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 / t1116.251116.251482.062514292026-03-301131.51131.51453.751413.752026-03-311.14840.8707767328456983 2PremijaUSD / t5057.54.52026-03-311126.51126.51437.7513832026-04-011.14980.8697164724299878 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t1166.251121.251489.56251433.52026-04-011071.251071.251419.513752026-04-021.16050.8616975441619991 X2Prosjek prodajnih deviznih kursevaEUR / USD0.86750.86750.86750.86752026-04-021135.751135.751617.251544.252026-04-031.15250.8676789587852494 3Uvozna cijena po toni (X1 x X2)EUR / t1011.72972.681292.21243.56HolidayHoliday 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 / l0.7810.7511.0981.057 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 / l0.2820.2760.3090.3381116.251116.251482.062514290.8675 9AkcizaEUR / l0.4120.4120.220.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.72490.71890000000000010.560.7789999999999999 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 / l0.00780.00750.0110.0106 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 / l0.11970.11940.12410.1117 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.62561.58931.78210000000000021.9476999999999998 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.631.591.781.95 Trenutna MP cijenaEUR / l1.591.561.681.84 RazlikaEUR / l0.0399999999999998130.0300000000000000270.100000000000000090.10999999999999988 Akcize umanjene Odluka br.11-011/26-1036