKUP($A96&AN$91,Barge_Rate_Master,MATCH($H96,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H96,3)=\"CSX\",VLOOKUP($A96&AN$91,CSX_Rate_Master,MATCH($H96,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":41.957843529906029},{"$f":"IF(LEFT($H96,5)=\"Barge\",VLOOKUP($A96&AO$91,Barge_Rate_Master,MATCH($H96,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H96,3)=\"CSX\",VLOOKUP($A96&AO$91,CSX_Rate_Master,MATCH($H96,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":42.797000400504153}]
["Crystal River 4&5 ","ILB","Illinois","Barge",11500,{"$f":"F77","v":5},{"$f":"G77","v":10},"Barge ILB OH River",null,{"$f":"IF(LEFT($H97,5)=\"Barge\",VLOOKUP($A97&J$91,Barge_Rate_Master,MATCH($H97,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H97,3)=\"CSX\",VLOOKUP($A97&J$91,CSX_Rate_Master,MATCH($H97,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":12.828751787752974},{"$f":"IF(LEFT($H97,5)=\"Barge\",VLOOKUP($A97&K$91,Barge_Rate_Master,MATCH($H97,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H97,3)=\"CSX\",VLOOKUP($A97&K$91,CSX_Rate_Master,MATCH($H97,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":12.990991704412933},{"$f":"IF(LEFT($H97,5)=\"Barge\",VLOOKUP($A97&L$91,Barge_Rate_Master,MATCH($H97,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H97,3)=\"CSX\",VLOOKUP($A97&L$91,CSX_Rate_Master,MATCH($H97,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":13.096742922390293},{"$f":"IF(LEFT($H97,5)=\"Barge\",VLOOKUP($A97&M$91,Barge_Rate_Master,MATCH($H97,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H97,3)=\"CSX\",VLOOKUP($A97&M$91,CSX_Rate_Master,MATCH($H97,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":13.37040348935902},{"$f":"IF(LEFT($H97,5)=\"Barge\",VLOOKUP($A97&N$91,Barge_Rate_Master,MATCH($H97,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H97,3)=\"CSX\",VLOOKUP($A97&N$91,CSX_Rate_Master,MATCH($H97,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":16.09741677251068},{"$f":"IF(LEFT($H97,5)=\"Barge\",VLOOKUP($A97&O$91,Barge_Rate_Master,MATCH($H97,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H97,3)=\"CSX\",VLOOKUP($A97&O$91,CSX_Rate_Master,MATCH($H97,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":16.440279212607923},{"$f":"IF(LEFT($H97,5)=\"Barge\",VLOOKUP($A97&P$91,Barge_Rate_Master,MATCH($H97,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H97,3)=\"CSX\",VLOOKUP($A97&P$91,CSX_Rate_Master,MATCH($H97,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":22.671001326445033},{"$f":"IF(LEFT($H97,5)=\"Barge\",VLOOKUP($A97&Q$91,Barge_Rate_Master,MATCH($H97,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H97,3)=\"CSX\",VLOOKUP($A97&Q$91,CSX_Rate_Master,MATCH($H97,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":22.99666427446865},{"$f":"IF(LEFT($H97,5)=\"Barge\",VLOOKUP($A97&R$91,Barge_Rate_Master,MATCH($H97,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H97,3)=\"CSX\",VLOOKUP($A97&R$91,CSX_Rate_Master,MATCH($H97,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":23.8488311386227},{"$f":"IF(LEFT($H97,5)=\"Barge\",VLOOKUP($A97&S$91,Barge_Rate_Master,MATCH($H97,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H97,3)=\"CSX\",VLOOKUP($A97&S$91,CSX_Rate_Master,MATCH($H97,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":24.453215005448566},{"$f":"IF(LEFT($H97,5)=\"Barge\",VLOOKUP($A97&T$91,Barge_Rate_Master,MATCH($H97,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H97,3)=\"CSX\",VLOOKUP($A97&T$91,CSX_Rate_Master,MATCH($H97,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":25.071383153204874},{"$f":"IF(LEFT($H97,5)=\"Barge\",VLOOKUP($A97&U$91,Barge_Rate_Master,MATCH($H97,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H97,3)=\"CSX\",VLOOKUP($A97&U$91,CSX_Rate_Master,MATCH($H97,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":25.668254411847666},{"$f":"IF(LEFT($H97,5)=\"Barge\",VLOOKUP($A97&V$91,Barge_Rate_Master,MATCH($H97,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H97,3)=\"CSX\",VLOOKUP($A97&V$91,CSX_Rate_Master,MATCH($H97,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":32.881297586556606},{"$f":"IF(LEFT($H97,5)=\"Barge\",VLOOKUP($A97&W$91,Barge_Rate_Master,MATCH($H97,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H97,3)=\"CSX\",VLOOKUP($A97&W$91,CSX_Rate_Master,MATCH($H97,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":33.601524892688964},{"$f":"IF(LEFT($H97,5)=\"Barge\",VLOOKUP($A97&X$91,Barge_Rate_Master,MATCH($H97,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H97,3)=\"CSX\",VLOOKUP($A97&X$91,CSX_Rate_Master,MATCH($H97,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":34.267822362531149},{"$f":"IF(LEFT($H97,5)=\"Barge\",VLOOKUP($A97&Y$91,Barge_Rate_Master,MATCH($H97,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H97,3)=\"CSX\",VLOOKUP($A97&Y$91,CSX_Rate_Master,MATCH($H97,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":34.947688170316297},{"$f":"IF(LEFT($H97,5)=\"Barge\",VLOOKUP($A97&Z$91,Barge_Rate_Master,MATCH($H97,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H97,3)=\"CSX\",VLOOKUP($A97&Z$91,CSX_Rate_Master,MATCH($H97,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":35.716305832930487},{"$f":"IF(LEFT($H97,5)=\"Barge\",VLOOKUP($A97&AA$91,Barge_Rate_Master,MATCH($H97,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H97,3)=\"CSX\",VLOOKUP($A97&AA$91,CSX_Rate_Master,MATCH($H97,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":36.420548614454695},{"$f":"IF(LEFT($H97,5)=\"Barge\",VLOOKUP($A97&AB$91,Barge_Rate_Master,MATCH($H97,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H97,3)=\"CSX\",VLOOKUP($A97&AB$91,CSX_Rate_Master,MATCH($H97,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":37.147109188359892},{"$f":"IF(LEFT($H97,5)=\"Barge\",VLOOKUP($A97&AC$91,Barge_Rate_Master,MATCH($H97,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H97,3)=\"CSX\",VLOOKUP($A97&AC$91,CSX_Rate_Master,MATCH($H97,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":37.972828608191946},{"$f":"IF(LEFT($H97,5)=\"Barge\",VLOOKUP($A97&AD$91,Barge_Rate_Master,MATCH($H97,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H97,3)=\"CSX\",VLOOKUP($A97&AD$91,CSX_Rate_Master,MATCH($H97,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":38.730541140606888},{"$f":"IF(LEFT($H97,5)=\"Barge\",VLOOKUP($A97&AE$91,Barge_Rate_Master,MATCH($H97,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H97,3)=\"CSX\",VLOOKUP($A97&AE$91,CSX_Rate_Master,MATCH($H97,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":39.504137620169026},{"$f":"IF(LEFT($H97,5)=\"Barge\",VLOOKUP($A97&AF$91,Barge_Rate_Master,MATCH($H97,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H97,3)=\"CSX\",VLOOKUP($A97&AF$91,CSX_Rate_Master,MATCH($H97,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":40.254434910283599},{"$f":"IF(LEFT($H97,5)=\"Barge\",VLOOKUP($A97&AG$91,Barge_Rate_Master,MATCH($H97,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H97,3)=\"CSX\",VLOOKUP($A97&AG$91,CSX_Rate_Master,MATCH($H97,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":41.069684150852289},{"$f":"IF(LEFT($H97,5)=\"Barge\",VLOOKUP($A97&AH$91,Barge_Rate_Master,MATCH($H97,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H97,3)=\"CSX\",VLOOKUP($A97&AH$91,CSX_Rate_Master,MATCH($H97,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":41.903668876610382},{"$f":"IF(LEFT($H97,5)=\"Barge\",VLOOKUP($A97&AI$91,Barge_Rate_Master,MATCH($H97,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H97,3)=\"CSX\",VLOOKUP($A97&AI$91,CSX_Rate_Master,MATCH($H97,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":42.714455256373782},{"$f":"IF(LEFT($H97,5)=\"Barge\",VLOOKUP($A97&AJ$91,Barge_Rate_Master,MATCH($H97,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H97,3)=\"CSX\",VLOOKUP($A97&AJ$91,CSX_Rate_Master,MATCH($H97,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":43.613313209410542},{"$f":"IF(LEFT($H97,5)=\"Barge\",VLOOKUP($A97&AK$91,Barge_Rate_Master,MATCH($H97,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H97,3)=\"CSX\",VLOOKUP($A97&AK$91,CSX_Rate_Master,MATCH($H97,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":44.389279903434385},{"$f":"IF(LEFT($H97,5)=\"Barge\",VLOOKUP($A97&AL$91,Barge_Rate_Master,MATCH($H97,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H97,3)=\"CSX\",VLOOKUP($A97&AL$91,CSX_Rate_Master,MATCH($H97,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":45.319252980348985},{"$f":"IF(LEFT($H97,5)=\"Barge\",VLOOKUP($A97&AM$91,Barge_Rate_Master,MATCH($H97,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H97,3)=\"CSX\",VLOOKUP($A97&AM$91,CSX_Rate_Master,MATCH($H97,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":46.266741467985469},{"$f":"IF(LEFT($H97,5)=\"Barge\",VLOOKUP($A97&AN$91,Barge_Rate_Master,MATCH($H97,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H97,3)=\"CSX\",VLOOKUP($A97&AN$91,CSX_Rate_Master,MATCH($H97,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":47.083926462737203},{"$f":"IF(LEFT($H97,5)=\"Barge\",VLOOKUP($A97&AO$91,Barge_Rate_Master,MATCH($H97,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H97,3)=\"CSX\",VLOOKUP($A97&AO$91,CSX_Rate_Master,MATCH($H97,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":48.067082713989159}]
["Crystal River 4&5 ","ILB","Illinois","Rail",11500,{"$f":"F78","v":5},{"$f":"G78","v":10},"CSX Sullivan",null,{"$f":"IF(LEFT($H98,5)=\"Barge\",VLOOKUP($A98&J$91,Barge_Rate_Master,MATCH($H98,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H98,3)=\"CSX\",VLOOKUP($A98&J$91,CSX_Rate_Master,MATCH($H98,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":20.399999999999999},{"$f":"IF(LEFT($H98,5)=\"Barge\",VLOOKUP($A98&K$91,Barge_Rate_Master,MATCH($H98,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H98,3)=\"CSX\",VLOOKUP($A98&K$91,CSX_Rate_Master,MATCH($H98,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":21.882212694582456},{"$f":"IF(LEFT($H98,5)=\"Barge\",VLOOKUP($A98&L$91,Barge_Rate_Master,MATCH($H98,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H98,3)=\"CSX\",VLOOKUP($A98&L$91,CSX_Rate_Master,MATCH($H98,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":22.42918469276103},{"$f":"IF(LEFT($H98,5)=\"Barge\",VLOOKUP($A98&M$91,Barge_Rate_Master,MATCH($H98,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H98,3)=\"CSX\",VLOOKUP($A98&M$91,CSX_Rate_Master,MATCH($H98,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":22.936015059333439},{"$f":"IF(LEFT($H98,5)=\"Barge\",VLOOKUP($A98&N$91,Barge_Rate_Master,MATCH($H98,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H98,3)=\"CSX\",VLOOKUP($A98&N$91,CSX_Rate_Master,MATCH($H98,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":23.499963972163989},{"$f":"IF(LEFT($H98,5)=\"Barge\",VLOOKUP($A98&O$91,Barge_Rate_Master,MATCH($H98,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H98,3)=\"CSX\",VLOOKUP($A98&O$91,CSX_Rate_Master,MATCH($H98,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":24.087765062983319},{"$f":"IF(LEFT($H98,5)=\"Barge\",VLOOKUP($A98&P$91,Barge_Rate_Master,MATCH($H98,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H98,3)=\"CSX\",VLOOKUP($A98&P$91,CSX_Rate_Master,MATCH($H98,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":24.677347811056269},{"$f":"IF(LEFT($H98,5)=\"Barge\",VLOOKUP($A98&Q$91,Barge_Rate_Master,MATCH($H98,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H98,3)=\"CSX\",VLOOKUP($A98&Q$91,CSX_Rate_Master,MATCH($H98,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":25.294281506332673},{"$f":"IF(LEFT($H98,5)=\"Barge\",VLOOKUP($A98&R$91,Barge_Rate_Master,MATCH($H98,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H98,3)=\"CSX\",VLOOKUP($A98&R$91,CSX_Rate_Master,MATCH($H98,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":25.800167136459329},{"$f":"IF(LEFT($H98,5)=\"Barge\",VLOOKUP($A98&S$91,Barge_Rate_Master,MATCH($H98,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H98,3)=\"CSX\",VLOOKUP($A98&S$91,CSX_Rate_Master,MATCH($H98,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":26.316170479188514},{"$f":"IF(LEFT($H98,5)=\"Barge\",VLOOKUP($A98&T$91,Barge_Rate_Master,MATCH($H98,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H98,3)=\"CSX\",VLOOKUP($A98&T$91,CSX_Rate_Master,MATCH($H98,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":26.842493888772282},{"$f":"IF(LEFT($H98,5)=\"Barge\",VLOOKUP($A98&U$91,Barge_Rate_Master,MATCH($H98,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H98,3)=\"CSX\",VLOOKUP($A98&U$91,CSX_Rate_Master,MATCH($H98,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":27.379343766547731},{"$f":"IF(LEFT($H98,5)=\"Barge\",VLOOKUP($A98&V$91,Barge_Rate_Master,MATCH($H98,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H98,3)=\"CSX\",VLOOKUP($A98&V$91,CSX_Rate_Master,MATCH($H98,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":27.92693064187868},{"$f":"IF(LEFT($H98,5)=\"Barge\",VLOOKUP($A98&W$91,Barge_Rate_Master,MATCH($H98,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H98,3)=\"CSX\",VLOOKUP($A98&W$91,CSX_Rate_Master,MATCH($H98,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":28.485469254716257},{"$f":"IF(LEFT($H98,5)=\"Barge\",VLOOKUP($A98&X$91,Barge_Rate_Master,MATCH($H98,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H98,3)=\"CSX\",VLOOKUP($A98&X$91,CSX_Rate_Master,MATCH($H98,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":29.055178639810585},{"$f":"IF(LEFT($H98,5)=\"Barge\",VLOOKUP($A98&Y$91,Barge_Rate_Master,MATCH($H98,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H98,3)=\"CSX\",VLOOKUP($A98&Y$91,CSX_Rate_Master,MATCH($H98,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":29.636282212606794},{"$f":"IF(LEFT($H98,5)=\"Barge\",VLOOKUP($A98&Z$91,Barge_Rate_Master,MATCH($H98,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H98,3)=\"CSX\",VLOOKUP($A98&Z$91,CSX_Rate_Master,MATCH($H98,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":30.229007856858935},{"$f":"IF(LEFT($H98,5)=\"Barge\",VLOOKUP($A98&AA$91,Barge_Rate_Master,MATCH($H98,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H98,3)=\"CSX\",VLOOKUP($A98&AA$91,CSX_Rate_Master,MATCH($H98,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":30.833588013996113},{"$f":"IF(LEFT($H98,5)=\"Barge\",VLOOKUP($A98&AB$91,Barge_Rate_Master,MATCH($H98,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H98,3)=\"CSX\",VLOOKUP($A98&AB$91,CSX_Rate_Master,MATCH($H98,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":31.450259774276038},{"$f":"IF(LEFT($H98,5)=\"Barge\",VLOOKUP($A98&AC$91,Barge_Rate_Master,MATCH($H98,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H98,3)=\"CSX\",VLOOKUP($A98&AC$91,CSX_Rate_Master,MATCH($H98,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":32.079264969761553},{"$f":"IF(LEFT($H98,5)=\"Barge\",VLOOKUP($A98&AD$91,Barge_Rate_Master,MATCH($H98,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H98,3)=\"CSX\",VLOOKUP($A98&AD$91,CSX_Rate_Master,MATCH($H98,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":32.720850269156792},{"$f":"IF(LEFT($H98,5)=\"Barge\",VLOOKUP($A98&AE$91,Barge_Rate_Master,MATCH($H98,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H98,3)=\"CSX\",VLOOKUP($A98&AE$91,CSX_Rate_Master,MATCH($H98,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":33.375267274539929},{"$f":"IF(LEFT($H98,5)=\"Barge\",VLOOKUP($A98&AF$91,Barge_Rate_Master,MATCH($H98,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H98,3)=\"CSX\",VLOOKUP($A98&AF$91,CSX_Rate_Master,MATCH($H98,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":34.042772620030725},{"$f":"IF(LEFT($H98,5)=\"Barge\",VLOOKUP($A98&AG$91,Barge_Rate_Master,MATCH($H98,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H98,3)=\"CSX\",VLOOKUP($A98&AG$91,CSX_Rate_Master,MATCH($H98,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":34.723628072431339},{"$f":"IF(LEFT($H98,5)=\"Barge\",VLOOKUP($A98&AH$91,Barge_Rate_Master,MATCH($H98,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H98,3)=\"CSX\",VLOOKUP($A98&AH$91,CSX_Rate_Master,MATCH($H98,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":35.418100633879973},{"$f":"IF(LEFT($H98,5)=\"Barge\",VLOOKUP($A98&AI$91,Barge_Rate_Master,MATCH($H98,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H98,3)=\"CSX\",VLOOKUP($A98&AI$91,CSX_Rate_Master,MATCH($H98,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":36.126462646557563},{"$f":"IF(LEFT($H98,5)=\"Barge\",VLOOKUP($A98&AJ$91,Barge_Rate_Master,MATCH($H98,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H98,3)=\"CSX\",VLOOKUP($A98&AJ$91,CSX_Rate_Master,MATCH($H98,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":36.848991899488723},{"$f":"IF(LEFT($H98,5)=\"Barge\",VLOOKUP($A98&AK$91,Barge_Rate_Master,MATCH($H98,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H98,3)=\"CSX\",VLOOKUP($A98&AK$91,CSX_Rate_Master,MATCH($H98,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":37.585971737478495},{"$f":"IF(LEFT($H98,5)=\"Barge\",VLOOKUP($A98&AL$91,Barge_Rate_Master,MATCH($H98,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H98,3)=\"CSX\",VLOOKUP($A98&AL$91,CSX_Rate_Master,MATCH($H98,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":38.33769117222807},{"$f":"IF(LEFT($H98,5)=\"Barge\",VLOOKUP($A98&AM$91,Barge_Rate_Master,MATCH($H98,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H98,3)=\"CSX\",VLOOKUP($A98&AM$91,CSX_Rate_Master,MATCH($H98,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":39.10444499567263},{"$f":"IF(LEFT($H98,5)=\"Barge\",VLOOKUP($A98&AN$91,Barge_Rate_Master,MATCH($H98,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H98,3)=\"CSX\",VLOOKUP($A98&AN$91,CSX_Rate_Master,MATCH($H98,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":39.886533895586084},{"$f":"IF(LEFT($H98,5)=\"Barge\",VLOOKUP($A98&AO$91,Barge_Rate_Master,MATCH($H98,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H98,3)=\"CSX\",VLOOKUP($A98&AO$91,CSX_Rate_Master,MATCH($H98,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":40.684264573497806}]
["Crystal River 4&5 ",{"$f":"B79","v":"ILB"},"Illinois","Barge",11000,6,10,"Barge ILB OH River",null,{"$f":"IF(LEFT($H99,5)=\"Barge\",VLOOKUP($A99&J$91,Barge_Rate_Master,MATCH($H99,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H99,3)=\"CSX\",VLOOKUP($A99&J$91,CSX_Rate_Master,MATCH($H99,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":12.828751787752974},{"$f":"IF(LEFT($H99,5)=\"Barge\",VLOOKUP($A99&K$91,Barge_Rate_Master,MATCH($H99,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H99,3)=\"CSX\",VLOOKUP($A99&K$91,CSX_Rate_Master,MATCH($H99,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":12.990991704412933},{"$f":"IF(LEFT($H99,5)=\"Barge\",VLOOKUP($A99&L$91,Barge_Rate_Master,MATCH($H99,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H99,3)=\"CSX\",VLOOKUP($A99&L$91,CSX_Rate_Master,MATCH($H99,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":13.096742922390293},{"$f":"IF(LEFT($H99,5)=\"Barge\",VLOOKUP($A99&M$91,Barge_Rate_Master,MATCH($H99,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H99,3)=\"CSX\",VLOOKUP($A99&M$91,CSX_Rate_Master,MATCH($H99,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":13.37040348935902},{"$f":"IF(LEFT($H99,5)=\"Barge\",VLOOKUP($A99&N$91,Barge_Rate_Master,MATCH($H99,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H99,3)=\"CSX\",VLOOKUP($A99&N$91,CSX_Rate_Master,MATCH($H99,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":16.09741677251068},{"$f":"IF(LEFT($H99,5)=\"Barge\",VLOOKUP($A99&O$91,Barge_Rate_Master,MATCH($H99,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H99,3)=\"CSX\",VLOOKUP($A99&O$91,CSX_Rate_Master,MATCH($H99,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":16.440279212607923},{"$f":"IF(LEFT($H99,5)=\"Barge\",VLOOKUP($A99&P$91,Barge_Rate_Master,MATCH($H99,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H99,3)=\"CSX\",VLOOKUP($A99&P$91,CSX_Rate_Master,MATCH($H99,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":22.671001326445033},{"$f":"IF(LEFT($H99,5)=\"Barge\",VLOOKUP($A99&Q$91,Barge_Rate_Master,MATCH($H99,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H99,3)=\"CSX\",VLOOKUP($A99&Q$91,CSX_Rate_Master,MATCH($H99,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":22.99666427446865},{"$f":"IF(LEFT($H99,5)=\"Barge\",VLOOKUP($A99&R$91,Barge_Rate_Master,MATCH($H99,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H99,3)=\"CSX\",VLOOKUP($A99&R$91,CSX_Rate_Master,MATCH($H99,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":23.8488311386227},{"$f":"IF(LEFT($H99,5)=\"Barge\",VLOOKUP($A99&S$91,Barge_Rate_Master,MATCH($H99,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H99,3)=\"CSX\",VLOOKUP($A99&S$91,CSX_Rate_Master,MATCH($H99,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":24.453215005448566},{"$f":"IF(LEFT($H99,5)=\"Barge\",VLOOKUP($A99&T$91,Barge_Rate_Master,MATCH($H99,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H99,3)=\"CSX\",VLOOKUP($A99&T$91,CSX_Rate_Master,MATCH($H99,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":25.071383153204874},{"$f":"IF(LEFT($H99,5)=\"Barge\",VLOOKUP($A99&U$91,Barge_Rate_Master,MATCH($H99,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H99,3)=\"CSX\",VLOOKUP($A99&U$91,CSX_Rate_Master,MATCH($H99,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":25.668254411847666},{"$f":"IF(LEFT($H99,5)=\"Barge\",VLOOKUP($A99&V$91,Barge_Rate_Master,MATCH($H99,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H99,3)=\"CSX\",VLOOKUP($A99&V$91,CSX_Rate_Master,MATCH($H99,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":32.881297586556606},{"$f":"IF(LEFT($H99,5)=\"Barge\",VLOOKUP($A99&W$91,Barge_Rate_Master,MATCH($H99,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H99,3)=\"CSX\",VLOOKUP($A99&W$91,CSX_Rate_Master,MATCH($H99,