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 / t1296.71296.71425.41419.952026-10-051293.251293.251399.251397.752026-10-051.12040.8925 2PremijaUSD / t5057.54.52026-10-061261.51261.513411340.52026-10-061.12690.8874 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t1346.71301.71432.91424.452026-10-071291.51291.514221418.252026-10-071.11770.8947 X2Prosjek prodajnih deviznih kursevaEUR / USD0.89220.89220.89220.89222026-10-08131113111492.51483.752026-10-081.11860.894 3Uvozna cijena po toni (X1 x X2)EUR / t1201.531161.381278.431270.892026-10-091326.251326.251472.251459.52026-10-091.12060.8924 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 / l0.9280.8971.0871.08 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 / l0.3190.3120.3440.3431296.71296.71425.41419.950.8922 9AkcizaEUR / l0.4390.4390.3960.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.78890.78190.7710.784 11GubiciEUR / l0.00110.00110.00110.0011akciza %akciza eurMPC 12PrekrcajEUR / l0.00250.00250.00270.0027Dizel0.441000.442.035 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003-50.4182.0089999999999995 14Provizija banke ( 1% na 4)EUR / l0.00930.0090.01090.0108-100.3961.9819999999999998 15Troškovi distribucijeEUR / l0.0210.0210.0210.021-150.3741.9549999999999996 16Troškovi maloprodajeEUR / l0.0240.0240.024--200.3521.9289999999999998 17Bruto maržaEUR / l0.0630.0630.0640.076-250.331.9020000000000001 X4Gubici, troškovi i bruto marža (12 ÷ 18)EUR / l0.12120.120900000000000010.1240.1119-300.3081.876 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.83811.79981.98200000000000021.9759000000000002-350.2861.849 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.841.81.981.98-400.2641.8219999999999998 Trenutna MP cijenaEUR / l1.811.771.961.98-450.2421.796 RazlikaEUR / l0.0300000000000000270.0300000000000000270.0200000000000000180-500.221.7689999999999997 Benzin 950.5491000.5491.9338000000000002 -50.521551.90035 -100.4941.8668000000000002 -150.4671.8338 -200.4391.7998 -250.4121.7678 -300.3841.7338 -350.3571.7008 -400.3291.6668 -450.3021.6348 -500.2751.6018000000000001 Benzin 980.5491000.5491.9711 -50.521551.93765 -100.4941.9051 -150.4671.8721 -200.4391.8381 -250.4121.8051 -300.3841.7711 -350.3571.7391 -400.3291.7051 -450.3021.6721000000000001 -500.2751.6401