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 / t1250.31251250.31251441.6251424.43752026-08-31Summer Bank Holiday u UK2026-08-311.15960.8624 2PremijaUSD / t5057.54.52026-09-01122512251456.514222026-09-011.1590.8628 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t1300.31251255.31251449.1251428.93752026-09-02126412641452.751440.752026-09-021.15780.8637 X2Prosjek prodajnih deviznih kursevaEUR / USD0.86210.86210.86210.86212026-09-031254.251254.251444.251431.752026-09-031.16150.861 3Uvozna cijena po toni (X1 x X2)EUR / t11211082.21249.291231.892026-09-041258125814131403.252026-09-041.16220.8604 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 / l0.8650.8351.0621.047 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 / l0.3060.2990.3250.3361250.31251250.31251441.6251424.43750.8621 9AkcizaEUR / l0.4390.4390.330.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.77590.76890.6860.7769999999999999 11GubiciEUR / l0.00110.00110.00110.0011Bez sniženja akcize% akcizeizračunatoSa smanjenom akcizom 12PrekrcajEUR / l0.00250.00250.00270.0027Dizel0.441000.442.0046999999999997 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003-50.4181.9776999999999998 14Provizija banke ( 1% na 4)EUR / l0.00870.00840.01060.0105-100.3961.9517 15Troškovi distribucijeEUR / l0.0210.0210.0210.021-150.3741.9246999999999999 16Troškovi maloprodajeEUR / l0.0240.0240.024--200.3521.8977 17Bruto maržaEUR / l0.0630.0630.0640.076-250.331.8717 X4Gubici, troškovi i bruto marža (12 ÷ 18)EUR / l0.120600000000000010.120299999999999990.12370.1116-300.3081.8447 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.76151.72421.87170000000000011.9355999999999998-350.2861.8187 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.761.721.871.94-400.2641.7916999999999998 Trenutna MP cijenaEUR / l1.781.741.871.78-450.2421.7647 RazlikaEUR / l-0.020000000000000018-0.02000000000000001800.15999999999999992-500.221.7387 Benzin 950.5491000.5491.8572000000000002 -50.521551.82475 -100.4941.7912 -150.4671.7582 -200.4391.7242 -250.4121.6922000000000001 -300.3841.6582000000000001 -350.3571.6252 -400.3291.5912000000000002 -450.3021.5592000000000001 -500.2751.5262000000000002 Benzin 980.5491000.5491.8945 -50.521551.8610499999999999 -100.4941.8275000000000001 -150.4671.7955 -200.4391.7615 -250.4121.7285000000000001 -300.3841.6945000000000001 -350.3571.6615000000000002 -400.3291.6285 -450.3021.5955 -500.2751.5625