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":33.601524892688964},{"$f":"IF(LEFT($H99,5)=\"Barge\",VLOOKUP($A99&X$91,Barge_Rate_Master,MATCH($H99,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H99,3)=\"CSX\",VLOOKUP($A99&X$91,CSX_Rate_Master,MATCH($H99,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":34.267822362531149},{"$f":"IF(LEFT($H99,5)=\"Barge\",VLOOKUP($A99&Y$91,Barge_Rate_Master,MATCH($H99,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H99,3)=\"CSX\",VLOOKUP($A99&Y$91,CSX_Rate_Master,MATCH($H99,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":34.947688170316297},{"$f":"IF(LEFT($H99,5)=\"Barge\",VLOOKUP($A99&Z$91,Barge_Rate_Master,MATCH($H99,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H99,3)=\"CSX\",VLOOKUP($A99&Z$91,CSX_Rate_Master,MATCH($H99,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":35.716305832930487},{"$f":"IF(LEFT($H99,5)=\"Barge\",VLOOKUP($A99&AA$91,Barge_Rate_Master,MATCH($H99,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H99,3)=\"CSX\",VLOOKUP($A99&AA$91,CSX_Rate_Master,MATCH($H99,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":36.420548614454695},{"$f":"IF(LEFT($H99,5)=\"Barge\",VLOOKUP($A99&AB$91,Barge_Rate_Master,MATCH($H99,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H99,3)=\"CSX\",VLOOKUP($A99&AB$91,CSX_Rate_Master,MATCH($H99,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":37.147109188359892},{"$f":"IF(LEFT($H99,5)=\"Barge\",VLOOKUP($A99&AC$91,Barge_Rate_Master,MATCH($H99,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H99,3)=\"CSX\",VLOOKUP($A99&AC$91,CSX_Rate_Master,MATCH($H99,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":37.972828608191946},{"$f":"IF(LEFT($H99,5)=\"Barge\",VLOOKUP($A99&AD$91,Barge_Rate_Master,MATCH($H99,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H99,3)=\"CSX\",VLOOKUP($A99&AD$91,CSX_Rate_Master,MATCH($H99,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":38.730541140606888},{"$f":"IF(LEFT($H99,5)=\"Barge\",VLOOKUP($A99&AE$91,Barge_Rate_Master,MATCH($H99,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H99,3)=\"CSX\",VLOOKUP($A99&AE$91,CSX_Rate_Master,MATCH($H99,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":39.504137620169026},{"$f":"IF(LEFT($H99,5)=\"Barge\",VLOOKUP($A99&AF$91,Barge_Rate_Master,MATCH($H99,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H99,3)=\"CSX\",VLOOKUP($A99&AF$91,CSX_Rate_Master,MATCH($H99,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":40.254434910283599},{"$f":"IF(LEFT($H99,5)=\"Barge\",VLOOKUP($A99&AG$91,Barge_Rate_Master,MATCH($H99,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H99,3)=\"CSX\",VLOOKUP($A99&AG$91,CSX_Rate_Master,MATCH($H99,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":41.069684150852289},{"$f":"IF(LEFT($H99,5)=\"Barge\",VLOOKUP($A99&AH$91,Barge_Rate_Master,MATCH($H99,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H99,3)=\"CSX\",VLOOKUP($A99&AH$91,CSX_Rate_Master,MATCH($H99,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":41.903668876610382},{"$f":"IF(LEFT($H99,5)=\"Barge\",VLOOKUP($A99&AI$91,Barge_Rate_Master,MATCH($H99,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H99,3)=\"CSX\",VLOOKUP($A99&AI$91,CSX_Rate_Master,MATCH($H99,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":42.714455256373782},{"$f":"IF(LEFT($H99,5)=\"Barge\",VLOOKUP($A99&AJ$91,Barge_Rate_Master,MATCH($H99,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H99,3)=\"CSX\",VLOOKUP($A99&AJ$91,CSX_Rate_Master,MATCH($H99,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":43.613313209410542},{"$f":"IF(LEFT($H99,5)=\"Barge\",VLOOKUP($A99&AK$91,Barge_Rate_Master,MATCH($H99,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H99,3)=\"CSX\",VLOOKUP($A99&AK$91,CSX_Rate_Master,MATCH($H99,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":44.389279903434385},{"$f":"IF(LEFT($H99,5)=\"Barge\",VLOOKUP($A99&AL$91,Barge_Rate_Master,MATCH($H99,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H99,3)=\"CSX\",VLOOKUP($A99&AL$91,CSX_Rate_Master,MATCH($H99,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":45.319252980348985},{"$f":"IF(LEFT($H99,5)=\"Barge\",VLOOKUP($A99&AM$91,Barge_Rate_Master,MATCH($H99,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H99,3)=\"CSX\",VLOOKUP($A99&AM$91,CSX_Rate_Master,MATCH($H99,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":46.266741467985469},{"$f":"IF(LEFT($H99,5)=\"Barge\",VLOOKUP($A99&AN$91,Barge_Rate_Master,MATCH($H99,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H99,3)=\"CSX\",VLOOKUP($A99&AN$91,CSX_Rate_Master,MATCH($H99,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":47.083926462737203},{"$f":"IF(LEFT($H99,5)=\"Barge\",VLOOKUP($A99&AO$91,Barge_Rate_Master,MATCH($H99,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H99,3)=\"CSX\",VLOOKUP($A99&AO$91,CSX_Rate_Master,MATCH($H99,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":48.067082713989159}]
["Crystal River 4&5 ",{"$f":"B80","v":"ILB"},"Illinois","Rail",11000,6,10,"CSX Sullivan",null,{"$f":"IF(LEFT($H100,5)=\"Barge\",VLOOKUP($A100&J$91,Barge_Rate_Master,MATCH($H100,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H100,3)=\"CSX\",VLOOKUP($A100&J$91,CSX_Rate_Master,MATCH($H100,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":20.399999999999999},{"$f":"IF(LEFT($H100,5)=\"Barge\",VLOOKUP($A100&K$91,Barge_Rate_Master,MATCH($H100,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H100,3)=\"CSX\",VLOOKUP($A100&K$91,CSX_Rate_Master,MATCH($H100,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":21.882212694582456},{"$f":"IF(LEFT($H100,5)=\"Barge\",VLOOKUP($A100&L$91,Barge_Rate_Master,MATCH($H100,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H100,3)=\"CSX\",VLOOKUP($A100&L$91,CSX_Rate_Master,MATCH($H100,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":22.42918469276103},{"$f":"IF(LEFT($H100,5)=\"Barge\",VLOOKUP($A100&M$91,Barge_Rate_Master,MATCH($H100,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H100,3)=\"CSX\",VLOOKUP($A100&M$91,CSX_Rate_Master,MATCH($H100,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":22.936015059333439},{"$f":"IF(LEFT($H100,5)=\"Barge\",VLOOKUP($A100&N$91,Barge_Rate_Master,MATCH($H100,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H100,3)=\"CSX\",VLOOKUP($A100&N$91,CSX_Rate_Master,MATCH($H100,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":23.499963972163989},{"$f":"IF(LEFT($H100,5)=\"Barge\",VLOOKUP($A100&O$91,Barge_Rate_Master,MATCH($H100,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H100,3)=\"CSX\",VLOOKUP($A100&O$91,CSX_Rate_Master,MATCH($H100,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":24.087765062983319},{"$f":"IF(LEFT($H100,5)=\"Barge\",VLOOKUP($A100&P$91,Barge_Rate_Master,MATCH($H100,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H100,3)=\"CSX\",VLOOKUP($A100&P$91,CSX_Rate_Master,MATCH($H100,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":24.677347811056269},{"$f":"IF(LEFT($H100,5)=\"Barge\",VLOOKUP($A100&Q$91,Barge_Rate_Master,MATCH($H100,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H100,3)=\"CSX\",VLOOKUP($A100&Q$91,CSX_Rate_Master,MATCH($H100,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":25.294281506332673},{"$f":"IF(LEFT($H100,5)=\"Barge\",VLOOKUP($A100&R$91,Barge_Rate_Master,MATCH($H100,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H100,3)=\"CSX\",VLOOKUP($A100&R$91,CSX_Rate_Master,MATCH($H100,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":25.800167136459329},{"$f":"IF(LEFT($H100,5)=\"Barge\",VLOOKUP($A100&S$91,Barge_Rate_Master,MATCH($H100,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H100,3)=\"CSX\",VLOOKUP($A100&S$91,CSX_Rate_Master,MATCH($H100,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":26.316170479188514},{"$f":"IF(LEFT($H100,5)=\"Barge\",VLOOKUP($A100&T$91,Barge_Rate_Master,MATCH($H100,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H100,3)=\"CSX\",VLOOKUP($A100&T$91,CSX_Rate_Master,MATCH($H100,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":26.842493888772282},{"$f":"IF(LEFT($H100,5)=\"Barge\",VLOOKUP($A100&U$91,Barge_Rate_Master,MATCH($H100,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H100,3)=\"CSX\",VLOOKUP($A100&U$91,CSX_Rate_Master,MATCH($H100,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":27.379343766547731},{"$f":"IF(LEFT($H100,5)=\"Barge\",VLOOKUP($A100&V$91,Barge_Rate_Master,MATCH($H100,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H100,3)=\"CSX\",VLOOKUP($A100&V$91,CSX_Rate_Master,MATCH($H100,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":27.92693064187868},{"$f":"IF(LEFT($H100,5)=\"Barge\",VLOOKUP($A100&W$91,Barge_Rate_Master,MATCH($H100,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H100,3)=\"CSX\",VLOOKUP($A100&W$91,CSX_Rate_Master,MATCH($H100,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":28.485469254716257},{"$f":"IF(LEFT($H100,5)=\"Barge\",VLOOKUP($A100&X$91,Barge_Rate_Master,MATCH($H100,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H100,3)=\"CSX\",VLOOKUP($A100&X$91,CSX_Rate_Master,MATCH($H100,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":29.055178639810585},{"$f":"IF(LEFT($H100,5)=\"Barge\",VLOOKUP($A100&Y$91,Barge_Rate_Master,MATCH($H100,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H100,3)=\"CSX\",VLOOKUP($A100&Y$91,CSX_Rate_Master,MATCH($H100,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":29.636282212606794},{"$f":"IF(LEFT($H100,5)=\"Barge\",VLOOKUP($A100&Z$91,Barge_Rate_Master,MATCH($H100,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H100,3)=\"CSX\",VLOOKUP($A100&Z$91,CSX_Rate_Master,MATCH($H100,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":30.229007856858935},{"$f":"IF(LEFT($H100,5)=\"Barge\",VLOOKUP($A100&AA$91,Barge_Rate_Master,MATCH($H100,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H100,3)=\"CSX\",VLOOKUP($A100&AA$91,CSX_Rate_Master,MATCH($H100,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":30.833588013996113},{"$f":"IF(LEFT($H100,5)=\"Barge\",VLOOKUP($A100&AB$91,Barge_Rate_Master,MATCH($H100,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H100,3)=\"CSX\",VLOOKUP($A100&AB$91,CSX_Rate_Master,MATCH($H100,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":31.450259774276038},{"$f":"IF(LEFT($H100,5)=\"Barge\",VLOOKUP($A100&AC$91,Barge_Rate_Master,MATCH($H100,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H100,3)=\"CSX\",VLOOKUP($A100&AC$91,CSX_Rate_Master,MATCH($H100,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":32.079264969761553},{"$f":"IF(LEFT($H100,5)=\"Barge\",VLOOKUP($A100&AD$91,Barge_Rate_Master,MATCH($H100,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H100,3)=\"CSX\",VLOOKUP($A100&AD$91,CSX_Rate_Master,MATCH($H100,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":32.720850269156792},{"$f":"IF(LEFT($H100,5)=\"Barge\",VLOOKUP($A100&AE$91,Barge_Rate_Master,MATCH($H100,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H100,3)=\"CSX\",VLOOKUP($A100&AE$91,CSX_Rate_Master,MATCH($H100,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":33.375267274539929},{"$f":"IF(LEFT($H100,5)=\"Barge\",VLOOKUP($A100&AF$91,Barge_Rate_Master,MATCH($H100,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H100,3)=\"CSX\",VLOOKUP($A100&AF$91,CSX_Rate_Master,MATCH($H100,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":34.042772620030725},{"$f":"IF(LEFT($H100,5)=\"Barge\",VLOOKUP($A100&AG$91,Barge_Rate_Master,MATCH($H100,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H100,3)=\"CSX\",VLOOKUP($A100&AG$91,CSX_Rate_Master,MATCH($H100,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":34.723628072431339},{"$f":"IF(LEFT($H100,5)=\"Barge\",VLOOKUP($A100&AH$91,Barge_Rate_Master,MATCH($H100,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H100,3)=\"CSX\",VLOOKUP($A100&AH$91,CSX_Rate_Master,MATCH($H100,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":35.418100633879973},{"$f":"IF(LEFT($H100,5)=\"Barge\",VLOOKUP($A100&AI$91,Barge_Rate_Master,MATCH($H100,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H100,3)=\"CSX\",VLOOKUP($A100&AI$91,CSX_Rate_Master,MATCH($H100,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":36.126462646557563},{"$f":"IF(LEFT($H100,5)=\"Barge\",VLOOKUP($A100&AJ$91,Barge_Rate_Master,MATCH($H100,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H100,3)=\"CSX\",VLOOKUP($A100&AJ$91,CSX_Rate_Master,MATCH($H100,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":36.848991899488723},{"$f":"IF(LEFT($H100,5)=\"Barge\",VLOOKUP($A100&AK$91,Barge_Rate_Master,MATCH($H100,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H100,3)=\"CSX\",VLOOKUP($A100&AK$91,CSX_Rate_Master,MATCH($H100,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":37.585971737478495},{"$f":"IF(LEFT($H100,5)=\"Barge\",VLOOKUP($A100&AL$91,Barge_Rate_Master,MATCH($H100,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H100,3)=\"CSX\",VLOOKUP($A100&AL$91,CSX_Rate_Master,MATCH($H100,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":38.33769117222807},{"$f":"IF(LEFT($H100,5)=\"Barge\",VLOOKUP($A100&AM$91,Barge_Rate_Master,MATCH($H100,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H100,3)=\"CSX\",VLOOKUP($A100&AM$91,CSX_Rate_Master,MATCH($H100,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":39.10444499567263},{"$f":"IF(LEFT($H100,5)=\"Barge\",VLOOKUP($A100&AN$91,Barge_Rate_Master,MATCH($H100,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H100,3)=\"CSX\",VLOOKUP($A100&AN$91,CSX_Rate_Master,MATCH($H100,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":39.886533895586084},{"$f":"IF(LEFT($H100,5)=\"Barge\",VLOOKUP($A100&AO$91,Barge_Rate_Master,MATCH($H100,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H100,3)=\"CSX\",VLOOKUP($A100&AO$91,CSX_Rate_Master,MATCH($H100,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":40.684264573497806}]
["Crystal River 4&5 ",{"$f":"B82","v":"ILB"},"Illinois",{"$f":"D82","v":"Barge"},11800,4.5,10,"Barge ILB OH River",null,{"$f":"IF(LEFT($H101,5)=\"Barge\",VLOOKUP($A101&J$91,Barge_Rate_Master,MATCH($H101,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H101,3)=\"CSX\",VLOOKUP($A101&J$91,CSX_Rate_Master,MATCH($H101,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":12.828751787752974},{"$f":"IF(LEFT($H101,5)=\"Barge\",VLOOKUP($A101&K$91,Barge_Rate_Master,MATCH($H101,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H101,3)=\"CSX\",VLOOKUP($A101&K$91,CSX_Rate_Master,MATCH($H101,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":12.990991704412933},{"$f":"IF(LEFT($H101,5)=\"Barge\",VLOOKUP($A101&L$91,Barge_Rate_Master,MATCH($H101,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H101,3)=\"CSX\",VLOOKUP($A101&L$91,CSX_Rate_Master,MATCH($H101,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":13.096742922390293},{"$f":"IF(LEFT($H101,5)=\"Barge\",VLOOKUP($A101&M$91,Barge_Rate_Master,MATCH($H101,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H101,3)=\"CSX\",VLOOKUP($A101&M$91,CSX_Rate_Master,MATCH($H101,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":13.37040348935902},{"$f":"IF(LEFT($H101,5)=\"Barge\",VLOOKUP($A101&N$91,Barge_Rate_Master,MATCH($H101,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H101,3)=\"CSX\",VLOOKUP($A101&N$91,CSX_Rate_Master,MATCH($H101,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":16.09741677251068},{"$f":"IF(LEFT($H101,5)=\"Barge\",VLOOKUP($A101&O$91,Barge_Rate_Master,MATCH($H101,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H101,3)=\"CSX\",VLOOKUP($A101&O$91,CSX_Rate_Master,MATCH($H101,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":16.440279212607923},{"$f":"IF(LEFT($H101,5)=\"Barge\",VLOOKUP($A101&P$91,Barge_Rate_Master,MATCH($H101,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H101,3)=\"CSX\",VLOOKUP($A101&P$91,CSX_Rate_Master,MATCH($H101,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":22.671001326445033},{"$f":"IF(LEFT($H101,5)=\"Barge\",VLOOKUP($A101&Q$91,Barge_Rate_Master,MATCH($H101,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H101,3)=\"CSX\",VLOOKUP($A101&Q$91,CSX_Rate_Master,MATCH($H101,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":22.99666427446865},{"$f":"IF(LEFT($H101,5)=\"Barge\",VLOOKUP($A101&R$91,Barge_Rate_Master,MATCH($H101,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H101,3)=\"CSX\",VLOOKUP($A101&R$91,CSX_Rate_Master,MATCH($H101,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":23.8488311386227},{"$f":"IF(LEFT($H101,5)=\"Barge\",VLOOKUP($A101&S$91,Barge_Rate_Master,MATCH($H101,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H101,3)=\"CSX\",VLOOKUP($A101&S$91,CSX_Rate_Master,MATCH($H101,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":24.453215005448566},{"$f":"IF(LEFT($H101,5)=\"Barge\",VLOOKUP($A101&T$91,Barge_Rate_Master,MATCH($H101,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H101,3)=\"CSX\",VLOOKUP($A101&T$91,CSX_Rate_Master,MATCH($H101,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":25.071383153204874},{"$f":"IF(LEFT($H101,5)=\"Barge\",VLOOKUP($A101&U$91,Barge_Rate_Master,MATCH($H101,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H101,3)=\"CSX\",VLOOKUP($A101&U$91,CSX_Rate_Master,MATCH($H101,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":25.668254411847666},{"$f":"IF(LEFT($H101,5)=\"Barge\",VLOOKUP($A101&V$91,Barge_Rate_Master,MATCH($H101,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H101,3)=\"CSX\",VLOOKUP($A101&V$91,CSX_Rate_Master,MATCH($H101,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":32.881297586556606},{"$f":"IF(LEFT($H101,5)=\"Barge\",VLOOKUP($A101&W$91,Barge_Rate_Master,MATCH($H101,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H101,3)=\"CSX\",VLOOKUP($A101&W$91,CSX_Rate_Master,MATCH($H101,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":33.601524892688964},{"$f":"IF(LEFT($H101,5)=\"Barge\",VLOOKUP($A101&X$91,Barge_Rate_Master,MATCH($H101,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H101,3)=\"CSX\",VLOOKUP($A101&X$91,CSX_Rate_Master,MATCH($H101,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":34.267822362531149},{"$f":"IF(LEFT($H101,5)=\"Barge\",VLOOKUP($A101&Y$91,Barge_Rate_Master,MATCH($H101,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H101,3)=\"CSX\",VLOOKUP($A101&Y$91,CSX_Rate_Master,MATCH($H101,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":34.947688170316297},{"$f":"IF(LEFT($H101,5)=\"Barge\",VLOOKUP($A101&Z$91,Barge_Rate_Master,MATCH($H101,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H101,3)=\"CSX\",VLOOKUP($A101&Z$91,CSX_Rate_Master,MATCH($H101,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":35.716305832930487},{"$f":"IF(LEFT($H101,5)=\"Barge\",VLOOKUP($A101&AA$91,Barge_Rate_Master,MATCH($H101,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H101,3)=\"CSX\",VLOOKUP($A101&AA$91,CSX_Rate_Master,MATCH($H101,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":36.420548614454695},{"$f":"IF(LEFT($H101,5)=\"Barge\",VLOOKUP($A101&AB$91,Barge_Rate_Master,MATCH($H101,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H101,3)=\"CSX\",VLOOKUP($A101&AB$91,CSX_Rate_Master,MATCH($H101,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":37.147109188359892},{"$f":"IF(LEFT($H101,5)=\"Barge\",VLOOKUP($A101&AC$91,Barge_Rate_Master,MATCH($H101,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H101,3)=\"CSX\",VLOOKUP($A101&AC$91,CSX_Rate_Master,MATCH($H101,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":37.972828608191946},{"$f":"IF(LEFT($H101,5)=\"Barge\",VLOOKUP($A101&AD$91,Barge_Rate_Master,MATCH($H101,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H101,3)=\"CSX\",VLOOKUP($A101&AD$91,CSX_Rate_Master,MATCH($H101,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":38.730541140606888},{"$f":"IF(LEFT($H101,5)=\"Barge\",VLOOKUP($A101&AE$91,Barge_Rate_Master,MATCH($H101,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H101,3)=\"CSX\",VLOOKUP($A101&AE$91,CSX_Rate_Master,MATCH($H101,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":39.504137620169026},{"$f":"IF(LEFT($H101,5)=\"Barge\",VLOOKUP($A101&AF$91,Barge_Rate_Master,MATCH($H101,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H101,3)=\"CSX\",VLOOKUP($A101&AF$91,CSX_Rate_Master,MATCH($H101,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":40.254434910283599},{"$f":"IF(LEFT($H101,5)=\"Barge\",VLOOKUP($A101&AG$91,Barge_Rate_Master,MATCH($H101,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H101,3)=\"CSX\",VLOOKUP($A101&AG$91,CSX_Rate_Master,MATCH($H101,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":41.069684150852289},{"$f":"IF(LEFT($H101,5)=\"Barge\",VLOOKUP($A101&AH$91,Barge_Rate_Master,MATCH($H101,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H101,3)=\"CSX\",VLOOKUP($A101&AH$91,CSX_Rate_Master,MATCH($H101,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":41.903668876610382},{"$f":"IF(LEFT($H101,5)=\"Barge\",VLOOKUP($A101&AI$91,Barge_Rate_Master,MATCH($H101,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H101,3)=\"CSX\",VLOOKUP($A101&AI$91,CSX_Rate_Master,MATCH($H101,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":42.714455256373782},{"$f":"IF(LEFT($H101,5)=\"Barge\",VLOOKUP($A101&AJ$91,Barge_Rate_Master,MATCH($H101,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H101,3)=\"CSX\",VLOOKUP($A101&AJ$91,CSX_Rate_Master,MATCH($H101,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":43.613313209410542},{"$f":"IF(LEFT($H101,5)=\"Barge\",VLOOKUP($A101&AK$91,Barge_Rate_Master,MATCH($H101,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H101,3)=\"CSX\",VLOOKUP($A101&AK$91,CSX_Rate_Master,MATCH($H101,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":44.389279903434385},{"$f":"IF(LEFT($H101,5)=\"Barge\",VLOOKUP($A101&AL$91,Barge_Rate_Master,MATCH($H101,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H101,3)=\"CSX\",VLOOKUP($A101&AL$91,CSX_Rate_Master,MATCH($H101,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":45.319252980348985},{"$f":"IF(LEFT($H101,5)=\"Barge\",VLOOKUP($A101&AM$91,Barge_Rate_Master,MATCH($H101,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H101,3)=\"CSX\",VLOOKUP($A101&AM$91,CSX_Rate_Master,MATCH($H101,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":46.266741467985469},{"$f":"IF(LEFT($H101,5)=\"Barge\",VLOOKUP($A101&AN$91,Barge_Rate_Master,MATCH($H101,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H101,3)=\"CSX\",VLOOKUP($A101&AN$91,CSX_Rate_Master,MATCH($H101,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":47.083926462737203},{"$f":"IF(LEFT($H101,5)=\"Barge\",VLOOKUP($A101&AO$91,Barge_Rate_Master,MATCH($H101,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H101,3)=\"CSX\",VLOOKUP($A101&AO$91,CSX_Rate_Master,MATCH($H101,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":48.067082713989159}]
