CF Industries

Ammonia Corporate Product Costing

2016

January February March April May

Ammonia - TONS
Beginning Inventory 513,526.19 575,019.81 645,835.10 544,294.24 -
Receipts fom Plants:
Donaldsonville 75,068.20 86,949.41 43,424.05 31,237.34 -
Port Neal 216.07 2,691.50 10,159.93 880.92 -
Verdigris 28,922.37 32,111.73 30,156.36 29,000.43 -
Woodward 19,679.11 21,647.68 11,221.15 7,940.76 -
Yazoo City 4,820.13 6,069.60 7,461.50 3,730.64 -
Courtright 17,186.83 15,429.78 17,745.47 16,092.77 -
Medicine Hat 62,180.89 64,729.59 67,837.53 71,647.80 -
Total Receipts from Plants 208,073.60 229,629.30 188,005.98 160,530.66 -
Purchases - - - - -
Net From Exchange - - - - -
Shrink & Other (192.99) (201.01) (531.35) 556.58 -
Current Month Supply 207,880.60 229,428.29 187,474.63 161,087.24 -

Ending Inventory 575,019.81 645,835.10 544,294.24 351,317.77 -

Ammonia - DOLLARS
Beginning Inventory 73,373,849.36 81,346,706.04 90,582,459.67 75,593,290.19 -

Receipts fom Plants:

Donaldsonville 10,336,703.56 12,541,064.58 6,512,408.45 4,413,376.52 -
Port Neal 41,735.92 556,669.55 2,217,793.24 168,383.50 -
Verdigris 4,156,206.27 5,271,799.47 4,742,022.91 3,762,745.58 -
Woodward 3,757,091.86 4,337,634.09 2,383,655.63 2,009,872.52 -
Yazoo City 573,709.29 775,589.55 944,287.48 463,885.57 -
Courtright 3,436,483.86 3,554,746.57 3,871,715.01 2,953,819.51 -
Medicine Hat 5,930,574.46 5,652,531.03 5,226,075.29 5,221,049.72 -
Total Receipts from Plants 28,232,505.22 32,690,034.84 25,897,958.01 18,993,132.92 -
Purchases - - - - -
Net From Exchange - - - - -
Shrink & Other (91,478.68) (64,695.65) (175,111.34) 183,952.88 -
Current Month Supply 28,141,026.54 32,625,339.19 25,722,846.67 19,177,085.80 -

Ending Inventory 81,346,706.04 90,582,459.67 75,593,290.19 45,291,830.81 -

Ammonia - $/TON
Beginning Inventory 142.88 141.47 140.26 138.88 $0.00
 CF Industries

Receipts fom Plants:

Donaldsonville 137.70 144.23 149.97 141.29 $0.00
Port Neal 193.16 206.82 218.29 191.14 $0.00
Verdigris 143.70 164.17 157.25 129.75 $0.00
Woodward 190.92 200.37 212.43 253.11 $0.00
Yazoo City 119.02 127.78 126.55 124.34 $0.00
Courtright 199.95 230.38 218.18 183.55 $0.00
Medicine Hat 95.38 87.33 77.04 72.87 $0.00
Total Receipts from Plants 135.69 142.36 137.75 118.31 $0.00
Purchases - - - - $0.00
Net From Exchange - - - - $0.00
Shrink & Other 474.00 321.85 329.56 330.51 $0.00
Current Month Supply 135.37 142.20 137.21 119.05 $0.00

Ending Inventory 141.47 140.26 138.88 128.92 $0.00

Ending Inventory Layers

1st Layer Tons 207,880.60 229,428.29 187,474.63 161,087.24 -
1st Layer Dollars 28,141,026.54 32,625,339.19 25,722,846.67 19,177,085.80 -
1st Layer $/Ton 135.37 142.20 137.21 119.05 $0.00

2nd Layer Tons 222,257.66 207,880.60 229,428.29 187,474.63 -

2nd Layer Dollars 31,779,483.59 28,141,026.54 32,625,339.19 25,722,846.67 -
2nd Layer $/Ton 142.98 135.37 142.20 137.21 $0.00

3rd Layer Tons 144,881.55 208,526.21 127,391.32 2,755.91 -

3rd Layer Dollars 21,426,195.17 29,816,093.95 17,245,104.33 391,898.34 -
3rd Layer $/Ton 147.89 142.98 135.37 142.20 $0.00
4th Layer Tons - - - - -
4th Layer Dollars - - - - -
4th Layer $/Ton - - - - $0.00

Avg. Ending Inventory $/Ton 141.47 140.26 138.88 128.92 $0.00

 CF Industries
UAN 32% Solution Corporate Product Costing
2016

January February March April May

UAN 32% - TONS
Beginning Inventory 227,886.97 304,044.59 304,044.59 372,429.79 -

Receipts fom Plants:

Donaldsonville 211,341.90 146,526.53 266,009.32 198,175.20 -
Port Neal 44,298.03 64,147.05 67,906.39 81,786.30 -
Verdigris 130,478.02 104,378.87 102,055.17 106,151.56 -
Woodward 62,067.43 79,632.93 59,919.96 44,326.70 -
Yazoo City 14,222.07 15,634.38 16,640.22 11,486.03 -
Courtright 19,739.77 22,246.96 27,296.13 28,989.52 -
Total Receipts from Plants 482,147.23 432,566.73 539,827.18 470,915.30 -
Purchases - - 13,287.50 - -
Net From Exchange - - - - -
Shrink & Other (168.55) 85.19 (272.28) 425.16 -
Current Month Supply 481,978.68 432,651.91 552,842.41 471,340.46 -

Ending Inventory 296,232.87 304,044.59 372,429.79 337,925.33 -

UAN 32% - DOLLARS

Beginning Inventory 23,810,296.93 33,833,777.02 33,833,777.02 41,548,691.93 -

Receipts fom Plants:

Donaldsonville 15,898,430.10 12,569,466.70 22,282,518.94 16,906,444.17 -
Port Neal 5,566,970.97 7,375,305.68 7,937,057.06 9,617,196.55 -
Verdigris 13,629,783.23 11,816,330.09 12,952,641.07 9,641,469.56 -
Woodward 8,558,522.41 10,785,647.54 9,618,322.66 5,966,903.81 -
Yazoo City 1,601,592.21 1,748,101.96 1,844,258.54 1,373,702.76 -
Courtright 3,479,927.29 3,833,425.18 3,999,548.85 4,204,820.55 -
Total Receipts from Plants 48,735,226.21 48,128,277.15 58,634,347.12 47,710,537.40 -
Purchases - - 3,095,987.50 - -
Net From Exchange - - - - -
Shrink & Other (40,025.33) 16,793.31 (54,604.97) 84,025.71 -
Current Month Supply 48,695,200.88 48,145,070.46 61,675,729.65 47,794,563.11 -
Ending Inventory 29,928,956.97 33,833,777.02 41,548,691.93 34,266,086.92 -

UAN 32% - $/TON

Beginning Inventory 104.48 111.28 111.28 111.56 $0.00
Receipts fom Plants:
 CF Industries
Donaldsonville 75.23 85.78 83.77 85.31 $0.00
Port Neal 125.67 114.97 116.88 117.59 $0.00
Verdigris 104.46 113.21 126.92 90.83 $0.00
Woodward 137.89 135.44 160.52 134.61 $0.00
Yazoo City 112.61 111.81 110.83 119.60 $0.00
Courtright 176.29 172.31 146.52 145.05 $0.00
Medicine Hat - - - - $0.00
Total Receipts from Plants 101.08 111.26 108.62 101.31 $0.00
Purchases - - 233.00 - $0.00
Net From Exchange - - - - $0.00
Shrink & Other 237.47 197.13 200.55 197.63 $0.00
Current Month Supply 101.03 111.28 111.56 101.40 $0.00
Ending Inventory 101.03 111.28 111.56 101.40 $0.00
Ending Inventory Layers
1st Layer Tons 296,232.87 304,044.59 372,429.79 337,925.33 -
1st Layer Dollars 29,928,956.97 33,833,777.02 41,548,691.93 34,266,086.92 -
1st Layer $/Ton 101.03 111.28 111.56 101.40 $0.00
2nd Layer Tons - - - - -
2nd Layer Dollars - - - - -
2nd Layer $/Ton - - - - $0.00
3rd Layer Tons - - - - -
3rd Layer Dollars - - - - -
3rd Layer $/Ton - - - - $0.00
4th Layer Tons - - - - -
4th Layer Dollars - - - - -
4th Layer $/Ton - - - - $0.00
5th Layer Tons - - - - -
5th Layer Dollars - - - - -
5th Layer $/Ton - - - - $0.00
Avg. Ending Inventory $/Ton 101.03 111.28 111.56 101.40 $0.00
 CF Industries
Urea Granular Corporate Product Costing
2016

