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 / t1045.68751045.68751059.18751055.68752026-05-25Spring bank holiday2026-05-251.16430.8589 2PremijaUSD / t5057.54.52026-05-261099.51099.51099.251098.252026-05-261.16340.8595 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t1095.68751050.68751066.68751060.18752026-05-27103510351059.251057.52026-05-271.16370.8593 X2Prosjek prodajnih deviznih kursevaEUR / USD0.85950.85950.85950.85952026-05-281034.251034.251049.51046.252026-05-281.16170.8608 3Uvozna cijena po toni (X1 x X2)EUR / t941.74903.07916.82911.232026-05-29101410141028.751020.752026-05-291.16440.8588 rdGustina konverzije naftnih derivatakg / l0.7720.7720.850.85 DGustina konverzije tona u litre (rd/1000)t / l0.0007720.0007720.000850.00085 4Uvozna cijena po litru (X1 x X2 x D)EUR / l0.7270.6970.7790.775 5CarinaEUR / l0000 6Težinska taksa (1,00 €/t x X2 x D)EUR / l0000 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 / l0.2940.2870.2880.2781045.68751045.68751059.18751055.68750.8595 9AkcizaEUR / l0.5210.5210.440.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.84590000000000010.83890.75890.7189 11GubiciEUR / l0.00110.00110.00110.0011 12PrekrcajEUR / l0.00250.00250.00270.0027 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003 14Provizija banke ( 1% na 4)EUR / l0.00730.0070.00780.0078 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 / l0.11920.11890.120900000000000010.1089 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.69210000000000021.65479999999999981.65881.6028 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.691.651.661.6 Trenutna MP cijenaEUR / l1.681.651.691.73 RazlikaEUR / l0.0100000000000000090-0.030000000000000027-0.1299999999999999