Title 19
PART 146 APPENDIX
A Lbs |
B BBLS |
C $/BBL |
D Product value |
E R.V. Factor |
F R.V. BBL |
G Dutiable BBL |
|
---|---|---|---|---|---|---|---|
Residual oil | 40,000 | 119 | 15.00 | 1,785 | .9047 | 108 | 108 |
Asphalt | 5,000 | 14 | 13.00 | 182 | .7840 | 11 | 11 |
Motor gasoline | 5,000 | 20 | 26.00 | 520 | 1.5682 | 31 | 31 |
Totals | 50,000 | 153 | 2,487 | 150 | 150 |
A = Pounds Attributed.
B = Equivalent Barrels.
C = Price of Product.
D = B × C.
E = C/(Total of Column D/Attributed Crude BBLS).
Residual Oil RV Factor = 15.00/(2,487/150) = .9047.
F = B × E.
G = Dutiable Barrels.
Since all products attributed to the 50,000 pounds (150 BBLS) of PF Class II crude entered customs territory duty equals $7.88 (150 × .0525).
Feedstock factor calculation for UIN Day 16-20, 46,500 pounds equivalent to 157 barrels.
Lbs | BBLS | $/BBL | Product value | Feedstock factor | R.V. BBL | Dutiable BBL | |
---|---|---|---|---|---|---|---|
Jet Fuel | 35,000 | 125 | 27.00 | 3,375 | 1.1030 | 138 | 0 |
Fuel | 10,000 | 34 | 12.00 | 408 | 0.4902 | 17 | 0 |
Consumed Process Loss | 1,500 | 5 | 12.00 | 60 | 0.4902 | 2 | 0 |
Totals | 46,500 | 164 | 3,843 | 157 | 0 |
Since jet fuel was exported, no duty is applicable. Fuel consumed for refinery process was consumed within the subzone premises and did not enter customs territory, thus no duty is applicable (assume refinery not barred by duty-free consumption restriction). Likewise, the process loss occurred entirely within the subzone. Therefore, no duty is applicable.
An operator who elects to attribute on a monthly basis files the following estimated removal of final products for the first week in September:
Jet Fuel (deemed exported on international flights) | 20,000 |
Gasoline - Domestic Consumption | 15,000 |
Duty-free certified as emergency war material | 10,000 |
Petroleum coke exportations | 10,000 |
Distillate for consumption | 5,000 |
Petrochemicals exported | 10,000 |
Total removals | 70,000 |
Because it does not elect to make attributions for feedstocks that were charged to operating units during the same week, the operator attributes the estimated removals to final products made during August from the following feedstocks:
Class II PF (privileged foreign) crude | 20,000 |
Class III PF crude | 35,000 |
Class III D (domestic) crude | 20,000 |
Class III NPF (nonprivileged foreign crude | 20,000 |
95,000 |
During August the operator produced from those feedstocks:
Jet | 35,000 |
Gasoline | 40,000 |
Petroleum Coke | 10,000 |
Distillate | 5,000 |
Petrochemicals | 15,000 |
105,000 |
There is a gain of 105,000−95,000 = 10,000
Using the tables in T.D. 66-16, the following choices are available for attribution:
Charged | Jet | Gasoline | Petrolum coke | Distillate | Petro-chemical | |
---|---|---|---|---|---|---|
Class II PF Crude | 20,000 | 13,000 | 17,200 | 4,400 | 17,200 | 5,000 |
Class III PF Crude | 35,000 | 24,500 | 31,850 | 14,000 | 31,150 | 10,150 |
Class III D Crude | 20,000 | 14,000 | 18,200 | 8,000 | 17,800 | 5,800 |
Class III NPF Crude | 20,000 | 14,000 | 18,200 | 8,000 | 17,800 | 5,800 |
Feedstock factors are calculated:
Barrels | Value barrels |
Value | Feedstock factors | |
---|---|---|---|---|
Gasoline | 40,000 | $25 | $1,000,000 | .9117 |
Jet Fuel | 35,000 | 23 | 805,000 | .8388 |
Distillate | 5,000 | 20 | 100,000 | .7294 |
Petroleum Coke | 10,000 | 10 | 100,000 | .3647 |
