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 / t1166.41166.41305.91301.852026-04-271141114113251322.52026-04-271.17490.8511 2PremijaUSD / t5057.54.52026-04-281135.251135.251263.751262.252026-04-281.1680.8562 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t1216.41171.41313.41306.352026-04-291191119113301324.252026-04-291.17060.8543 X2Prosjek prodajnih deviznih kursevaEUR / USD0.85410.85410.85410.85412026-04-301189.251189.251315.751311.252026-04-301.17020.8546 3Uvozna cijena po toni (X1 x X2)EUR / t1038.931000.491121.771115.752026-05-011175.51175.5129512892026-05-01Holiday 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 / l0.8020.7720.9540.948 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 / l0.2870.280.2970.3151166.41166.41305.91301.850.8541 9AkcizaEUR / l0.4120.4120.3080.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.72990.72290000000000010.63590.7559 11GubiciEUR / l0.00110.00110.00110.0011Bez sniženja akcize% akcizeizračunatoSa smanjenom akcizom 12PrekrcajEUR / l0.00250.00250.00270.0027 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003Dizel0.44-50.4181.8455000000000001 14Provizija banke ( 1% na 4)EUR / l0.0080.00770.00950.0095-100.3961.8195000000000001 15Troškovi distribucijeEUR / l0.0210.0210.0210.021-150.3741.7925 16Troškovi maloprodajeEUR / l0.0240.0240.024--200.3521.7655 17Bruto maržaEUR / l0.0630.0630.0640.076-250.331.7395 X4Gubici, troškovi i bruto marža (12 ÷ 18)EUR / l0.11990.119600000000000010.122600000000000010.1106-300.3081.7125 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.65180000000000021.61451.71250000000000011.8145-350.2861.6864999999999999 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.651.611.711.81-400.2641.6595000000000002 Trenutna MP cijenaEUR / l1.611.571.681.78-450.2421.6324999999999998 RazlikaEUR / l0.0399999999999998130.0400000000000000360.0300000000000000270.030000000000000027-500.221.6065 Benzin 950.549-50.5121.7354999999999998 -100.4941.7135 -150.4671.6815 -200.4391.6475 -250.4121.6145 -300.3841.5805 -350.3571.5485000000000002 -400.3291.5145 -450.3021.4815 -500.2751.4485000000000001 -50.5121.7728000000000004 -100.4941.7508000000000001 Benzin 980.549-150.4671.7178 -200.4391.6838 -250.4121.6518000000000002 -300.3841.6178000000000003 -350.3571.5848 -400.3291.5508000000000002 -450.3021.5188 -500.2751.4858000000000002