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 / t719.85719.85737.175729.9252025-06-30698698693.25685.752025-06-301.1720.8532423208191127 2PremijaUSD / t5057.54.52025-07-01701701709.75699.752025-07-011.1810.8467400508044031 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t769.85724.85744.675734.4252025-07-02708.25708.25725.57222025-07-021.17550.8507018290089324 X2Prosjek prodajnih deviznih kursevaEUR / USD0.8520.8520.8520.8522025-07-03712.5712.5737.25735.752025-07-031.17820.8487523340689187 3Uvozna cijena po toni (X1 x X2)EUR / t655.91617.57634.46625.732025-07-04719.5719.5751.757522025-07-041.17670.8498342823149485 rdGustina konverzije naftnih derivatakg / l0.7720.7720.850.852025-07-07726.5726.5735.25746.52025-07-071.17280.8526603001364256 DGustina konverzije tona u litre (rd/1000)t / l0.0007720.0007720.000850.000852025-07-08739739753.5739.252025-07-081.17180.8533879501621437 4Uvozna cijena po litru (X1 x X2 x D)EUR / l0.5060.4770.5390.5322025-07-09739.5739.5752.25732.752025-07-091.16980.8548469823901522 5CarinaEUR / l00002025-07-10723723748.25730.752025-07-101.17090.8540438978563498 6Težinska taksa (1,00 €/t x X2 x D)EUR / l00002025-07-11731.25731.25765754.752025-07-111.16830.8559445347941455 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 / l0.2520.2460.2370.226719.85719.85737.175729.9250.852 9AkcizaEUR / l0.5490.5490.440.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.83190000000000010.82590000000000010.70790.6668999999999999 11GubiciEUR / l0.0000506000000000000030.00004770.000053900000000000010.0000532 12PrekrcajEUR / l0.00140.00250.00270.0027 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003 14Provizija banke ( 1% na 4)EUR / l0.00510.00480.00540.0053 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 / l0.11485060.11564770.11745390.10535320000000001 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.45275060000000011.41854770000000021.36435390000000021.3042532 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.451.421.361.3 Trenutna MP cijenaEUR / l1.491.451.381.31 RazlikaEUR / l-0.040000000000000036-0.030000000000000027-0.019999999999999796-0.010000000000000009