Petrochemicals | 15,000 | 40 | 600,000 | 1.4587 |
105,000 | 2,605,000 | |||
Gain | −10,000 | $2,605,000 | ||
Total | 1 95,000 | = $27.42 average value p/bbl |
Using the feedstock factor the refiner makes the following attributions:
Jet Fuel | 24,192 | (20,291 feedstock attributed to Class III PF Crude). |
10,808 | Class III NPF Crude (attribution of 9066 solely for purpose of accounting for the amount of NPF used). | |
35,000 | ||
Gasoline | 5,000 | (4,559 feedstock attributed to Class III PF Crude). |
5,000 | Class III NPF Crude (attribution of 4599 solely for purpose of accounting for the amount of NPF used). | |
15,000 | (13,676 feedstock attributed to Class III D Crude). | |
Petroleum Coke | 8,418 | (3,070 feedstock attributed to Class II PF Crude). |
1,582 | Class III NPF Crude (attribution of 577 solely for purposes of accounting for the amount of NPF used). | |
10,000 | ||
Distillate | 5,000 | (3,647 feedstock attributed to Class III Domestic). |
Petrochemicals | 3,975 | (5,800 feedstock attributed to Class III NPF Crude). |
6,025 | (8,789 feedstock attributed to Class III PF Crude). | |
10,000 |
On the weekly estimated production CF 3461, the refiner is required to provide a pro forma invoice or schedule showing the number of units of each type of merchandise to be removed during the week and their zone and dutiable values. For example, on CF 3461 the refiner estimates the following shipments and relative values for the next week and files this on the preceding Friday.
Product week 1 | PF shipments (MBBLS) | Value/barrel (platts) | Total value |
---|---|---|---|
Motor Gasoline | 20,000 | $35 | $700,000 |
Total Alkylate | 25,000 | 35 | 875,000 |
Heavy Reformate | 60,000 | 35 | 2,100,000 |
Reformer Feed | 110,000 | 35 | 3,850,000 |
Raffinates | 200,000 | 35 | 7,000,000 |
Jet Fuel | 200,000 | 35 | 7,000,000 |
Total | 615,000 | $21,525,000 |
Attributed Feedstock - Class III Crude: 615,000@ $105 = $64,575 (estimated duties)
During that week the refiner actually removes the following products and reports those on the CF 7501, or its electronic equivalent, filed within 10 business days after the CF 3461 is filed. Column 3 is the actual “weighted average” value for the manufacturing period, therefore, no reconciliation is necessary.
1 Product |
2 PF Shipments (mbbls) |
3 Value/ barrel (wt. avg.) |
4 Total value (2) × (3) |
5 Relative value factor (3)/(8) |
6 Feedstock distribu. (5) × (2) |
7 Liq. duties (6) × (10) (9) |
---|---|---|---|---|---|---|
Week 1: | ||||||
Motor Gasoline | 19,977 | $35.70 | $713,179 | 1.104545 | 22,065 | $2,317 |
Total Alkylate | 22,907 | 42.50 | 973,548 | 1.314935 | 30,121 | 3,163 |
Heavy Reformate | 58,164 | 31.42 | 1,827,513 | .972123 | 56,542 | 5,937 |
Reformer Feed | 100,279 | 31.42 | 3,150,766 | .972123 | 97,484 | 10,235 |
Raffinates | 170,293 | 29.55 | 5,032,158 | .914266 | 155,693 | 16,348 |
Jet Fuel | 168,433 | 30.04 | 5,059,727 | .929426 | 156,546 | 16,437 |
Total | 540,053 | 16,756,891 | 518,451 | 54,437 | ||
(9) | (10) |
Class III Crude Consumed 518,451 × $.105 = $54,437
Volumetric Gain 21,602
Avg. Value/Barrel Crude Consumed = $16,756,891 ÷ 518,451 = $32.321 (8)
This example shows volumetric gain of 21,602 mbbls. However, in that PF was requested, liquidated duties are only on actual feedstock (class III crude) used in the refining process. (518,451 @ $.105 = $54,437).
