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 / t726.95726.95673.9674.72025-03-24726.25726.25677.756822025-03-241.08240.9238728750923872 2PremijaUSD / t5057.54.52025-03-25728.5728.5678.75681.752025-03-251.08250.9237875288683602 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t776.95731.95681.4679.22025-03-26738.75738.75686.5686.252025-03-261.07880.9269558769002596 X2Prosjek prodajnih deviznih kursevaEUR / USD0.92110.92110.92110.92112025-03-27735.75735.75682.5682.52025-03-271.07850.9272137227630969 3Uvozna cijena po toni (X1 x X2)EUR / t715.65674.2627.64625.612025-03-28733733676674.252025-03-281.07970.9261831990367694 rdGustina konverzije naftnih derivatakg / l0.7720.7720.850.852025-03-31749749689.5690.252025-03-311.08150.9246417013407305 DGustina konverzije tona u litre (rd/1000)t / l0.0007720.0007720.000850.000852025-04-01751.25751.25689.5689.52025-04-011.07880.9269558769002596 4Uvozna cijena po litru (X1 x X2 x D)EUR / l0.5520.520.5330.5322025-04-02744.75744.75689.25689.752025-04-021.08030.9256687957048968 5CarinaEUR / l00002025-04-03698698650.75650.752025-04-031.10970.901144453455889 6Težinska taksa (1,00 €/t x X2 x D)EUR / l00002025-04-04664.25664.25618.56202025-04-041.10570.9044044496698924 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 / l0.2620.2550.2350.226726.95726.95673.9674.70.9211 9AkcizaEUR / l0.5490.5490.440.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.84190000000000010.83490000000000010.7060.6669999999999999 11GubiciEUR / l0.000055200000000000010.0000520000000000000040.000053300000000000010.0000532 12PrekrcajEUR / l0.00140.00250.00270.0027 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003 14Provizija banke ( 1% na 4)EUR / l0.00550.00520.00530.0053 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 / l0.11525520.1160520.117353300000000010.10535320000000001 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.50915520000000011.47095200000000031.35635329999999991.3043531999999998 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.511.471.361.3 Trenutna MP cijenaEUR / l1.481.441.351.29 RazlikaEUR / l0.0300000000000000270.0300000000000000270.0100000000000000090.010000000000000009