January February March April May

Urea Gran - TONS
Beginning Inventory 58,781.10 48,134.13 48,134.13 64,788.46 -
Receipts fom Plants:
Donaldsonville 237,046.96 142,186.56 146,527.60 113,796.91 -
Courtright 3,074.20 2,323.03 2,149.93 9,637.11 -
MDH 66,441.34 49,087.69 45,608.57 54,640.80 -
Total Receipts from Plants 306,562.50 193,597.28 194,286.09 178,074.83 -
Purchases - 6,142.94 32,825.42 12,129.46 -
Net From Exchange - - - - -
Shrink & Other (80.95) 121.43 324.49 337.72 -
Current Month Supply 306,481.55 199,861.66 227,436.00 190,542.01 -
Ending Inventory 67,180.89 48,134.13 64,788.46 46,934.39 -

Urea Gran - DOLLARS

Beginning Inventory 8,059,280.33 6,816,724.33 6,816,724.33 9,416,892.96 -
Receipts fom Plants:
Donaldsonville 33,197,871.65 21,748,379.66 20,360,178.20 16,679,848.05 -
Courtright 918,322.44 726,753.55 631,902.61 2,495,737.79 -
MDH 6,293,468.37 4,565,934.02 3,955,039.65 4,432,732.66 -
Total Receipts from Plants 40,409,662.46 27,041,067.23 24,947,120.46 23,608,318.50 -
Purchases - 1,230,886.21 8,009,623.55 2,881,802.01 -
Net From Exchange - - - - -
Shrink & Other (25,741.15) 32,323.28 100,694.28 19,808.05 -
Current Month Supply 40,383,921.31 28,304,276.72 33,057,438.29 26,509,928.56 -
Ending Inventory 8,852,173.26 6,816,724.33 9,416,892.96 6,529,937.72 -

Urea Gran - $/TON

Beginning Inventory 137.11 141.62 141.62 145.35 $0.00
Receipts fom Plants:
Donaldsonville 140.05 152.96 138.95 146.58 $0.00
Courtright 298.72 312.85 293.92 258.97 $0.00
Medicine Hat 94.72 93.02 86.72 81.12 $0.00
Total Receipts from Plants 131.82 139.68 128.40 132.58 $0.00
Purchases - 200.37 244.01 237.59 $0.00
Net From Exchange - - - - $0.00
Shrink & Other 318.00 266.18 310.31 58.65 $0.00
Current Month Supply 131.77 141.62 145.35 139.13 $0.00
 CF Industries
Ending Inventory 131.77 141.62 145.35 139.13 $0.00
Ending Inventory Layers
1st Layer Tons 67,180.89 48,134.13 64,788.46 46,934.39 -
1st Layer Dollars 8,852,173.26 6,816,724.33 9,416,892.96 6,529,937.72 -
1st Layer $/Ton 131.77 141.62 145.35 139.13 $0.00
2nd Layer Tons - - - - -
2nd Layer Dollars - - - - -
2nd Layer $/Ton - - - - $0.00
3rd Layer Tons - - - - -
3rd Layer Dollars - - - - -
3rd Layer $/Ton - - - - $0.00
4th Layer Tons - - - - -
4th Layer Dollars - - - - -
4th Layer $/Ton - - - - $0.00
5th Layer Tons - - - - -
5th Layer Dollars - - - - -
5th Layer $/Ton - - - - $0.00
Avg. Ending Inventory $/Ton 131.77 141.62 145.35 139.13 $0.00
 CF Industries
Urea Liquor 100% Corporate Product Costing
2016
January February March April May
Urea Liquor- TONS
Beginning Inventory 393.04 647.44 647.44 779.33 -
Receipts fom Plants:
Port Neal 2,188.07 2,381.31 3,039.18 1,982.47 -
Woodward 743.24 1,034.28 898.41 599.79 -
Yazoo City 498.64 428.26 422.74 639.09 -
Courtright 3,100.58 3,014.18 2,739.67 4,573.56 -
Total Receipts from Plants 6,530.53 6,858.03 7,100.00 7,794.91 -
Purchases - - - - -
Net From Exchange - - - - -
Shrink & Other - 1.18 - - -
Current Month Supply 6,530.53 6,859.21 7,100.00 7,794.91 -
Ending Inventory 885.38 647.44 779.33 1,783.07 -

Urea Liquor - DOLLARS

Beginning Inventory 94,964.03 150,264.34 150,264.34 173,967.03 -
Receipts fom Plants:
Port Neal 399,074.73 398,548.09 478,125.66 309,708.21 -
Woodward 110,714.09 323,328.75 161,208.73 149,357.42 -
Yazoo City 116,081.11 105,653.32 329,226.15 98,856.41 -
Courtright 811,656.98 764,090.63 616,346.94 965,378.56 -
Total Receipts from Plants 1,437,526.91 1,591,620.79 1,584,907.48 1,523,300.60 -
Purchases - - - - -
Net From Exchange - - - - -
Shrink & Other - 333.89 - - -
Current Month Supply 1,437,526.91 1,591,954.68 1,584,907.48 1,523,300.60 -
Ending Inventory 194,893.46 150,264.34 173,967.03 348,452.09 -

Urea Liquor - $/TON

Beginning Inventory 241.61 232.09 232.09 223.23 $0.00
Receipts fom Plants:
Port Neal 182.39 167.36 157.32 156.22 $0.00
Woodward 148.96 312.61 179.44 249.02 $0.00
Yazoo City 232.80 246.70 778.80 154.68 $0.00
Courtright 261.78 253.50 224.97 211.08 $0.00
Total Receipts from Plants 220.12 232.08 223.23 195.42 $0.00
Purchases - - - - $0.00
Net From Exchange - - - - $0.00
 CF Industries
Shrink & Other - 282.72 - - $0.00
Current Month Supply 220.12 232.09 223.23 195.42 $0.00
Ending Inventory 220.12 232.09 223.23 195.42 $0.00
Ending Inventory Layers
1st Layer Tons 885.38 647.44 779.33 1,783.07 -
1st Layer Dollars 194,893.46 150,264.34 173,967.03 348,452.09 -
1st Layer $/Ton 220.12 232.09 223.23 195.42 $0.00
2nd Layer Tons - - - - -
2nd Layer Dollars - - - - -
2nd Layer $/Ton - - - - $0.00
3rd Layer Tons - - - - -
3rd Layer Dollars - - - - -
3rd Layer $/Ton - - - - $0.00
4th Layer Tons - - - - -
4th Layer Dollars - - - - -
4th Layer $/Ton - - - - $0.00
5th Layer Tons - - - - -
5th Layer Dollars - - - - -
5th Layer $/Ton - - - - $0.00
Avg. Ending Inventory $/Ton 220.12 232.09 223.23 195.42 $0.00
 CF Industries
Aqua 100% Equiv. Corporate Product Costing
2016
January February March April May
Aqua100EQ - TONS
Beginning Inventory 2,361.39 2,289.02 1,916.81 1,503.31 -
Receipts fom Plants:
Donaldsonville 34.75 - - - -
Courtright 1,546.84 1,190.44 967.47 1,015.50 -
Total Receipts from Plants 1,581.59 1,190.44 967.47 1,015.50 -
Purchases - - - - -
Net From Exchange - - - - -
From Ammonia Rebranding 15.00 23.72 50.09 687.54 -
Shrink & Other (0.11) (0.54) (0.12) (7.95) -
Current Month Supply 1,596.48 1,213.61 1,017.44 1,695.10 -
Ending Inventory 2,289.02 1,916.81 1,503.31 697.39 -

