The calculation of net income per unit is as follows for the three months ended March 31, 2013. Our distributions are declared subsequent to quarter end. Therefore, the table represents total cash distributions applicable to the period in which the distributions are earned (in thousands, except per unit amounts):



	Three Months Ended
	March 31, 2013
Net Income	$	12,204
Less: General partner's distribution	189
Less: Limited partner's distribution	4,620
Less: Subordinated partner's distribution	4,620
Earnings in excess of distributions	$	2,775

General partner's earnings:
Distributions	$	189
Allocation of earnings in excess of distributions	55
Total general partner's earnings	$	244

Limited partners' earnings:
Distributions	$	4,620
Allocation of earnings in excess of distributions	1,360
Total limited partners' earnings	$	5,980

Subordinated partner's earnings:
Distributions	$	4,620
Allocation of earnings in excess of distributions	1,360
Total subordinated partner's earnings	$	5,980

Weighted average limited partner units outstanding:
Common units - (basic)	11,999,258
Common units - (diluted)	12,092,922
Subordinated units - Delek (basic and diluted)	11,999,258

Net income per limited partner unit:
Common - (basic)	$	0.50
Common - (diluted)	$	0.50
Subordinated - (basic and diluted)	$	0.50