For example, on the CF 3461 the refiner estimates the following shipments and relative values for the next week and files this on the preceding Friday.
1 Product |
2 PF shipments (mbbls) |
3 Value/ barrel (platts) |
4 Total value |
---|---|---|---|
Week 1: | |||
Motor Gasoline | 20,000 | $35 | $700,000 |
Total Alkylate | 25,000 | 35 | 875,000 |
Heavy Reformate | 60,000 | 35 | 2,100,000 |
Reformer Feed | 110,000 | 35 | 3,850,000 |
Raffinates | 200,000 | 35 | 7,000,000 |
Jet Fuel | 200,000 | 35 | 7,000,000 |
Total | 615,000 | 21,525,000 |
Attributed Feedstock - Class III Crude: 615,000 @ $.105 = $64,575 (estimated duties)
During the week the refiner actually removes the following products and reports those on the CF 7501, or its electronic equivalent, filed within 10 business days after the CF 3461 is filed. The reported relative values may be an estimate based on Platts, prior period actual prices, or the refiner's transfer prices. For this example, the estimates are based on the refiner's actual transfer prices. Listed below are the data to be shown on the weekly CF 7501s, or their electronic equivalents, with actual quantities shipped and estimated values for weeks 1-5.
1 Product |
2 PF shipments (mbbls) |
3 Value/ barrel (estimates) |
4 Total value (2) × (3) |
5 Relative value factor (3)/(8) |
6 Feedstock distrib. (5) × (2) |
7 Liq. duties (6) × (10) (9) |
---|---|---|---|---|---|---|
Week 1: | ||||||
Motor Gasoline | 19,977 | $35.70 | $713,179 | 1.104545 | 22,065 | $2,317 |
Total Alkylate | 22,907 | 42.50 | 973,548 | 1.314935 | 30,121 | 3,163 |
Heavy Reformate | 58,164 | 31.42 | 1,827,513 | .972123 | 56,542 | 5,937 |
Reformer Feed | 100,279 | 31.42 | 3,150,766 | .972123 | 97,484 | 10,235 |
Raffinates | 170,293 | 29.55 | 5,032,158 | .914266 | 155,693 | 16,348 |
Jet Fuel | 168,433 | 30.04 | 5,059,727 | .929426 | 156,546 | 16,437 |
Total | 540,053 | 16,756,891 | 518,451 | $54,437 | ||
(9) | (10) |
Class III Crude Consumed 518,451 × $.105 = $54,437
Volumetric Gain 21,602
Avg. Value/Barrel Crude Consumed = $16,756,891 ÷ 518,451 = $32.321 (8)
1 Product |
2 PF shipments (mbbls) |
3 Value/ barrel (estimated) |
4 Total value |
5 Relative value factor |
6 Feedstock distrib. |
7 Liq. duties |
---|---|---|---|---|---|---|
Week 2: | ||||||
Motor Gasoline | 20,651 | $36.90 | $762,022 | 1.145429 | 23,654 | $2,484 |
Total Alkylate | 23,435 | 44.25 | 1,036,999 | 1.373584 | 32,190 | 3,380 |
Heavy Reformate | 59,819 | 30.35 | 1,815,507 | .942108 | 56,358 | 5,918 |
Reformer Feed | 101,167 | 30.10 | 3,045,127 | .934347 | 94,526 | 9,925 |
Raffinates | 172,317 | 29.30 | 5,048,888 | .909514 | 156,726 | 16,456 |
Jet fuel | 165,291 | 30.70 | 5,074,434 | .952972 | 157,519 | 16,539 |