Aqua100EQ - DOLLARS
Beginning Inventory 429,227.34 453,981.79 412,283.67 289,001.06 -
Receipts fom Plants:
Donaldsonville 4,431.18 - - - -
Courtright 321,481.09 264,658.51 174,780.36 163,573.93 -
Total Receipts from Plants 325,912.27 264,658.51 174,780.36 163,573.93 -
Purchases - - - - -
Net From Exchange - - - - -
From Ammonia Rebranding 2,066.59 3,497.83 7,055.90 96,080.11 -
Shrink & Other (68.95) (306.77) (67.35) (4,498.00) -
Current Month Supply 327,909.92 267,849.57 181,768.91 255,156.04 -
Ending Inventory 453,981.79 412,283.67 289,001.06 104,975.88 -

Aqua100EQ - $/TON
Beginning Inventory 181.77 198.33 215.09 192.24 $0.00
Receipts fom Plants:
Donaldsonville 127.52 - - - $0.00
Courtright 207.83 222.32 180.66 161.08 $0.00
Total Receipts from Plants 206.07 222.32 180.66 161.08 $0.00
Purchases - - - - $0.00
Net From Exchange - - - - $0.00
Shrink & Other 610.14 566.00 565.97 566.00 $0.00
Current Month Supply 205.40 220.70 178.65 150.53 $0.00
Ending Inventory 198.33 215.09 192.24 150.53 $0.00
 CF Industries
Ending Inventory Layers
1st Layer Tons 1,596.48 1,213.61 1,017.44 697.39 -
1st Layer Dollars 327,909.92 267,849.57 181,768.91 104,975.88 -
1st Layer $/Ton 205.40 220.70 178.65 150.53 $0.00
2nd Layer Tons 692.55 703.20 485.87 - -
2nd Layer Dollars 126,071.87 155,198.65 107,232.15 - -
2nd Layer $/Ton 182.04 220.70 220.70 - $0.00
3rd Layer Tons - - - - -
3rd Layer Dollars - - - - -
3rd Layer $/Ton - - - - $0.00
4th Layer Tons - - - - -
4th Layer Dollars - - - - -
4th Layer $/Ton - - - - $0.00
5th Layer Tons - - - - -
5th Layer Dollars - - - - -
5th Layer $/Ton - - - - $0.00
Avg. Ending Inventory $/Ton 198.33 215.09 192.24 150.53 $0.00
 CF Industries
Diesel Exhaust Fluid 100% UL Equiv. Corporate Produc
2016
January February March April May
DEF100EQ - Gallons
Beginning Inventory 9,886.99 260,700.99 260,700.99 265,980.71 -
Receipts fom Plants:
Port Neal 520,222.93 617,334.56 947,091.44 870,158.31 -
Woodward 619,548.20 654,547.86 542,449.75 709,971.10 -
Yazoo City 561,022.87 657,485.71 830,687.12 653,865.52 -
Courtright 1,138,844.86 1,094,763.64 1,588,910.90 1,259,672.57 -
Total Receipts from Plants 2,839,638.86 3,024,131.78 3,909,139.20 3,493,667.49 -
Purchases - - - - -
Net From Exchange - - - - -
Shrink & Other (34.14) (1,538.78) - - -
Current Month Supply 2,839,604.72 3,022,593.00 3,909,139.20 3,493,667.49 -
Ending Inventory 212,878.06 260,700.99 265,980.71 490,820.04 -

DEF 100 - DOLLARS

Beginning Inventory 9,473.28 212,519.02 212,519.02 235,047.47 -
Receipts fom Plants:
Port Neal 399,020.11 473,087.65 631,799.06 713,754.60 -
Woodward 533,918.82 400,413.50 671,694.71 615,598.08 -
Yazoo City 445,360.49 490,890.17 697,260.95 436,412.28 -
Courtright 1,384,043.16 1,102,283.48 1,453,756.17 1,240,271.53 -
Total Receipts from Plants 2,762,342.58 2,466,674.80 3,454,510.89 3,006,036.49 -
Purchases - - - - -
Net From Exchange - - - - -
Shrink & Other (60.09) (2,708.26) - - -
Current Month Supply 2,762,282.49 2,463,966.54 3,454,510.89 3,006,036.49 -
Ending Inventory 207,081.41 212,519.02 235,047.47 422,313.50 -

DEF 100 - $/Gallon

Beginning Inventory 0.96 0.82 0.82 0.88 $0.00
Receipts fom Plants:
Port Neal 0.77 0.77 0.67 0.82 $0.00
Woodward 0.86 0.61 1.24 0.87 $0.00
Yazoo City 0.79 0.75 0.84 0.67 $0.00
Courtright 1.22 1.01 0.91 0.98 $0.00
Total Receipts from Plants 0.97 0.82 0.88 0.86 $0.00
Purchases - - - - $0.00
Net From Exchange - - - - $0.00
 CF Industries
Shrink & Other 1.76 1.76 - - $0.00
Current Month Supply 0.97 0.82 0.88 0.86 $0.00
Ending Inventory 0.97 0.82 0.88 0.86 $0.00
Ending Inventory Layers
1st Layer Gallons 212,878.06 260,700.99 265,980.71 490,820.04 -
1st Layer Dollars 207,081.41 212,519.02 235,047.47 422,313.50 -
1st Layer $/Gallon 0.97 0.82 0.88 0.86 $0.00
2nd Layer Gallons - - - - -
2nd Layer Dollars - - - - -
2nd Layer $/Gallon - - - - $0.00
3rd Layer Gallons - - - - -
3rd Layer Dollars - - - - -
3rd Layer $/Gallon - - - - $0.00
4th Layer Gallons - - - - -
4th Layer Dollars - - - - -
4th Layer $/Gallon - - - - $0.00
5th Layer Gallons - - - - -
5th Layer Dollars - - - - -
5th Layer $/Gallon - - - - $0.00
Avg. Ending Inventory $/Ton 0.97 0.82 0.88 0.86 $0.00
 CF Industries
Ammonium Nitrate Fertilizer Corporate Product Cos
2016
January February March April May
AN Fert - TONS
Beginning Inventory 20,320.00 41,409.55 41,409.55 19,682.91 -
Receipts fom Plants:
Yazoo City 30,648.75 44,451.66 41,670.25 42,390.91 -
Total Receipts from Plants 30,648.75 44,451.66 41,670.25 42,390.91 -
Purchases - - - - -
Net From Exchange - - - - -
Shrink & Other 6.48 16.44 13.88 19.86 -
Current Month Supply 30,655.23 44,468.09 41,684.13 42,410.77 -
Ending Inventory 18,410.82 41,409.55 19,682.91 20,730.42 -

AN Fert - DOLLARS
Beginning Inventory 2,733,286.05 5,164,487.41 5,164,487.41 2,426,973.71 -
Receipts fom Plants:
Yazoo City 4,004,578.77 5,542,106.92 5,136,508.50 5,048,226.32 -
Total Receipts from Plants 4,004,578.77 5,542,106.92 5,136,508.50 5,048,226.32 -
Purchases - - - - -
Net From Exchange - - - - -
Shrink & Other 1,911.60 3,833.74 3,295.93 4,727.91 -
Current Month Supply 4,006,490.37 5,545,940.66 5,139,804.43 5,052,954.23 -
Ending Inventory 2,406,204.78 5,164,487.41 2,426,973.71 2,469,888.39 -

