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 / t780.875780.875892.825855.452026-02-23730730757.5739.52026-02-231.17840.8486082824168365 2PremijaUSD / t5057.54.52026-02-24723.75723.75742.25724.752026-02-241.17770.8491126772522714 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t830.875785.875900.325859.952026-02-25724724739.5720.252026-02-251.17840.8486082824168365 X2Prosjek prodajnih deviznih kursevaEUR / USD0.85410.85410.85410.85412026-02-26730730762.757422026-02-261.18140.8464533604198409 3Uvozna cijena po toni (X1 x X2)EUR / t709.65671.22768.97734.482026-02-27725725762.75741.752026-02-271.18050.847098686997035 rdGustina konverzije naftnih derivatakg / l0.7720.7720.850.852026-03-02769.5769.5888.25856.252026-03-021.16980.8548469823901522 DGustina konverzije tona u litre (rd/1000)t / l0.0007720.0007720.000850.000852026-03-03816.5816.51013.759662026-03-031.16060.8616232982939858 4Uvozna cijena po litru (X1 x X2 x D)EUR / l0.5480.5180.6540.6242026-03-04816.5816.5990.259422026-03-041.16490.8584427847883939 5CarinaEUR / l00002026-03-05868.25868.251112.251045.752026-03-051.16180.8607333448097779 6Težinska taksa (1,00 €/t x X2 x D)EUR / l00002026-03-06905.25905.2511591076.252026-03-061.15610.8649770781074302 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 / l0.2610.2550.2610.246780.875780.875892.825855.450.8541 9AkcizaEUR / l0.5490.5490.440.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.84090000000000010.83490000000000010.73190.6869 11GubiciEUR / l0.0000548000000000000040.0000518000000000000050.00006540.0000624 12PrekrcajEUR / l0.00140.00250.00270.0027 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003 14Provizija banke ( 1% na 4)EUR / l0.00550.00520.00650.0062 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 / l0.11525480.116051800000000010.11856540.1062624 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.50415481.46895181.50446541.4171624 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.51.471.51.42 Trenutna MP cijenaEUR / l1.431.41.341.27 RazlikaEUR / l0.070000000000000060.070000000000000060.159999999999999920.1499999999999999