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 / t726.75726.75748.95685.6752025-11-17746.5746.5782.25713.252025-11-171.15930.8625894936599672 2PremijaUSD / t5057.54.52025-11-18740.25740.25811.25741.752025-11-181.1590.8628127696289905 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t776.75731.75756.45690.1752025-11-19731731803732.252025-11-191.15830.86333419666753 X2Prosjek prodajnih deviznih kursevaEUR / USD0.86490.86490.86490.86492025-11-20719.75719.75782.5712.752025-11-201.15140.8685079034219212 3Uvozna cijena po toni (X1 x X2)EUR / t671.81632.89654.25596.932025-11-21711.5711.5747.756782025-11-211.1520.8680555555555556 rdGustina konverzije naftnih derivatakg / l0.7720.7720.850.852025-11-24716.75716.75734.75666.752025-11-241.15440.8662508662508662 DGustina konverzije tona u litre (rd/1000)t / l0.0007720.0007720.000850.000852025-11-25708.75708.75715.256522025-11-251.15510.8657259111765215 4Uvozna cijena po litru (X1 x X2 x D)EUR / l0.5190.4890.5560.5072025-11-26718.5718.5698.56432025-11-261.15770.8637816360024186 5CarinaEUR / l00002025-11-27735.25735.25704.5655.252025-11-271.15860.8631106507854306 6Težinska taksa (1,00 €/t x X2 x D)EUR / l00002025-11-28739.25739.25709.75661.752025-11-281.15660.8646031471554556 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 / l0.2550.2490.240.221726.75726.75748.95685.6750.8649 9AkcizaEUR / l0.5490.5490.440.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.83490000000000010.82890000000000010.71100000000000010.6619999999999999 11GubiciEUR / l0.00005190.00004890.000055600000000000010.0000507 12PrekrcajEUR / l0.00140.00250.00270.0027 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003 14Provizija banke ( 1% na 4)EUR / l0.00520.00490.00560.0051 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 / l0.11495190.11574890.11765560.1051507 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.46885190000000021.43364890000000011.38465561.2741507 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.471.431.381.27 Trenutna MP cijenaEUR / l1.471.431.41.3 RazlikaEUR / l00-0.020000000000000018-0.030000000000000027