AN Fert - $/TON
Beginning Inventory 134.51 124.72 124.72 123.30 $0.00
Receipts fom Plants:
Yazoo City 130.66 124.68 123.27 119.09 $0.00
Total Receipts from Plants 130.66 124.68 123.27 119.09 $0.00
Purchases - - - - $0.00
Net From Exchange - - - - $0.00
Shrink & Other 295.00 233.25 237.46 238.09 $0.00
Current Month Supply 130.70 124.72 123.30 119.14 $0.00
Ending Inventory 130.70 124.72 123.30 119.14 $0.00
Ending Inventory Layers
1st Layer Tons 18,410.82 41,409.55 19,682.91 20,730.42 -
1st Layer Dollars 2,406,204.78 5,164,487.41 2,426,973.71 2,469,888.39 -
1st Layer $/Ton 130.70 124.72 123.30 119.14 $0.00
 CF Industries
2nd Layer Tons - - - - -
2nd Layer Dollars - - - - -
2nd Layer $/Ton - - - - $0.00
3rd Layer Tons - - - - -
3rd Layer Dollars - - - - -
3rd Layer $/Ton - - - - $0.00
4th Layer Tons - - - - -
4th Layer Dollars - - - - -
4th Layer $/Ton - - - - $0.00
5th Layer Tons - - - - -
5th Layer Dollars - - - - -
5th Layer $/Ton - - - - $0.00
Avg. Ending Inventory $/Ton 130.70 124.72 123.30 119.14 $0.00
 CF Industries
Industrial Grade Ammonium Nitrate Corporate Product
2016
January February March April May
IGAN- TONS
Beginning Inventory - - - - -
Receipts fom Plants:
Yazoo City 15,767.25 11,149.23 15,426.71 11,252.63 -
Total Receipts from Plants 15,767.25 11,149.23 15,426.71 11,252.63 -
Purchases - - - - -
Net From Exchange - - - - -
Shrink & Other - - - - -
Current Month Supply 15,767.25 11,149.23 15,426.71 11,252.63 -
Ending Inventory - - - (205.23) -

IGAN - DOLLARS
Beginning Inventory - - - - -
Receipts fom Plants:
Yazoo City 3,224,164.65 2,073,635.61 3,139,814.17 2,945,384.74 -
Total Receipts from Plants 3,224,164.65 2,073,635.61 3,139,814.17 2,945,384.74 -
Purchases - - - - -
Net From Exchange - - - - -
Shrink & Other - - - - -
Current Month Supply 3,224,164.65 2,073,635.61 3,139,814.17 2,945,384.74 -

Ending Inventory - - - (53,717.83) -

IGAN - $/TON
Beginning Inventory - - - - $0.00
Receipts fom Plants:
Yazoo City 204.48 185.99 203.53 261.75 $0.00
Total Receipts from Plants 204.48 185.99 203.53 261.75 $0.00
Purchases - - - - $0.00
Net From Exchange - - - - $0.00
Shrink & Other - - - - $0.00
Current Month Supply 204.48 185.99 203.53 261.75 $0.00
Ending Inventory - - - 261.75 $0.00
Ending Inventory Layers
1st Layer Tons - - - - -
1st Layer Dollars - - - - -
1st Layer $/Ton - - - - $0.00
 CF Industries
2nd Layer Tons - - - (205.23) -
2nd Layer Dollars - - - - -
2nd Layer $/Ton - - - - $0.00
3rd Layer Tons - - - - (205)
3rd Layer Dollars - - - - -
3rd Layer $/Ton - - - - $0.00
4th Layer Tons - - - - -
4th Layer Dollars - - - - -
4th Layer $/Ton - - - - $0.00
5th Layer Tons - - - - -
5th Layer Dollars - - - - -
5th Layer $/Ton - - - - $0.00
Avg. Ending Inventory $/Ton - - - 261.75 $0.00
*Credit balance in CFS IGAN inventory due to 205 tons PGI'd for April, but not in the April Legal Entity replenishment to CFS inventory
 CF Industries
Ammonium Nitrate Solution 100% Corporate Product C
2016
January February March April May
AN Solution - TONS
Beginning Inventory 2,205.47 3,881.86 3,881.86 1,303.43 -
Receipts fom Plants:
Yazoo City 20,529.73 17,575.11 22,834.33 26,155.70 -
Courtright - - - - -
Total Receipts from Plants 20,529.73 17,575.11 22,834.33 26,155.70 -
Purchases - - - - -
Net From Exchange - - - - -
Shrink & Other - - - - -
Current Month Supply 20,529.73 17,575.11 22,834.33 26,155.70 -
Ending Inventory 3,507.97 3,881.86 1,303.43 2,981.11 -

AN Solution - DOLLARS
Beginning Inventory 224,596.34 421,536.72 421,536.72 130,763.49 -
Receipts fom Plants:
Yazoo City 2,135,569.09 1,908,505.85 2,290,799.62 2,571,659.20 -
Courtright - - - - -
Total Receipts from Plants 2,135,569.09 1,908,505.85 2,290,799.62 2,571,659.20 -
Purchases - - - - -
Net From Exchange - - - - -
Shrink & Other - - - - -
Current Month Supply 2,135,569.09 1,908,505.85 2,290,799.62 2,571,659.20 -
Ending Inventory 364,910.47 421,536.72 130,763.49 293,105.80 -

AN Solution - $/TON
Beginning Inventory 101.84 108.59 108.59 100.32 $0.00
Receipts fom Plants:
Yazoo City 104.02 108.59 100.32 98.32 $0.00
Courtright - - - - $0.00
Total Receipts from Plants 104.02 108.59 100.32 98.32 $0.00
Purchases - - - - $0.00
Net From Exchange - - - - $0.00
Shrink & Other - - - - $0.00
Current Month Supply 104.02 108.59 100.32 98.32 $0.00
Ending Inventory 104.02 108.59 100.32 98.32 $0.00
Ending Inventory Layers
1st Layer Tons 3,507.97 3,881.86 1,303.43 2,981.11 -
 CF Industries
1st Layer Dollars 364,910.47 421,536.72 130,763.49 293,105.80 -
1st Layer $/Ton 104.02 108.59 100.32 98.32 $0.00
2nd Layer Tons - - - - -
2nd Layer Dollars - - - - -
2nd Layer $/Ton - - - - $0.00
3rd Layer Tons - - - - -
3rd Layer Dollars - - - - -
3rd Layer $/Ton - - - - $0.00
4th Layer Tons - - - - -
4th Layer Dollars - - - - -
4th Layer $/Ton - - - - $0.00
5th Layer Tons - - - - -
5th Layer Dollars - - - - -
5th Layer $/Ton - - - - $0.00
Avg. Ending Inventory $/Ton 104.02 108.59 100.32 98.32 $0.00
 CF Industries
Nitric Acid 100% Equiv. Corporate Product Costin
2016
January February March April May
NitrAcid100EQ- TONS
Beginning Inventory 134.16 120.26 120.26 28.33 -
Receipts fom Plants:
Verdigris 665.77 604.38 520.77 391.03 -
Yazoo City 2,109.75 1,629.12 1,873.84 1,321.43 -
Courtright 737.32 886.86 918.63 880.36 -
Total Receipts from Plants 3,512.85 3,120.36 3,313.24 2,592.82 -
Purchases - - - - -
Net From Exchange - - - - -
Shrink & Other - - - - -
Current Month Supply 3,512.85 3,120.36 3,313.24 2,592.82 -
Ending Inventory 76.92 120.26 28.33 106.67 -

NitrAcid100EQ- DOLLARS
Beginning Inventory 12,288.60 11,570.76 11,570.76 2,729.42 -
Receipts fom Plants:
Verdigris 57,973.68 55,637.19 47,698.79 39,208.97 -
Yazoo City 160,048.97 122,335.92 162,223.86 127,936.84 -
Courtright 99,592.45 122,250.79 109,287.77 106,025.50 -
Total Receipts from Plants 317,615.09 300,223.90 319,210.42 273,171.31 -
Purchases - - - - -
Net From Exchange - - - - -
Shrink & Other - - - - -
Current Month Supply 317,615.09 300,223.90 319,210.42 273,171.31 -
Ending Inventory 6,954.74 11,570.76 2,729.42 11,238.43 -

