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 / t696.625696.625666.275662.92025-03-10666.25666.25668656.252025-03-101.08450.9220839096357768 2PremijaUSD / t5057.54.52025-03-11673.5673.56726602025-03-111.09120.9164222873900294 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t746.625701.625673.775667.42025-03-12697.25697.25672662.752025-03-121.08860.9186110600771633 X2Prosjek prodajnih deviznih kursevaEUR / USD0.91960.91960.91960.91962025-03-13694.75694.75661.256592025-03-131.0830.9233610341643583 3Uvozna cijena po toni (X1 x X2)EUR / t686.6645.21619.6613.742025-03-14695.5695.5656655.52025-03-141.08890.918357975939021 rdGustina konverzije naftnih derivatakg / l0.7720.7720.850.852025-03-17708.75708.75662.75662.752025-03-171.09030.9171787581399614 DGustina konverzije tona u litre (rd/1000)t / l0.0007720.0007720.000850.000852025-03-18702.25702.256606602025-03-181.09180.9159186664224216 4Uvozna cijena po litru (X1 x X2 x D)EUR / l0.530.4980.5270.5222025-03-19704.25704.25663.75663.752025-03-191.08970.9176837661741765 5CarinaEUR / l00002025-03-20708.75708.75672.25673.752025-03-201.08330.9231053263177329 6Težinska taksa (1,00 €/t x X2 x D)EUR / l00002025-03-21715715674.75675.252025-03-211.08270.9236 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 / l0.2570.2510.2340.224696.625696.625666.275662.90.9196 9AkcizaEUR / l0.5490.5490.440.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.83690000000000010.83090000000000010.70500000000000010.6649999999999999 11GubiciEUR / l0.0000530.00004980.000052700000000000010.00005220000000000001 12PrekrcajEUR / l0.00140.00250.00270.0027 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003 14Provizija banke ( 1% na 4)EUR / l0.00530.0050.00530.0052 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 / l0.1150530.11584980.11735270.10525219999999999 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.48195300000000031.44474979999999991.34935270000000031.2922521999999999 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.481.441.351.29 Trenutna MP cijenaEUR / l1.51.461.391.33 RazlikaEUR / l-0.020000000000000018-0.020000000000000018-0.039999999999999813-0.040000000000000036