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 / t103010301106.41090.452026-06-01105310531106.7510982026-06-011.16460.8587 2PremijaUSD / t5057.54.52026-06-021023.51023.51089.51079.252026-06-021.16490.8584 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t108010351113.91094.952026-06-031033.51033.51143.251128.52026-06-031.16140.861 X2Prosjek prodajnih deviznih kursevaEUR / USD0.85930.85930.85930.85932026-06-041033.251033.251104.751082.752026-06-041.1640.8591 3Uvozna cijena po toni (X1 x X2)EUR / t928.04889.38957.17940.892026-06-051006.751006.751087.751063.752026-06-051.1640.8591 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 / l0.7160.6870.8140.8 5CarinaEUR / l0000 6Težinska taksa (1,00 €/t x X2 x D)EUR / l0000 7Lučka taksa (1,30 USD/t x X2 x D)EUR / l0.00090.00090.00090.0009 8PDV (21 % na 4+5+6+7+9+X4)EUR / l0.2910.2850.2950.284103010301106.41090.450.8593 9AkcizaEUR / l0.521550.521550.440.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.843450.837450.76590.7248999999999999 11GubiciEUR / l0.00110.00110.00110.0011Bez sniženja akcize% akcizeizračunatoSa smanjenom akcizom 12PrekrcajEUR / l0.00250.00250.00270.0027 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003Dizel0.44-50.4181.6750999999999998 14Provizija banke ( 1% na 4)EUR / l0.00720.00690.00810.008-100.3961.6481000000000001 15Troškovi distribucijeEUR / l0.0210.0210.0210.021-150.3741.6210999999999998 16Troškovi maloprodajeEUR / l0.0240.0240.024--200.3521.5951 17Bruto maržaEUR / l0.0630.0630.0640.076-250.331.5681 X4Gubici, troškovi i bruto marža (12 ÷ 18)EUR / l0.119100000000000010.11880.12120.1091-300.3081.5421 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.678551.643251.70109999999999981.634-350.2861.5151 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.681.641.71.63-400.2641.4881 Trenutna MP cijenaEUR / l1.691.651.661.6-450.2421.4621 RazlikaEUR / l-0.010000000000000009-0.0100000000000000090.0400000000000000360.029999999999999805-500.221.4350999999999998 Benzin 950.549-50.521551.6432499999999999 -100.4941.6097000000000001 -150.4671.5777 -200.4391.5437 -250.4121.5107000000000002 -300.3841.4767000000000001 -350.3571.4447 -400.3291.4107000000000003 -450.3021.3777 -500.2751.3447000000000002 -50.521551.6785499999999998 -100.4941.6460000000000001 Benzin 980.549-150.4671.613 -200.4391.579 -250.4121.546 -300.3841.513 -350.3571.48 -400.3291.4460000000000002 -450.3021.4129999999999998 -500.2751.381