NitrAcid100EQ- $/TON
Beginning Inventory 91.60 96.21 96.21 96.34 $0.00
Receipts fom Plants:
Verdigris 87.08 92.06 91.59 100.27 $0.00
Yazoo City 75.86 75.09 86.57 96.82 $0.00
Courtright 135.07 137.85 118.97 120.43 $0.00
Total Receipts from Plants 90.42 96.21 96.34 105.36 $0.00
Purchases - - - - $0.00
Net From Exchange - - - - $0.00
Shrink & Other - - - - $0.00
Current Month Supply 90.42 96.21 96.34 105.36 $0.00
 CF Industries
Ending Inventory 90.42 96.21 96.34 105.36 $0.00
Ending Inventory Layers
1st Layer Tons 76.92 120.26 28.33 106.67 -
1st Layer Dollars 6,954.74 11,570.76 2,729.42 11,238.43 -
1st Layer $/Ton 90.42 96.21 96.34 105.36 $0.00
2nd Layer Tons - - - - -
2nd Layer Dollars - - - - -
2nd Layer $/Ton - - - - $0.00
3rd Layer Tons - - - - -
3rd Layer Dollars - - - - -
3rd Layer $/Ton - - - - $0.00
4th Layer Tons - - - - -
4th Layer Dollars - - - - -
4th Layer $/Ton - - - - $0.00
5th Layer Tons - - - - -
5th Layer Dollars - - - - -
5th Layer $/Ton - - - - $0.00
Avg. Ending Inventory $/Ton 90.42 96.21 96.34 105.36 $0.00
 CF Industries
DAP Corporate Product Costing
2016
January February March April May
DAP - TONS
Beginning Inventory - - - - -
Receipts fom Plants:
Plant City - - - - -
Total Receipts from Plants - - - - -
Purchases - - - - -
Net From Exchange - - - - -
Shrink & Other - - - - -
Current Month Supply - - - - -
Ending Inventory - - - - -

DAP - DOLLARS
Beginning Inventory - - - - -
Receipts fom Plants:
Plant City - - - - -
Total Receipts from Plants - - - - -
Purchases - - - - -
Net From Exchange - - - - -
Shrink & Other - - - - -
Current Month Supply - - - - -
Ending Inventory - - - - -

DAP- $/TON
Beginning Inventory - - - - $0.00
Receipts fom Plants:
Plant City - - - - $0.00
Total Receipts from Plants - - - - $0.00
Purchases - - - - $0.00
Net From Exchange - - - - $0.00
Shrink & Other - - - - $0.00
Current Month Supply - - - - $0.00
Ending Inventory - - - - $0.00
Ending Inventory Layers
1st Layer Tons - - - - -
1st Layer Dollars - - - - -
1st Layer $/Ton - - - - $0.00
 CF Industries

2nd Layer Tons - - - - -

2nd Layer Dollars - - - - -
2nd Layer $/Ton - - - - $0.00

3rd Layer Tons - - - - -

3rd Layer Dollars - - - - -
3rd Layer $/Ton - - - - $0.00

4th Layer Tons - - - - -

4th Layer Dollars - - - - -
4th Layer $/Ton - - - - $0.00

5th Layer Tons - - - - -

5th Layer Dollars - - - - -
5th Layer $/Ton - - - - $0.00

Avg. Ending Inventory $/Ton - - - - $0.00

 CF Industries
MAP 10-50 Corporate Product Costing
2016
January February March April May
MAP 10-50 - TONS
Beginning Inventory - - - - -
Receipts fom Plants:
Plant City - - - - -
Total Receipts from Plants - - - - -
Purchases - - - - -
Net From Exchange - - - - -
Shrink & Other - - - - -
Current Month Supply - - - - -

Ending Inventory - - - - -

MAP 10-50 - DOLLARS

Beginning Inventory - - - - -
Receipts fom Plants:
Plant City - - - - -
Total Receipts from Plants - - - - -
Purchases - - - - -
Net From Exchange - - - - -
Shrink & Other - - - - -
Current Month Supply - - - - -
Ending Inventory - - - - -

MAP 10-50- $/TON

Beginning Inventory - - - - $0.00
Receipts fom Plants:
Plant City - - - - $0.00
Total Receipts from Plants - - - - $0.00
Purchases - - - - $0.00
Net From Exchange - - - - $0.00
Shrink & Other - - - - $0.00
Current Month Supply - - - - $0.00
Ending Inventory - - - - $0.00
Ending Inventory Layers
1st Layer Tons - - - - -
1st Layer Dollars - - - - -
1st Layer $/Ton - - - - $0.00
 CF Industries
2nd Layer Tons - - - - -
2nd Layer Dollars - - - - -
2nd Layer $/Ton - - - - $0.00
3rd Layer Tons - - - - -
3rd Layer Dollars - - - - -
3rd Layer $/Ton - - - - $0.00
4th Layer Tons - - - - -
4th Layer Dollars - - - - -
4th Layer $/Ton - - - - $0.00
5th Layer Tons - - - - -
5th Layer Dollars - - - - -
5th Layer $/Ton - - - - $0.00
Avg. Ending Inventory $/Ton - - - - $0.00
 CF Industries
MAP 11-52 Corporate Product Costing
2016
January February March April May
MAP 11-52 - TONS
Beginning Inventory - - - - -
Receipts fom Plants:
Plant City - - - - -
Total Receipts from Plants - - - - -
Purchases - - - - -
Net From Exchange - - - - -
Shrink & Other - - - - -
Current Month Supply - - - - -
Ending Inventory - - - - -

MAP 11-52 - DOLLARS

Beginning Inventory - - - - -
Receipts fom Plants:
Plant City - - - - -
Total Receipts from Plants - - - - -
Purchases - - - - -
Net From Exchange - - - - -
Shrink & Other - - - - -
Current Month Supply - - - - -
Ending Inventory - - - - -

MAP 11-52- $/TON

Beginning Inventory - - - - $0.00
Receipts fom Plants:
Plant City - - - - $0.00
Total Receipts from Plants - - - - $0.00
Purchases - - - - $0.00
Net From Exchange - - - - $0.00
Shrink & Other - - - - $0.00
Current Month Supply - - - - $0.00
Ending Inventory - - - - $0.00
Ending Inventory Layers
1st Layer Tons - - - - -
1st Layer Dollars - - - - -
1st Layer $/Ton - - - - $0.00
 CF Industries
2nd Layer Tons - - - - -
2nd Layer Dollars - - - - -
2nd Layer $/Ton - - - - $0.00
3rd Layer Tons - - - - -
3rd Layer Dollars - - - - -
3rd Layer $/Ton - - - - $0.00
4th Layer Tons - - - - -
4th Layer Dollars - - - - -
4th Layer $/Ton - - - - $0.00
5th Layer Tons - - - - -
5th Layer Dollars - - - - -
5th Layer $/Ton - - - - $0.00
Avg. Ending Inventory $/Ton - - - - $0.00
 CF Industries
MAP-S Corporate Product Costing
2016
January February March April May
MAP-S - TONS
Beginning Inventory - - - - -
Receipts fom Plants:
Plant City - - - - -
Total Receipts from Plants - - - - -
Purchases - - - - -
Net From Exchange - - - - -
Shrink & Other - - - - -
Current Month Supply - - - - -
Ending Inventory - - - - -

MAP-S - DOLLARS
Beginning Inventory - - - - -
Receipts fom Plants:
Plant City - - - - -
Total Receipts from Plants - - - - -
Purchases - - - - -
Net From Exchange - - - - -
Shrink & Other - - - - -
Current Month Supply - - - - -
Ending Inventory - - - - -

MAP-S- $/TON
Beginning Inventory - - - - $0.00
Receipts fom Plants:
Plant City - - - - $0.00
Total Receipts from Plants - - - - $0.00
Purchases - - - - $0.00
Net From Exchange - - - - $0.00
Shrink & Other - - - - $0.00
Current Month Supply - - - - $0.00
Ending Inventory - - - - $0.00
Ending Inventory Layers
1st Layer Tons - - - - -
1st Layer Dollars - - - - -
1st Layer $/Ton - - - - $0.00
 CF Industries
2nd Layer Tons - - - - -
2nd Layer Dollars - - - - -
2nd Layer $/Ton - - - - $0.00
3rd Layer Tons - - - - -
3rd Layer Dollars - - - - -
3rd Layer $/Ton - - - - $0.00
4th Layer Tons - - - - -
4th Layer Dollars - - - - -
4th Layer $/Ton - - - - $0.00
5th Layer Tons - - - - -
5th Layer Dollars - - - - -
5th Layer $/Ton - - - - $0.00
Avg. Ending Inventory $/Ton - - - - $0.00
ustries
e Product Costing
16
June July August
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
$0.00 $0.00 $0.00
September October November December
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
$0.00 $0.00 $0.00 $0.00
ustries

