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 / t686.85686.85710.125687.952026-01-26670.75670.75688.25671.52026-01-261.18360.8448800270361608 2PremijaUSD / t5057.54.52026-01-27678.75678.75692.756742026-01-271.19290.8382932349735938 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t736.85691.85717.625692.452026-01-28685.5685.5709.5688.52026-01-281.19740.8351428094204109 X2Prosjek prodajnih deviznih kursevaEUR / USD0.84260.84260.84260.84262026-01-29698.75698.75728703.752026-01-291.19680.8355614973262031 3Uvozna cijena po toni (X1 x X2)EUR / t620.87582.95604.67583.462026-01-30705.75705.75754.57272026-01-301.19190.8389965601141035 rdGustina konverzije naftnih derivatakg / l0.7720.7720.850.852026-02-02674.75674.75697.75670.52026-02-021.1840.8445945945945946 DGustina konverzije tona u litre (rd/1000)t / l0.0007720.0007720.000850.000852026-02-03683.25683.257046762026-02-031.18010.8473858147614609 4Uvozna cijena po litru (X1 x X2 x D)EUR / l0.4790.450.5140.4962026-02-04687.25687.25705.75684.252026-02-041.1820.8460236886632826 5CarinaEUR / l00002026-02-05687.75687.75705.25687.252026-02-051.17980.8476012883539583 6Težinska taksa (1,00 €/t x X2 x D)EUR / l00002026-02-06696696715.5696.752026-02-061.17940.8478887569950823 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 / l0.2460.240.2310.219686.85686.85710.125687.950.8426 9AkcizaEUR / l0.5490.5490.440.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.82580000000000010.81980000000000010.70190000000000010.6598999999999999 11GubiciEUR / l0.00004790.0000450.00005140.0000496 12PrekrcajEUR / l0.00140.00250.00270.0027 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003 14Provizija banke ( 1% na 4)EUR / l0.00480.00450.00510.005 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 / l0.114547900000000010.1153450.11715140.10504959999999999 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.41934790000000021.3851451.33305141.2609496 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.421.391.331.26 Trenutna MP cijenaEUR / l1.411.381.311.24 RazlikaEUR / l0.0100000000000000090.0100000000000000090.0200000000000000180.020000000000000018