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 / t1078.51078.51375.11308.952026-03-231086.251086.251386.751298.752026-03-231.15960.8623663332183512 2PremijaUSD / t5057.54.52026-03-241073.751073.751383.251305.252026-03-241.15720.8641548565502938 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t1128.51083.51382.61313.452026-03-251035.51035.51267.751211.752026-03-251.15920.862663906142167 X2Prosjek prodajnih deviznih kursevaEUR / USD0.86480.86480.86480.86482026-03-261088.751088.751402.51344.52026-03-261.15390.8666262241095416 3Uvozna cijena po toni (X1 x X2)EUR / t975.93937.011195.671135.872026-03-271108.251108.251435.251384.52026-03-271.15170.8682816705739342 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 / l0.7530.7231.0160.965 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 / l0.2760.270.2920.3191078.51078.51375.11308.950.8648 9AkcizaEUR / l0.4120.4120.220.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.71890000000000010.71290000000000010.5430.76 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 / l0.00750.00720.01020.0097 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 / l0.11940.119100000000000010.123299999999999990.1108 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.59130000000000021.55500000000000021.68230000000000011.8358 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.591.561.681.84 Trenutna MP cijenaEUR / l1.561.521.571.72 RazlikaEUR / l0.0300000000000000270.0400000000000000360.109999999999999880.1200000000000001 Akcize umanjene Odluka br.11-011/26-1036