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 / t1192.11192.11299.651253.7524 AVG1171117113271259.2524 AVG1.16640.8573 2PremijaUSD / t5057.54.525 AVG117111711304.251246.2525 AVG1.16620.8575 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t1242.11197.11307.151258.2526 AVG1179.751179.751295.751241.2526 AVG1.16690.857 X2Prosjek prodajnih deviznih kursevaEUR / USD0.85790.85790.85790.857927 AVG1194.751194.751265.51228.2527 AVG1.16450.8587 3Uvozna cijena po toni (X1 x X2)EUR / t1065.61026.991121.41079.4528 AVG124412441305.751293.7528 AVG1.16430.8589 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 / l0.8230.7930.9530.918 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 / l0.3080.3020.3250.3091192.11192.11299.651253.750.8579 9AkcizaEUR / l0.49410.49410.440.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.8330.8270.79590.7499 11GubiciEUR / l0.00110.00110.00110.0011Bez sniženja akcize% akcizeizračunatoSa smanjenom akcizom 12PrekrcajEUR / l0.00250.00250.00270.0027Dizel0.441000.441.8715 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003-50.4181.8445 14Provizija banke ( 1% na 4)EUR / l0.00820.00790.00950.0092-100.3961.8185 15Troškovi distribucijeEUR / l0.0210.0210.0210.021-150.3741.7915 16Troškovi maloprodajeEUR / l0.0240.0240.024--200.3521.7645 17Bruto maržaEUR / l0.0630.0630.0640.076-250.331.7385000000000002 X4Gubici, troškovi i bruto marža (12 ÷ 18)EUR / l0.120100000000000010.11980.122600000000000010.1103-300.3081.7115 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.77611.73981.87151.7782-350.2861.6845 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.781.741.871.78-400.2641.6585 Trenutna MP cijenaEUR / l1.791.761.871.83-450.2421.6315 RazlikaEUR / l-0.010000000000000009-0.0200000000000000180-0.050000000000000044-500.221.6055000000000001 Benzin 950.5491000.5491.8057 -50.521551.77325 -100.4941.7397 -150.4671.7067 -200.4391.6727 -250.4121.6406999999999998 -300.3841.6067 -350.3571.5737 -400.3291.5396999999999998 -450.3021.5077 -500.2751.4747000000000001 Benzin 980.5491000.5491.8430000000000002 -50.521551.8095500000000002 -100.4941.776 -150.4671.744 -200.4391.71 -250.4121.677 -300.3841.643 -350.3571.611 -400.3291.5770000000000002 -450.3021.544 -500.2751.5110000000000001