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 / t713.075713.075678.35669.92025-08-11709709684.25675.252025-08-111.16220.8604371020478404 2PremijaUSD / t5057.54.52025-08-12705.25705.25679.5669.252025-08-121.16060.8616232982939858 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t763.075718.075685.85674.42025-08-13695.25695.25664.5658.52025-08-131.17110.853898044573478 X2Prosjek prodajnih deviznih kursevaEUR / USD0.85790.85790.85790.85792025-08-14710.75710.75665.56622025-08-141.1690.8554319931565441 3Uvozna cijena po toni (X1 x X2)EUR / t654.64616.04588.39578.572025-08-15712.25712.25668665.752025-08-151.16880.8555783709787816 rdGustina konverzije naftnih derivatakg / l0.7720.7720.850.852025-08-18707707658.5652.252025-08-181.16730.8566778034781118 DGustina konverzije tona u litre (rd/1000)t / l0.0007720.0007720.000850.000852025-08-19710.5710.5676.75665.752025-08-191.16820.8560178051703476 4Uvozna cijena po litru (X1 x X2 x D)EUR / l0.5050.4760.50.4922025-08-20717.5717.5688.75678.252025-08-201.16510.8582954252853832 5CarinaEUR / l00002025-08-21731.75731.75698.25685.252025-08-211.16390.8591803419537761 6Težinska taksa (1,00 €/t x X2 x D)EUR / l00002025-08-22731.5731.5699.5686.752025-08-221.16080.8614748449345279 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 / l0.2520.2460.2280.218713.075713.075678.35669.90.8579 9AkcizaEUR / l0.5490.5490.440.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.83190000000000010.82590000000000010.69890000000000010.6588999999999999 11GubiciEUR / l0.00005050.000047599999999999990.000050.000049199999999999997 12PrekrcajEUR / l0.00140.00250.00270.0027 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003 14Provizija banke ( 1% na 4)EUR / l0.00510.00480.0050.0049 15Troškovi distribucijeEUR / l0.0210.0210.0210.021 16Troškovi maloprodajeEUR / l0.0240.0240.024-0 17Bruto maržaEUR / l0.0630.0630.0640.076 X4Gubici, troškovi i bruto marža (12 ÷ 18)EUR / l0.11485050.11564760.117050.10494919999999999 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.45175051.41754761.31595000000000021.2558492 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.451.421.321.26 Trenutna MP cijenaEUR / l1.461.431.341.28 RazlikaEUR / l-0.010000000000000009-0.010000000000000009-0.020000000000000018-0.020000000000000018