["Crystal River 4&5 ",{"$f":"B83","v":"ILB"},"Illinois",{"$f":"D83","v":"Barge"},11800,4.5,{"$f":"G83","v":10},"Barge ILB Green River",null,{"$f":"IF(LEFT($H102,5)=\"Barge\",VLOOKUP($A102&J$91,Barge_Rate_Master,MATCH($H102,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H102,3)=\"CSX\",VLOOKUP($A102&J$91,CSX_Rate_Master,MATCH($H102,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":20.462167689687504},{"$f":"IF(LEFT($H102,5)=\"Barge\",VLOOKUP($A102&K$91,Barge_Rate_Master,MATCH($H102,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H102,3)=\"CSX\",VLOOKUP($A102&K$91,CSX_Rate_Master,MATCH($H102,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":20.721374250198096},{"$f":"IF(LEFT($H102,5)=\"Barge\",VLOOKUP($A102&L$91,Barge_Rate_Master,MATCH($H102,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H102,3)=\"CSX\",VLOOKUP($A102&L$91,CSX_Rate_Master,MATCH($H102,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":20.219793840615825},{"$f":"IF(LEFT($H102,5)=\"Barge\",VLOOKUP($A102&M$91,Barge_Rate_Master,MATCH($H102,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H102,3)=\"CSX\",VLOOKUP($A102&M$91,CSX_Rate_Master,MATCH($H102,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":20.153843893577974},{"$f":"IF(LEFT($H102,5)=\"Barge\",VLOOKUP($A102&N$91,Barge_Rate_Master,MATCH($H102,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H102,3)=\"CSX\",VLOOKUP($A102&N$91,CSX_Rate_Master,MATCH($H102,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":23.026459877175579},{"$f":"IF(LEFT($H102,5)=\"Barge\",VLOOKUP($A102&O$91,Barge_Rate_Master,MATCH($H102,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H102,3)=\"CSX\",VLOOKUP($A102&O$91,CSX_Rate_Master,MATCH($H102,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":23.518007916724031},{"$f":"IF(LEFT($H102,5)=\"Barge\",VLOOKUP($A102&P$91,Barge_Rate_Master,MATCH($H102,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H102,3)=\"CSX\",VLOOKUP($A102&P$91,CSX_Rate_Master,MATCH($H102,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":29.900412334601754},{"$f":"IF(LEFT($H102,5)=\"Barge\",VLOOKUP($A102&Q$91,Barge_Rate_Master,MATCH($H102,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H102,3)=\"CSX\",VLOOKUP($A102&Q$91,CSX_Rate_Master,MATCH($H102,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":30.397421485756084},{"$f":"IF(LEFT($H102,5)=\"Barge\",VLOOKUP($A102&R$91,Barge_Rate_Master,MATCH($H102,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H102,3)=\"CSX\",VLOOKUP($A102&R$91,CSX_Rate_Master,MATCH($H102,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":31.4465983570093},{"$f":"IF(LEFT($H102,5)=\"Barge\",VLOOKUP($A102&S$91,Barge_Rate_Master,MATCH($H102,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H102,3)=\"CSX\",VLOOKUP($A102&S$91,CSX_Rate_Master,MATCH($H102,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":32.264159434277474},{"$f":"IF(LEFT($H102,5)=\"Barge\",VLOOKUP($A102&T$91,Barge_Rate_Master,MATCH($H102,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H102,3)=\"CSX\",VLOOKUP($A102&T$91,CSX_Rate_Master,MATCH($H102,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":33.100583590470393},{"$f":"IF(LEFT($H102,5)=\"Barge\",VLOOKUP($A102&U$91,Barge_Rate_Master,MATCH($H102,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H102,3)=\"CSX\",VLOOKUP($A102&U$91,CSX_Rate_Master,MATCH($H102,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":33.903901517157095},{"$f":"IF(LEFT($H102,5)=\"Barge\",VLOOKUP($A102&V$91,Barge_Rate_Master,MATCH($H102,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H102,3)=\"CSX\",VLOOKUP($A102&V$91,CSX_Rate_Master,MATCH($H102,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":41.289905158081027},{"$f":"IF(LEFT($H102,5)=\"Barge\",VLOOKUP($A102&W$91,Barge_Rate_Master,MATCH($H102,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H102,3)=\"CSX\",VLOOKUP($A102&W$91,CSX_Rate_Master,MATCH($H102,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":42.184483861486001},{"$f":"IF(LEFT($H102,5)=\"Barge\",VLOOKUP($A102&X$91,Barge_Rate_Master,MATCH($H102,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H102,3)=\"CSX\",VLOOKUP($A102&X$91,CSX_Rate_Master,MATCH($H102,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":43.031996395730637},{"$f":"IF(LEFT($H102,5)=\"Barge\",VLOOKUP($A102&Y$91,Barge_Rate_Master,MATCH($H102,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H102,3)=\"CSX\",VLOOKUP($A102&Y$91,CSX_Rate_Master,MATCH($H102,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":43.896818042011418},{"$f":"IF(LEFT($H102,5)=\"Barge\",VLOOKUP($A102&Z$91,Barge_Rate_Master,MATCH($H102,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H102,3)=\"CSX\",VLOOKUP($A102&Z$91,CSX_Rate_Master,MATCH($H102,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":44.852528254427845},{"$f":"IF(LEFT($H102,5)=\"Barge\",VLOOKUP($A102&AA$91,Barge_Rate_Master,MATCH($H102,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H102,3)=\"CSX\",VLOOKUP($A102&AA$91,CSX_Rate_Master,MATCH($H102,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":45.747714470052379},{"$f":"IF(LEFT($H102,5)=\"Barge\",VLOOKUP($A102&AB$91,Barge_Rate_Master,MATCH($H102,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H102,3)=\"CSX\",VLOOKUP($A102&AB$91,CSX_Rate_Master,MATCH($H102,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":46.67299344637054},{"$f":"IF(LEFT($H102,5)=\"Barge\",VLOOKUP($A102&AC$91,Barge_Rate_Master,MATCH($H102,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H102,3)=\"CSX\",VLOOKUP($A102&AC$91,CSX_Rate_Master,MATCH($H102,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":47.702089196362877},{"$f":"IF(LEFT($H102,5)=\"Barge\",VLOOKUP($A102&AD$91,Barge_Rate_Master,MATCH($H102,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H102,3)=\"CSX\",VLOOKUP($A102&AD$91,CSX_Rate_Master,MATCH($H102,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":48.667412769454316},{"$f":"IF(LEFT($H102,5)=\"Barge\",VLOOKUP($A102&AE$91,Barge_Rate_Master,MATCH($H102,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H102,3)=\"CSX\",VLOOKUP($A102&AE$91,CSX_Rate_Master,MATCH($H102,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":49.653123145053705},{"$f":"IF(LEFT($H102,5)=\"Barge\",VLOOKUP($A102&AF$91,Barge_Rate_Master,MATCH($H102,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H102,3)=\"CSX\",VLOOKUP($A102&AF$91,CSX_Rate_Master,MATCH($H102,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":50.558717260796826},{"$f":"IF(LEFT($H102,5)=\"Barge\",VLOOKUP($A102&AG$91,Barge_Rate_Master,MATCH($H102,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H102,3)=\"CSX\",VLOOKUP($A102&AG$91,CSX_Rate_Master,MATCH($H102,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":51.5996469600707},{"$f":"IF(LEFT($H102,5)=\"Barge\",VLOOKUP($A102&AH$91,Barge_Rate_Master,MATCH($H102,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H102,3)=\"CSX\",VLOOKUP($A102&AH$91,CSX_Rate_Master,MATCH($H102,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":52.664993660366321},{"$f":"IF(LEFT($H102,5)=\"Barge\",VLOOKUP($A102&AI$91,Barge_Rate_Master,MATCH($H102,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H102,3)=\"CSX\",VLOOKUP($A102&AI$91,CSX_Rate_Master,MATCH($H102,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":53.647581011981245},{"$f":"IF(LEFT($H102,5)=\"Barge\",VLOOKUP($A102&AJ$91,Barge_Rate_Master,MATCH($H102,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H102,3)=\"CSX\",VLOOKUP($A102&AJ$91,CSX_Rate_Master,MATCH($H102,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":54.786517750908743},{"$f":"IF(LEFT($H102,5)=\"Barge\",VLOOKUP($A102&AK$91,Barge_Rate_Master,MATCH($H102,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H102,3)=\"CSX\",VLOOKUP($A102&AK$91,CSX_Rate_Master,MATCH($H102,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":55.739674562634534},{"$f":"IF(LEFT($H102,5)=\"Barge\",VLOOKUP($A102&AL$91,Barge_Rate_Master,MATCH($H102,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H102,3)=\"CSX\",VLOOKUP($A102&AL$91,CSX_Rate_Master,MATCH($H102,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":56.916927505485688},{"$f":"IF(LEFT($H102,5)=\"Barge\",VLOOKUP($A102&AM$91,Barge_Rate_Master,MATCH($H102,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H102,3)=\"CSX\",VLOOKUP($A102&AM$91,CSX_Rate_Master,MATCH($H102,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":58.116120547112111},{"$f":"IF(LEFT($H102,5)=\"Barge\",VLOOKUP($A102&AN$91,Barge_Rate_Master,MATCH($H102,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H102,3)=\"CSX\",VLOOKUP($A102&AN$91,CSX_Rate_Master,MATCH($H102,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":59.118324848490339},{"$f":"IF(LEFT($H102,5)=\"Barge\",VLOOKUP($A102&AO$91,Barge_Rate_Master,MATCH($H102,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H102,3)=\"CSX\",VLOOKUP($A102&AO$91,CSX_Rate_Master,MATCH($H102,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":60.362099987084875}]
["Crystal River 4&5 ","ILB","Low Chlorine","Barge",11500,5.2,{"$f":"G84","v":10},"Barge ILB OH River",null,{"$f":"IF(LEFT($H103,5)=\"Barge\",VLOOKUP($A103&J$91,Barge_Rate_Master,MATCH($H103,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H103,3)=\"CSX\",VLOOKUP($A103&J$91,CSX_Rate_Master,MATCH($H103,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":12.828751787752974},{"$f":"IF(LEFT($H103,5)=\"Barge\",VLOOKUP($A103&K$91,Barge_Rate_Master,MATCH($H103,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H103,3)=\"CSX\",VLOOKUP($A103&K$91,CSX_Rate_Master,MATCH($H103,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":12.990991704412933},{"$f":"IF(LEFT($H103,5)=\"Barge\",VLOOKUP($A103&L$91,Barge_Rate_Master,MATCH($H103,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H103,3)=\"CSX\",VLOOKUP($A103&L$91,CSX_Rate_Master,MATCH($H103,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":13.096742922390293},{"$f":"IF(LEFT($H103,5)=\"Barge\",VLOOKUP($A103&M$91,Barge_Rate_Master,MATCH($H103,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H103,3)=\"CSX\",VLOOKUP($A103&M$91,CSX_Rate_Master,MATCH($H103,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":13.37040348935902},{"$f":"IF(LEFT($H103,5)=\"Barge\",VLOOKUP($A103&N$91,Barge_Rate_Master,MATCH($H103,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H103,3)=\"CSX\",VLOOKUP($A103&N$91,CSX_Rate_Master,MATCH($H103,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":16.09741677251068},{"$f":"IF(LEFT($H103,5)=\"Barge\",VLOOKUP($A103&O$91,Barge_Rate_Master,MATCH($H103,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H103,3)=\"CSX\",VLOOKUP($A103&O$91,CSX_Rate_Master,MATCH($H103,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":16.440279212607923},{"$f":"IF(LEFT($H103,5)=\"Barge\",VLOOKUP($A103&P$91,Barge_Rate_Master,MATCH($H103,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H103,3)=\"CSX\",VLOOKUP($A103&P$91,CSX_Rate_Master,MATCH($H103,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":22.671001326445033},{"$f":"IF(LEFT($H103,5)=\"Barge\",VLOOKUP($A103&Q$91,Barge_Rate_Master,MATCH($H103,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H103,3)=\"CSX\",VLOOKUP($A103&Q$91,CSX_Rate_Master,MATCH($H103,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":22.99666427446865},{"$f":"IF(LEFT($H103,5)=\"Barge\",VLOOKUP($A103&R$91,Barge_Rate_Master,MATCH($H103,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H103,3)=\"CSX\",VLOOKUP($A103&R$91,CSX_Rate_Master,MATCH($H103,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":23.8488311386227},{"$f":"IF(LEFT($H103,5)=\"Barge\",VLOOKUP($A103&S$91,Barge_Rate_Master,MATCH($H103,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H103,3)=\"CSX\",VLOOKUP($A103&S$91,CSX_Rate_Master,MATCH($H103,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":24.453215005448566},{"$f":"IF(LEFT($H103,5)=\"Barge\",VLOOKUP($A103&T$91,Barge_Rate_Master,MATCH($H103,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H103,3)=\"CSX\",VLOOKUP($A103&T$91,CSX_Rate_Master,MATCH($H103,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":25.071383153204874},{"$f":"IF(LEFT($H103,5)=\"Barge\",VLOOKUP($A103&U$91,Barge_Rate_Master,MATCH($H103,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H103,3)=\"CSX\",VLOOKUP($A103&U$91,CSX_Rate_Master,MATCH($H103,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":25.668254411847666},{"$f":"IF(LEFT($H103,5)=\"Barge\",VLOOKUP($A103&V$91,Barge_Rate_Master,MATCH($H103,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H103,3)=\"CSX\",VLOOKUP($A103&V$91,CSX_Rate_Master,MATCH($H103,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":32.881297586556606},{"$f":"IF(LEFT($H103,5)=\"Barge\",VLOOKUP($A103&W$91,Barge_Rate_Master,MATCH($H103,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H103,3)=\"CSX\",VLOOKUP($A103&W$91,CSX_Rate_Master,MATCH($H103,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":33.601524892688964},{"$f":"IF(LEFT($H103,5)=\"Barge\",VLOOKUP($A103&X$91,Barge_Rate_Master,MATCH($H103,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H103,3)=\"CSX\",VLOOKUP($A103&X$91,CSX_Rate_Master,MATCH($H103,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":34.267822362531149},{"$f":"IF(LEFT($H103,5)=\"Barge\",VLOOKUP($A103&Y$91,Barge_Rate_Master,MATCH($H103,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H103,3)=\"CSX\",VLOOKUP($A103&Y$91,CSX_Rate_Master,MATCH($H103,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":34.947688170316297},{"$f":"IF(LEFT($H103,5)=\"Barge\",VLOOKUP($A103&Z$91,Barge_Rate_Master,MATCH($H103,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H103,3)=\"CSX\",VLOOKUP($A103&Z$91,CSX_Rate_Master,MATCH($H103,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":35.716305832930487},{"$f":"IF(LEFT($H103,5)=\"Barge\",VLOOKUP($A103&AA$91,Barge_Rate_Master,MATCH($H103,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H103,3)=\"CSX\",VLOOKUP($A103&AA$91,CSX_Rate_Master,MATCH($H103,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":36.420548614454695},{"$f":"IF(LEFT($H103,5)=\"Barge\",VLOOKUP($A103&AB$91,Barge_Rate_Master,MATCH($H103,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H103,3)=\"CSX\",VLOOKUP($A103&AB$91,CSX_Rate_Master,MATCH($H103,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":37.147109188359892},{"$f":"IF(LEFT($H103,5)=\"Barge\",VLOOKUP($A103&AC$91,Barge_Rate_Master,MATCH($H103,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H103,3)=\"CSX\",VLOOKUP($A103&AC$91,CSX_Rate_Master,MATCH($H103,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":37.972828608191946},{"$f":"IF(LEFT($H103,5)=\"Barge\",VLOOKUP($A103&AD$91,Barge_Rate_Master,MATCH($H103,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H103,3)=\"CSX\",VLOOKUP($A103&AD$91,CSX_Rate_Master,MATCH($H103,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":38.730541140606888},{"$f":"IF(LEFT($H103,5)=\"Barge\",VLOOKUP($A103&AE$91,Barge_Rate_Master,MATCH($H103,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H103,3)=\"CSX\",VLOOKUP($A103&AE$91,CSX_Rate_Master,MATCH($H103,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":39.504137620169026},{"$f":"IF(LEFT($H103,5)=\"Barge\",VLOOKUP($A103&AF$91,Barge_Rate_Master,MATCH($H103,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H103,3)=\"CSX\",VLOOKUP($A103&AF$91,CSX_Rate_Master,MATCH($H103,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":40.254434910283599},{"$f":"IF(LEFT($H103,5)=\"Barge\",VLOOKUP($A103&AG$91,Barge_Rate_Master,MATCH($H103,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H103,3)=\"CSX\",VLOOKUP($A103&AG$91,CSX_Rate_Master,MATCH($H103,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":41.069684150852289},{"$f":"IF(LEFT($H103,5)=\"Barge\",VLOOKUP($A103&AH$91,Barge_Rate_Master,MATCH($H103,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H103,3)=\"CSX\",VLOOKUP($A103&AH$91,CSX_Rate_Master,MATCH($H103,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":41.903668876610382},{"$f":"IF(LEFT($H103,5)=\"Barge\",VLOOKUP($A103&AI$91,Barge_Rate_Master,MATCH($H103,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H103,3)=\"CSX\",VLOOKUP($A103&AI$91,CSX_Rate_Master,MATCH($H103,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":42.714455256373782},{"$f":"IF(LEFT($H103,5)=\"Barge\",VLOOKUP($A103&AJ$91,Barge_Rate_Master,MATCH($H103,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H103,3)=\"CSX\",VLOOKUP($A103&AJ$91,CSX_Rate_Master,MATCH($H103,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":43.613313209410542},{"$f":"IF(LEFT($H103,5)=\"Barge\",VLOOKUP($A103&AK$91,Barge_Rate_Master,MATCH($H103,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H103,3)=\"CSX\",VLOOKUP($A103&AK$91,CSX_Rate_Master,MATCH($H103,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":44.389279903434385},{"$f":"IF(LEFT($H103,5)=\"Barge\",VLOOKUP($A103&AL$91,Barge_Rate_Master,MATCH($H103,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H103,3)=\"CSX\",VLOOKUP($A103&AL$91,CSX_Rate_Master,MATCH($H103,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":45.319252980348985},{"$f":"IF(LEFT($H103,5)=\"Barge\",VLOOKUP($A103&AM$91,Barge_Rate_Master,MATCH($H103,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H103,3)=\"CSX\",VLOOKUP($A103&AM$91,CSX_Rate_Master,MATCH($H103,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":46.266741467985469},{"$f":"IF(LEFT($H103,5)=\"Barge\",VLOOKUP($A103&AN$91,Barge_Rate_Master,MATCH($H103,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H103,3)=\"CSX\",VLOOKUP($A103&AN$91,CSX_Rate_Master,MATCH($H103,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":47.083926462737203},{"$f":"IF(LEFT($H103,5)=\"Barge\",VLOOKUP($A103&AO$91,Barge_Rate_Master,MATCH($H103,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H103,3)=\"CSX\",VLOOKUP($A103&AO$91,CSX_Rate_Master,MATCH($H103,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":48.067082713989159}]
