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 / t1150.51150.51205.18751195.52026-05-04HolidayHolidayHolidayHoliday2026-05-041.170.8547 2PremijaUSD / t5057.54.52026-05-051194119412821278.52026-05-051.16860.8557 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t1200.51155.51212.687512002026-05-061129.251129.251188.7511812026-05-061.17620.8502 X2Prosjek prodajnih deviznih kursevaEUR / USD0.85210.85210.85210.85212026-05-071120.751120.751146.7511372026-05-071.1770.8496 3Uvozna cijena po toni (X1 x X2)EUR / t1022.95984.61033.331022.522026-05-08115811581203.251185.52026-05-081.17610.8503 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 / l0.790.760.8780.869 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 / l0.2840.2780.290.2981150.51150.51205.18751195.50.8521 9AkcizaEUR / l0.4120.4120.3520.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.72690.72090000000000010.67290.7388999999999999 11GubiciEUR / l0.00110.00110.00110.0011Bez sniženja akcize% akcizeizračunatoSa smanjenom akcizom 12PrekrcajEUR / l0.00250.00250.00270.0027 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003Dizel0.44-50.4181.7528 14Provizija banke ( 1% na 4)EUR / l0.00790.00760.00880.0087-100.3961.7268000000000001 15Troškovi distribucijeEUR / l0.0210.0210.0210.021-150.3741.6997999999999998 16Troškovi maloprodajeEUR / l0.0240.0240.024--200.3521.6728 17Bruto maržaEUR / l0.0630.0630.0640.076-250.331.6468000000000003 X4Gubici, troškovi i bruto marža (12 ÷ 18)EUR / l0.11980.11950.121900000000000010.1098-300.3081.6198000000000001 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.63671.60041.67281.7176999999999998-350.2861.5938000000000003 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.641.61.671.72-400.2641.5668 Trenutna MP cijenaEUR / l1.651.611.711.81-450.2421.5398 RazlikaEUR / l-0.010000000000000009-0.010000000000000009-0.040000000000000036-0.09000000000000008-500.221.5137999999999998 Benzin 950.549-50.5121.7213999999999998 -100.4941.6994 -150.4671.6663999999999999 -200.4391.6323999999999999 -250.4121.6004 -300.3841.5664 -350.3571.5334 -400.3291.4994 -450.3021.4674 -500.2751.4344000000000001 -50.5121.7577 -100.4941.7356999999999998 Benzin 980.549-150.4671.7037 -200.4391.6697 -250.4121.6367 -300.3841.6027 -350.3571.5707 -400.3291.5367000000000002 -450.3021.5036999999999998 -500.2751.4707