ULSD

DATE

GROSS
BULKS
LEB OWNED
LEB
CONTRACTS CONTRACTS

TOTAL
LSD SALES

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31

21,101
41,783
62,340
13,048
24,228
26,907
45,982
39,815
21,306
25,650
21,844
68,327
19,191
23,540
38,416
41,460
32,820
16,957
46,617
20,882
32,768
-

TOTALS

684,982

8/31/2016
SEPT SALES

NET
LEB
RACK

16,803
29,383

4,298
12,400

2,024
1,953
-

32,491
2,143
9,798
22,337

29,849
8,881
12,477
4,570

2,500
4,569
-

23,253
13,150
12,234
2,284
14,443

20,229
26,665
9,072
18,797
7,401

2,001
-

32,999
4,398
12,912
13,250
21,500

35,328
14,793
8,627
25,166
19,960

1,751
2,000
-

13,675
4,550
15,547
12,713
23,402

17,394
12,407
29,070
8,169
9,366

16,798

(333,265)

NET
124,700
(16,682)
108,018

FACTOR
0.9914

(334,919)
GROSS
125,782
(16,798)
108,984

FACTOR
0.9914
0.9925
0.9925
0.9925
0.9925
0.9925
0.9925
0.9925
0.9916
0.9916
0.9916
0.9916
0.9916
0.9916
0.9916
0.9954
0.9954
0.9954
0.9954
0.9954
0.9954
0.9954
0.9952
0.9952
0.9952
0.9952
0.9952
0.9952
0.9952
0.9972

2,009
1,938
2,479
4,531
1,992
1,743
1,990
-

4,261
12,307
29,625
8,814
12,383
4,532
20,059
26,441
8,996
18,639
7,367
35,165
14,725
8,587
25,050
19,864
17,311
12,347
28,930
8,130
9,340

16658
29163
0
0
0
32247
2127
9725
22149
0
0
23058
13040
12131
2265
14377
0
0
32847
4378
12853
13189
21397
0
0
13609
4528
15472
12652
23336

16,682

(332,875)

-331201

8/31/2016
SEPT SALES

107,902
116

8/31/2016
SEPT SALES

NET
633,396
(41,803)
591,593
591,396
197

NET
938,200
(664,076)
274,124

FACTOR
0.9914

GROSS
946,339
(668,184)
278,155

FACTOR
0.9915

GROSS
3,249,798
(746,858)
2,502,940

270,016
4,108
FACTOR
0.9915

GROSS
638,826
(42,000)
596,826

8/31/2016
SEPT SALES

Receipts

NET
3,222,175
(742,916)
2,479,259
2,055,430
4,530,751
3,938

#2 OIL
NET SALES
LEB
CONTRACTS
PREM BULKS

BULKS
LEB
CONTRACTS

LEB
RACK
PREMIUM

LEB
RACK

TOTAL
LEB
SALES

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

LSD
NET SALES
LEB
CONTRACTS
PREM BULKS
#REF!
#REF!

BULKS
LEB
CONTRACTS

LEB
RACK
PREMIUM

LEB
RACK

TOTAL
LEB
SALES

2,022
1,951
2,479
4,531
#REF!
1,992
1,743
1,990
-

16,677
29,357
32,462
2,141
9,789
22,317
23,058
2,265
12,131
#REF!
14,377
32,847
4,378
12,853
13,189
21,397
13,609
4,528
15,472
12,652
23,336
-

4,266
12,389
29,822
8,873
12,466
4,566
20,059
18,639
8,996
#REF!
7,367
35,165
14,725
8,587
25,050
19,864
17,311
12,347
28,930
8,130
9,340
-

20,943
41,745
62,284
13,036
24,206
26,883
45,596
25,435
21,127
#REF!
21,744
68,013
19,103
23,432
38,239
41,261
32,662
16,876
46,393
20,782
32,676
-

#REF!

#REF!

#REF!

#REF!

ULSD
LEB Owned
LEB
Buckeye
Combined
Net Beginning Inv
124,700
6,801
931,399
938,200
Gross Sales
(16,798)
(333,265)
(334,919)
(668,184)
Net Sales
(16,682)
(331,201)
(332,875)
(664,076)
Net/Gross
107,902
(326,464)
596,480
270,016
Ending Net
108,018
(324,400)
598,524
274,124
Physical Product
108,018
271,749
Gain/Loss
(2,375)
Gross to Net
116
2,064
2,044
4,108
Adj Net/Gross
(331)
1,733

1,849

#2 Oil
LEB
Buckeye
Combined
22,474
3,199,701
3,222,175
###
2,055,430
2,055,430
(181,574)
(565,284)
(746,858)
(180,549)
(562,367)
(742,916)
(159,100)
4,689,847
4,530,747
(158,075)
4,692,764
4,534,689
4,536,420
1,731
1,025
2,917
3,942
4,648
5,673

5,870

Net Beginning Inv

Receipts
Gross Sales
Net Sales
Net/Gross
Ending Net
Physical Product
Gain/Loss
Gross to Net
Adj Net/Gross

LEB Owned
633,396
(42,000)
(41,803)
591,396
591,593
591,593
197