["Crystal River 4&5 ","ILB","Low Chlorine","Rail",11500,5.2,{"$f":"G85","v":10},"CSX Western KY",null,{"$f":"IF(LEFT($H104,5)=\"Barge\",VLOOKUP($A104&J$91,Barge_Rate_Master,MATCH($H104,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H104,3)=\"CSX\",VLOOKUP($A104&J$91,CSX_Rate_Master,MATCH($H104,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":17.78},{"$f":"IF(LEFT($H104,5)=\"Barge\",VLOOKUP($A104&K$91,Barge_Rate_Master,MATCH($H104,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H104,3)=\"CSX\",VLOOKUP($A104&K$91,CSX_Rate_Master,MATCH($H104,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":17.940661040120002},{"$f":"IF(LEFT($H104,5)=\"Barge\",VLOOKUP($A104&L$91,Barge_Rate_Master,MATCH($H104,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H104,3)=\"CSX\",VLOOKUP($A104&L$91,CSX_Rate_Master,MATCH($H104,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":18.375127611849781},{"$f":"IF(LEFT($H104,5)=\"Barge\",VLOOKUP($A104&M$91,Barge_Rate_Master,MATCH($H104,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H104,3)=\"CSX\",VLOOKUP($A104&M$91,CSX_Rate_Master,MATCH($H104,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":18.82011560202276},{"$f":"IF(LEFT($H104,5)=\"Barge\",VLOOKUP($A104&N$91,Barge_Rate_Master,MATCH($H104,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H104,3)=\"CSX\",VLOOKUP($A104&N$91,CSX_Rate_Master,MATCH($H104,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":19.275879806412096},{"$f":"IF(LEFT($H104,5)=\"Barge\",VLOOKUP($A104&O$91,Barge_Rate_Master,MATCH($H104,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H104,3)=\"CSX\",VLOOKUP($A104&O$91,CSX_Rate_Master,MATCH($H104,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":19.742681191145866},{"$f":"IF(LEFT($H104,5)=\"Barge\",VLOOKUP($A104&P$91,Barge_Rate_Master,MATCH($H104,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H104,3)=\"CSX\",VLOOKUP($A104&P$91,CSX_Rate_Master,MATCH($H104,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":20.220787042133718},{"$f":"IF(LEFT($H104,5)=\"Barge\",VLOOKUP($A104&Q$91,Barge_Rate_Master,MATCH($H104,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H104,3)=\"CSX\",VLOOKUP($A104&Q$91,CSX_Rate_Master,MATCH($H104,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":20.726306718187061},{"$f":"IF(LEFT($H104,5)=\"Barge\",VLOOKUP($A104&R$91,Barge_Rate_Master,MATCH($H104,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H104,3)=\"CSX\",VLOOKUP($A104&R$91,CSX_Rate_Master,MATCH($H104,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":21.140832852550801},{"$f":"IF(LEFT($H104,5)=\"Barge\",VLOOKUP($A104&S$91,Barge_Rate_Master,MATCH($H104,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H104,3)=\"CSX\",VLOOKUP($A104&S$91,CSX_Rate_Master,MATCH($H104,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":21.563649509601817},{"$f":"IF(LEFT($H104,5)=\"Barge\",VLOOKUP($A104&T$91,Barge_Rate_Master,MATCH($H104,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H104,3)=\"CSX\",VLOOKUP($A104&T$91,CSX_Rate_Master,MATCH($H104,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":21.994922499793855},{"$f":"IF(LEFT($H104,5)=\"Barge\",VLOOKUP($A104&U$91,Barge_Rate_Master,MATCH($H104,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H104,3)=\"CSX\",VLOOKUP($A104&U$91,CSX_Rate_Master,MATCH($H104,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":22.434820949789732},{"$f":"IF(LEFT($H104,5)=\"Barge\",VLOOKUP($A104&V$91,Barge_Rate_Master,MATCH($H104,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H104,3)=\"CSX\",VLOOKUP($A104&V$91,CSX_Rate_Master,MATCH($H104,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":22.883517368785526},{"$f":"IF(LEFT($H104,5)=\"Barge\",VLOOKUP($A104&W$91,Barge_Rate_Master,MATCH($H104,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H104,3)=\"CSX\",VLOOKUP($A104&W$91,CSX_Rate_Master,MATCH($H104,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":23.341187716161237},{"$f":"IF(LEFT($H104,5)=\"Barge\",VLOOKUP($A104&X$91,Barge_Rate_Master,MATCH($H104,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H104,3)=\"CSX\",VLOOKUP($A104&X$91,CSX_Rate_Master,MATCH($H104,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":23.808011470484463},{"$f":"IF(LEFT($H104,5)=\"Barge\",VLOOKUP($A104&Y$91,Barge_Rate_Master,MATCH($H104,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H104,3)=\"CSX\",VLOOKUP($A104&Y$91,CSX_Rate_Master,MATCH($H104,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":24.284171699894152},{"$f":"IF(LEFT($H104,5)=\"Barge\",VLOOKUP($A104&Z$91,Barge_Rate_Master,MATCH($H104,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H104,3)=\"CSX\",VLOOKUP($A104&Z$91,CSX_Rate_Master,MATCH($H104,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":24.769855133892037},{"$f":"IF(LEFT($H104,5)=\"Barge\",VLOOKUP($A104&AA$91,Barge_Rate_Master,MATCH($H104,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H104,3)=\"CSX\",VLOOKUP($A104&AA$91,CSX_Rate_Master,MATCH($H104,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":25.265252236569879},{"$f":"IF(LEFT($H104,5)=\"Barge\",VLOOKUP($A104&AB$91,Barge_Rate_Master,MATCH($H104,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H104,3)=\"CSX\",VLOOKUP($A104&AB$91,CSX_Rate_Master,MATCH($H104,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":25.770557281301276},{"$f":"IF(LEFT($H104,5)=\"Barge\",VLOOKUP($A104&AC$91,Barge_Rate_Master,MATCH($H104,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H104,3)=\"CSX\",VLOOKUP($A104&AC$91,CSX_Rate_Master,MATCH($H104,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":26.285968426927301},{"$f":"IF(LEFT($H104,5)=\"Barge\",VLOOKUP($A104&AD$91,Barge_Rate_Master,MATCH($H104,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H104,3)=\"CSX\",VLOOKUP($A104&AD$91,CSX_Rate_Master,MATCH($H104,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":26.811687795465847},{"$f":"IF(LEFT($H104,5)=\"Barge\",VLOOKUP($A104&AE$91,Barge_Rate_Master,MATCH($H104,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H104,3)=\"CSX\",VLOOKUP($A104&AE$91,CSX_Rate_Master,MATCH($H104,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":27.347921551375165},{"$f":"IF(LEFT($H104,5)=\"Barge\",VLOOKUP($A104&AF$91,Barge_Rate_Master,MATCH($H104,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H104,3)=\"CSX\",VLOOKUP($A104&AF$91,CSX_Rate_Master,MATCH($H104,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":27.894879982402671},{"$f":"IF(LEFT($H104,5)=\"Barge\",VLOOKUP($A104&AG$91,Barge_Rate_Master,MATCH($H104,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H104,3)=\"CSX\",VLOOKUP($A104&AG$91,CSX_Rate_Master,MATCH($H104,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":28.452777582050725},{"$f":"IF(LEFT($H104,5)=\"Barge\",VLOOKUP($A104&AH$91,Barge_Rate_Master,MATCH($H104,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H104,3)=\"CSX\",VLOOKUP($A104&AH$91,CSX_Rate_Master,MATCH($H104,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":29.021833133691739},{"$f":"IF(LEFT($H104,5)=\"Barge\",VLOOKUP($A104&AI$91,Barge_Rate_Master,MATCH($H104,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H104,3)=\"CSX\",VLOOKUP($A104&AI$91,CSX_Rate_Master,MATCH($H104,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":29.602269796365576},{"$f":"IF(LEFT($H104,5)=\"Barge\",VLOOKUP($A104&AJ$91,Barge_Rate_Master,MATCH($H104,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H104,3)=\"CSX\",VLOOKUP($A104&AJ$91,CSX_Rate_Master,MATCH($H104,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":30.194315192292887},{"$f":"IF(LEFT($H104,5)=\"Barge\",VLOOKUP($A104&AK$91,Barge_Rate_Master,MATCH($H104,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H104,3)=\"CSX\",VLOOKUP($A104&AK$91,CSX_Rate_Master,MATCH($H104,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":30.798201496138745},{"$f":"IF(LEFT($H104,5)=\"Barge\",VLOOKUP($A104&AL$91,Barge_Rate_Master,MATCH($H104,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H104,3)=\"CSX\",VLOOKUP($A104&AL$91,CSX_Rate_Master,MATCH($H104,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":31.41416552606152},{"$f":"IF(LEFT($H104,5)=\"Barge\",VLOOKUP($A104&AM$91,Barge_Rate_Master,MATCH($H104,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H104,3)=\"CSX\",VLOOKUP($A104&AM$91,CSX_Rate_Master,MATCH($H104,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":32.04244883658275},{"$f":"IF(LEFT($H104,5)=\"Barge\",VLOOKUP($A104&AN$91,Barge_Rate_Master,MATCH($H104,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H104,3)=\"CSX\",VLOOKUP($A104&AN$91,CSX_Rate_Master,MATCH($H104,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":32.683297813314404},{"$f":"IF(LEFT($H104,5)=\"Barge\",VLOOKUP($A104&AO$91,Barge_Rate_Master,MATCH($H104,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H104,3)=\"CSX\",VLOOKUP($A104&AO$91,CSX_Rate_Master,MATCH($H104,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":33.336963769580692}]
["Crystal River 4&5 ",{"$f":"B86","v":"PRB"},"High-Btu Gillette","Rail",8800,0.8,5,"CSX PRB",null,{"$f":"IF(LEFT($H105,5)=\"Barge\",VLOOKUP($A105&J$91,Barge_Rate_Master,MATCH($H105,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H105,3)=\"CSX\",VLOOKUP($A105&J$91,CSX_Rate_Master,MATCH($H105,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":41.98},{"$f":"IF(LEFT($H105,5)=\"Barge\",VLOOKUP($A105&K$91,Barge_Rate_Master,MATCH($H105,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H105,3)=\"CSX\",VLOOKUP($A105&K$91,CSX_Rate_Master,MATCH($H105,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":42.359333546919991},{"$f":"IF(LEFT($H105,5)=\"Barge\",VLOOKUP($A105&L$91,Barge_Rate_Master,MATCH($H105,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H105,3)=\"CSX\",VLOOKUP($A105&L$91,CSX_Rate_Master,MATCH($H105,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":43.385143821454101},{"$f":"IF(LEFT($H105,5)=\"Barge\",VLOOKUP($A105&M$91,Barge_Rate_Master,MATCH($H105,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H105,3)=\"CSX\",VLOOKUP($A105&M$91,CSX_Rate_Master,MATCH($H105,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":44.435796005225832},{"$f":"IF(LEFT($H105,5)=\"Barge\",VLOOKUP($A105&N$91,Barge_Rate_Master,MATCH($H105,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H105,3)=\"CSX\",VLOOKUP($A105&N$91,CSX_Rate_Master,MATCH($H105,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":45.511891691404934},{"$f":"IF(LEFT($H105,5)=\"Barge\",VLOOKUP($A105&O$91,Barge_Rate_Master,MATCH($H105,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H105,3)=\"CSX\",VLOOKUP($A105&O$91,CSX_Rate_Master,MATCH($H105,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":46.614047041861831},{"$f":"IF(LEFT($H105,5)=\"Barge\",VLOOKUP($A105&P$91,Barge_Rate_Master,MATCH($H105,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H105,3)=\"CSX\",VLOOKUP($A105&P$91,CSX_Rate_Master,MATCH($H105,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":47.742893139975997},{"$f":"IF(LEFT($H105,5)=\"Barge\",VLOOKUP($A105&Q$91,Barge_Rate_Master,MATCH($H105,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H105,3)=\"CSX\",VLOOKUP($A105&Q$91,CSX_Rate_Master,MATCH($H105,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":48.93646546847539},{"$f":"IF(LEFT($H105,5)=\"Barge\",VLOOKUP($A105&R$91,Barge_Rate_Master,MATCH($H105,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H105,3)=\"CSX\",VLOOKUP($A105&R$91,CSX_Rate_Master,MATCH($H105,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":49.915194777844896},{"$f":"IF(LEFT($H105,5)=\"Barge\",VLOOKUP($A105&S$91,Barge_Rate_Master,MATCH($H105,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H105,3)=\"CSX\",VLOOKUP($A105&S$91,CSX_Rate_Master,MATCH($H105,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":50.913498673401797},{"$f":"IF(LEFT($H105,5)=\"Barge\",VLOOKUP($A105&T$91,Barge_Rate_Master,MATCH($H105,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H105,3)=\"CSX\",VLOOKUP($A105&T$91,CSX_Rate_Master,MATCH($H105,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":51.931768646869834},{"$f":"IF(LEFT($H105,5)=\"Barge\",VLOOKUP($A105&U$91,Barge_Rate_Master,MATCH($H105,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H105,3)=\"CSX\",VLOOKUP($A105&U$91,CSX_Rate_Master,MATCH($H105,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":52.970404019807233},{"$f":"IF(LEFT($H105,5)=\"Barge\",VLOOKUP($A105&V$91,Barge_Rate_Master,MATCH($H105,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H105,3)=\"CSX\",VLOOKUP($A105&V$91,CSX_Rate_Master,MATCH($H105,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":54.02981210020338},{"$f":"IF(LEFT($H105,5)=\"Barge\",VLOOKUP($A105&W$91,Barge_Rate_Master,MATCH($H105,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H105,3)=\"CSX\",VLOOKUP($A105&W$91,CSX_Rate_Master,MATCH($H105,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":55.11040834220745},{"$f":"IF(LEFT($H105,5)=\"Barge\",VLOOKUP($A105&X$91,Barge_Rate_Master,MATCH($H105,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H105,3)=\"CSX\",VLOOKUP($A105&X$91,CSX_Rate_Master,MATCH($H105,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":56.2126165090516},{"$f":"IF(LEFT($H105,5)=\"Barge\",VLOOKUP($A105&Y$91,Barge_Rate_Master,MATCH($H105,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H105,3)=\"CSX\",VLOOKUP($A105&Y$91,CSX_Rate_Master,MATCH($H105,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":57.336868839232636},{"$f":"IF(LEFT($H105,5)=\"Barge\",VLOOKUP($A105&Z$91,Barge_Rate_Master,MATCH($H105,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H105,3)=\"CSX\",VLOOKUP($A105&Z$91,CSX_Rate_Master,MATCH($H105,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":58.483606216017293},{"$f":"IF(LEFT($H105,5)=\"Barge\",VLOOKUP($A105&AA$91,Barge_Rate_Master,MATCH($H105,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H105,3)=\"CSX\",VLOOKUP($A105&AA$91,CSX_Rate_Master,MATCH($H105,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":59.653278340337643},{"$f":"IF(LEFT($H105,5)=\"Barge\",VLOOKUP($A105&AB$91,Barge_Rate_Master,MATCH($H105,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H105,3)=\"CSX\",VLOOKUP($A105&AB$91,CSX_Rate_Master,MATCH($H105,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":60.846343907144394},{"$f":"IF(LEFT($H105,5)=\"Barge\",VLOOKUP($A105&AC$91,Barge_Rate_Master,MATCH($H105,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H105,3)=\"CSX\",VLOOKUP($A105&AC$91,CSX_Rate_Master,MATCH($H105,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":62.06327078528728},{"$f":"IF(LEFT($H105,5)=\"Barge\",VLOOKUP($A105&AD$91,Barge_Rate_Master,MATCH($H105,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H105,3)=\"CSX\",VLOOKUP($A105&AD$91,CSX_Rate_Master,MATCH($H105,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":63.304536200993027},{"$f":"IF(LEFT($H105,5)=\"Barge\",VLOOKUP($A105&AE$91,Barge_Rate_Master,MATCH($H105,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H105,3)=\"CSX\",VLOOKUP($A105&AE$91,CSX_Rate_Master,MATCH($H105,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":64.570626925012888},{"$f":"IF(LEFT($H105,5)=\"Barge\",VLOOKUP($A105&AF$91,Barge_Rate_Master,MATCH($H105,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H105,3)=\"CSX\",VLOOKUP($A105&AF$91,CSX_Rate_Master,MATCH($H105,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":65.862039463513142},{"$f":"IF(LEFT($H105,5)=\"Barge\",VLOOKUP($A105&AG$91,Barge_Rate_Master,MATCH($H105,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H105,3)=\"CSX\",VLOOKUP($A105&AG$91,CSX_Rate_Master,MATCH($H105,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":67.1792802527834},{"$f":"IF(LEFT($H105,5)=\"Barge\",VLOOKUP($A105&AH$91,Barge_Rate_Master,MATCH($H105,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H105,3)=\"CSX\",VLOOKUP($A105&AH$91,CSX_Rate_Master,MATCH($H105,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":68.522865857839065},{"$f":"IF(LEFT($H105,5)=\"Barge\",VLOOKUP($A105&AI$91,Barge_Rate_Master,MATCH($H105,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H105,3)=\"CSX\",VLOOKUP($A105&AI$91,CSX_Rate_Master,MATCH($H105,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":69.893323174995842},{"$f":"IF(LEFT($H105,5)=\"Barge\",VLOOKUP($A105&AJ$91,Barge_Rate_Master,MATCH($H105,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H105,3)=\"CSX\",VLOOKUP($A105&AJ$91,CSX_Rate_Master,MATCH($H105,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":71.291189638495766},{"$f":"IF(LEFT($H105,5)=\"Barge\",VLOOKUP($A105&AK$91,Barge_Rate_Master,MATCH($H105,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H105,3)=\"CSX\",VLOOKUP($A105&AK$91,CSX_Rate_Master,MATCH($H105,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":72.717013431265684},{"$f":"IF(LEFT($H105,5)=\"Barge\",VLOOKUP($A105&AL$91,Barge_Rate_Master,MATCH($H105,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H105,3)=\"CSX\",VLOOKUP($A105&AL$91,CSX_Rate_Master,MATCH($H105,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":74.171353699891},{"$f":"IF(LEFT($H105,5)=\"Barge\",VLOOKUP($A105&AM$91,Barge_Rate_Master,MATCH($H105,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H105,3)=\"CSX\",VLOOKUP($A105&AM$91,CSX_Rate_Master,MATCH($H105,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":75.654780773888817},{"$f":"IF(LEFT($H105,5)=\"Barge\",VLOOKUP($A105&AN$91,Barge_Rate_Master,MATCH($H105,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H105,3)=\"CSX\",VLOOKUP($A105&AN$91,CSX_Rate_Master,MATCH($H105,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":77.167876389366597},{"$f":"IF(LEFT($H105,5)=\"Barge\",VLOOKUP($A105&AO$91,Barge_Rate_Master,MATCH($H105,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H105,3)=\"CSX\",VLOOKUP($A105&AO$91,CSX_Rate_Master,MATCH($H105,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":78.711233917153933}]
["Crystal River 4&5 ",{"$f":"B87","v":"RM"},"Rockies","Rail",11700,0.8,8,"CSX UP",null,{"$f":"IF(LEFT($H106,5)=\"Barge\",VLOOKUP($A106&J$91,Barge_Rate_Master,MATCH($H106,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H106,3)=\"CSX\",VLOOKUP($A106&J$91,CSX_Rate_Master,MATCH($H106,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":58.88},{"$f":"IF(LEFT($H106,5)=\"Barge\",VLOOKUP($A106&K$91,Barge_Rate_Master,MATCH($H106,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H106,3)=\"CSX\",VLOOKUP($A106&K$91,CSX_Rate_Master,MATCH($H106,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":59.412042859520007},{"$f":"IF(LEFT($H106,5)=\"Barge\",VLOOKUP($A106&L$91,Barge_Rate_Master,MATCH($H106,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H106,3)=\"CSX\",VLOOKUP($A106&L$91,CSX_Rate_Master,MATCH($H106,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":60.850816298409178},{"$f":"IF(LEFT($H106,5)=\"Barge\",VLOOKUP($A106&M$91,Barge_Rate_Master,MATCH($H106,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H106,3)=\"CSX\",VLOOKUP($A106&M$91,CSX_Rate_Master,MATCH($H106,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":62.32443231985939},{"$f":"IF(LEFT($H106,5)=\"Barge\",VLOOKUP($A106&N$91,Barge_Rate_Master,MATCH($H106,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H106,3)=\"CSX\",VLOOKUP($A106&N$91,CSX_Rate_Master,MATCH($H106,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":63.833734701999099},{"$f":"IF(LEFT($H106,5)=\"Barge\",VLOOKUP($A106&O$91,Barge_Rate_Master,MATCH($H106,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H106,3)=\"CSX\",VLOOKUP($A106&O$91,CSX_Rate_Master,MATCH($H106,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":65.379587656618},{"$f":"IF(LEFT($H106,5)=\"Barge\",VLOOKUP($A106&P$91,Barge_Rate_Master,MATCH($H106,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H106,3)=\"CSX\",VLOOKUP($A106&P$91,CSX_Rate_Master,MATCH($H106,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":66.962876324006317},{"$f":"IF(LEFT($H106,5)=\"Barge\",VLOOKUP($A106&Q$91,Barge_Rate_Master,MATCH($H106,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H106,3)=\"CSX\",VLOOKUP($A106&Q$91,CSX_Rate_Master,MATCH($H106,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":68.636948232106462},{"$f":"IF(LEFT($H106,5)=\"Barge\",VLOOKUP($A106&R$91,Barge_Rate_Master,MATCH($H106,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H106,3)=\"CSX\",VLOOKUP($A106&R$91,CSX_Rate_Master,MATCH($H106,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":70.009687196748587},{"$f":"IF(LEFT($H106,5)=\"Barge\",VLOOKUP($A106&S$91,Barge_Rate_Master,MATCH($H106,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H106,3)=\"CSX\",VLOOKUP($A106&S$91,CSX_Rate_Master,MATCH($H106,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":71.409880940683564},{"$f":"IF(LEFT($H106,5)=\"Barge\",VLOOKUP($A106&T$91,Barge_Rate_Master,MATCH($H106,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H106,3)=\"CSX\",VLOOKUP($A106&T$91,CSX_Rate_Master,MATCH($H106,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":72.838078559497234},{"$f":"IF(LEFT($H106,5)=\"Barge\",VLOOKUP($A106&U$91,Barge_Rate_Master,MATCH($H106,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H106,3)=\"CSX\",VLOOKUP($A106&U$91,CSX_Rate_Master,MATCH($H106,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":74.294840130687177},{"$f":"IF(LEFT($H106,5)=\"Barge\",VLOOKUP($A106&V$91,Barge_Rate_Master,MATCH($H106,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H106,3)=\"CSX\",VLOOKUP($A106&V$91,CSX_Rate_Master,MATCH($H106,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":75.780736933300929},{"$f":"IF(LEFT($H106,5)=\"Barge\",VLOOKUP($A106&W$91,Barge_Rate_Master,MATCH($H106,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H106,3)=\"CSX\",VLOOKUP($A106&W$91,CSX_Rate_Master,MATCH($H106,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":77.296351671966946},{"$f":"IF(LEFT($H106,5)=\"Barge\",VLOOKUP($A106&X$91,Barge_Rate_Master,MATCH($H106,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H106,3)=\"CSX\",VLOOKUP($A106&X$91,CSX_Rate_Master,MATCH($H106,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":78.842278705406287},{"$f":"IF(LEFT($H106,5)=\"Barge\",VLOOKUP($A106&Y$91,Barge_Rate_Master,MATCH($H106,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H106,3)=\"CSX\",VLOOKUP($A106&Y$91,CSX_Rate_Master,MATCH($H106,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":80.419124279514421},{"$f":"IF(LEFT($H106,5)=\"Barge\",VLOOKUP($A106&Z$91,Barge_Rate_Master,MATCH($H106,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H106,3)=\"CSX\",VLOOKUP($A106&Z$91,CSX_Rate_Master,MATCH($H106,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":82.027506765104704},{"$f":"IF(LEFT($H106,5)=\"Barge\",VLOOKUP($A106&AA$91,Barge_Rate_Master,MATCH($H106,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H106,3)=\"CSX\",VLOOKUP($A106&AA$91,CSX_Rate_Master,MATCH($H106,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":83.668056900406796},{"$f":"IF(LEFT($H106,5)=\"Barge\",VLOOKUP($A106&AB$91,Barge_Rate_Master,MATCH($H106,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H106,3)=\"CSX\",VLOOKUP($A106&AB$91,CSX_Rate_Master,MATCH($H106,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":85.341418038414929},{"$f":"IF(LEFT($H106,5)=\"Barge\",VLOOKUP($A106&AC$91,Barge_Rate_Master,MATCH($H106,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H106,3)=\"CSX\",VLOOKUP($A106&AC$91,CSX_Rate_Master,MATCH($H106,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":87.048246399183228},{"$f":"IF(LEFT($H106,5)=\"Barge\",VLOOKUP($A106&AD$91,Barge_Rate_Master,MATCH($H106,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H106,3)=\"CSX\",VLOOKUP($A106&AD$91,CSX_Rate_Master,MATCH($H106,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":88.789211327166896},{"$f":"IF(LEFT($H106,5)=\"Barge\",VLOOKUP($A106&AE$91,Barge_Rate_Master,MATCH($H106,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H106,3)=\"CSX\",VLOOKUP($A106&AE$91,CSX_Rate_Master,MATCH($H106,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":90.564995553710233},{"$f":"IF(LEFT($H106,5)=\"Barge\",VLOOKUP($A106&AF$91,Barge_Rate_Master,MATCH($H106,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H106,3)=\"CSX\",VLOOKUP($A106&AF$91,CSX_Rate_Master,MATCH($H106,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":92.376295464784434},{"$f":"IF(LEFT($H106,5)=\"Barge\",VLOOKUP($A106&AG$91,Barge_Rate_Master,MATCH($H106,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H106,3)=\"CSX\",VLOOKUP($A106&AG$91,CSX_Rate_Master,MATCH($H106,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":94.223821374080117},{"$f":"IF(LEFT($H106,5)=\"Barge\",VLOOKUP($A106&AH$91,Barge_Rate_Master,MATCH($H106,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H106,3)=\"CSX\",VLOOKUP($A106&AH$91,CSX_Rate_Master,MATCH($H106,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":96.108297801561719},{"$f":"IF(LEFT($H106,5)=\"Barge\",VLOOKUP($A106&AI$91,Barge_Rate_Master,MATCH($H106,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H106,3)=\"CSX\",VLOOKUP($A106&AI$91,CSX_Rate_Master,MATCH($H106,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":98.030463757592955},{"$f":"IF(LEFT($H106,5)=\"Barge\",VLOOKUP($A106&AJ$91,Barge_Rate_Master,MATCH($H106,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H106,3)=\"CSX\",VLOOKUP($A106&AJ$91,CSX_Rate_Master,MATCH($H106,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":99.991073032744822},{"$f":"IF(LEFT($H106,5)=\"Barge\",VLOOKUP($A106&AK$91,Barge_Rate_Master,MATCH($H106,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H106,3)=\"CSX\",VLOOKUP($A106&AK$91,CSX_Rate_Master,MATCH($H106,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":101.99089449339972},{"$f":"IF(LEFT($H106,5)=\"Barge\",VLOOKUP($A106&AL$91,Barge_Rate_Master,MATCH($H106,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H106,3)=\"CSX\",VLOOKUP($A106&AL$91,CSX_Rate_Master,MATCH($H106,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":104.03071238326771},{"$f":"IF(LEFT($H106,5)=\"Barge\",VLOOKUP($A106&AM$91,Barge_Rate_Master,MATCH($H106,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H106,3)=\"CSX\",VLOOKUP($A106&AM$91,CSX_Rate_Master,MATCH($H106,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":106.11132663093306},{"$f":"IF(LEFT($H106,5)=\"Barge\",VLOOKUP($A106&AN$91,Barge_Rate_Master,MATCH($H106,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H106,3)=\"CSX\",VLOOKUP($A106&AN$91,CSX_Rate_Master,MATCH($H106,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":108.23355316355173},{"$f":"IF(LEFT($H106,5)=\"Barge\",VLOOKUP($A106&AO$91,Barge_Rate_Master,MATCH($H106,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H106,3)=\"CSX\",VLOOKUP($A106&AO$91,CSX_Rate_Master,MATCH($H106,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":110.39822422682276}]
