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 / t695.75695.75711.8690.1752025-10-20666.5666.5653.25639.752025-10-061.16550.858000858000858 2PremijaUSD / t5057.54.52025-10-21664.75664.75655.75642.52025-10-071.16070.8615490652192642 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t745.75700.75719.3694.6752025-10-22677677673.256572025-10-081.15870.8630361612151549 X2Prosjek prodajnih deviznih kursevaEUR / USD0.86160.86160.86160.86162025-10-23708.5708.5722.25703.52025-10-091.15930.8625894936599672 3Uvozna cijena po toni (X1 x X2)EUR / t642.54603.77619.75598.532025-10-24718718736.5714.52025-10-101.16120.861178091629349 rdGustina konverzije naftnih derivatakg / l0.7720.7720.850.852025-10-27712.75712.75750.75730.252025-10-131.1640.859106529209622 DGustina konverzije tona u litre (rd/1000)t / l0.0007720.0007720.000850.000852025-10-28703.75703.757247022025-10-141.1630.8598452278589853 4Uvozna cijena po litru (X1 x X2 x D)EUR / l0.4960.4660.5270.5092025-10-29711711734.25705.52025-10-151.16360.8594018563080097 5CarinaEUR / l00002025-10-30699.5699.5736.75707.252025-10-161.1550.8658008658008658 6Težinska taksa (1,00 €/t x X2 x D)EUR / l00002025-10-31695.75695.75731.25699.52025-10-171.15540.8655011251514627 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 / l0.250.2440.2340.222695.75695.75711.8690.1750.8616 9AkcizaEUR / l0.5490.5490.440.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.82990000000000010.82390000000000010.70500000000000010.6629999999999999 11GubiciEUR / l0.00004960.00004660.000052700000000000010.0000509 12PrekrcajEUR / l0.00140.00250.00270.0027 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003 14Provizija banke ( 1% na 4)EUR / l0.0050.00470.00530.0051 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 / l0.114749600000000010.11554660.11735270.10515089999999999 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.44064961.40544661.34935270000000031.2771508999999999 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.441.411.351.28 Trenutna MP cijenaEUR / l1.421.391.311.25 RazlikaEUR / l0.0200000000000000180.0200000000000000180.0400000000000000360.030000000000000027