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 / t939.75939.75949.7931.352026-06-29944.25944.25927.25913.52026-06-291.14060.8767 2PremijaUSD / t5057.54.52026-06-30948.25948.25951.759372026-06-301.13940.8777 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t989.75944.75957.2935.852026-07-01939.25939.25952.259352026-07-011.13830.8785 X2Prosjek prodajnih deviznih kursevaEUR / USD0.87670.87670.87670.87672026-07-02923.5923.5948.259262026-07-021.13990.8773 3Uvozna cijena po toni (X1 x X2)EUR / t867.71828.26839.18820.462026-07-03943.5943.5969945.252026-07-031.14480.8735 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 / l0.670.6390.7130.697 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 / l0.2870.2810.2740.262939.75939.75949.7931.350.8767 9AkcizaEUR / l0.5490.5490.440.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.86690.86090000000000010.74500000000000010.703 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 / l0.00670.00640.00710.007 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 / l0.118600000000000010.11830.12020.1081 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.65550000000000021.61820000000000031.57820000000000031.5081 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.661.621.581.51 Trenutna MP cijenaEUR / l1.641.61.541.47 RazlikaEUR / l0.0200000000000000180.0200000000000000180.0400000000000000360.040000000000000036