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

ustries
porate Product Costing
16
June July August
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
$0.00 $0.00 $0.00
September October November December
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
$0.00 $0.00 $0.00 $0.00
ustries
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
ustries
rate Product Costing
16

June July August September October November December

- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
ustries
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
ustries
porate Product Costing
16
June July August September October November December

- - - - - - -

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

- - - - - - -

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
ustries
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
ustries
porate Product Costing
16
June July August September October November December

- - - - - - -

- -
- -
- -
- -
- -
- -
- -
- -
- -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

- - - - - - -

- -
- -
- -
- -
- -
- -
- -
- -
- -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
ustries

- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
ustries
quiv. Corporate Product Costing
16
June July August September October November December

- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
ustries
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
ustries
Corporate Product Costing
16
June July August September October November December

- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
ustries
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
ustries
rate Corporate Product Costing
16
June July August September October November December

- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
ustries
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
(205) - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- (205) - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
hment to CFS inventory. Offset is in Yazoo inventory.
ustries
0% Corporate Product Costing
16
June July August September October November December

- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

- - - - - - -
ustries
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
ustries
orporate Product Costing
16
June July August September October November December

- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
ustries
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
ustries
Product Costing
16
June July August September October November December

- - - - - - -

- -
- -
- -
- -
- -
- -
- -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

- - - - - - -

- -
- -
- -
- -
- -
- -
- -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
ustries

- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 - - $0.00 $0.00

- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 - - $0.00 $0.00

- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

ustries
ate Product Costing
16
June July August September October November December

- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
ustries
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
 ustries
ate Product Costing
16
June July August September October November December

- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
ustries
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
ustries
Product Costing
16
June July August September October November December

- - - - - - -

- -
- -
- -
- -
- -
- -
- -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

- - - - - - -

- -
- -
- -
- -
- -
- -
- -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
ustries
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
- - - - - - -
- - - - - - -
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Year-To-Date

513,526.19
-
236,679.01
13,948.42
120,190.89
60,488.69
22,081.86
66,454.84
266,395.82
786,239.53
-
-
(368.78)
785,870.75

351,317.77

73,373,849.36

-
33,803,553.11
2,984,582.21
17,932,774.23
12,488,254.10
2,757,471.89
13,816,764.95
22,030,230.50
105,813,630.99
-
-
(147,332.79)
105,666,298.20

45,291,831.56

142.88
 -
142.82
213.97
149.20
206.46
124.87
207.91
82.70
134.58
-
-
399.52
134.46

128.92

161,087.24
19,177,085.80
119.05

187,474.63
25,722,846.67
137.21

2,755.91
391,898.34
142.20
-
-
-

128.92
Year-To-Date

227,886.97

-
822,052.95
258,137.77
443,063.62
245,947.03
57,982.69
98,272.38
1,925,456.44
13,287.50
-
69.53
1,938,813.46

337,925.33

23,810,296.93

-
67,656,859.91
30,496,530.26
48,040,223.95
34,929,396.42
6,567,655.47
15,517,721.87
203,208,387.88
3,095,987.50
-
6,188.72
206,310,564.10
34,266,086.92

104.48
-
 82.30
118.14
108.43
142.02
113.27
157.91
-
105.54
233.00
-
89.01
106.41
101.40

337,925.33
34,266,086.92
101.40
-
-
-
-
-
-
-
-
-
-
-
-
101.40
Year-To-Date

58,781.10
-
639,558.03
17,184.27
215,778.40
872,520.70
51,097.82
-
702.70
924,321.22
46,934.39

8,059,280.33
-
91,986,277.56
4,772,716.39
19,247,174.70
116,006,168.65
12,122,311.77
-
127,084.46
128,255,564.88
6,529,937.72

137.11
-
143.83
1,120.05
-
132.96
237.24
-
180.85
138.76
 139.13

46,934.39
6,529,937.72
139.13
-
-
-
-
-
-
-
-
-
-
-
-
139.13
Year-To-Date

393.04
-
9,591.04
3,275.72
1,988.72
13,428.00
28,283.47
-
-
1.18
28,284.65
1,783.07

94,964.03
-
1,585,456.69
744,608.99
649,816.99
3,157,473.11
6,137,355.78
-
-
333.89
6,137,689.67
348,452.09

241.61

165.31
227.31
326.75
235.14
216.99
-
-
 282.72
217.00
195.42

1,783.07
348,452.09
195.42
-
-
-
-
-
-
-
-
-
-
-
-
195.42
Year-To-Date

2,361.39
-
34.75
4,720.25
4,755.00
-
-
776.35
(8.72)
5,522.63
697.39

429,227.34
-
4,431.18
924,493.89
928,925.07
-
-
108,700.43
(4,941.07)
1,032,684.44
104,975.88

181.77

127.52
195.86
195.36
-
-
566.57
186.99
150.53
 697.39
104,975.88
150.53
-
-
-
-
-
-
-
-
-
-
-
-
150.53
Year-To-Date

9,886.99
-
2,954,807.24
2,526,516.91
2,703,061.22
5,082,191.97
13,266,577.33
-
-
(1,572.93)
13,265,004.41
490,820.04

9,473.28
-
2,217,661.42
2,221,625.11
2,069,923.89
5,180,354.34
11,689,564.76
-
-
(2,768.35)
11,686,796.41
422,313.50

0.96

0.75
0.88
0.77
1.02
0.88
-
-
 1.76
0.88
0.86

490,820.04
422,313.50
0.86
-
-
-
-
-
-
-
-
-
-
-
-
0.86
Year-To-Date

20,320.00

159,161.57
159,161.57
-
-
56.65
159,218.22
20,730.42

2,733,286.05

19,731,420.51
19,731,420.51
-
-
13,769.18
19,745,189.69
2,469,888.39

134.51

123.97
123.97
-
-
243.04
124.01
119.14

20,730.42
2,469,888.39
119.14
 -
-
-
-
-
-
-
-
-
-
-
-
119.14
 Year-To-Date

-
-
53,595.81
53,595.81
-
-
-
53,595.81
(205.23)

-
-
11,382,999.17
11,382,999.17
-
-
-
11,382,999.17

-
ERR

212.39
212.39
-
-
-
212.39
-

-
-
-
(205.23)
-
-
-
-
-
-
-
-
-
-
-
-
Year-To-Date

2,205.47
-
87,094.86
-
87,094.86
-
-
-
87,094.86
2,981.11

224,596.34
-
8,906,533.76
-
8,906,533.76
-
-
-
8,906,533.76
293,105.80

101.84

102.26
-
102.26
-
-
-
102.26
98.32

2,981.11
293,105.80
98.32
-
-
-
-
-
-
-
-
-
-
-
-
98.32
Year-To-Date

134.16
-
2,181.96
6,934.14
3,423.17
12,539.27
-
-
-
12,539.27
106.67

12,288.60
-
200,518.63
572,545.59
437,156.51
1,210,220.72
-
-
-
1,210,220.72
11,238.43

91.60

91.90
82.57
127.71
96.51
-
-
-
96.51
 105.36

106.67
11,238.43
105.36
-
-
-
-
-
-
-
-
-
-
-
-
105.36
Year-To-Date

-
-
-
-
-
-
-
-
-

-
-
-
-
-
-
-
-
-

-
-
-
-
-
-
-

-
-
-
-
-
-

-
-
-

-
-
-

-
-
-

-
Year-To-Date

-
-
-
-
-
-
-
-

-
-
-
-
-
-
-
-
-

-
-
-
-
-
-
-

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Year-To-Date

-
-
-
-
-
-
-
-
-

-
-
-
-
-
-
-
-
-

-
-
-
-
-
-
-

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Year-To-Date

-
-
-
-
-
-
-
-
-

-
-
-
-
-
-
-
-
-

-
-
-
-
-
-
-

-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
 CF Industries
Ammonia Distribution Costing
2016