["Crystal River 4&5 ",{"$f":"B87","v":"RM"},"Rockies",{"$f":"D88","v":"Barge"},11700,0.8,8,"Barge UP RM to Convent",null,{"$f":"IF(LEFT($H107,5)=\"Barge\",VLOOKUP($A107&J$91,Barge_Rate_Master,MATCH($H107,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H107,3)=\"CSX\",VLOOKUP($A107&J$91,CSX_Rate_Master,MATCH($H107,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":51.923289130434789},{"$f":"IF(LEFT($H107,5)=\"Barge\",VLOOKUP($A107&K$91,Barge_Rate_Master,MATCH($H107,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H107,3)=\"CSX\",VLOOKUP($A107&K$91,CSX_Rate_Master,MATCH($H107,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":53.459810144927538},{"$f":"IF(LEFT($H107,5)=\"Barge\",VLOOKUP($A107&L$91,Barge_Rate_Master,MATCH($H107,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H107,3)=\"CSX\",VLOOKUP($A107&L$91,CSX_Rate_Master,MATCH($H107,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":54.557965884057971},{"$f":"IF(LEFT($H107,5)=\"Barge\",VLOOKUP($A107&M$91,Barge_Rate_Master,MATCH($H107,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H107,3)=\"CSX\",VLOOKUP($A107&M$91,CSX_Rate_Master,MATCH($H107,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":55.479014940869568},{"$f":"IF(LEFT($H107,5)=\"Barge\",VLOOKUP($A107&N$91,Barge_Rate_Master,MATCH($H107,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H107,3)=\"CSX\",VLOOKUP($A107&N$91,CSX_Rate_Master,MATCH($H107,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":56.567195587513048},{"$f":"IF(LEFT($H107,5)=\"Barge\",VLOOKUP($A107&O$91,Barge_Rate_Master,MATCH($H107,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H107,3)=\"CSX\",VLOOKUP($A107&O$91,CSX_Rate_Master,MATCH($H107,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":57.741022165929991},{"$f":"IF(LEFT($H107,5)=\"Barge\",VLOOKUP($A107&P$91,Barge_Rate_Master,MATCH($H107,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H107,3)=\"CSX\",VLOOKUP($A107&P$91,CSX_Rate_Master,MATCH($H107,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":64.827140537670942},{"$f":"IF(LEFT($H107,5)=\"Barge\",VLOOKUP($A107&Q$91,Barge_Rate_Master,MATCH($H107,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H107,3)=\"CSX\",VLOOKUP($A107&Q$91,CSX_Rate_Master,MATCH($H107,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":66.030821459653311},{"$f":"IF(LEFT($H107,5)=\"Barge\",VLOOKUP($A107&R$91,Barge_Rate_Master,MATCH($H107,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H107,3)=\"CSX\",VLOOKUP($A107&R$91,CSX_Rate_Master,MATCH($H107,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":67.643137523981395},{"$f":"IF(LEFT($H107,5)=\"Barge\",VLOOKUP($A107&S$91,Barge_Rate_Master,MATCH($H107,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H107,3)=\"CSX\",VLOOKUP($A107&S$91,CSX_Rate_Master,MATCH($H107,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":68.996816274461025},{"$f":"IF(LEFT($H107,5)=\"Barge\",VLOOKUP($A107&T$91,Barge_Rate_Master,MATCH($H107,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H107,3)=\"CSX\",VLOOKUP($A107&T$91,CSX_Rate_Master,MATCH($H107,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":70.37654859995024},{"$f":"IF(LEFT($H107,5)=\"Barge\",VLOOKUP($A107&U$91,Barge_Rate_Master,MATCH($H107,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H107,3)=\"CSX\",VLOOKUP($A107&U$91,CSX_Rate_Master,MATCH($H107,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":71.782447571949234},{"$f":"IF(LEFT($H107,5)=\"Barge\",VLOOKUP($A107&V$91,Barge_Rate_Master,MATCH($H107,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H107,3)=\"CSX\",VLOOKUP($A107&V$91,CSX_Rate_Master,MATCH($H107,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":79.897142900480887},{"$f":"IF(LEFT($H107,5)=\"Barge\",VLOOKUP($A107&W$91,Barge_Rate_Master,MATCH($H107,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H107,3)=\"CSX\",VLOOKUP($A107&W$91,CSX_Rate_Master,MATCH($H107,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":81.549315643986986},{"$f":"IF(LEFT($H107,5)=\"Barge\",VLOOKUP($A107&X$91,Barge_Rate_Master,MATCH($H107,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H107,3)=\"CSX\",VLOOKUP($A107&X$91,CSX_Rate_Master,MATCH($H107,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":83.156314423366453},{"$f":"IF(LEFT($H107,5)=\"Barge\",VLOOKUP($A107&Y$91,Barge_Rate_Master,MATCH($H107,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H107,3)=\"CSX\",VLOOKUP($A107&Y$91,CSX_Rate_Master,MATCH($H107,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":84.792189178333501},{"$f":"IF(LEFT($H107,5)=\"Barge\",VLOOKUP($A107&Z$91,Barge_Rate_Master,MATCH($H107,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H107,3)=\"CSX\",VLOOKUP($A107&Z$91,CSX_Rate_Master,MATCH($H107,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":86.545715448724138},{"$f":"IF(LEFT($H107,5)=\"Barge\",VLOOKUP($A107&AA$91,Barge_Rate_Master,MATCH($H107,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H107,3)=\"CSX\",VLOOKUP($A107&AA$91,CSX_Rate_Master,MATCH($H107,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":88.250054103791854},{"$f":"IF(LEFT($H107,5)=\"Barge\",VLOOKUP($A107&AB$91,Barge_Rate_Master,MATCH($H107,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H107,3)=\"CSX\",VLOOKUP($A107&AB$91,CSX_Rate_Master,MATCH($H107,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":89.983787531960957},{"$f":"IF(LEFT($H107,5)=\"Barge\",VLOOKUP($A107&AC$91,Barge_Rate_Master,MATCH($H107,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H107,3)=\"CSX\",VLOOKUP($A107&AC$91,CSX_Rate_Master,MATCH($H107,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":91.840500724709671},{"$f":"IF(LEFT($H107,5)=\"Barge\",VLOOKUP($A107&AD$91,Barge_Rate_Master,MATCH($H107,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H107,3)=\"CSX\",VLOOKUP($A107&AD$91,CSX_Rate_Master,MATCH($H107,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":93.643766983376779},{"$f":"IF(LEFT($H107,5)=\"Barge\",VLOOKUP($A107&AE$91,Barge_Rate_Master,MATCH($H107,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H107,3)=\"CSX\",VLOOKUP($A107&AE$91,CSX_Rate_Master,MATCH($H107,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":95.487178567217214},{"$f":"IF(LEFT($H107,5)=\"Barge\",VLOOKUP($A107&AF$91,Barge_Rate_Master,MATCH($H107,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H107,3)=\"CSX\",VLOOKUP($A107&AF$91,CSX_Rate_Master,MATCH($H107,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":97.459224296267678},{"$f":"IF(LEFT($H107,5)=\"Barge\",VLOOKUP($A107&AG$91,Barge_Rate_Master,MATCH($H107,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H107,3)=\"CSX\",VLOOKUP($A107&AG$91,CSX_Rate_Master,MATCH($H107,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":99.373303068095296},{"$f":"IF(LEFT($H107,5)=\"Barge\",VLOOKUP($A107&AH$91,Barge_Rate_Master,MATCH($H107,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H107,3)=\"CSX\",VLOOKUP($A107&AH$91,CSX_Rate_Master,MATCH($H107,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":101.32811141535946},{"$f":"IF(LEFT($H107,5)=\"Barge\",VLOOKUP($A107&AI$91,Barge_Rate_Master,MATCH($H107,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H107,3)=\"CSX\",VLOOKUP($A107&AI$91,CSX_Rate_Master,MATCH($H107,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":103.41755438179364},{"$f":"IF(LEFT($H107,5)=\"Barge\",VLOOKUP($A107&AJ$91,Barge_Rate_Master,MATCH($H107,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H107,3)=\"CSX\",VLOOKUP($A107&AJ$91,CSX_Rate_Master,MATCH($H107,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":105.48692546942951},{"$f":"IF(LEFT($H107,5)=\"Barge\",VLOOKUP($A107&AK$91,Barge_Rate_Master,MATCH($H107,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H107,3)=\"CSX\",VLOOKUP($A107&AK$91,CSX_Rate_Master,MATCH($H107,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":107.5982959788181},{"$f":"IF(LEFT($H107,5)=\"Barge\",VLOOKUP($A107&AL$91,Barge_Rate_Master,MATCH($H107,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H107,3)=\"CSX\",VLOOKUP($A107&AL$91,CSX_Rate_Master,MATCH($H107,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":109.75189389839446},{"$f":"IF(LEFT($H107,5)=\"Barge\",VLOOKUP($A107&AM$91,Barge_Rate_Master,MATCH($H107,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H107,3)=\"CSX\",VLOOKUP($A107&AM$91,CSX_Rate_Master,MATCH($H107,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":111.94795177636236},{"$f":"IF(LEFT($H107,5)=\"Barge\",VLOOKUP($A107&AN$91,Barge_Rate_Master,MATCH($H107,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H107,3)=\"CSX\",VLOOKUP($A107&AN$91,CSX_Rate_Master,MATCH($H107,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":114.18670681188959},{"$f":"IF(LEFT($H107,5)=\"Barge\",VLOOKUP($A107&AO$91,Barge_Rate_Master,MATCH($H107,'Barge Rate Inputs'!$A$4:$AD$4,0),FALSE),IF(LEFT($H107,3)=\"CSX\",VLOOKUP($A107&AO$91,CSX_Rate_Master,MATCH($H107,'CSX Rate Inputs'!$A$4:$Z$4,0),FALSE),\"n/a\"))","v":116.4684009481274}]

{"sheet":"Coal Price Inputs","index":5,"n_rows":32,"n_cols":42,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"Assumptions!$A$1","v":"Florida- Fall 2019 IRP Refresh Update - Coal"},{"$f":"Assumptions!$B$2","v":"No Carbon"},null,null,null,null,"* Internal escalation rate of 2.5% applied starting in 2041 due to escalation rate error in HIS supplied market update (per email from Mike Quinto received 4/25/19)"]
[null,null,"CERA Fundamental Price Forecast*",null,null,null,null,null,null,null,"Updated:","2019-10-07","Tiffany Weir"]
[null,null,"Source File:","Fuel-Forecast_Fall_2019_IHS_New ILB",null,null,null,"Source Tab: ","Coal Fall 2019"]
[null,null,"From:","Andrew James via e-mail on 10/04/2019"]
[]
[null,null,null,null,null,null,null,"Avg Hg","Chlorine"]
[null,"Basin","Coal Type","FOB Point","Btu/lb","#SO2/MMBtu","%Ash","ppm (dry)","% AR","INDEX",2019,{"$f":"K7+1","v":2020},{"$f":"L7+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,{"$f":"AH7+1","v":2043},{"$f":"AI7+1","v":2044},{"$f":"AJ7+1","v":2045},{"$f":"AK7+1","v":2046},{"$f":"AL7+1","v":2047},{"$f":"AM7+1","v":2048},{"$f":"AN7+1","v":2049},{"$f":"AO7+1","v":2050}]
[null,null,null,null,null,null,null,null,null,"Inflator 2018 = 1.0>>>",1,1.0200316423390008,1.047125924593171,1.0730595498779592,1.0954874286569041,1.1168395050697868,1.1386849961543821,1.1614425565005375,1.1844030466380628,1.2074172960839265,1.2311148168608934,1.2557278595545107,1.2813806416828009,1.307483526778606,1.3338205134616619,1.3604034601892692,1.3877026849450307,1.4159042845514345,1.4443397401675391,1.4728362918726821,1.5015153886037964,1.5307301227777113,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[]
[null,"NAPP","Pittsburgh Seam","Rail",13000,4,8,0.122,1E-3,"NAPP-Pitt-CSX/NS-MGA-13000-HS-4.0",46.001808221448421,45.492833060928888,52.750374805582815,52.156428866107433,56.114812470674117,55.625949263923992,57.439227023060916,60.376110082635584,62.330489646595886,64.35945953805539,66.484757952614714,67.498660482400979,69.805206820684859,73.473562701314719,74.668330171637436,77.248830348243246,79.901313763179559,77.49790223264857,78.720864638479313,81.112272885852121,83.60432393360125,86.181714219158081,88.400285427496001,90.813628058904882,93.207091244027865,95.566801115651757,97.87565320654754,100.20489265342012,102.51452886883764,104.80481881100856,107.07919648354822,109.3456746617219]
[null,"NAPP","Pittsburgh Seam","Barge",13000,4,8,0.122,1E-3,"NAPP-Pitt-Barge-MonR-13000-HS-4.0",46.001808221448421,45.492833060928888,52.750374805582815,52.156428866107433,56.114812470674117,55.625949263923992,57.439227023060916,60.376110082635584,62.330489646595886,64.35945953805539,66.484757952614714,67.498660482400979,69.805206820684859,73.473562701314719,74.668330171637436,77.248830348243246,79.901313763179559,77.49790223264857,78.720864638479313,81.112272885852121,83.60432393360125,86.181714219158081,88.400285427496001,90.813628058904882,93.207091244027865,95.566801115651757,97.87565320654754,100.20489265342012,102.51452886883764,104.80481881100856,107.07919648354822,109.3456746617219]
[null,"CAPP","Low-Sulfur","Rail",12500,1.6,10,0.11,1E-3,"CAPP-EKY-CSX-Big Sandy-12500-LS-1.6",57.393547393024619,47.684168293265678,60.061402219578397,64.449590143202514,66.925066565424473,69.350861399864925,72.080468567365557,75.056120802585028,78.132989200518793,81.185612646681989,83.171658217641593,85.128867391557037,89.248672426482116,88.975043820364803,92.771681243338875,95.93848718271839,100.02046336648222,104.28253885766388,108.60005984337135,113.26160932965648,111.98908970272645,115.8297638997676,118.78292768667173,121.37754621108319,123.48846629279753,126.33339824758673,128.95423448922523,131.50135674536861,134.03799052468366,136.66865881701034,139.2520181070453,141.82713375395036]
[null,"CAPP","Low-Sulfur","Barge",12500,1.6,10,0.11,1E-3,"CAPP-EKY-Barge-BSR-12000-LS-1.6",57.393547393024619,47.684168293265678,60.061402219578397,64.449590143202514,66.925066565424473,69.350861399864925,72.080468567365557,75.056120802585028,78.132989200518793,81.185612646681989,83.171658217641593,85.128867391557037,89.248672426482116,88.975043820364803,92.771681243338875,95.93848718271839,100.02046336648222,104.28253885766388,108.60005984337135,113.26160932965648,111.98908970272645,115.8297638997676,118.78292768667173,121.37754621108319,123.48846629279753,126.33339824758673,128.95423448922523,131.50135674536861,134.03799052468366,136.66865881701034,139.2520181070453,141.82713375395036]
[null,"ILB","Illinois","Rail",11500,5,10,0.10199999999999999,3.0000000000000001E-3,"ILLB-IL-Rail-South IL-11500-VH-5",40.03303310841634,39.170113582808206,43.281704971294658,43.868086491827739,45.785387177223818,47.391722318800305,48.877987807095359,50.818083455052751,52.196934703192859,54.279735514529385,54.680992349436799,52.872369203662593,58.967492085696598,61.708633851914101,64.270284132262077,66.618840337845299,66.997642600856238,68.887188062387352,71.703737887279019,74.008363782034422,77.073617430674361,79.50489468397349,82.177201973524689,84.77558239480129,87.420143292172,89.950447718275981,92.502642414766129,95.02451022644199,97.526926748129895,99.994883497595779,102.44746307567004,104.87628412090682]
[null,"ILB","Illinois","Barge",11500,5,10,0.10199999999999999,1.5E-3,"ILLB-IL-Barge-OhioR-11500-XH-5",40.03303310841634,39.170113582808206,43.281704971294658,43.868086491827739,45.785387177223818,47.391722318800305,48.877987807095359,50.818083455052751,52.196934703192859,54.279735514529385,54.680992349436799,52.872369203662593,58.967492085696598,61.708633851914101,64.270284132262077,66.618840337845299,66.997642600856238,68.887188062387352,71.703737887279019,74.008363782034422,77.073617430674361,79.50489468397349,82.177201973524689,84.77558239480129,87.420143292172,89.950447718275981,92.502642414766129,95.02451022644199,97.526926748129895,99.994883497595779,102.44746307567004,104.87628412090682]
[null,"ILB","Illinois","Rail",11500,5,10,0.10199999999999999,1.1999999999999999E-3,"ILLB-IN-Rail-Sullivan-11500-VH-5",40.03303310841634,39.170113582808206,43.281704971294658,43.868086491827739,45.785387177223818,47.391722318800305,48.877987807095359,50.818083455052751,52.196934703192859,54.279735514529385,54.680992349436799,52.872369203662593,58.967492085696598,61.708633851914101,64.270284132262077,66.618840337845299,66.997642600856238,68.887188062387352,71.703737887279019,74.008363782034422,77.073617430674361,79.50489468397349,82.177201973524689,84.77558239480129,87.420143292172,89.950447718275981,92.502642414766129,95.02451022644199,97.526926748129895,99.994883497595779,102.44746307567004,104.87628412090682]
[null,"ILB","Illinois","Barge",11000,6,10,0.10199999999999999,1E-3,"ILLB-WKY-Barge-OhioR-11000-XH-6",36.582897001891226,35.668874379875625,39.412949219670551,39.946916749541458,41.692838602723377,43.155590714885193,44.509005656740463,46.275684933930727,47.53128690849406,49.427915580269769,49.79330588244806,48.146347375402236,53.696654804293566,56.192778312078197,58.525454265691188,60.664083659602134,61.009026502455676,62.729674045637616,65.294465226963567,67.393091041740846,70.18435553742971,72.398311918925586,74.831753752427502,77.197876705880503,79.606052271642639,81.910184235078106,84.234249796686498,86.530699256480702,88.809436089079199,91.056793352559325,93.290147940414613,95.501867663172121]
[null,"ILB","Illinois","Rail",11000,6,10,0.10199999999999999,1.5E-3,"ILLB-IN-Rail-Sullivan-11000-XH-6",36.582897001891226,35.668874379875625,39.412949219670551,39.946916749541458,41.692838602723377,43.155590714885193,44.509005656740463,46.275684933930727,47.53128690849406,49.427915580269769,49.79330588244806,48.146347375402236,53.696654804293566,56.192778312078197,58.525454265691188,60.664083659602134,61.009026502455676,62.729674045637616,65.294465226963567,67.393091041740846,70.18435553742971,72.398311918925586,74.831753752427502,77.197876705880503,79.606052271642639,81.910184235078106,84.234249796686498,86.530699256480702,88.809436089079199,91.056793352559325,93.290147940414613,95.501867663172121]
[null,"ILB","Illinois","Rail",11000,6,10,0.10199999999999999,1.5E-3,"ILLB-IL-Rail-Central IL-11000-XH-6",36.582897001891226,35.668874379875625,39.412949219670551,39.946916749541458,41.692838602723377,43.155590714885193,44.509005656740463,46.275684933930727,47.53128690849406,49.427915580269769,49.79330588244806,48.146347375402236,53.696654804293566,56.192778312078197,58.525454265691188,60.664083659602134,61.009026502455676,62.729674045637616,65.294465226963567,67.393091041740846,70.18435553742971,72.398311918925586,74.831753752427502,77.197876705880503,79.606052271642639,81.910184235078106,84.234249796686498,86.530699256480702,88.809436089079199,91.056793352559325,93.290147940414613,95.501867663172121]
[null,"ILB","Illinois","Barge",11800,4.5,10,0.10199999999999999,2E-3,"ILLB-WKY-Barge-Green River-11800-XH-4.5",41.15271795604928,40.121393176310896,44.239461007687702,47.006041365128681,49.62755954961289,51.522747948398553,53.138567724322854,55.247776973842754,56.746819461439294,59.011173149776141,59.44740660481785,57.481130008105119,64.107550500972025,67.087631185982815,69.87257453196365,72.425848890910274,72.83767046152353,74.891923183055994,77.953985070906683,80.459499816542575,83.791944458971884,86.435150465956653,89.340396533909612,92.165271701326347,95.040352788965308,97.791217935876361,100.56588147686226,103.30757460939078,106.02812092846149,108.71120369753483,111.37756890313911,114.01810460014751]
[null,"ILB","Illinois","Barge",11800,4.5,10,0.10199999999999999,2E-3,"ILLB-WKY-Barge-OhioR-11800-XH-4.5",41.15271795604928,40.121393176310896,44.239461007687702,47.006041365128681,49.62755954961289,51.522747948398553,53.138567724322854,55.247776973842754,56.746819461439294,59.011173149776141,59.44740660481785,57.481130008105119,64.107550500972025,67.087631185982815,69.87257453196365,72.425848890910274,72.83767046152353,74.891923183055994,77.953985070906683,80.459499816542575,83.791944458971884,86.435150465956653,89.340396533909612,92.165271701326347,95.040352788965308,97.791217935876361,100.56588147686226,103.30757460939078,106.02812092846149,108.71120369753483,111.37756890313911,114.01810460014751]
[null,"ILB","Low Chlorine","Barge",11500,5.2,10,0.10199999999999999,8.0000000000000004E-4,"ILLB-WKY-Barge-OhioR-11500-VH-5.2-LC-.8",41.863855340167994,41.586716866174683,45.855185814563185,48.722807920974724,51.440069856984543,53.404474806783092,55.079307962073507,57.265550286357787,58.819341183600393,61.166394171215536,61.618559855060347,59.580470406153616,66.448902707646582,69.537822654700534,72.424478407373243,75.071004099553605,75.497866321939938,77.627144981993609,80.801040270154658,83.398062060322857,86.852215090550445,89.591956937210725,92.603309138356721,95.531355112568022,98.511440640344077,101.36277358132385,104.23877408735832,107.08060003132185,109.90050683254701,112.68158183050703,115.44532870190822,118.18230271285437]
