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 / t746.75746.75716.3704.282025-01-27745.25745.25712695.52023-07-311.0530.9496676163342831 2PremijaUSD / t5057.54.52025-01-28743743710.756922023-08-011.04210.9596008060646771 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t796.75751.75723.8708.782025-01-29745.25745.25716.25698.752023-08-021.03960.9619084263178145 X2Prosjek prodajnih deviznih kursevaEUR / USD0.96240.96240.96240.96242025-01-30748.75748.75719705.52023-08-031.04030.9612611746611555 3Uvozna cijena po toni (X1 x X2)EUR / t766.79723.48696.59682.132025-01-31744.25744.25720.757082023-08-041.03930.9621860867891852 rdGustina konverzije naftnih derivatakg / l0.7720.7720.850.852025-02-03750.25750.25726.257162023-08-071.02740.9733307377846991 DGustina konverzije tona u litre (rd/1000)t / l0.0007720.0007720.000850.000852025-02-04753.75753.75723.25715.752023-08-081.03350.9675858732462506 4Uvozna cijena po litru (X1 x X2 x D)EUR / l0.5920.5590.5920.582025-02-05739739710.25702.752023-08-091.04220.9595087315294569 5CarinaEUR / l00002025-02-06746746708.5700.752023-08-101.0360.9652509652509652 6Težinska taksa (1,00 €/t x X2 x D)EUR / l00002025-02-07752752716707.752023-08-111.03770.9636696540425941 7Lučka taksa (1,30 USD/t x X2 x D)EUR / l0.0010.0010.00110.0011 8PDV (21 % na 4+5+6+7+9+X4)EUR / l0.2710.2640.2480.237Avg746.75746.75716.3704.28Avg0.9624 9AkcizaEUR / l0.5490.5490.440.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.85100000000000010.84400000000000010.71910000000000010.6780999999999999 11GubiciEUR / l0.00110.00110.00110.0011 12PrekrcajEUR / l0.00140.00140.00150.0015 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003 14Provizija banke ( 1% na 4)EUR / l0.00590.00560.00590.0058 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 / l0.11670.11640.11780.1057 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.55971.51941.42891.3637999999999997 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.561.521.431.36 Trenutna MP cijenaEUR / l1.541.51.431.39 RazlikaEUR / l0.0200000000000000180.0200000000000000180-0.029999999999999805