Tons January February March April May June July August September October November December Year-To-Date

Beginning Inventory 486,914 563,978 624,082 516,731 0 0 0 0 0 0 0 0 486,914

Receipts from Mfg Plants 104,624 93,985 105,745 89,346 0 0 0 0 0 0 0 0 393,699

Purchases 0 0 0 0 0 0 0 0 0 0 0 0 -
Exchange Receipts 0 0 0 0 0 0 0 0 0 0 0 0 -
Shrink & Other (188) (108) (351) 610 0 0 0 0 0 0 0 0 (37)
Current Month 104,435 93,877 105,393 89,956 0 0 0 0 0 0 0 0 393,662

Total Available 591,350 657,855 729,475 606,687 0 0 0 0 0 0 0 0 880,576

Dollars

Beg. Inventory 33,176,163 39,104,931 44,577,808 37,795,383 0 0 0 0 0 0 0 0 33,176,163

Distribution Costs 7,852,087 7,915,455 8,814,753 5,924,833 0 0 0 0 0 0 0 0 30,507,127

Storage Costs 0 0 0 0 0 0 0 0 0 0 0 0 -
Shrink & Other (25,440) (30,147) (36,420) 96,354 0 0 0 0 0 0 0 0 4,347
Current Month Costs 7,826,647 7,885,308 8,778,332 6,021,187 0 0 0 0 0 0 0 0 30,511,474

Total Available 41,002,810 46,990,239 53,356,140 43,816,570 0 0 0 0 0 0 0 0 63,687,637

$/T

Beginning Inventory 68.14 69.34 71.43 73.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 68.14

Distribution Costs 75.19 84.32 83.64 65.86 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 77.50
Storage Costs 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Shrink & Other (0.24) (0.32) (0.35) 1.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01
Current Month Costs 74.94 84.00 83.29 66.93 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 77.51

Total Available 69.34 71.43 73.14 72.22 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 72.32
 CF Industries
UAN 32% Solution Distribution Costing
2016

Tons January February March April May June July August September October November December Year-To-Date

Beginning Inventory 110,913 203,277 208,746 248,125 0 0 0 0 0 0 0 0 110,913

Receipts from Mfg Plants 135,680 62,436 91,083 118,438 0 0 0 0 0 0 0 0 407,638

Purchases 0 0 13,288 0 0 0 0 0 0 0 0 0 13,288
Exchange Receipts 0 0 0 0 0 0 0 0 0 0 0 0 -
Shrink & Other (46) 53 (511) 263 0 0 0 0 0 0 0 0 (240)
Current Month 135,634 62,490 103,860 118,701 0 0 0 0 0 0 0 0 420,685

Total Available 246,547 265,767 312,606 366,826 0 0 0 0 0 0 0 0 531,598

Dollars

Beg. Inventory 3,328,642 5,536,103 5,465,836 6,122,340 0 0 0 0 0 0 0 0 3,328,642

Distribution Costs 3,387,815 1,424,030 2,258,899 3,881,621 0 0 0 0 0 0 0 0 10,952,364

Storage Costs 0 0 0 0 0 0 0 0 0 0 0 0 -
Shrink & Other (1,924) (1,254) (11,352) 3,550 0 0 0 0 0 0 0 0 (10,980)
Current Month Costs 3,385,890 1,422,776 2,247,546 3,885,172 0 0 0 0 0 0 0 0 10,941,384

Total Available 6,714,532 6,958,879 7,713,382 10,007,512 0 0 0 0 0 0 0 0 14,270,025

$/T

Beginning Inventory 30.01 27.23 26.18 24.67 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 30.01

Distribution Costs 24.98 22.79 21.75 32.70 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 26.03
Storage Costs 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Shrink & Other (0.01) (0.02) (0.11) 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.03)
Current Month Costs 24.96 22.77 21.64 32.73 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 26.01

Total Available 27.23 26.18 24.67 27.28 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 26.84
 CF Industries
Urea Gran Distribution Costing
2016

Tons January February March April May June July August September October November December Year-To-Date

Beginning Inventory 21,562 54,990 47,233 40,404 0 0 0 0 0 0 0 0 21,562

Receipts from Mfg Plants 41,076 19,809 15,656 30,889 0 0 0 0 0 0 0 0 107,430

Purchases 0 0 0 0 0 0 0 0 0 0 0 0 -
Exchange Receipts 0 0 0 0 0 0 0 0 0 0 0 0 -
Shrink & Other (81) 121 324 338 0 0 0 0 0 0 0 0 703
Current Month 40,995 19,931 15,980 31,227 0 0 0 0 0 0 0 0 108,133

Total Available 62,556 74,921 63,213 71,631 0 0 0 0 0 0 0 0 129,694

Dollars

Beg. Inventory 402,895 1,347,029 1,151,670 893,728 0 0 0 0 0 0 0 0 402,895

Distribution Costs 1,130,850 480,942 265,251 397,321 0 0 0 0 0 0 0 0 2,274,364

Storage Costs 0 0 0 0 0 0 0 0 0 0 0 0 -
Shrink & Other (1,377) (1,201) (18,666) 65,635 0 0 0 0 0 0 0 0 44,391
Current Month Costs 1,129,474 479,741 246,585 462,956 0 0 0 0 0 0 0 0 2,318,755

Total Available 1,532,369 1,826,770 1,398,254 1,356,683 0 0 0 0 0 0 0 0 2,721,650

$/T

Beginning Inventory 18.69 24.50 24.38 22.12 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 18.69

Distribution Costs 27.59 24.13 16.60 12.72 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 21.03
Storage Costs 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Shrink & Other (0.03) (0.06) (1.17) 2.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.41
Current Month Costs 27.55 24.07 15.43 14.83 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 21.44

Total Available 24.50 24.38 22.12 18.94 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 20.99
 CF Industries
Urea Liquor 100% Distribution Costing
2016

Tons January February March April May June July August September October November December Year-To-Date

Beginning Inventory 0 0 0 0 0 0 0 0 0 0 0 0 0

Receipts from Mfg Plants 0 0 0 0 0 0 0 0 0 0 0 0 -

Purchases 0 0 0 0 0 0 0 0 0 0 0 0 -
Exchange Receipts 0 0 0 0 0 0 0 0 0 0 0 0 -
Shrink & Other 0 0 0 0 0 0 0 0 0 0 0 0 -
Current Month 0 0 0 0 0 0 0 0 0 0 0 0 0

Total Available 0 0 0 0 0 0 0 0 0 0 0 0 0

Dollars

Beg. Inventory 0 0 0 0 0 0 0 0 0 0 0 0 0

Distribution Costs 0 0 0 0 0 0 0 0 0 0 0 0 -
Storage Costs 0 0 0 0 0 0 0 0 0 0 0 0 -
Shrink & Other 0 0 0 0 0 0 0 0 0 0 0 0 -
Current Month Costs 0 0 0 0 0 0 0 0 0 0 0 0 0

Total Available 0 0 0 0 0 0 0 0 0 0 0 0 0

$/T

Beginning Inventory 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Distribution Costs 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Storage Costs 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Shrink & Other 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Current Month Costs 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Total Available 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
 CF Industries
Aqua 100% Distribution Costing
2016

Tons January February March April May June July August September October November December Year-To-Date

Beginning Inventory 1,671 1,693 1,696 1,454 0 0 0 0 0 0 0 0 1,671

Receipts from Mfg Plants 187 206 168 225 0 0 0 0 0 0 0 0 787

Purchases 0 0 0 0 0 0 0 0 0 0 0 0 -
Exchange Receipts 0 0 0 0 0 0 0 0 0 0 0 0 -
D&S From Ammonia Rebrand 15 24 50 688 0 0 0 0 0 0 0 0 776
Shrink & Other (0) (1) (0) (8) 0 0 0 0 0 0 0 0 (9)
Current Month 202 229 218 904 0 0 0 0 0 0 0 0 1,554

