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 / t1327.61327.61509.31481.052026-09-071299.751299.751469.251452.52026-09-071.16220.8604 2PremijaUSD / t5057.54.52026-09-08132013201445.7514212026-09-081.16140.861 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t1377.61332.61516.81485.552026-09-091286.751286.751483.51455.752026-09-091.16520.8582 X2Prosjek prodajnih deviznih kursevaEUR / USD0.86060.86060.86060.86062026-09-101351.251351.251571.251536.252026-09-101.16160.8609 3Uvozna cijena po toni (X1 x X2)EUR / t1185.561146.841305.361278.462026-09-111380.251380.251576.751539.752026-09-111.15920.8627 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 / l0.9150.8851.111.087 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 / l0.3050.2980.330.3441327.61327.61509.31481.050.8606 9AkcizaEUR / l0.3840.3840.3080.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.71990.71290000000000010.6690.7849999999999999 11GubiciEUR / l0.00110.00110.00110.0011Bez sniženja akcize% akcizeizračunatoSa smanjenom akcizom 12PrekrcajEUR / l0.00250.00250.00270.0027Dizel0.441000.442.0632 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003-50.4182.0362 14Provizija banke ( 1% na 4)EUR / l0.00920.00890.01110.0109-100.3962.0102 15Troškovi distribucijeEUR / l0.0210.0210.0210.021-150.3741.9832 16Troškovi maloprodajeEUR / l0.0240.0240.024--200.3521.9572000000000003 17Bruto maržaEUR / l0.0630.0630.0640.076-250.331.9302000000000001 X4Gubici, troškovi i bruto marža (12 ÷ 18)EUR / l0.121100000000000010.120799999999999990.12420.112-300.3081.9032000000000002 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.7561.71870000000000011.90320000000000021.984-350.2861.8772000000000002 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.761.721.91.98-400.2641.8502 Trenutna MP cijenaEUR / l1.761.721.871.94-450.2421.8242 RazlikaEUR / l000.0299999999999998050.040000000000000036-500.221.7972000000000001 Benzin 950.5491000.5491.9187 -50.521551.8852499999999999 -100.4941.8517000000000001 -150.4671.8197 -200.4391.7857 -250.4121.7527000000000001 -300.3841.7187000000000001 -350.3571.6867 -400.3291.6527 -450.3021.6197 -500.2751.5867 Benzin 980.5491000.5491.955 -50.521551.9225500000000002 -100.4941.889 -150.4671.856 -200.4391.8220.286 -250.4121.79 -300.3841.756 -350.3571.7229999999999999 -400.3291.689 -450.3021.656 -500.2751.624