Obračunski elementiEUROSUPER 98EUROSUPER 95EURODIESELLOŽ ULJEdatumEUROSUPER 98 (Prem Unl 10ppm)EUROSUPER 95 (Prem Unl 10ppm)EURODIESEL (10 ppm ULSD)LOŽ ULJE (Gasoil 0,1%)datumUSD kurspr.kurs 1Platt's European MarketscanUSD / t971.8971.81052.651015.652026-07-06956.25956.25998967.752026-07-061.14150.876 2PremijaUSD / t5057.54.52026-07-07945.5945.59979662026-07-071.14330.8747 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t1021.8976.81060.151020.152026-07-08998.75998.751123.751088.752026-07-081.14040.8769 X2Prosjek prodajnih deviznih kursevaEUR / USD0.87540.87540.87540.87542026-07-09983.5983.51079.251034.52026-07-091.14350.8745 3Uvozna cijena po toni (X1 x X2)EUR / t894.48855.09928.06893.042026-07-109759751065.251021.252026-07-101.1430.8749 rdGustina konverzije naftnih derivatakg / l0.7720.7720.850.85 DGustina konverzije tona u litre (rd/1000)t / l0.0007720.0007720.000850.00085 4Uvozna cijena po litru (X1 x X2 x D)EUR / l0.6910.660.7890.759 5CarinaEUR / l0000 6Težinska taksa (1,00 €/t x X2 x D)EUR / l0000 7Lučka taksa (1,30 USD/t x X2 x D)EUR / l0.00090.00090.0010.001 8PDV (21 % na 4+5+6+7+9+X4)EUR / l0.2920.2850.290.275971.8971.81052.651015.650.8754 9AkcizaEUR / l0.5490.5490.440.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.87190000000000010.86490.7610.716 11GubiciEUR / l0.00110.00110.00110.0011 12PrekrcajEUR / l0.00250.00250.00270.0027 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003 14Provizija banke ( 1% na 4)EUR / l0.00690.00660.00790.0076 15Troškovi distribucijeEUR / l0.0210.0210.0210.021 16Troškovi maloprodajeEUR / l0.0240.0240.024- 17Bruto maržaEUR / l0.0630.0630.0640.076 X4Gubici, troškovi i bruto marža (12 ÷ 18)EUR / l0.11880.11850.1210.10869999999999999 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.68171.64340000000000021.6711.5837 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.681.641.671.58 Trenutna MP cijenaEUR / l1.661.621.581.51 RazlikaEUR / l0.0200000000000000180.0199999999999997960.089999999999999860.07000000000000006