[null,"ILB","Low Chlorine","Rail",11500,5.2,10,0.10199999999999999,8.0000000000000004E-4,"ILLB-WKY-CSX-WKY-11500-VH-5.2-LC-.8",41.863855340167994,41.586716866174683,45.855185814563185,48.722807920974724,51.440069856984543,53.404474806783092,55.079307962073507,57.265550286357787,58.819341183600393,61.166394171215536,61.618559855060347,59.580470406153616,66.448902707646582,69.537822654700534,72.424478407373243,75.071004099553605,75.497866321939938,77.627144981993609,80.801040270154658,83.398062060322857,86.852215090550445,89.591956937210725,92.603309138356721,95.531355112568022,98.511440640344077,101.36277358132385,104.23877408735832,107.08060003132185,109.90050683254701,112.68158183050703,115.44532870190822,118.18230271285437]
[null,"PRB","High-Btu Gillette","Rail",8800,0.8,5,0.06,1E-4,"PRB-WY-BN/UP-Gillette-8800-CS-0.8",12.206925107605448,12.234685985029744,12.524370211735111,13.279782740740794,13.760010176275406,14.07952881421248,14.581568419032804,15.184528132208156,15.815842867346502,16.464282251433666,17.141121041782231,17.850887778383999,18.595438616262477,19.371761293916403,20.183060529794457,21.028668817393847,21.907997877032404,22.367992416241034,23.303402240726758,24.28066530626387,25.300155608556057,26.349847023527957,27.272091669351429,28.226614877778733,29.214546398500996,30.237055522448525,31.295352465734211,32.390689802034906,33.524363945106131,34.697716683184851,35.9121367670963,37.16906155394468]
[null,"RM","Rockies","Rail",11700,0.8,8,0.04,2.0000000000000001E-4,"Rockies-CO-UP-North Fork-11700-CS-.8",32.541589649107443,33.636151975208307,35.708136749058426,36.095105377194294,38.563911083721798,40.081651510698592,41.65687942471699,41.490100964931024,43.090327807069293,44.760032672274804,46.51541880303477,47.518547268402237,49.432955365967054,51.422525707230342,50.249554530073205,52.046169738556216,54.141064414023269,56.325917060159249,54.140706770987244,56.336907016799159,58.639056679104065,61.038416752330939,62.285705556224912,64.306072466509789,66.263625936652957,68.129281548380078,69.868103478517114,71.721588637709857,73.535144118232623,75.314685319925019,77.073976525113252,78.837672384290286]
[null,"RM","Rockies","Barge",11700,0.8,8,0.04,2.0000000000000001E-4,"Rockies-CO-UP-North Fork-11700-CS-.8",32.541589649107443,33.636151975208307,35.708136749058426,36.095105377194294,38.563911083721798,40.081651510698592,41.65687942471699,41.490100964931024,43.090327807069293,44.760032672274804,46.51541880303477,47.518547268402237,49.432955365967054,51.422525707230342,50.249554530073205,52.046169738556216,54.141064414023269,56.325917060159249,54.140706770987244,56.336907016799159,58.639056679104065,61.038416752330939,62.285705556224912,64.306072466509789,66.263625936652957,68.129281548380078,69.868103478517114,71.721588637709857,73.535144118232623,75.314685319925019,77.073976525113252,78.837672384290286]
[]
["Price Forecast Received from Andrew James via e-mail on 9/17/19 (Nominal $/ton) **"]
[]
["Reviewed transportation delivery locations with Shawn Shultz, Manager Coal Transportation 10/2018"]
[]
["With ILB Curve Updates from NEW ILB file received 10/4"]

{"sheet":"CSX Rate Inputs","index":6,"n_rows":56,"n_cols":26,"rows_kept":56,"cut":false,"hidden":false,"merged":[[2,3,2,7],[2,8,2,11],[2,12,2,17]]}
["CSX Rate Master",null,"Updated: ","2019-10-02","tw",null,"Post 2026 escalation:",0.02,null,"Source:","\\\\cltpsmf02\\fuelpur\\PLANNING\\IRP Refresh Files\\2019 Fall IRP Refresh\\Supporting Files\\DEF Florida CSX Conventional Rail Rate Scenario_100219.xlsm"]
[]
[null,null,null,"CAPP",null,null,null,null,"NAPP",null,null,null,"ILB",null,null,null,null,null,"Energy, CO","ConJunction, WY"]
["Key","Station","Year","Typo, KY","Resource, KY","Phillips, WV","Bull Creek 2, WV","Hutchinson, WV","Harrison Co, WV","Bailey Mine, PA","Marion Co, WV","Monongalia Co, WV","Evansville, IN","White Oak, IL","Oaktown,lN","Carlisle, IN","BearRun,lN","Cardinal 9, KY","CSX UP","CSX PRB","CSX CAPP Basin","CSX NAPP Basin","CSX ILB Basin","CSX CN Galatia","CSX Sullivan","CSX Western KY"]
["Crystal River 4&5 2019","Crystal River 4&5",2019,23.506966522227014,20.126695741327016,27.816656229941049,24.571133672034037,25.12610350173404,28.506374282634031,29.546571216228774,26.088131846712983,27.497913418119992,21.292341686019991,23.007702977819999,21.311632609125265,20.96490029792702,22.834485902020003,17.78,58.88,41.98,{"$f":"AVERAGE(D5:H5)","v":24.229511133452629},{"$f":"AVERAGE(I5:L5)","v":27.909747690923943},{"$f":"AVERAGE(M5:R5)","v":21.198510578818713},{"$f":"N5","v":23.007702977819999},20.399999999999999,{"$f":"R5","v":17.78}]
["Crystal River 4&5 2020","Crystal River 4&5",2020,23.506966522227014,20.126695741327016,27.816656229941049,24.571133672034037,25.12610350173404,28.506374282634031,29.546571216228774,26.088131846712983,27.497913418119992,21.292341686019991,23.007702977819999,21.311632609125265,20.96490029792702,22.834485902020003,17.940661040120002,59.412042859520007,42.359333546919991,{"$f":"AVERAGE(D6:H6)","v":24.229511133452629},{"$f":"AVERAGE(I6:L6)","v":27.909747690923943},21.225287418838715,{"$f":"N6","v":23.007702977819999},{"$f":"AVERAGE(M6:Q6)","v":21.882212694582456},17.940661040120002]
["Crystal River 4&5 2021","Crystal River 4&5",2021,24.11025814612432,20.648127803059257,28.565695096397075,25.207549573779133,25.775959033088327,29.238089376153383,30.323110424597388,26.746083029238562,28.196596487906124,21.840745261085193,23.597647226222691,21.840869544049653,21.479195861234984,23.38746557121263,18.375127611849781,60.850816298409178,43.385143821454101,24.861517930489622,28.625969829473863,21.753508512609155,23.597647226222691,22.42918469276103,18.375127611849781]
["Crystal River 4&5 2022","Crystal River 4&5",2022,24.621635581578062,21.075663294357806,29.096804387167424,25.729832545106618,26.312007099724884,29.857979386945129,30.927444225032598,27.338013293913232,28.809609933527778,22.299839913705512,24.099288537071022,22.341799225343809,21.985310945981322,23.953836674565533,18.82011560202276,62.32443231985939,44.435796005225832,25.367188581586959,29.233261709854684,22.250031816448328,24.099288537071022,22.936015059333439,18.82011560202276]
["Crystal River 4&5 2023","Crystal River 4&5",2023,25.234875431414412,21.603030810971191,29.839069582780677,26.373579219575181,26.969852216961396,30.601696837404607,31.706859042095008,28.013118653552393,29.523642197387975,22.856225953887733,24.699251582172362,22.889403107843723,22.521015706280252,24.533923510635869,19.275879806412096,63.833734701999099,45.511891691404934,26.004081452340568,29.961329182609994,22.795949944538673,24.699251582172362,23.499963972163989,19.275879806412096]
["Crystal River 4&5 2024","Crystal River 4&5",2024,25.883308276205465,22.163511763812966,30.644390774524368,27.057653832301398,27.668366692544961,31.388163204937442,32.541625011468653,28.720223291305789,30.274556988184912,23.445676823643456,25.33333475530533,23.458121386668122,23.073634117824383,25.128058231475308,19.742681191145866,65.379587656618,46.614047041861831,26.683446267877834,30.731142123974198,23.363584417677078,25.33333475530533,24.087765062983319,19.742681191145866]
["Crystal River 4&5 2025","Crystal River 4&5",2025,26.522596626266076,22.712718302804429,31.414149514995639,27.72807728726977,28.35357969858438,32.163458022046001,33.352051742932154,29.425335316905187,31.019726822501326,24.025472586892636,25.958843676410492,24.031019833061634,23.63482192609958,25.736581032816996,20.220787042133718,66.962876324006317,47.742893139975997,27.346224285984057,31.49014297609617,23.934587682902507,25.958843676410492,24.677347811056269,20.220787042133718]
["Crystal River 4&5 2026","Crystal River 4&5",2026,27.185661541922727,23.280536260374539,32.199503252870528,28.421279219451513,29.062419191048985,32.967544472597147,34.185853036505456,30.160968699827816,31.795219993063856,24.62610940156495,26.60781476832075,24.631795328888174,24.225692474252067,26.379995558637418,20.726306718187061,68.636948232106462,48.93646546847539,28.029879893133661,32.277396550498572,24.532952374975071,26.60781476832075,25.294281506332673,20.726306718187061]
["Crystal River 4&5 2027","Crystal River 4&5 ",{"$f":"C12+1","v":2027},{"$f":"D12*(1+$H$1)","v":27.729374772761183},23.74614698558203,32.843493317927937,28.989704803840542,29.643667574869966,33.62689536204909,34.869570097235567,30.764188073824371,32.431124392925135,25.118631589596248,27.139971063687167,25.124431235465938,24.710206323737108,{"$f":"Q12*(1+$H$1)","v":26.907595469810168},21.140832852550801,{"$f":"S12*(1+$H$1)","v":70.009687196748587},49.915194777844896,{"$f":"AVERAGE(D13:H13)","v":28.590477490996328},{"$f":"AVERAGE(I13:L13)","v":32.922944481508537},25.023611422474573,27.139971063687167,25.800167136459329,21.140832852550801]
["Crystal River 4&5 2028","Crystal River 4&5 ",2028,28.283962268216406,24.221069925293669,33.500363184286499,29.569498899917352,30.236540926367365,34.29943326929007,35.56696149918028,31.379471835300858,33.079746880783638,25.621004221388173,27.682770484960912,25.626919860175256,25.204410450211849,27.445747379206374,21.563649509601817,71.409880940683564,50.913498673401797,{"$f":"AVERAGE(D14:H14)","v":29.162287040816256},{"$f":"AVERAGE(I14:L14)","v":33.581403371138713},25.524083650924066,27.682770484960912,26.316170479188514,21.563649509601817]
["Crystal River 4&5 2029","Crystal River 4&5 ",2029,28.849641513580735,24.705491323799542,34.170370447972232,30.160888877915699,30.841271744894712,34.98542193467587,36.278300729163888,32.007061272006879,33.741341818399313,26.133424305815936,28.23642589466013,26.139458257378763,25.708498659216087,27.9946623267905,21.994922499793855,72.838078559497234,51.931768646869834,29.745532781632583,34.253031438561486,26.034565323942545,28.23642589466013,26.842493888772282,21.994922499793855]
["Crystal River 4&5 2030","Crystal River 4&5 ",2030,{"$f":"D15*(1+$H$1)","v":29.426634343852349},25.199601150275534,34.853777856931679,30.764106655474013,31.458097179792606,35.68513037336939,37.003866743747167,32.647202497447019,34.416168654767297,26.656092791932256,28.801154412553334,26.662247422526338,26.22266863240041,28.554555573326311,{"$f":"R15*(1+$H$1)","v":22.434820949789732},74.294840130687177,52.970404019807233,30.340443437265236,34.938092067332718,26.555256630421397,28.801154412553334,27.379343766547731,22.434820949789732]
["Crystal River 4&5 2031","Crystal River 4&5 ",2031,30.015167030729398,25.703593173281046,35.550853414070311,31.379388788583494,32.087259123388456,36.398832980836779,37.743944078622114,33.300146547395961,35.104492027862641,27.1892146477709,29.3771775008044,27.195492370976865,26.747122005048418,29.125646684792837,22.883517368785526,75.780736933300929,54.02981210020338,30.94725230601054,35.636853908679377,27.086361763029824,29.3771775008044,27.92693064187868,22.883517368785526]
["Crystal River 4&5 2032","Crystal River 4&5 ",2032,30.615470371343985,26.217665036746666,36.261870482351718,32.006976564355163,32.729004305856229,37.126809640453516,38.498822960194559,33.96614947834388,35.806581868419897,27.732998940726318,29.96472105082049,27.739402218396403,27.282064445149388,29.708159618488693,23.341187716161237,77.296351671966946,55.11040834220745,31.56619735213075,36.349590986852959,27.628088998290423,29.96472105082049,28.485469254716257,23.341187716161237]
["Crystal River 4&5 2033","Crystal River 4&5 ",2033,31.227779778770866,26.7420183374816,36.987107891998754,32.647116095642268,33.383584391973358,37.869345833262585,39.268799419398448,34.645472467910757,36.522713505788296,28.287658919540846,30.5640154718369,28.294190262764332,{"$f":"P18*(1+$H$1)","v":27.827705734052376},30.302322810858467,23.808011470484463,78.842278705406287,56.2126165090516,32.197521299173374,37.076582806590018,28.180650778256233,30.5640154718369,29.055178639810585,23.808011470484463]
["Crystal River 4&5 2034","Crystal River 4&5 ",2034,31.852335374346286,27.276858704231234,37.726850049838731,33.300058417555114,34.051256079812823,38.626732749927839,40.054175407786417,35.338381917268975,37.25316777590406,28.853412097931663,31.17529578127364,28.860074068019617,28.384259848733425,30.908369267075635,24.284171699894152,80.419124279514421,57.336868839232636,32.841471725156836,37.818114462721823,28.744263793821357,31.17529578127364,29.636282212606794,24.284171699894152]
["Crystal River 4&5 2035","Crystal River 4&5 ",2035,32.489382081833213,27.822395878315859,38.481387050835508,33.966059585906216,34.73228120140908,39.399267404926398,40.855258915942144,36.045149555614358,37.998231131422145,29.430480339890298,31.798801696899112,29.437275549380011,28.951945045708094,31.52653665241715,24.769855133892037,82.027506765104704,58.483606216017293,33.498301159659974,38.574476751976263,29.319149069697787,31.798801696899112,30.229007856858935,24.769855133892037]
["Crystal River 4&5 2036","Crystal River 4&5 ",2036,33.139169723469877,28.378843795882176,39.251014791852221,34.645380777624339,35.426926825437263,40.187252753024929,41.672364094260985,36.766052546726648,38.75819575405059,30.019089946688105,32.434777730837098,30.026021060367611,29.530983946622257,32.157067385465496,25.265252236569879,83.668056900406796,59.653278340337643,34.168267182853171,39.345966287015784,29.90553205109174,32.434777730837098,30.833588013996113,25.265252236569879]
["Crystal River 4&5 2037","Crystal River 4&5 ",2037,33.801953117939277,28.946420671799821,40.036035087689264,35.338288393176825,36.135465361946011,40.990997808085424,42.505811376146205,37.501373597661178,39.533359669131599,30.619471745621869,33.083473285453842,30.626541481574964,30.121603625554702,32.800208733174806,25.770557281301276,85.341418038414929,60.846343907144394,34.851632526510244,40.132885612756098,30.503642692113576,33.083473285453842,31.450259774276038,25.770557281301276]
["Crystal River 4&5 2038","Crystal River 4&5 ",2038,34.477992180298067,29.525349085235817,40.836755789443053,36.045054161040362,36.858174669184933,41.810817764247133,43.35592760366913,38.251401069614403,40.324026862514231,31.231861180534306,33.745142751162916,31.239072311206463,30.724035698065798,33.456212907838299,26.285968426927301,87.048246399183228,62.06327078528728,35.548665177040448,40.935543325011224,31.113715545955845,33.745142751162916,32.079264969761553,26.285968426927301]
["Crystal River 4&5 2039","Crystal River 4&5 ",2039,35.16755202390403,30.115856066940534,41.653490905231912,36.765955244261171,37.59533816256863,42.64703411953208,44.223046155742516,39.016429091006692,41.130507399764518,31.856498404144993,34.420045606186179,31.863853757430594,31.338516412027115,34.125337165995063,26.811687795465847,88.789211327166896,63.304536200993027,36.259638480581252,41.754254191511457,31.735989856874966,34.420045606186179,32.720850269156792,26.811687795465847]
["Crystal River 4&5 2040","Crystal River 4&5 ",2040,35.870903064382112,30.718173188279344,42.486560723336552,37.501274349146392,38.347244925820007,43.499974801922725,45.107507078857367,39.796757672826828,41.95311754775981,32.493628372227896,35.108446518309904,32.501130832579207,31.965286740267658,34.807843909314968,27.347921551375165,90.564995553710233,64.570626925012888,36.984831250192883,42.589339275341679,32.370709654012472,35.108446518309904,33.375267274539929,27.347921551375165]
["Crystal River 4&5 2041","Crystal River 4&5 ",2041,36.588321125669758,31.332536652044933,43.336291937803281,38.25129983612932,39.114189824336407,44.369974297961178,46.009657220434512,40.592692826283368,42.792179898715005,33.143500939672457,35.810615448676103,33.15115344923079,32.604592475073012,35.504000787501269,27.894879982402671,92.376295464784434,65.862039463513142,37.724527875196735,43.441126060848518,33.018123847092717,35.810615448676103,34.042772620030725,27.894879982402671]
["Crystal River 4&5 2042","Crystal River 4&5 ",2042,37.320087548183153,31.959187385085833,44.203017776559349,39.016325832851905,39.896473620823137,45.2573737839204,46.929850364843205,41.404546682809034,43.648023496689305,33.806370958465905,36.526827757649627,33.814176518215405,33.256684324574472,36.214080803251292,28.452777582050725,94.223821374080117,67.1792802527834,38.479018432700677,44.309948582065488,33.678486324034566,36.526827757649627,34.723628072431339,28.452777582050725]
["Crystal River 4&5 2043","Crystal River 4&5 ",2043,38.066489299146816,32.598371132787548,45.087078132090539,39.796652349508946,40.6944030932396,46.162521259598812,47.868447372140068,42.232637616465219,44.520983966623092,34.482498377635224,37.257364312802622,34.490460048579713,33.921818011065959,36.93836241931632,29.021833133691739,{"$f":"S28*(1+$H$1)","v":96.108297801561719},{"$f":"T28*(1+$H$1)","v":68.522865857839065},39.248598801354689,45.196147553706794,34.352056050515266,37.257364312802622,35.418100633879973,29.021833133691739]
["Crystal River 4&5 2044","Crystal River 4&5 ",2044,38.827819085129754,33.2503385554433,45.988819694732349,40.592585396499125,41.508291155104395,47.085771684790785,48.82581631958287,43.077290368794522,45.411403645955552,35.172148345187928,38.002511599058678,35.180269249551309,34.600254371287278,37.677129667702644,29.602269796365576,98.030463757592955,69.893323174995842,40.033570777381783,46.10007050478093,35.039097171525562,38.002511599058678,36.126462646557563,29.602269796365576]
["Crystal River 4&5 2045","Crystal River 4&5 ",2045,39.604375466832352,33.915345326552163,46.908596088627,41.404437104429107,42.33845697820648,48.027487118486604,49.802332645974531,43.938836176170412,46.31963171887466,35.875591312091686,38.762561831039854,35.883874634542337,35.292259458713026,38.430672261056699,30.194315192292887,99.991073032744822,71.291189638495766,40.834242192929423,47.022071914876555,35.739879114956089,38.762561831039854,36.848991899488723,30.194315192292887]
["Crystal River 4&5 2046","Crystal River 4&5 ",2046,40.396462976168998,34.593652233083205,47.846768010399543,42.232525846517689,43.185226117770611,48.98803686085634,50.798379298894019,44.81761289969382,47.246024353252153,36.593103138333518,39.53781306766065,36.601552127233184,35.998104647887288,39.199285706277834,30.798201496138745,101.99089449339972,72.717013431265684,41.650927036788012,47.962513353174081,36.454676697255202,39.53781306766065,37.585971737478495,30.798201496138745]
["Crystal River 4&5 2047","Crystal River 4&5 ",2047,41.204392235692382,35.285525277744867,48.803703370607536,43.077176363448046,44.048930640126024,49.967797598073467,51.814346884871902,45.713965157687696,48.190944840317194,37.324965201100191,40.328569329013867,37.333583169777846,36.718066740845032,39.983271420403391,31.41416552606152,104.03071238326771,74.171353699891,42.48394557752377,48.921763620237563,37.183770231200306,40.328569329013867,38.33769117222807,31.41416552606152]
["Crystal River 4&5 2048","Crystal River 4&5 ",2048,42.028480080406233,35.991235783299764,49.779777438019686,43.93871989071701,44.929909252928546,50.967153550034936,52.850633822569343,46.628244460841451,49.154763737123538,38.071464505122194,41.135140715594147,38.080254833173406,37.452428075661935,40.78293684881146,32.04244883658275,106.11132663093306,75.654780773888817,43.333624489074246,49.900198892642315,37.927445635824313,41.135140715594147,39.10444499567263,32.04244883658275]
["Crystal River 4&5 2049","Crystal River 4&5 ",2049,42.869049682014357,36.711060498965757,50.775372986780077,44.81749428853135,45.82850743798712,51.986496621035634,53.907646499020728,47.560809350058278,50.137859011866013,38.832893795224635,41.957843529906029,38.841859929836872,38.201476637175176,41.598595585787692,32.683297813314404,108.23355316355173,77.167876389366597,44.200296978855732,50.898202870495155,38.685994548540798,41.957843529906029,39.886533895586084,32.683297813314404]
["Crystal River 4&5 2050","Crystal River 4&5 ",2050,43.726430675654647,37.445281708945075,51.790880446515679,45.713844174301975,46.745077586746866,53.026226553456347,54.98579942900114,48.512025537059444,51.140616192103337,39.609551671129125,42.797000400504153,39.61869712843361,38.965506169918683,42.430567497503446,33.336963769580692,110.39822422682276,78.711233917153933,45.084302918432847,51.916166927905067,39.459714439511622,42.797000400504153,40.684264573497806,33.336963769580692]
[]
["Misc Rates"]
[]
["5 Year Escalation Rate",0.02]
[]
[null,"Base Rail Rates ($/ton)",null,null,null,null,null,null,null,"Total Rate ($/ton)"]
[null,"Cora","Cook","Calvert City","Houston","Crystal River",null,null,null,"Cora","Cook","Calvert City","Houston","Crystal River"]
["Twenty Mile",29,30.75,32,34.25,58.25,null,null,"Twenty Mile",30.92,32.86,34.159999999999997,36.65,62.87]
["West Elk",30.5,32.25,33.5,35.75,59.25,null,null,"West Elk",32.58,34.49,35.82,38.31,64.09]
["Bowie",30.5,32.25,33.5,35.75,59.25,null,null,"Bowie",32.58,34.49,35.82,38.31,64.09]
[]
[]
[null,"Mileage"]
[null,"Cora","Cook","Calvert City","Houston","Crystal River"]
["Twenty Mile",1203,1321,1349,1500,2100]
["West Elk",1300,1400,1450,1600,2200]
["Bowie",1300,1400,1450,1600,2200]
[]
[null,"UP",0.16,"$/ton-mile",null,"HDF Price"]
[null,"CSX",0.22,"$/ton-mile",null,2.8580000000000001,"$/gallon"]

{"sheet":"Barge Rate Inputs","index":7,"n_rows":36,"n_cols":11,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
["Barge Rate Master",null,"Updated: ","2019-10-02","tw",null,"Post 2024 escalation:",0.02,"Source:","\\\\cltpsmf02\\FuelPUR\\Planning\\IRP Refresh Files\\Fall 2019 IRP Refresh\\Supporting Files\\Fall 2019 FLORIDA BARGE FOF_Working File_Fixed Costs Removed through 2024"]
[]
[]
["Key","Station2","Year","Barge CAPP Basin","Barge NAPP Pitt 8","Barge NAPP OH MP100","Barge ILB Green River","Barge ILB OH River","Barge UP RM to Convent","Mt Vernon","Calvert City"]
