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 / t703.9703.9676.325648.1252025-12-01737.75737.75708.75663.752025-12-011.16460.858663918942126 2PremijaUSD / t5057.54.52025-12-02729.75729.75694.75660.752025-12-021.16140.8610297916307904 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t753.9708.9683.825652.6252025-12-03715.75715.756786412025-12-031.16680.8570449091532396 X2Prosjek prodajnih deviznih kursevaEUR / USD0.85760.85760.85760.85762025-12-04712.75712.75678.75641.752025-12-041.16660.8571918395336876 3Uvozna cijena po toni (X1 x X2)EUR / t646.54607.95586.45559.692025-12-05713.5713.5697.75664.752025-12-051.16450.8587376556462 rdGustina konverzije naftnih derivatakg / l0.7720.7720.850.852025-12-08699699681.56542025-12-081.16550.858000858000858 DGustina konverzije tona u litre (rd/1000)t / l0.0007720.0007720.000850.000852025-12-09697.75697.75665.5641.252025-12-091.16370.8593280054996992 4Uvozna cijena po litru (X1 x X2 x D)EUR / l0.4990.4690.4980.4762025-12-10692.75692.75665.75647.752025-12-101.16340.8595495960116899 5CarinaEUR / l00002025-12-11674.5674.5649.75633.752025-12-111.17140.8536793580331228 6Težinska taksa (1,00 €/t x X2 x D)EUR / l00002025-12-12665.5665.5642.75632.52025-12-121.17310.8524422470377632 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 / l0.2510.2450.2280.215703.9703.9676.325648.1250.8576 9AkcizaEUR / l0.5490.5490.440.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.83090000000000010.82490000000000010.69890000000000010.6558999999999999 11GubiciEUR / l0.000049900000000000010.0000468999999999999950.00004980.00004759999999999999 12PrekrcajEUR / l0.00140.00250.00270.0027 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003 14Provizija banke ( 1% na 4)EUR / l0.0050.00470.0050.0048 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 / l0.11474990.115546900000000010.117049800000000010.1048476 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.44464990000000021.40944691.31394981.2367476 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.441.411.311.24 Trenutna MP cijenaEUR / l1.471.431.381.27 RazlikaEUR / l-0.030000000000000027-0.020000000000000018-0.06999999999999984-0.030000000000000027