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 / t692.5277777777778692.5277777777778618.0277777777778612.47222222222222025-05-19688.75688.75627.5622.52025-05-191.12620.8879417510211329 2PremijaUSD / t5057.54.52025-05-20697.5697.5620.75615.252025-05-201.12410.8896005693443643 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t742.5277777777778697.5277777777778625.5277777777778616.97222222222222025-05-21703.5703.5620.5612.752025-05-21Holiday X2Prosjek prodajnih deviznih kursevaEUR / USD0.88420.88420.88420.88422025-05-22699.5699.5615.75608.752025-05-22Holiday 3Uvozna cijena po toni (X1 x X2)EUR / t656.54616.75553.09545.532025-05-23700700620.5612.252025-05-231.13010.8848774444739402 rdGustina konverzije naftnih derivatakg / l0.7720.7720.850.852025-05-26SPRINGBANKHOLIDAY2025-05-261.13810.8786574114752659 DGustina konverzije tona u litre (rd/1000)t / l0.0007720.0007720.000850.000852025-05-27687687613606.752025-05-271.13560.8805917576611484 4Uvozna cijena po litru (X1 x X2 x D)EUR / l0.5070.4760.470.4642025-05-28691.75691.75624.25618.252025-05-281.13170.8836264027569144 5CarinaEUR / l00002025-05-29686.5686.5614.5611.752025-05-291.12810.8864462370357237 6Težinska taksa (1,00 €/t x X2 x D)EUR / l00002025-05-30678.25678.25605.56042025-05-301.13390.8819119851838787 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 / l0.2520.2460.2220.212692.5277777777778692.5277777777778618.0277777777778612.47222222222220.8842 9AkcizaEUR / l0.5490.5490.440.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.83190000000000010.82590000000000010.69300000000000010.6529999999999999 11GubiciEUR / l0.00005070.000047599999999999990.0000470000000000000040.0000464 12PrekrcajEUR / l0.00140.00250.00270.0027 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003 14Provizija banke ( 1% na 4)EUR / l0.00510.00480.00470.0046 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 / l0.11485070.11564760.1167470.1046464 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.45375070000000031.41754761.2797471.2216464 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.451.421.281.22 Trenutna MP cijenaEUR / l1.451.411.281.23 RazlikaEUR / l00.0100000000000000090-0.010000000000000009