[{"$f":"B5&C5","v":"Crystal River 4&5 2019"},"Crystal River 4&5 ",{"$f":"Start_Year","v":2019},17.673106136041664,22.294806039999997,18.667243089687499,20.462167689687504,12.828751787752974,51.923289130434789,12.204970113124999,13.553923875625003]
["Crystal River 4&5 2020","Crystal River 4&5 ",{"$f":"C5+1","v":2020},17.896983603130046,22.57722893741494,18.903715684088841,20.721374250198096,12.990991704412933,53.459810144927538,12.359579913660831,13.725622308284409]
["Crystal River 4&5 2021","Crystal River 4&5 ",{"$f":"C6+1","v":2021},18.046529937222733,22.765874476023114,19.06169187560582,20.219793840615825,13.096742922390293,54.557965884057971,12.462866282128489,13.840328445894476]
["Crystal River 4&5 2022","Crystal River 4&5 ",2022,18.423373746265796,23.241267186687839,19.459732964297046,20.153843893577974,13.37040348935902,55.479014940869568,12.723112559137595,14.129338267603949]
["Crystal River 4&5 2023","Crystal River 4&5 ",2023,21.258752973304144,26.180292918507416,22.31740486064243,23.026459877175579,16.09741677251068,56.567195587513048,17.874907441104732,19.311384110664253]
["Crystal River 4&5 2024","Crystal River 4&5 ",2024,21.712274366943756,26.739659019546242,22.793691684320759,23.518007916724031,16.440279212607923,57.741022165929991,18.251980201184875,19.719349399404788]
["Crystal River 4&5 2025","Crystal River 4&5 ",2025,28.055885719555842,33.191248356526728,29.160527299092166,29.900412334601754,22.671001326445033,64.827140537670942,30.398551449275029,31.897435808265943]
["Crystal River 4&5 2026","Crystal River 4&5 ",2026,28.509089120422036,33.766386844800998,29.639957313959055,30.397421485756084,22.99666427446865,66.030821459653311,30.694422142002388,32.228895436115828]
["Crystal River 4&5 2027","Crystal River 4&5 ",2027,29.507488347109348,34.906011959948657,30.668722026480467,31.4465983570093,23.8488311386227,67.643137523981395,31.984111897967633,33.559800408555077]
["Crystal River 4&5 2028","Crystal River 4&5 ",2028,30.270009243546763,35.821587256959319,31.464149315309083,32.264159434277474,24.453215005448566,68.996816274461025,32.742824475031583,34.363179279488733]
["Crystal River 4&5 2029","Crystal River 4&5 ",2029,31.050075917803667,36.758369774634602,32.277909435275774,33.100583590470393,25.071383153204874,70.37654859995024,33.518296357160338,35.184385925400349]
["Crystal River 4&5 2030","Crystal River 4&5 ",2030,31.800204476739072,37.656437582490192,33.059847455097611,33.903901517157095,25.668254411847666,71.782447571949234,34.277830554377182,35.98709476150394]
["Crystal River 4&5 2031","Crystal River 4&5 ",2031,39.141943977570847,45.121375241877892,40.428084091474545,41.289905158081027,32.881297586556606,79.897142900480887,48.344451131485059,50.089672469365965]
["Crystal River 4&5 2032","Crystal River 4&5 ",2032,39.991922506743428,46.095492807724888,41.304762618239543,42.184483861486001,33.601524892688964,81.549315643986986,49.422837896179857,51.204291171434079]
["Crystal River 4&5 2033","Crystal River 4&5 ",2033,40.793046168381061,47.025724851925972,42.133654264266021,43.031996395730637,34.267822362531149,83.156314423366453,50.378634573796404,52.197769841262172]
["Crystal River 4&5 2034","Crystal River 4&5 ",2034,41.610520234271235,47.974975238882585,42.979470093418968,43.896818042011418,34.947688170316297,84.792189178333501,51.353773636695351,53.211369558507513]
["Crystal River 4&5 2035","Crystal River 4&5 ",2035,42.518350824579976,49.016067117566379,43.915962201084845,44.852528254427845,35.716305832930487,86.545715448724138,52.50218982167155,54.398679953477355]
["Crystal River 4&5 2036","Crystal River 4&5 ",2036,43.364670870945723,49.998393970458586,44.791534237846726,45.747714470052379,36.420548614454695,88.250054103791854,53.51383803639537,55.450023686428878]
["Crystal River 4&5 2037","Crystal River 4&5 ",2037,44.239055779142561,51.014419102523789,45.696381799846492,46.67299344637054,37.147109188359892,89.983787531960957,54.553410844414202,56.530935826796934]
["Crystal River 4&5 2038","Crystal River 4&5 ",2038,45.216058054633031,52.136397781354056,46.704564081384042,47.702089196362877,37.972828608191946,91.840500724709671,55.781514308511333,57.801352261590324]
["Crystal River 4&5 2039","Crystal River 4&5 ",2039,46.128201886640582,53.19654065940081,47.648537958277316,48.667412769454316,38.730541140606888,93.643766983376779,56.864766492591905,58.927799592529666]
["Crystal River 4&5 2040","Crystal River 4&5 ",2040,47.059575812386008,54.279131820223775,48.612433979685555,49.653123145053705,39.504137620169026,95.487178567217214,57.970365440003178,60.07753291787489]
["Crystal River 4&5 2041","Crystal River 4&5 ",2041,47.925961571958929,55.254794909714782,49.502336258833601,50.558717260796826,40.254434910283599,97.459224296267678,59.155957828723089,61.295024762727671]
["Crystal River 4&5 2042","Crystal River 4&5 ",2042,48.909032590667501,56.398872261284239,50.520033524535769,51.5996469600707,41.069684150852289,99.373303068095296,60.315938682039366,62.50199658178893]
[{"$f":"B29&C29","v":"Crystal River 4&5 2043"},"Crystal River 4&5 ",2043,49.915053289366178,57.569979468752003,51.561557689699121,52.664993660366321,41.903668876610382,101.32811141535946,61.501389849715025,63.735629440302716]
[{"$f":"B30&C30","v":"Crystal River 4&5 2044"},"Crystal River 4&5 ",2044,50.854173846068392,58.63021988963969,52.526740956173313,53.647581011981245,42.714455256373782,103.41755438179364,62.77315724262904,65.042752356483263]
["Crystal River 4&5 2045","Crystal River 4&5 ",2045,51.931555171134121,59.878893128499733,53.640960425000763,54.786517750908743,43.613313209410542,105.48692546942951,64.070258876090008,66.389846830189086]
["Crystal River 4&5 2046","Crystal River 4&5 ",2046,52.839901173403703,60.912109625647247,54.576176696017541,55.739674562634534,44.389279903434385,107.5982959788181,65.261696088466238,67.617734590029016]
["Crystal River 4&5 2047","Crystal River 4&5 ",2047,53.953775255876529,62.20235620628997,55.727982129475983,56.916927505485688,45.319252980348985,109.75189389839446,66.606343702528378,69.01385807824316]
["Crystal River 4&5 2048","Crystal River 4&5 ",2048,55.088460191746684,63.51655749146699,56.901274665969773,58.116120547112111,46.266741467985469,111.94795177636236,67.976871493364044,70.436779351817989]
["Crystal River 4&5 2049","Crystal River 4&5 ",2049,56.043911897823925,64.602301581810579,57.88476431966928,59.118324848490339,47.083926462737203,114.18670681188959,69.235369837242644,71.73331131297742]
["Crystal River 4&5 2050","Crystal River 4&5 ",2050,57.220905954332693,65.965140608788701,59.101727330489553,60.362099987084875,48.067082713989159,116.4684009481274,70.658827835268411,73.211009974913551]

{"sheet":"Transportation Rate assumptions","index":8,"n_rows":19,"n_cols":1,"rows_kept":19,"cut":false,"hidden":false,"merged":[[12,0,13,16],[14,0,14,15],[15,0,15,15],[8,0,9,16],[16,0,16,16]]}
[]
["Rail Assumptions"]
["1) CSX CAPP, NAPP, ILB and Western PRB/RM rates updated based on CSX indicitive bid received 8/2019 "]
["2) CSX West Kentucky equals CSX indicitive bid received 8/2019 for Cardinal 9, KY"]
["3) CSX Galatia rate equals CSX indicitive bid received 8/2019 for White Oak"]
["4) CSX Sullivan rate equals average CSX indicitive bid  for ILB excluding Cardinal 9, KY received 8/2019 "]
["9) CSX UP (RM) equals CSX indicitive bid received 8/2019 including BSNF piece"]
["10) CSX PRB equals CSX indicitive bid received 8/2019 including BSNF piece"]
["11) Delivery of ILB 11,000 6# would typically be out of Central IL. ILB 11,000 6# transportation selection of CSX Sullivan based off of Peabody Bear Run 2017 Fall Term RFP offer. However, Station can not currently do a rail direct move as there is no on-site blending capabilities which would be needed to meet SO2 constraints"]
[]
[]
["Barge Assumptions"]
["12) Barge UP RM to Convent rate is the current UP agreement through 9/18 escalated at 5%  (with Fuel Surcharge calculations based on COB 9/12/19 WTI fuel pricing), plus the current rates for the Convent Terminal fees which expired 12/31/18 escalated at 2% and Gulf Barge rates through 12/18 escalating 2% annually starting Jan 2025 through 2050.  "]
[]
["13) Delivery of 11,800 4.5# coals would typically be off the Green River. Currently have a contract delivering off the Ohio. "]
["14) ILB 11,000 6# transportation selection of OH River based off of Peabody bids going through Cora Terminal"]
["15) Fixed cross-gulf costs excluded from transportation rates through FOF study period, Fees for one cross-gulf barge added 1/1/25. Second cross-gulf barge added 1/1/31. Variable cost to mid-stream coal from the river to the gulf is included starting 1/1/23 and is based off the current AT rate escalated at 2%. Mirrors current FOF assumptions."]
[]
["Current FOF Gulf Barge assumptions: Margo Dale terminated 12/31/20, Winna Wilson assumed in-service through 12/31/23"]

{"sheet":"Coal Fall 2017 Price Inputs","index":10,"n_rows":24,"n_cols":34,"rows_kept":24,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,"Florida- 2017 IRP Fall Refresh Update - Coal - ","No Carbon",null,null,null,null,"Updated:","2017-10-10","Tiffany Weir"]
[null,null,"CERA Fundamental Price Forecast"]
[null,null,"Source File:","Coal_Gas_Forecast_Fall_2017_IHS_CERA_092617",null,null,null,"Source Tab: ","Coal Sep 2017"]
[null,null,"From:","Jeff Lamb via e-mail on 9/28/2017 at 9:06 a.m"]
[]
[null,null,null,null,null,null,null,"Avg Hg","Chlorine"]
[null,"Basin","Coal Type","FOB Point","Btu/lb","#SO2/MMBtu","%Ash","ppm (dry)","% AR","INDEX",2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,null,null,null,null,null,null,null,null,"Inflator 2017 = 1.0>>>",1,1.0200316423390008,1.047125924593171,1.0730595498779592,1.0954874286569041,1.1168395050697868,1.1386849961543821,1.1614425565005375,1.1844030466380628,1.2074172960839265,1.2311148168608934,1.2557278595545107,1.2813806416828009,1.307483526778606,1.3338205134616619,1.3604034601892692,1.3877026849450307,1.4159042845514345,1.4443397401675391,1.4728362918726821,1.5015153886037964,1.5307301227777113,1.5607939909948381,1.5913320783258644]
[]
[null,"NAPP","Pittsburgh Seam","Rail",13000,4,8,0.122,1E-3,"NAPP-Pitt-CSX/NS-MGA-13000-HS-4.0 - Fall 2017",46.556529913549781,48.7328945282947,47.179718880501021,48.127926957218357,48.334137392371424,49.578959105032197,50.865721521912498,53.171672833246255,53.548838411829443,54.943080453985196,56.385824603187409,57.834407036945429,59.326482043572433,60.874454746892177,62.480943805188154,64.132202228164914,65.835472549416593,67.517096303287559,69.375704228197918,71.219392005867235,72.010749164119474,73.927236168604722,75.898461011810127,77.914334846094931]
[null,"NAPP","Pittsburgh Seam","Barge",13000,4,8,0.122,1E-3,"NAPP-Pitt-Barge-MonR-13000-HS-4.0 - Fall 2017",46.556529913549781,48.7328945282947,47.179718880501021,48.127926957218357,48.334137392371424,49.578959105032197,50.865721521912498,53.171672833246255,53.548838411829443,54.943080453985196,56.385824603187409,57.834407036945429,59.326482043572433,60.874454746892177,62.480943805188154,64.132202228164914,65.835472549416593,67.517096303287559,69.375704228197918,71.219392005867235,72.010749164119474,73.927236168604722,75.898461011810127,77.914334846094931]
[null,"CAPP","Low-Sulfur","Rail",12500,1.6,10,0.11,1E-3,"CAPP-EKY-CSX-Big Sandy-12500-LS-1.6 - Fall 2017",55.557196466901161,57.109306497738743,55.618696920590772,56.722514764450061,60.061402219578397,61.240132009802629,63.254315259255129,65.213190032592465,67.130930674293609,69.221487987408963,71.392595921363736,73.450617891838178,75.140031169949125,77.484203127077578,79.219897210140303,79.284771604271683,73.314946444026148,75.637729263262273,78.028021182615575,80.500163490867209,83.044388059581721,85.678675102716952,88.400873010561426,88.409332898824928]
[null,"CAPP","Low-Sulfur","Barge",12500,1.6,10,0.11,1E-3,"CAPP-EKY-Barge-BSR-12000-LS-1.6 - Fall 2017",55.557196466901161,57.109306497738743,55.618696920590772,56.722514764450061,60.061402219578397,61.240132009802629,63.254315259255129,65.213190032592465,67.130930674293609,69.221487987408963,71.392595921363736,73.450617891838178,75.140031169949125,77.484203127077578,79.219897210140303,79.284771604271683,73.314946444026148,75.637729263262273,78.028021182615575,80.500163490867209,83.044388059581721,85.678675102716952,88.400873010561426,88.409332898824928]
[null,"ILB","Illinois","Rail",11500,5,10,0.10199999999999999,3.0000000000000001E-3,"ILLB-IL-Rail-South IL-11500-VH-5 - Fall 2017",34.015936476709243,35.798079453685069,36.921537057467567,36.185234911540533,37.296007544451456,38.446878785948059,39.640963805419005,40.868574659650037,42.148262325531782,43.460822082333969,44.823955675421736,44.650178825663261,46.02998396479159,47.465998774970444,48.961017267090078,50.504993184962181,52.104284039214342,53.474088757680612,51.279210497032643,52.202744107143495,53.343457897824521,55.035588856456265,56.784189248122594,58.58239719450372]
[null,"ILB","Illinois","Barge",11500,5,10,0.10199999999999999,1.5E-3,"ILLB-IL-Barge-OhioR-11500-XH-5 - Fall 2017",34.015936476709243,35.798079453685069,36.921537057467567,36.185234911540533,37.296007544451456,38.446878785948059,39.640963805419005,40.868574659650037,42.148262325531782,43.460822082333969,44.823955675421736,44.650178825663261,46.02998396479159,47.465998774970444,48.961017267090078,50.504993184962181,52.104284039214342,53.474088757680612,51.279210497032643,52.202744107143495,53.343457897824521,55.035588856456265,56.784189248122594,58.58239719450372]
[null,"ILB","Illinois","Rail",11500,5,10,0.10199999999999999,1.1999999999999999E-3,"ILLB-IN-Rail-Sullivan-11500-VH-5 - Fall 2017",34.015936476709243,35.798079453685069,36.921537057467567,36.185234911540533,37.296007544451456,38.446878785948059,39.640963805419005,40.868574659650037,42.148262325531782,43.460822082333969,44.823955675421736,44.650178825663261,46.02998396479159,47.465998774970444,48.961017267090078,50.504993184962181,52.104284039214342,53.474088757680612,51.279210497032643,52.202744107143495,53.343457897824521,55.035588856456265,56.784189248122594,58.58239719450372]
[null,"ILB","Illinois","Barge",11000,6,10,0.10199999999999999,1E-3,"ILLB-WKY-Barge-OhioR-11000-XH-6 - Fall 2017",31.126785834736253,32.876600280983325,33.908372575359486,33.232160004542884,34.252282547779153,35.30923125449722,36.405867065293926,37.53329266943468,38.708545099669955,39.913986931406221,41.165875271603575,41.00628034040092,42.273479662740506,43.592301388160259,44.965311508484938,46.38328364190675,47.852056462982432,49.110071498405922,47.094317124373028,47.942481210520434,48.990101415390541,50.54413766535162,52.150034881216527,53.801491182154329]
[null,"ILB","Illinois","Rail",11000,6,10,0.10199999999999999,1.5E-3,"ILLB-IL-Rail-Central IL-11000-XH-6 - Fall 2017",31.126785834736253,32.876600280983325,33.908372575359486,33.232160004542884,34.252282547779153,35.30923125449722,36.405867065293926,37.53329266943468,38.708545099669955,39.913986931406221,41.165875271603575,41.00628034040092,42.273479662740506,43.592301388160259,44.965311508484938,46.38328364190675,47.852056462982432,49.110071498405922,47.094317124373028,47.942481210520434,48.990101415390541,50.54413766535162,52.150034881216527,53.801491182154329]
[null,"ILB","Illinois","Barge",11800,4.5,10,0.10199999999999999,2E-3,"ILLB-WKY-Barge-OhioR-11800-XH-4.5 - Fall 2017",35.46272869920432,37.391179798688924,39.025220228159149,38.70939073691531,40.379060801836793,42.127325410706071,43.937773404339481,45.434298686089626,46.856949515505043,48.316144814840264,49.831563919449714,49.638373201094446,51.172326350717064,52.768768760237435,54.430806579707905,56.14727121300939,57.925230414257605,59.448065923905489,57.007981939955329,58.034690168413448,59.302841346005494,61.184012491089753,63.127961677945457,65.127060438202548]
[null,"ILB","Illinois","Barge",11500,5.2,10,0.10199999999999999,8.0000000000000004E-4,"ILLB-WKY-Barge-Green River-11500-VH-5.2-LC-.8 - Fall 2017",34.805132326072901,37.021734925082903,38.639630160333958,38.326921233541476,39.980094064371407,41.711084882979669,43.503644681221026,44.985383492029605,46.393977769640856,47.838755438245208,49.339201390828514,49.147919500194348,50.666716371503981,52.247385075370254,53.893001071420088,55.592506115243161,57.352898127760803,58.86068720733045,56.444712559429369,57.461276360946833,58.716897526005397,60.57948169309995,62.504223621305336,64.483570215602839]
[null,"ILB","Illinois","Rail",11500,5.2,10,0.10199999999999999,8.0000000000000004E-4,"ILLB-WKY-CSX-WKY-11500-VH-5.2-LC-.8 - Fall 2017",34.805132326072901,37.021734925082903,38.639630160333958,38.326921233541476,39.980094064371407,41.711084882979669,43.503644681221026,44.985383492029605,46.393977769640856,47.838755438245208,49.339201390828514,49.147919500194348,50.666716371503981,52.247385075370254,53.893001071420088,55.592506115243161,57.352898127760803,58.86068720733045,56.444712559429369,57.461276360946833,58.716897526005397,60.57948169309995,62.504223621305336,64.483570215602839]
[null,"PRB","High-Btu Gillette","Rail",8800,0.8,5,0.06,1E-4,"PRB-WY-BN/UP-Gillette-8800-CS-0.8 - Fall 2017",11.599033330766096,11.640822652870936,12.111133424357426,13.580592439867132,14.20535708755884,14.651236546191994,15.330625983080246,16.040121969779083,16.539081082318205,17.209936527689365,18.013329916928594,18.843785762683719,19.714613654517642,20.63158352180491,21.597469177668213,22.609410483887192,23.671776196930413,24.784450722563694,25.947403229054824,27.167054983701743,28.44189836325614,29.779919859400483,30.556891884310748,31.980686132486934]
[null,"RM","Rockies","Rail",11700,0.8,8,0.04,2.0000000000000001E-4,"Rockies-CO-UP-North Fork-11700-CS-.8 - Fall 2017",30.729241510032661,32.310954635953728,32.993499167053244,33.6361519752083,35.708136749058419,36.923663262914665,38.061518882771047,39.363018171117616,40.676710067668644,42.055047206519774,43.51274402021577,44.997061282317475,46.537986385460563,46.41133972295858,48.027509634111645,49.702917387132821,51.444457212652871,52.32584710466211,54.156733715119792,56.057302457307024,58.021460021470155,60.062485027071347,62.179675546756435,64.366300663293174]
[null,"RM","Rockies","Barge",11700,0.8,8,0.04,2.0000000000000001E-4,"Rockies-CO-UP-North Fork-11700-CS-.8 - Fall 2017",30.729241510032661,32.310954635953728,32.993499167053244,33.6361519752083,35.708136749058419,36.923663262914665,38.061518882771047,39.363018171117616,40.676710067668644,42.055047206519774,43.51274402021577,44.997061282317475,46.537986385460563,46.41133972295858,48.027509634111645,49.702917387132821,51.444457212652871,52.32584710466211,54.156733715119792,56.057302457307024,58.021460021470155,60.062485027071347,62.179675546756435,64.366300663293174]

{"sheet":"Coal Fall 2018 Price Inputs ","index":11,"n_rows":30,"n_cols":34,"rows_kept":30,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,{"$f":"Assumptions!$A$1","v":"Florida- Fall 2019 IRP Refresh Update - Coal"},{"$f":"Assumptions!$B$2","v":"No Carbon"},null,null,null,null,"Updated:","2018-09-21","Tiffany Weir"]
[null,null,"CERA Fundamental Price Forecast"]
[null,null,"Source File:","Coal_Gas_Forecast_Fall_2018_IHS_09102018",null,null,null,"Source Tab: ","Coal Fall 2018"]
[null,null,"From:","Jeff Lamb via e-mail from Andrew James on 9/14/2018 at 1:23 p.m"]
[]
[null,null,null,null,null,null,null,"Avg Hg","Chlorine"]
[null,"Basin","Coal Type","FOB Point","Btu/lb","#SO2/MMBtu","%Ash","ppm (dry)","% AR","INDEX",2018,{"$f":"K7+1","v":2019},{"$f":"L7+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041]
[null,null,null,null,null,null,null,null,null,"Inflator 2018 = 1.0>>>",1,1.0200316423390008,1.047125924593171,1.0730595498779592,1.0954874286569041,1.1168395050697868,1.1386849961543821,1.1614425565005375,1.1844030466380628,1.2074172960839265,1.2311148168608934,1.2557278595545107,1.2813806416828009,1.307483526778606,1.3338205134616619,1.3604034601892692,1.3877026849450307,1.4159042845514345,1.4443397401675391,1.4728362918726821,1.5015153886037964,1.5307301227777113,1.5607939909948381]
[]
[null,"NAPP","Pittsburgh Seam","Rail",13000,4,8,0.122,1E-3,"NAPP-Pitt-CSX/NS-MGA-13000-HS-4.0 - Fall 18",53.550840638022287,50.761244060133805,52.184519697449133,52.750374805582815,52.147340157793259,53.606280235859082,56.088675596051068,56.626657354671998,58.198875896332119,59.806192867292374,61.469869724660072,63.209848432071347,65.023320581052289,66.939005793283698,68.910641687649061,70.956255005439047,73.010610543897528,75.250724896135708,77.49790223264857,78.720864638479313,81.112272885852121,83.60432393360125,86.181714219158081]
[null,"NAPP","Pittsburgh Seam","Barge",13000,4,8,0.122,1E-3,"NAPP-Pitt-Barge-MonR-13000-HS-4.0 - Fall 18",55.112784245430099,55.266965243073223,53.961924708939513,52.750374805582815,52.147340157793259,53.606280235859082,56.088675596051068,56.626657354671998,58.198875896332119,59.806192867292374,61.469869724660072,63.209848432071347,65.023320581052289,66.939005793283698,68.910641687649061,70.956255005439047,73.010610543897528,75.250724896135708,77.49790223264857,78.720864638479313,81.112272885852121,83.60432393360125,86.181714219158081]
[null,"CAPP","Low-Sulfur","Rail",12500,1.6,10,0.11,1E-3,"CAPP-EKY-CSX-Big Sandy-12500-LS-1.6 - Fall 18",62.306389172342335,61.481497280417386,60.338131081694534,60.061402219578397,62.240132009802586,63.254315259255115,65.213190032592479,67.130930674293623,69.221487987408963,71.392595921363736,73.450617891838192,75.140031169949125,77.484203127077564,79.219897210140275,79.284771604271654,81.645685908216691,84.154905542067667,86.733475890191116,89.398606479831741,92.140864379991172,94.979590311872698,97.913182126662079,98.137962666948738]