Total | 542,680 | $16,782,977 | 520,973 | $54,702 |
Class III Crude Consumed 520,973 × $.105 = $54,702
Volumetric Gain 21,707
Avg. Value/Barrel Crude Consumed = $32.215
1 Product |
2 PF shipments (mbbls) |
3 Value/ barrel (estimated) |
4 Total value |
5 Relative value factor |
6 Feedstock distrib. |
7 Liq. duties |
---|---|---|---|---|---|---|
Week 3: | ||||||
Motor Gasoline | 18,689 | $34.90 | $652,246 | 1.091819 | 20,405 | $2,142 |
Total Alkylate | 21,511 | 40.25 | 865,818 | 1.259190 | 27,087 | 2,844 |
Heavy Reformate | 57,371 | 30.90 | 1,772,764 | .966682 | 55,460 | 5,823 |
Reformer Feed | 99,707 | 30.90 | 3,080,946 | .966682 | 96,386 | 10,121 |
Raffinates | 168,112 | 29.65 | 4,984,521 | .927577 | 155,938 | 16,374 |
Jet Fuel | 172,092 | 29.85 | 5,136,946 | .933834 | 160,707 | 16,874 |
Total | 537,482 | $16,493,241 | 515,983 | $54,178 |
Class III Crude Consumed 515,983 × $.105 = $54,178
Volumetric Gain 21,499
Avg. Value/Barrel Crude Consumed = $31.965
1 Product |
2 PF shipments (mbbls) |
3 Value/ barrel (estimated) |
4 Total value |
5 Relative value factor |
6 Feedstock distrib. |
7 Liq. duties |
---|---|---|---|---|---|---|
Week 4: | ||||||
Motor Gasoline | 21,905 | $32.85 | $719,579 | 1.027237 | 22,502 | $2,363 |
Total Alkylate | 22,552 | 38.75 | 873,890 | 1.211733 | 27,327 | 2,869 |
Heavy Reformate | 58,116 | 29.60 | 1,720,234 | 0.925607 | 53,791 | 5,648 |
Reformer Feed | 101,058 | 29.40 | 2,971,105 | 0.919353 | 92,908 | 9,755 |
Raffinates | 169,823 | 30.15 | 5,120,163 | 0.942806 | 160,110 | 16,812 |
Jet Fuel | 171,493 | 31.05 | 5,324,858 | 0.970949 | 166,511 | 17,484 |
Total | 544,947 | $16,729,829 | 523,149 | $54,931 |
Class III Crude Consumed 523,149 × $.105 = $54,931
Gain 21,798
Avg. Value/Barrel Crude Consumed = $31.979
1 Product |
2 PF shipments (mbbls) |
3 Value/ barrel (estimated) |
4 Total value |
5 Relative value factor |
6 Feedstock distrib. |
7 Liq. duties |
---|---|---|---|---|---|---|
Week 5: | ||||||
Motor Gasoline | 8,990 | $37.25 | $334,878 | 1.136260 | 10,215 | $1,073 |
Total Alkylate | 9,984 | 45.10 | 450,278 | 1.375713 | 13,735 | 1,442 |
Heavy Reformate | 25,351 | 31.50 | 798,557 | 0.960864 | 24,360 | 2,558 |
Reformer Feed | 43,492 | 31.35 | 1,363,474 | 0.956288 | 41,592 | 4,367 |
Raffinates | 75,172 | 29.95 | 2,251,401 | 0.913583 | 68,677 | 7,211 |
Jet fuel | 75,795 | 30.56 | 2,316,295 | 0.932190 | 70,654 | 7,418 |
Total | 238,784 | $7,514,883 | 229,233 | $24,069 |
Class III Crude Consumed 229,233 × $.105 = $24,069
Gain 9,551
Avg. Value/Barrel Crude Consumed = $32.783
As provided in the regulations, the refiner files an amended CF 7501 for each week based on the refiner's actual weighted average values for the month, as shown below.