Total Available 1,874 1,922 1,915 2,358 0 0 0 0 0 0 0 0 3,226

Dollars

Beg. Inventory 179,093 194,452 207,174 184,014 0 0 0 0 0 0 0 0 179,093

Distribution Costs 35,108 38,610 31,548 42,123 0 0 0 0 0 0 0 0 147,389

Storage Costs 0 0 0 0 0 0 0 0 0 0 0 0 -
D&S From Ammonia Rebrand 1,040 1,694 3,664 49,656 0 0 0 0 0 0 0 0 56,054
Shrink & Other (8) (7) (2) (98) 0 0 0 0 0 0 0 0 (115)
Current Month Costs 36,140 40,298 35,210 91,681 0 0 0 0 0 0 0 0 203,328

Total Available 215,232 234,749 242,383 275,694 0 0 0 0 0 0 0 0 382,420

$/T

Beginning Inventory 107.15 114.88 122.14 126.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 107.15

Distribution Costs 173.63 168.40 144.45 46.57 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 94.83
Storage Costs 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
D&S From Ammonia Rebrand 5.14 7.39 16.77 54.90 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 36.06
Shrink & Other (0.04) (0.03) (0.01) (0.11) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 (0.07)
Current Month Costs 178.73 175.76 161.21 101.37 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 130.82

Total Available 114.88 122.14 126.60 116.92 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 118.56
 CF Industries
Diesel Exhaust Fluid 100% Distribution Costing
2016

Tons January February March April May June July August September October November December Year-To-Date

Beginning Inventory 0 0 0 0 0 0 0 0 0 0 0 0 0

Receipts from Mfg Plants 0 0 0 0 0 0 0 0 0 0 0 0 -

Purchases 0 0 0 0 0 0 0 0 0 0 0 0 -
Exchange Receipts 0 0 0 0 0 0 0 0 0 0 0 0 -
Shrink & Other 0 0 0 0 0 0 0 0 0 0 0 0 -
Current Month 0 0 0 0 0 0 0 0 0 0 0 0 0

Total Available 0 0 0 0 0 0 0 0 0 0 0 0 0

Dollars

Beg. Inventory 0 0 0 0 0 0 0 0 0 0 0 0 0

Distribution Costs 0 0 0 0 0 0 0 0 0 0 0 0 -
Storage Costs 0 0 0 0 0 0 0 0 0 0 0 0 -
Shrink & Other 0 0 0 0 0 0 0 0 0 0 0 0 -
Current Month Costs 0 0 0 0 0 0 0 0 0 0 0 0 0

Total Available 0 0 0 0 0 0 0 0 0 0 0 0 0

$/T

Beginning Inventory 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Distribution Costs 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Storage Costs 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Shrink & Other 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Current Month Costs 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Total Available 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
 CF Industries
Ammonium Nitrate Fertilizer Distribution Costing
2016

Tons January February March April May June July August September October November December Year-To-Date

Beginning Inventory 9,627 4,807 16,323 9,525 0 0 0 0 0 0 0 0 9,627

Receipts from Mfg Plants 6,331 9,830 17,685 12,752 0 0 0 0 0 0 0 0 46,597

Purchases 0 0 0 0 0 0 0 0 0 0 0 0 -
Exchange Receipts 0 0 0 0 0 0 0 0 0 0 0 0 -
Shrink & Other 6 16 14 21 0 0 0 0 0 0 0 0 58
Current Month 6,337 9,847 17,698 12,773 0 0 0 0 0 0 0 0 46,655

Total Available 15,964 14,654 34,022 22,298 0 0 0 0 0 0 0 0 56,282

Dollars

Beg. Inventory 30,918 32,705 210,643 115,300 0 0 0 0 0 0 0 0 30,918

Distribution Costs 77,617 156,371 201,057 128,381 0 0 0 0 0 0 0 0 563,426

Storage Costs 0 0 0 0 0 0 0 0 0 0 0 0 -
Shrink & Other 71 25 116 (14) 0 0 0 0 0 0 0 0 199
Current Month Costs 77,688 156,397 201,174 128,367 0 0 0 0 0 0 0 0 563,625

Total Available 108,606 189,102 411,816 243,667 0 0 0 0 0 0 0 0 594,543

$/T

Beginning Inventory 3.21 6.80 12.90 12.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.21

Distribution Costs 12.25 15.88 11.36 10.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 12.08
Storage Costs 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Shrink & Other 0.01 0.00 0.01 (0.00) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Current Month Costs 12.26 15.88 11.37 10.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 12.08

Total Available 6.80 12.90 12.10 10.93 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 10.56
 31237.344 198175.195 113796.912 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 - - -
0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 - - -
880.921 81786.303 0.000 1982.474 0.000 870158.307 0.000 0.000 0.000 0.000 0.000 - - -
29000.434 106151.560 0.000 0.000 0.000 0.000 0.000 0.000 0.000 391.034 0.000 - - -
7940.755 44326.698 0.000 599.787 0.000 709971.098 0.000 0.000 0.000 0.000 0.000 - - -
3730.635 11486.028 0.000 639.086 0.000 653865.516 42390.910 11252.625 26155.696 1321.425 4538.500 - - -
16092.767 28989.515 9637.112 4573.560 1015.503 1259672.571 0.000 0.000 0.000 880.357 0.000 - - -
71647.803 0.000 54640.801 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 - - -
160,530.659 470,915.299 178,074.825 7,794.907 1,015.503 3,493,667.492 42,390.910 11,252.625 26,155.696 2,592.816 4,538.500 - - -

4413376.520 16906444.170 16679848.050 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 - - -
0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 - - -
168383.500 9617196.550 0.000 309708.210 0.000 713754.600 0.000 0.000 0.000 0.000 0.000 - - -
3762745.580 9641469.560 0.000 0.000 0.000 0.000 0.000 0.000 0.000 39208.970 0.000 - - -
2009872.520 5966903.810 0.000 149357.420 0.000 615598.080 0.000 0.000 0.000 0.000 0.000 - - -
463885.570 1373702.760 0.000 98856.410 0.000 436412.280 5048226.320 2945384.740 2571659.200 127936.840 315107.650 - - -
2953819.510 4204820.550 2495737.790 965378.560 163573.930 1240271.530 0.000 0.000 0.000 106025.500 0.000 - - -
5221049.720 0.000 4432732.660 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 - - -
18,993,132.920 47,710,537.400 23,608,318.500 1,523,300.600 163,573.930 3,006,036.490 5,048,226.320 2,945,384.740 2,571,659.200 273,171.310 315,107.650 - - -

0.000 0.000 12129.463 - - - - - - -

0.000 0.000 2881802.010 - - - - - - -

- - - - - - - - - - - - - -
- - - - - - - - - - - - - -

556.577 425.164 337.718 0.000 -7.947 0.000 19.858 0.000 0.000 0.000 0.000 - - -
183952.880 84025.710 19808.050 0.000 -4498.000 0.000 4727.910 0.000 0.000 0.000 0.000 - - -

-687.541 0.000 0.000 0.000 687.541 0.000 0.000 0.000 0.000 0.000 0.000 - - -
-96080.110 0.000 0.000 0.000 96080.110 0.000 0.000 0.000 0.000 0.000 0.000 - - -

161087.236 471340.463 190542.006 7794.907 1695.097 3493667.492 42410.768 11252.625 26155.696 2592.816 4538.500 - - -
19177085.800 47794563.100 26509928.550 1523300.600 255156.040 3006036.490 5052954.230 2945384.740 2571659.200 273171.310 315107.650 - - -

544294.239 372429.787 64788.459 779.330 1503.305 265980.710 19682.906 0.000 1303.430 28.330 - - - -
75593290.190 41548691.940 9416892.950 173967.030 289001.210 235047.470 2426973.700 0.000 130763.490 2729.420 - - - -

351317.774 337925.325 46934.394 1783.070 697.394 490820.036 20730.420 -205.225 2981.105 106.670 - - - -
45291830.810 34266086.910 6529937.720 348452.090 104975.870 422313.500 2469888.390 -53717.830 293105.800 11238.430 - - - -