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 / t703.775703.775711.6695.32026-02-09710.25710.25711.5697.752026-02-091.18860.8413259296651522 2PremijaUSD / t5057.54.52026-02-10708.5708.5701.5688.52026-02-101.18940.8407600470825626 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t753.775708.775719.1699.82026-02-11711711717.75700.52026-02-111.190.8403361344537815 X2Prosjek prodajnih deviznih kursevaEUR / USD0.84420.84420.84420.84422026-02-12688.5688.5697680.252026-02-121.18740.8421761832575375 3Uvozna cijena po toni (X1 x X2)EUR / t636.34598.35607.06590.772026-02-13685685693.75677.752026-02-131.18620.8430281571404485 rdGustina konverzije naftnih derivatakg / l0.7720.7720.850.852026-02-16690.5690.5698.75681.752026-02-161.18550.8435259384226065 DGustina konverzije tona u litre (rd/1000)t / l0.0007720.0007720.000850.000852026-02-17687687691.75673.52026-02-171.18260.8455944529003889 4Uvozna cijena po litru (X1 x X2 x D)EUR / l0.4910.4620.5160.5022026-02-18708.5708.5716.5698.752026-02-181.18450.8442380751371886 5CarinaEUR / l00002026-02-19722.75722.75741.5725.252026-02-191.17530.8508465923593976 6Težinska taksa (1,00 €/t x X2 x D)EUR / l00002026-02-20725.75725.757467292026-02-201.17670.8498342823149485 7Lučka taksa (1,30 USD/t x X2 x D)EUR / l0.00080.00080.00090.0009 8PDV (21 % na 4+5+6+7+9+X4)EUR / l0.2490.2430.2320.22703.775703.775711.6695.30.8442 9AkcizaEUR / l0.5490.5490.440.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.82880000000000010.82280000000000010.70290000000000010.6608999999999999 11GubiciEUR / l0.00004910.00004620.000051600000000000010.0000502 12PrekrcajEUR / l0.00140.00250.00270.0027 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003 14Provizija banke ( 1% na 4)EUR / l0.00490.00460.00520.005 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 / l0.11464910.11544620.117251600000000010.1050502 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.43444910000000011.40024620000000021.33615161.2679502 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.431.41.341.27 Trenutna MP cijenaEUR / l1.421.391.331.26 RazlikaEUR / l0.0100000000000000090.0100000000000000090.0100000000000000090.010000000000000009