Product | Value/ barrel (MBBLS) |
---|---|
Month End: | |
Motor Gasoline | $35.27 |
Total Alkylate | 41.84 |
Heavy Reformate | 30.66 |
Reformer Feed | 30.54 |
Raffinates | 29.69 |
Jet Fuel | 30.42 |
Reconciliation of Week 1 Using Month's End Actual Weighted Average Values
1 Product |
2 PF shipments (mbbls) |
3 Value/ barrel (wt. avg.) actual |
4 Total value (2) × (3) |
5 Relative value factor (3)/(8) |
6 Feedstock distri. (5) × (2) |
7 Amended wt. avg. duties (6) × (10) (9) |
---|---|---|---|---|---|---|
Motor Gasoline | 19,977 | $35.27 | $704,589 | 1.095716 | 21,889 | $2,298 |
Total Alkylate | 22,907 | 41.84 | 958,429 | 1.299823 | 29,775 | 3,126 |
Heavy Reformate | 58,164 | 30.66 | 1,783,308 | .952499 | 55,401 | 5,817 |
Reformer Feed | 100,279 | 30.54 | 3,062,521 | .948771 | 95,141 | 9,990 |
Raffinates | 170,293 | 29.69 | 5,055,999 | .922365 | 157,072 | 16,493 |
Jet Fuel | 168,433 | 30.42 | 5,123,732 | .945043 | 159,176 | 16,713 |
Total | 540,053 | $16,688,578 | 518,454 | 54,437 | ||
(9) | (10) |
Class III Crude Consumed = 518,454 × $.105 = $54,437
Volumetric Gain 21,599
Avg.Value/Bbl Crude Consumed = $16,688,578 ÷ 518,454 = $32.189 (8)
Note: No change in amended total duties, because duty is computed on total quantity of class III crude used. The difference is amongst the various products, i.e., estimated weekly CF 7501 duties paid for Motor Gasoline was $2,317, while the reconciled amount as shown above is $2,298. Additional duties owed or refunds due would depend on the reconciliation of the weekly entry as an entirety.
Product | Value/Barrel (wt. avg.) |
---|---|
Motor Gasoline | § 35.28 |
Total Alkylate | 41.90 |
Heavy Reformate | 31.78 |
Reformer Feed | 30.02 |
Raffinates | 31.10 |
Jet Fuel | 28.80 |
Thereafter, the information provided or both the CF 3461, or its electronic equivalent, and CF 7501 filed for each weekly entry with respect to relative values would remain the same. The only estimated amount would be the quantity to be removed on the CF 3461, or its electronic equivalent, as shown below. On the CF 3461, or its electronic equivalent, the refiner estimates the following shipments and uses a prior manufacturing period's actual weighted average values.
1 Product |
2 PF shipments (mbbls) |
3 Value/ barrel (PP) (wt. avg.) |
4 Total value |
---|---|---|---|
Week 1 | |||
Motor Gasoline | 20,000 | $35.28 | $705,600 |
Total Alkylate | 25,000 | 41.90 | 1,047,500 |
Heavy Reformate | 60,000 | 31.78 | 1,906,800 |
Reformer Feed | 110,000 | 30.02 | 3,302,200 |
Raffinates | 200,000 | 31.10 | 6,220,000 |
Jet Fuel | 200,000 | 28.80 | 5,760,000 |
Total | 615,000 | 18,942,100 |
Attributed Feedstock - Class III Crude: 615,000 @ $.105 = $64,575 (estimated duties)
On the CF 7501, the refiner reports the following shipments and uses a prior manufacturing period's actual average values.
