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 / t651.8888888888889651.8888888888889611.0555555555555608.41666666666662025-04-07654.75654.75610610.52025-04-071.09670.9118263882556761 2PremijaUSD / t5057.54.52025-04-08651.75651.75611.75612.52025-04-081.0950.9132420091324202 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t701.8888888888889656.8888888888889618.5555555555555612.91666666666662025-04-09614.5614.5581.75581.52025-04-091.10450.9053870529651425 X2Prosjek prodajnih deviznih kursevaEUR / USD0.8930.8930.8930.8932025-04-10638.25638.25604603.752025-04-101.10820.9023641941887746 3Uvozna cijena po toni (X1 x X2)EUR / t626.79586.6552.37547.332025-04-11643.5643.5603.25600.252025-04-111.13460.8813678829543451 rdGustina konverzije naftnih derivatakg / l0.7720.7720.850.852025-04-14663.5663.5616.25611.752025-04-141.13770.878966335589347 DGustina konverzije tona u litre (rd/1000)t / l0.0007720.0007720.000850.000852025-04-15661.75661.756146092025-04-151.13240.8830801836806782 4Uvozna cijena po litru (X1 x X2 x D)EUR / l0.4840.4530.470.4652025-04-16668.25668.25626.75620.252025-04-161.13550.8806693086745927 5CarinaEUR / l00002025-04-17670.75670.75631.75626.252025-04-171.1360.8802816901408451 6Težinska taksa (1,00 €/t x X2 x D)EUR / l00002025-04-18holiday 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 / l0.2470.2410.2220.212651.8888888888889651.8888888888889611.0555555555555608.41666666666660.893 9AkcizaEUR / l0.5490.5490.440.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.82690000000000010.82090000000000010.69300000000000010.6529999999999999 11GubiciEUR / l0.00004840.00004530.0000470000000000000040.000046500000000000005 12PrekrcajEUR / l0.00140.00250.00270.0027 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003 14Provizija banke ( 1% na 4)EUR / l0.00480.00450.00470.0047 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 / l0.11454840.11534530.1167470.10474649999999999 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.42544841.38924531.2797471.2227465 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.431.391.281.22 Trenutna MP cijenaEUR / l1.511.471.361.3 RazlikaEUR / l-0.08000000000000007-0.08000000000000007-0.08000000000000007-0.08000000000000007