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 / t683.7777777777778683.7777777777778619.5617.05555555555552025-05-05HOLIDAY2025-05-05 2PremijaUSD / t5057.54.52025-05-06668.5668.5603.56042025-05-061.13250.8830022075055187 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t733.7777777777778688.7777777777778627621.55555555555552025-05-07655.75655.75591.25591.52025-05-071.1360.8802816901408451 X2Prosjek prodajnih deviznih kursevaEUR / USD0.88990.88990.88990.88992025-05-08670.75670.756036022025-05-081.12970.8851907586084802 3Uvozna cijena po toni (X1 x X2)EUR / t652.99612.94557.97553.122025-05-09679.75679.75611.256102025-05-091.12520.8887308922858159 rdGustina konverzije naftnih derivatakg / l0.7720.7720.850.852025-05-12691691623.25621.752025-05-121.11060.9004141905276427 DGustina konverzije tona u litre (rd/1000)t / l0.0007720.0007720.000850.000852025-05-13702.5702.5635.256332025-05-131.11120.8999280057595392 4Uvozna cijena po litru (X1 x X2 x D)EUR / l0.5040.4730.4740.472025-05-14702702641.56372025-05-141.12140.8917424647761727 5CarinaEUR / l00002025-05-15690.75690.75635629.252025-05-151.11850.8940545373267769 6Težinska taksa (1,00 €/t x X2 x D)EUR / l00002025-05-16693693631.56252025-05-161.11940.8933357155619082 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 / l0.2520.2450.2230.213683.7777777777778683.7777777777778619.5617.05555555555550.8899 9AkcizaEUR / l0.5490.5490.440.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.83190000000000010.82490000000000010.69400000000000010.6539999999999999 11GubiciEUR / l0.0000504000000000000050.00004730.00004740.000047000000000000004 12PrekrcajEUR / l0.00140.00250.00270.0027 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003 14Provizija banke ( 1% na 4)EUR / l0.0050.00470.00470.0047 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 / l0.11475040.11554730.11674740.104747 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.45065041.41344731.28474741.2287469999999998 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.451.411.281.23 Trenutna MP cijenaEUR / l1.431.391.281.22 RazlikaEUR / l0.0200000000000000180.02000000000000001800.010000000000000009