Daily Operating Profit
$1,187,500
Run rate: ~$433.4M annualized
Gross Margin per Barrel
$19.30
Refining yield realization over feedstock
Net Margin per Barrel
$12.50
Net after operating & energy costs
Market Status
High Margin / Peak Run
Downstream macro regime
Refinery Economic Parameters
PRESET SCENARIOS
Crude Feedstock Price (Brent/WTI)
$78.50 / bbl
Gasoline Crack Spread (RBOB vs Crude)
$26.20 / bbl
Diesel Crack Spread (ULSD Distillate)
$31.40 / bbl
Operating & Fuel Cost per Barrel
$6.80 / bbl
Refinery Utilization Rate
92.5 %
Downstream Model Valuation Architecture
• 3:2:1 Distillate Yield Weighted Realization
• Baseline Throughput: 102,703 bpd nameplate (~95k bpd at 92.5%)
• Net Margin = Gross Realized Margin - Operating Cash Costs
Yield & Margin Decomposition
Real-Time Chart.js VisualizerRendering refinery margin decomposition...
| Component Metric | Price / Value | Yield / Multiplier | Contribution / bbl |
|---|---|---|---|
| Gasoline Component (RBOB) | $104.70 / bbl | 45.0% Yield | +$11.79 |
| Diesel Component (ULSD Distillate) | $109.90 / bbl | 35.0% Yield | +$10.99 |
| Residual / Heavy Ends / Fuel Loss | Discount Factor | 20.0% Equivalent | -$3.48 |
| Gross Refining Margin (GRM) | Refinery Gate Realization | $19.30 / bbl | |
| Operating Cash Costs (OPEX) | Energy, catalysts & labor | Standard Run | -$6.80 |
| Net Cash Margin (EBITDA Eq.) | Effective Net Margin | $12.50 / bbl | |