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 / t1157.751157.7421484.91464.852026-10-19118311831485.251469.752026-10-191.12250.8909 2PremijaUSD / t5057.54.52026-10-201137.751137.751482.7514652026-10-201.12150.8917 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t1207.751162.7421492.41469.352026-10-21113311331461.251441.52026-10-211.12340.8902 X2Prosjek prodajnih deviznih kursevaEUR / USD0.89170.89170.89170.89172026-10-221152.751152.711476.751455.252026-10-221.12050.8925 3Uvozna cijena po toni (X1 x X2)EUR / t1076.951036.821330.771310.222026-10-231182.251182.251518.51492.752026-10-231.11930.8934 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 / l0.8310.81.1311.114 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 / l0.3220.3150.3440.351157.751157.7421484.91464.850.8917 9AkcizaEUR / l0.5490.5490.3520.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.90190000000000010.89490.7270.7909999999999999 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 / l0.00830.0080.01130.0111 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 / l0.12020.11990.124400000000000010.1122 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.85310000000000021.81481.98240000000000022.0172 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.851.811.982.02 Trenutna MP cijenaEUR / l1.861.831.972.01 RazlikaEUR / l-0.010000000000000009-0.0200000000000000180.0100000000000000090.010000000000000231