1 Product |
2 PF shipments (mbbls) |
3 Value/ barrel (PP) (wt. avg.) |
4 Total value (2) × (3) |
5 Relative value factor (3)/(8) |
6 Feedstock distri. (5) × (2) |
7 Liq. duties (6) × (10) (9) |
---|---|---|---|---|---|---|
Week 1: | ||||||
Motor Gasoline | 19,977 | $35.28 | $704,789 | 1.097219 | 21,919 | $2,902 |
Total Alkylate | 22,907 | 41.90 | 959,803 | 1.303104 | 29,850 | 3,134 |
Heavy Reformate | 58,164 | 31.78 | 1,848,452 | .988368 | 57,486 | 6,036 |
Reformer Feed | 100,279 | 30.02 | 3,010,376 | .933632 | 93,623 | 9,830 |
Raffinates | 170,293 | 31.10 | 5,296,112 | .967220 | 164,710 | 17,295 |
Jet Fuel | 168,433 | 28.80 | 4,850,870 | .895689 | 150,863 | 15,840 |
Total | 540,053 | $16,670,402 | 518,451 | $54,437 | ||
(9) | (10) |
Class III Crude Used 518,451 × $.105 = $54,437
Volumetric Gain 21,602
Avg. Value/Barrel Crude Used = $16,670,402 ÷ 518,451 = $32.154 (8)
1 Product |
2 PF shipments (mbbls) |
3 Value/ barrel (PP) (wt. avg.) |
4 Total value |
5 Relative value factor |
6 Feedstock distri. |
7 Liq. duties |
---|---|---|---|---|---|---|
Week 2: | ||||||
Motor Gasoline | 20,651 | $35.28 | $728,567 | 1.096128 | 22,636 | $2,377 |
Total Alkylate | 23,435 | 41.90 | 981,926 | 1.301808 | 30,508 | 3,203 |
Heavy Reformate | 59,819 | 31.78 | 1,901,048 | .987386 | 59,064 | 6,202 |
Reformer Feed | 101,167 | 30.02 | 3,037,033 | .932704 | 94,359 | 9,908 |
Raffinates | 172,317 | 31.10 | 5,359,059 | .966259 | 166,503 | 17,483 |
Jet Fuel | 165,291 | 28.80 | 4,760,381 | .894799 | 147,903 | 15,529 |
Total | 542,680 | 16,768,014 | 520,973 | 54,702 |
Class III Crude Used 520,973 × $.105 = $54,702
Volumetric Gain 21,707
Avg. Value/Barrel Crude Used = $32.186
1 Product |
2 PF shipments (mbbls) |
3 Value/ barrel (PP) (wt. avg.) |
4 Total value |
5 Relative value factor |
6 Feedstock distri. |
7 Liq. duties |
---|---|---|---|---|---|---|
Week 3: | ||||||
Motor Gasoline | 18,689 | $35.28 | $659,348 | 1.099168 | 20,542 | $2,157 |
Total Alkylate | 21,511 | 41.90 | 901,311 | 1.305418 | 28,081 | 2,948 |
Heavy Reformate | 57,371 | 31.78 | 1,823,250 | .990124 | 56,803 | 5,964 |
Reformer Feed | 99,707 | 30.02 | 2,993,204 | .935290 | 93,254 | 9,792 |
Raffinates | 168,112 | 31.10 | 5,228,283 | .968938 | 162,889 | 17,103 |
Jet Fuel | 172,092 | 28.80 | 4,956,250 | .897280 | 154,414 | 16,214 |
Total | 537,482 | 16,561,646 | 515,983 | 54,178 |
Class III Crude Used 515,983 × $.105 = $54,178
Volumetric Gain 21,499
Avg. Value/Barrel Crude Used = $32.097
1 Product |
2 PF shipments (mbbls) |
3 Value/ barrel (PP) (wt. avg.) |
4 Total value |
5 Relative value factor |
6 Feedstock distri. |
7 Liq. duties |
---|---|---|---|---|---|---|
Week 4: | ||||||
Motor Gasoline | 21,905 | $35.28 | $772,808 | 1.097390 | 24,038 | $2,524 |
