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 / t711.125711.125647.3642.8752025-06-02697.25697.25620.75619.252025-06-021.14190.875733426744899 2PremijaUSD / t5057.54.52025-06-03704.75704.75634631.252025-06-031.13860.8782715615668364 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t761.125716.125654.8647.3752025-06-04689.75689.75625.75621.52025-06-041.13840.8784258608573435 X2Prosjek prodajnih deviznih kursevaEUR / USD0.87410.87410.87410.87412025-06-05695.75695.75634.5631.52025-06-051.14230.8754267705506433 3Uvozna cijena po toni (X1 x X2)EUR / t665.3625.96572.36565.872025-06-06701.75701.75638.5635.252025-06-061.14110.8763473841030585 rdGustina konverzije naftnih derivatakg / l0.7720.7720.850.852025-06-09708708646641.752025-06-091.1410.8764241893076249 DGustina konverzije tona u litre (rd/1000)t / l0.0007720.0007720.000850.000852025-06-10716.75716.75653.25648.752025-06-101.14290.8749671887304226 4Uvozna cijena po litru (X1 x X2 x D)EUR / l0.5140.4830.4870.4812025-06-11722.25722.25652.5647.252025-06-111.14330.8746610688358262 5CarinaEUR / l00002025-06-12725.5725.5663.5656.752025-06-121.15940.8625150940141453 6Težinska taksa (1,00 €/t x X2 x D)EUR / l00002025-06-13749.5749.5704.25695.52025-06-131.15120.8686587908269632 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 / l0.2540.2470.2260.216711.125711.125647.3642.8750.8741 9AkcizaEUR / l0.5490.5490.440.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.83390000000000010.82690000000000010.69700000000000010.6569999999999999 11GubiciEUR / l0.00005140.00004830.0000487000000000000050.000048100000000000004 12PrekrcajEUR / l0.00140.00250.00270.0027 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003 14Provizija banke ( 1% na 4)EUR / l0.00510.00480.00490.0048 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 / l0.11485140.115648300000000010.11694870.1048481 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.46275140000000011.42554831.30094870000000021.2428480999999998 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.461.431.31.24 Trenutna MP cijenaEUR / l1.451.421.281.22 RazlikaEUR / l0.0100000000000000090.0100000000000000090.0200000000000000180.020000000000000018