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 / t1345.21345.21507.351495.92026-09-211313.51313.51512.251474.252026-09-211.1490.8703 2PremijaUSD / t5057.54.52026-09-221326.251326.251469.251466.252026-09-221.14630.8724 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t1395.21350.21514.851500.42026-09-23134713471518.7515102026-09-231.14110.8763 X2Prosjek prodajnih deviznih kursevaEUR / USD0.87510.87510.87510.87512026-09-241394.251394.251547.515442026-09-241.13670.8797 3Uvozna cijena po toni (X1 x X2)EUR / t1220.941181.561325.6513132026-09-2513451345148914852026-09-251.14030.877 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 / l0.9430.9121.1271.116 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 / l0.3110.3040.3390.3511345.21345.21507.351495.90.8751 9AkcizaEUR / l0.3840.3840.330.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.72590.71890000000000010.70000000000000010.7919999999999999 11GubiciEUR / l0.00110.00110.00110.0011akciza %akciza eurMPC 12PrekrcajEUR / l0.00250.00250.00270.0027Dizel0.441000.442.0844 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003-50.4182.0574 14Provizija banke ( 1% na 4)EUR / l0.00940.00910.01130.0112-100.3962.0304 15Troškovi distribucijeEUR / l0.0210.0210.0210.021-150.3742.0044 16Troškovi maloprodajeEUR / l0.0240.0240.024--200.3521.9774 17Bruto maržaEUR / l0.0630.0630.0640.076-250.331.9514 X4Gubici, troškovi i bruto marža (12 ÷ 18)EUR / l0.121299999999999990.1210.124400000000000010.1123-300.3081.9244 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.79019999999999981.75191.95142.0202999999999998-350.2861.8974 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.791.751.952.02-400.2641.8714 Trenutna MP cijenaEUR / l1.781.741.952.07-450.2421.8444 RazlikaEUR / l0.0100000000000000090.0100000000000000090-0.04999999999999982-500.221.8184 Benzin 950.5491000.5491.9519 -50.521551.91845 -100.4941.8849 -150.4671.8519 -200.4391.8189000000000002 -250.4121.7859 -300.3841.7519 -350.3571.7189 -400.3291.6859 -450.3021.6529 -500.2751.6199 Benzin 980.5491000.5491.9892 -50.521551.95675 -100.4941.9232 -150.4671.8902 -200.4391.8562 -250.4121.8241999999999998 -300.3841.7902 -350.3571.7571999999999999 -400.3291.7231999999999998 -450.3021.6902 -500.2751.6582000000000001