Total Alkylate | 22,552 | 41.90 | 944,929 | 1.303306 | 29,391 | 3,086 |
Heavy Reformate | 58,116 | 31.78 | 1,846,926 | .988522 | 57,447 | 6,032 |
Reformer Feed | 101,058 | 30.02 | 3,033,761 | .933777 | 94,365 | 9,908 |
Raffinates | 169,823 | 31.10 | 5,281,495 | .967371 | 164,281 | 17,250 |
Jet Fuel | 171,493 | 28.80 | 4,938,998 | .895829 | 153,627 | 16,131 |
Total | 544,947 | 16,818,917 | 523,149 | 54,931 |
Class III Crude Used 523,149 × $.105 = $54,931
Volumetric Gain 21,798
Avg. Value/Barrel Crude Used = $32.149
1 Product |
2 PF shipments (mbbls) |
3 Value/ barrel (PP) (wt. avg.) |
4 Total value |
5 Relative value factor |
6 Feedstock distri. |
7 Liq. duties |
---|---|---|---|---|---|---|
Week 5: | ||||||
Motor Gasoline | 8,990 | $35.28 | $317,167 | 1.097698 | 9,868 | $1,036 |
Total Alkylate | 9,984 | 41.90 | 418,330 | 1.303671 | 13,016 | 1,367 |
Heavy Reformate | 25,351 | 31.78 | 805,655 | .988799 | 25,067 | 2,632 |
Reformer Feed | 43,492 | 30.02 | 1,305,630 | .934039 | 40,623 | 4,265 |
Raffinates | 75,172 | 31.10 | 2,337,849 | .967642 | 72,740 | 7,638 |
Jet Fuel | 75,795 | 28.80 | 2,182,896 | .896080 | 67,919 | 7,131 |
Total | 238,784 | 7,367,527 | 229,233 | 24,069 |
Class III Crude Used 229,233 × $.105 = $24,069
Volumetric Gain 9,551
Avg. Value/Barrel Crude Used = $32.14
At the end of the month, the refiner must calculate its actual weighted average values for use in the subsequent period.
Reconciliation of Relative Value for the Subsequent Period
1 Product |
2 PF shipments (mbbls) |
3 Value/ barrel (PP) (wt. avg.) |
4 Total value (2 × 3) |
5 Relative value factor (3)/(8) |
6 Feedstock distri. (5 × 2) |
7 Liq. duties (6 × (10) (9) |
---|---|---|---|---|---|---|
Month End: | ||||||
Motor Gasoline | 90,212 | $35.27 | $3,181,777 | 1.095682 | 98,844 | $10,379 |
Total Alkylate | 100,389 | 41.84 | 4,200,276 | 1.299783 | 130,484 | 13,701 |
Heavy Reformate | 258,821 | 30.66 | 7,935,452 | .952470 | 246,519 | 25,885 |
Reformer Feed | 445,703 | 30.54 | 13,611,770 | .948742 | 422,857 | 44,400 |
Raffinates | 755,717 | 29.69 | 22,437,238 | .922336 | 697,025 | 73,188 |
Jet Fuel | 753,104 | 30.42 | 22,909,424 | .945014 | 711,694 | 74,726 |
Total | 2,403,946 | 74,275,937 | 2,307,423 | 242,279 | ||
(9) | (10) |
Class III Crude Used 2,307,423 × $.105 = $242,279
Volumetric Gain 96,523
Avg. Value/Barrel Crude Used = $74,275,937 ÷ 2,307,423 = $32.19 (8)
Note: Actual monthly reconciliation data could result in attributions on a product basis that are less than or greater than weekly distributions. This is due to the “weighing” of the data i.e., motor gasoline on a weekly basis was $10,996 as compared to $10,379 as above. No additional duties are due to the averaging.