[null,"CAPP","Low-Sulfur","Barge",12500,1.6,10,0.11,1E-3,"CAPP-EKY-Barge-BSR-12000-LS-1.6 - Fall 18",62.306389172342335,61.481497280417386,60.338131081694534,60.061402219578397,62.240132009802586,63.254315259255115,65.213190032592479,67.130930674293623,69.221487987408963,71.392595921363736,73.450617891838192,75.140031169949125,77.484203127077564,79.219897210140275,79.284771604271654,81.645685908216691,84.154905542067667,86.733475890191116,89.398606479831741,92.140864379991172,94.979590311872698,97.913182126662079,98.137962666948738]
[null,"ILB","Illinois","Rail",11500,5,10,0.10199999999999999,3.0000000000000001E-3,"ILLB-IL-Rail-South IL-11500-VH-5 - Fall 18",39.462843690011546,38.326365413960325,37.272665886596421,38.013231072262947,38.446878785948108,39.640963805418998,40.868574659650001,42.148262325531803,43.460822082333998,44.823955675421708,44.650178825663311,45.02998396479159,46.465998774970437,47.961017267090078,49.504993184962139,51.104284039214342,52.47408875768064,52.279210497032643,53.202744107143495,54.343457897824521,56.035588856456307,57.784189248122622,59.58239719450372]
[null,"ILB","Illinois","Barge",11500,5,10,0.10199999999999999,1.5E-3,"ILLB-IL-Barge-OhioR-11500-XH-5 - Fall 18",39.462843690011546,38.326365413960325,37.272665886596421,38.013231072262947,38.446878785948108,39.640963805418998,40.868574659650001,42.148262325531803,43.460822082333998,44.823955675421708,44.650178825663311,45.02998396479159,46.465998774970437,47.961017267090078,49.504993184962139,51.104284039214342,52.47408875768064,52.279210497032643,53.202744107143495,54.343457897824521,56.035588856456307,57.784189248122622,59.58239719450372]
[null,"ILB","Illinois","Rail",11500,5,10,0.10199999999999999,1.1999999999999999E-3,"ILLB-IN-Rail-Sullivan-11500-VH-5 - Fall 18",39.462843690011546,38.326365413960325,37.272665886596421,38.013231072262947,38.446878785948108,39.640963805418998,40.868574659650001,42.148262325531803,43.460822082333998,44.823955675421708,44.650178825663311,45.02998396479159,46.465998774970437,47.961017267090078,49.504993184962139,51.104284039214342,52.47408875768064,52.279210497032643,53.202744107143495,54.343457897824521,56.035588856456307,57.784189248122622,59.58239719450372]
[null,"ILB","Illinois","Barge",11000,6,10,0.10199999999999999,1E-3,"ILLB-WKY-Barge-OhioR-11000-XH-6 - Fall 18",35.785941780684539,34.755353469785,33.799831099507273,34.471395035123301,34.864638156606496,35.947465773481674,37.060695496710331,38.221149838734796,39.411413455050941,40.647538752678187,40.489953347096794,40.834370609664468,42.136586506646772,43.492308490097798,44.892426351389538,46.342705247918623,47.584880097024836,47.408159378552277,48.245643880772683,49.280073067437407,50.814541805842516,52.400218507334024,54.030880640662417]
[null,"ILB","Illinois","Rail",11000,6,10,0.10199999999999999,1.5E-3,"ILLB-IN-Rail-Sullivan-11000-XH-6 - Fall 18",35.785941780684539,34.755353469785,33.799831099507273,34.471395035123301,34.864638156606496,35.947465773481674,37.060695496710331,38.221149838734796,39.411413455050941,40.647538752678187,40.489953347096794,40.834370609664468,42.136586506646772,43.492308490097798,44.892426351389538,46.342705247918623,47.584880097024836,47.408159378552277,48.245643880772683,49.280073067437407,50.814541805842516,52.400218507334024,54.030880640662417]
[null,"ILB","Illinois","Rail",11000,6,10,0.10199999999999999,1.5E-3,"ILLB-IL-Rail-Central IL-11000-XH-6 - Fall 18",35.785941780684539,34.755353469785,33.799831099507273,34.471395035123301,34.864638156606496,35.947465773481674,37.060695496710331,38.221149838734796,39.411413455050941,40.647538752678187,40.489953347096794,40.834370609664468,42.136586506646772,43.492308490097798,44.892426351389538,46.342705247918623,47.584880097024836,47.408159378552277,48.245643880772683,49.280073067437407,50.814541805842516,52.400218507334024,54.030880640662417]
[null,"ILB","Illinois","Barge",11800,4.5,10,0.10199999999999999,2E-3,"ILLB-WKY-Barge-Green River-11800-XH-4.5 - Fall 18",42.159068579866855,41.429246007996902,40.778039252316056,42.091427544847612,43.084918762337189,44.936519925446085,46.467062620985978,47.922051629069529,49.41441579691827,50.964281789512192,50.766699666155823,51.198533399791529,52.831264432496816,54.531081919927907,56.286563393371345,58.104937263578229,59.662388243006156,59.440814077124166,60.490860340077724,61.787837775322906,63.711769692999525,65.699906655820044,67.744446793221542]
[null,"ILB","Illinois","Barge",11800,4.5,10,0.10199999999999999,2E-3,"ILLB-WKY-Barge-OhioR-11800-XH-4.5 - Fall 18",42.159068579866855,41.429246007996902,40.778039252316056,42.091427544847612,43.084918762337189,44.936519925446085,46.467062620985978,47.922051629069529,49.41441579691827,50.964281789512192,50.766699666155823,51.198533399791529,52.831264432496816,54.531081919927907,56.286563393371345,58.104937263578229,59.662388243006156,59.440814077124166,60.490860340077724,61.787837775322906,63.711769692999525,65.699906655820044,67.744446793221542]
[null,"ILB","Low Chlorine","Barge",11500,5.2,10,0.10199999999999999,8.0000000000000004E-4,"ILLB-WKY-Barge-OhioR-11500-VH-5.2-LC-.8 - Fall 18",40.651829779046246,39.948099266016563,39.320173956595816,40.586606994617959,41.544579673351436,43.329983806718168,44.805807709487318,46.208779062493981,47.64778936711695,49.142245735191175,48.951727416911702,49.368122560920931,50.942481441520052,52.581528353184844,54.274249194573933,56.027613951821344,57.529384134076956,57.315731518440877,58.328237329873758,59.578846219037594,61.433995193111848,63.351053802623063,65.322499103522475]
[null,"ILB","Low Chlorine","Rail",11500,5.2,10,0.10199999999999999,8.0000000000000004E-4,"ILLB-WKY-CSX-WKY-11500-VH-5.2-LC-.8 - Fall 18",40.651829779046246,39.948099266016563,39.320173956595816,40.586606994617959,41.544579673351436,43.329983806718168,44.805807709487318,46.208779062493981,47.64778936711695,49.142245735191175,48.951727416911702,49.368122560920931,50.942481441520052,52.581528353184844,54.274249194573933,56.027613951821344,57.529384134076956,57.315731518440877,58.328237329873758,59.578846219037594,61.433995193111848,63.351053802623063,65.322499103522475]
[null,"PRB","High-Btu Gillette","Rail",8800,0.8,5,0.06,1E-4,"PRB-WY-BN/UP-Gillette-8800-CS-0.8 - Fall 18",12.512564996477188,11.905260033350286,11.952784788865786,12.123297159184366,13.679477774788353,14.1741591004914,14.685449969835245,14.994539924299723,15.450524037409073,16.014011112986399,16.588856761459883,17.186155884073028,17.810053137874998,18.461955192983591,19.13842723580478,19.842209448280109,20.572196253506807,21.327376612816231,22.112012730785121,22.923792622527603,23.768052189396595,24.150238394331534,25.028925093864192]
[null,"RM","Rockies","Rail",11700,0.8,8,0.04,2.0000000000000001E-4,"Rockies-CO-UP-North Fork-11700-CS-.8 - Fall 18",34.485952728881763,33.886737309222141,33.636151975208307,35.708136749058426,36.923663262914658,38.061518882771054,39.363018171117616,40.676710067668658,42.055047206519774,43.512744020215742,44.997061282317475,46.537986385460563,46.41133972295858,48.027509634111645,49.7029173871328,51.444457212652871,52.325847104662138,54.156733715119792,56.057302457307024,58.021460021470155,60.062485027071368,62.179675546756435,64.366300663293174]
[null,"RM","Rockies","Barge",11700,0.8,8,0.04,2.0000000000000001E-4,"Rockies-CO-UP-North Fork-11700-CS-.8 - Fall 18",34.485952728881763,33.886737309222141,33.636151975208307,35.708136749058426,36.923663262914658,38.061518882771054,39.363018171117616,40.676710067668658,42.055047206519774,43.512744020215742,44.997061282317475,46.537986385460563,46.41133972295858,48.027509634111645,49.7029173871328,51.444457212652871,52.325847104662138,54.156733715119792,56.057302457307024,58.021460021470155,60.062485027071368,62.179675546756435,64.366300663293174]
[]
["Price Forecast Received from Jeff Lamb via e-mail on 9/14/18 at 1:23 p.m. (Nominal $/ton) **"]
[]
["Reviewed transportation delivery locations with Shawn Shultz, Manager Coal Transportation"]

{"sheet":"Coal Spring 2019 Price Inputs","index":12,"n_rows":30,"n_cols":42,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Florida- Spring 2019 IRP Refresh Update - Coal","No Carbon",null,null,null,null,"* Internal escalation rate of 2.5% applied starting in 2041 due to escalation rate error in HIS supplied market update (per email from Mike Quinto received 4/25/19)"]
[null,null,"CERA Fundamental Price Forecast*",null,null,null,null,null,null,null,"Updated:","2019-04-29","Tiffany Weir"]
[null,null,"Source File:","Fuel-Forecast_Spring_2019_IHS_03292019",null,null,null,"Source Tab: ","Coal Spring 2019"]
[null,null,"From:","Andrew James via e-mail on 3/29/2019 at 12:13 p.m"]
[]
[null,null,null,null,null,null,null,"Avg Hg","Chlorine"]
[null,"Basin","Coal Type","FOB Point","Btu/lb","#SO2/MMBtu","%Ash","ppm (dry)","% AR","INDEX",2019,{"$f":"K7+1","v":2020},{"$f":"L7+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,null,null,null,null,null,null,null,"Inflator 2018 = 1.0>>>",1,1.0200316423390008,1.047125924593171,1.0730595498779592,1.0954874286569041,1.1168395050697868,1.1386849961543821,1.1614425565005375,1.1844030466380628,1.2074172960839265,1.2311148168608934,1.2557278595545107,1.2813806416828009,1.307483526778606,1.3338205134616619,1.3604034601892692,1.3877026849450307,1.4159042845514345,1.4443397401675391,1.4728362918726821,1.5015153886037964,1.5307301227777113,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[]
[null,"NAPP","Pittsburgh Seam","Rail",13000,4,8,0.122,1E-3,"NAPP-Pitt-CSX/NS-MGA-13000-HS-4.0 0- Spring 19",53.66974162886487,53.250364025988659,52.750374805582815,52.156428866107433,56.114812470674117,55.625949263923992,57.439227023060916,60.376110082635584,62.330489646595886,64.35945953805539,66.484757952614714,67.498660482400979,69.805206820684859,73.473562701314719,74.668330171637436,77.248830348243246,79.901313763179559,77.49790223264857,78.720864638479313,81.112272885852121,83.60432393360125,86.181714219158081,88.336257074637032,90.544663501502953,92.808280089040522,95.128487091266521,97.506699268548175,99.944366750261864,102.44297591901841,105.00405031699385,107.62915157491869,110.31988036429165]
[null,"NAPP","Pittsburgh Seam","Barge",13000,4,8,0.122,1E-3,"NAPP-Pitt-Barge-MonR-13000-HS-4.0 - Spring 19",53.66974162886487,53.250364025988659,52.750374805582815,52.156428866107433,56.114812470674117,55.625949263923992,57.439227023060916,60.376110082635584,62.330489646595886,64.35945953805539,66.484757952614714,67.498660482400979,69.805206820684859,73.473562701314719,74.668330171637436,77.248830348243246,79.901313763179559,77.49790223264857,78.720864638479313,81.112272885852121,83.60432393360125,86.181714219158081,88.336257074637032,90.544663501502953,92.808280089040522,95.128487091266521,97.506699268548175,99.944366750261864,102.44297591901841,105.00405031699385,107.62915157491869,110.31988036429165]
[null,"CAPP","Low-Sulfur","Rail",12500,1.6,10,0.11,1E-3,"CAPP-EKY-CSX-Big Sandy-12500-LS-1.6 - Spring 19",65.328219918436801,64.266522129069898,60.061402219578397,64.449590143202514,66.925066565424473,69.350861399864925,72.080468567365557,75.056120802585028,78.132989200518793,81.185612646681989,83.171658217641593,85.128867391557037,89.248672426482116,88.975043820364803,92.771681243338875,95.93848718271839,100.02046336648222,104.28253885766388,108.60005984337135,113.26160932965648,111.98908970272645,115.8297638997676,118.72550799726177,121.6936456971933,124.73598683962312,127.85438651061369,131.05074617337903,134.3270148277135,137.68519019840633,141.12731995336648,144.65550295220064,148.27189052600565]
[null,"CAPP","Low-Sulfur","Barge",12500,1.6,10,0.11,1E-3,"CAPP-EKY-Barge-BSR-12000-LS-1.6 - Spring 19",65.328219918436801,64.266522129069898,60.061402219578397,64.449590143202514,66.925066565424473,69.350861399864925,72.080468567365557,75.056120802585028,78.132989200518793,81.185612646681989,83.171658217641593,85.128867391557037,89.248672426482116,88.975043820364803,92.771681243338875,95.93848718271839,100.02046336648222,104.28253885766388,108.60005984337135,113.26160932965648,111.98908970272645,115.8297638997676,118.72550799726177,121.6936456971933,124.73598683962312,127.85438651061369,131.05074617337903,134.3270148277135,137.68519019840633,141.12731995336648,144.65550295220064,148.27189052600565]
[null,"ILB","Illinois","Rail",11500,5,10,0.10199999999999999,3.0000000000000001E-3,"ILLB-IL-Rail-South IL-11500-VH-5 - Spring 19",43.483785677233868,44.189491493870896,44.013231072262947,43.868086491827739,45.785387177223818,47.391722318800305,48.877987807095359,50.818083455052751,52.196934703192859,54.279735514529385,54.680992349436799,52.872369203662593,58.967492085696598,61.708633851914101,64.270284132262077,66.618840337845299,66.997642600856238,68.887188062387352,71.703737887279019,74.008363782034422,77.073617430674361,79.50489468397349,81.492517051072824,83.529829977349635,85.618075726783374,87.758527619952957,89.952490810451778,92.20130308071306,94.506335657730872,96.868994049174134,99.290718900403476,101.77298687291355]
[null,"ILB","Illinois","Barge",11500,5,10,0.10199999999999999,1.5E-3,"ILLB-IL-Barge-OhioR-11500-XH-5 - Spring 19",43.483785677233868,44.189491493870896,44.013231072262947,43.868086491827739,45.785387177223818,47.391722318800305,48.877987807095359,50.818083455052751,52.196934703192859,54.279735514529385,54.680992349436799,52.872369203662593,58.967492085696598,61.708633851914101,64.270284132262077,66.618840337845299,66.997642600856238,68.887188062387352,71.703737887279019,74.008363782034422,77.073617430674361,79.50489468397349,81.492517051072824,83.529829977349635,85.618075726783374,87.758527619952957,89.952490810451778,92.20130308071306,94.506335657730872,96.868994049174134,99.290718900403476,101.77298687291355]
[null,"ILB","Illinois","Rail",11500,5,10,0.10199999999999999,1.1999999999999999E-3,"ILLB-IN-Rail-Sullivan-11500-VH-5 - Spring 19",43.483785677233868,44.189491493870896,44.013231072262947,43.868086491827739,45.785387177223818,47.391722318800305,48.877987807095359,50.818083455052751,52.196934703192859,54.279735514529385,54.680992349436799,52.872369203662593,58.967492085696598,61.708633851914101,64.270284132262077,66.618840337845299,66.997642600856238,68.887188062387352,71.703737887279019,74.008363782034422,77.073617430674361,79.50489468397349,81.492517051072795,83.529829977349607,85.618075726783403,87.758527619953,89.952490810451806,92.201303080713103,94.506335657730901,96.868994049174105,99.290718900403505,101.772986872914]
[null,"ILB","Illinois","Barge",11000,6,10,0.10199999999999999,1E-3,"ILLB-WKY-Barge-OhioR-11000-XH-6 - Spring 19",39.725924015209237,40.239592812854497,40.079087512731057,39.946916749541458,41.692838602723377,43.155590714885193,44.509005656740463,46.275684933930727,47.53128690849406,49.427915580269769,49.79330588244806,48.146347375402236,53.696654804293566,56.192778312078197,58.525454265691188,60.664083659602134,61.009026502455676,62.729674045637616,65.294465226963567,67.393091041740846,70.18435553742971,72.398311918925586,74.208269716898712,76.063476459821175,77.965063371316703,79.91418995559961,81.912044704489588,83.959845822101826,86.058841967654359,88.210313016845717,90.415570842266845,92.675960113323512]
[null,"ILB","Illinois","Rail",11000,6,10,0.10199999999999999,1.5E-3,"ILLB-IN-Rail-Sullivan-11000-XH-6 - Spring 19",39.725924015209237,40.239592812854497,40.079087512731057,39.946916749541458,41.692838602723377,43.155590714885193,44.509005656740463,46.275684933930727,47.53128690849406,49.427915580269769,49.79330588244806,48.146347375402236,53.696654804293566,56.192778312078197,58.525454265691188,60.664083659602134,61.009026502455676,62.729674045637616,65.294465226963567,67.393091041740846,70.18435553742971,72.398311918925586,74.208269716898712,76.063476459821175,77.965063371316703,79.91418995559961,81.912044704489588,83.959845822101826,86.058841967654359,88.210313016845717,90.415570842266845,92.675960113323512]
[null,"ILB","Illinois","Rail",11000,6,10,0.10199999999999999,1.5E-3,"ILLB-IL-Rail-Central IL-11000-XH-6 - Spring 19",39.725924015209237,40.239592812854497,40.079087512731057,39.946916749541458,41.692838602723377,43.155590714885193,44.509005656740463,46.275684933930727,47.53128690849406,49.427915580269769,49.79330588244806,48.146347375402236,53.696654804293566,56.192778312078197,58.525454265691188,60.664083659602134,61.009026502455676,62.729674045637616,65.294465226963567,67.393091041740846,70.18435553742971,72.398311918925586,74.208269716898712,76.063476459821175,77.965063371316703,79.91418995559961,81.912044704489588,83.959845822101826,86.058841967654359,88.210313016845717,90.415570842266845,92.675960113323512]
[null,"ILB","Illinois","Barge",11800,4.5,10,0.10199999999999999,2E-3,"ILLB-WKY-Barge-Green River-11800-XH-4.5 - Spring 19",45.830011487977465,46.978728957058074,47.356850929277947,47.76987084645512,50.433987659051581,52.35997211574,54.002048320529987,56.145531381676726,57.668932713637368,59.970081249042217,60.413403324270313,58.415175514705048,65.149272705739349,68.177778516921947,71.007976084907114,73.602740136936546,74.02125364432105,76.108887155752697,79.220706331723434,81.766934695716344,85.153530238516154,87.839687292105154,90.035679474407772,92.286571461267954,94.593735747799641,96.958579141494624,99.382543620031981,101.86710721053277,104.41378489079608,107.02412951306597,109.69973275089261,112.44222606966491]
[null,"ILB","Illinois","Barge",11800,4.5,10,0.10199999999999999,2E-3,"ILLB-WKY-Barge-OhioR-11800-XH-4.5 - Spring 19",45.830011487977465,46.978728957058074,47.356850929277947,47.76987084645512,50.433987659051581,52.35997211574,54.002048320529987,56.145531381676726,57.668932713637368,59.970081249042217,60.413403324270313,58.415175514705048,65.149272705739349,68.177778516921947,71.007976084907114,73.602740136936546,74.02125364432105,76.108887155752697,79.220706331723434,81.766934695716344,85.153530238516154,87.839687292105154,90.035679474407772,92.286571461267954,94.593735747799641,96.958579141494624,99.382543620031981,101.86710721053277,104.41378489079608,107.02412951306597,109.69973275089261,112.44222606966491]
[null,"ILB","Low Chlorine","Barge",11500,5.2,10,0.10199999999999999,8.0000000000000004E-4,"ILLB-WKY-Barge-OhioR-11500-VH-5.2-LC-.8 - Spring 19",45.830011487977465,46.978728957058074,47.356850929277947,47.76987084645512,50.433987659051581,52.35997211574,54.002048320529987,56.145531381676726,57.668932713637368,59.970081249042217,60.413403324270313,58.415175514705048,65.149272705739349,68.177778516921947,71.007976084907114,73.602740136936546,74.02125364432105,76.108887155752697,79.220706331723434,81.766934695716344,85.153530238516154,87.839687292105154,90.035679474407772,92.286571461267954,94.593735747799641,96.958579141494624,99.382543620031981,101.86710721053277,104.41378489079608,107.02412951306597,109.69973275089261,112.44222606966491]
[null,"ILB","Low Chlorine","Rail",11500,5.2,10,0.10199999999999999,8.0000000000000004E-4,"ILLB-WKY-CSX-WKY-11500-VH-5.2-LC-.8 - Spring 19",45.830011487977465,46.978728957058074,47.356850929277947,47.76987084645512,50.433987659051581,52.35997211574,54.002048320529987,56.145531381676726,57.668932713637368,59.970081249042217,60.413403324270313,58.415175514705048,65.149272705739349,68.177778516921947,71.007976084907114,73.602740136936546,74.02125364432105,76.108887155752697,79.220706331723434,81.766934695716344,85.153530238516154,87.839687292105154,90.035679474407772,92.286571461267954,94.593735747799641,96.958579141494624,99.382543620031981,101.86710721053277,104.41378489079608,107.02412951306597,109.69973275089261,112.44222606966491]
[null,"PRB","High-Btu Gillette","Rail",8800,0.8,5,0.06,1E-4,"PRB-WY-BN/UP-Gillette-8800-CS-0.8 - Spring 19",12.199279232745573,12.185756396806815,12.248297159184366,13.64498699926378,14.212580833205179,14.580793542797581,15.097220567162502,15.719309953466372,16.363711069803966,17.036793307702521,17.744858944607095,18.488031085608018,19.275475338822194,20.094914550509461,20.952380883967606,21.849707899381368,22.779365953063202,23.273607983896429,24.267389324416538,25.30904285943183,26.401959632107943,27.532043946842638,28.220345045513703,28.925853671651542,29.649000013442826,30.390225013778895,31.149980639123363,31.928730155101444,32.726948408978977,33.545122119203448,34.383750172183532,35.243343926488116]
[null,"RM","Rockies","Rail",11700,0.8,8,0.04,2.0000000000000001E-4,"Rockies-CO-UP-North Fork-11700-CS-.8 - Spring 19",33.3838813202129,33.636151975208307,35.708136749058426,36.095105377194294,38.563911083721798,40.081651510698592,41.65687942471699,41.490100964931024,43.090327807069293,44.760032672274804,46.51541880303477,47.518547268402237,49.432955365967054,51.422525707230342,50.249554530073205,52.046169738556216,54.141064414023269,56.325917060159249,54.140706770987244,56.336907016799159,58.639056679104065,61.038416752330939,62.564377171139206,64.128486600417688,65.731698765428121,67.374991234563822,69.059366015427912,70.785850165813599,72.555496419958928,74.369383830457892,76.228618426219327,78.134333886874799]
[null,"RM","Rockies","Barge",11700,0.8,8,0.04,2.0000000000000001E-4,"Rockies-CO-UP-North Fork-11700-CS-.8 - Spring 19",33.3838813202129,33.636151975208307,35.708136749058426,36.095105377194294,38.563911083721798,40.081651510698592,41.65687942471699,41.490100964931024,43.090327807069293,44.760032672274804,46.51541880303477,47.518547268402237,49.432955365967054,51.422525707230342,50.249554530073205,52.046169738556216,54.141064414023269,56.325917060159249,54.140706770987244,56.336907016799159,58.639056679104065,61.038416752330939,62.564377171139206,64.128486600417688,65.731698765428121,67.374991234563822,69.059366015427912,70.785850165813599,72.555496419958928,74.369383830457892,76.228618426219327,78.134333886874799]
[]
["Price Forecast Received from Andrew James via e-mail on 3/29/19 at 12:13 p.m. (Nominal $/ton) **"]
[]
["Reviewed transportation delivery locations with Shawn Shultz, Manager Coal Transportation"]