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 / t751.25751.2731.2722.152025-02-10761.25761.25728.5718.252025-02-101.0320.9689922480620154 2PremijaUSD / t5057.54.52025-02-11769.75769.25742.25732.752025-02-111.03240.9686168151879117 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t801.25756.2738.7726.652025-02-12750750736.757282025-02-121.0370.9643201542912248 X2Prosjek prodajnih deviznih kursevaEUR / USD0.96020.96020.96020.96022025-02-13742.75742.75721.25713.52025-02-131.0390.9624639076034649 3Uvozna cijena po toni (X1 x X2)EUR / t769.36726.1709.3697.732025-02-14748.25748.25726.257172025-02-141.04780.954380606986066 rdGustina konverzije naftnih derivatakg / l0.7720.7720.850.852025-02-17754754723.257142025-02-171.04730.9548362455838825 DGustina konverzije tona u litre (rd/1000)t / l0.0007720.0007720.000850.000852025-02-18749.25749.25729.257212025-02-181.04470.9572125969177755 4Uvozna cijena po litru (X1 x X2 x D)EUR / l0.5940.5610.6030.5932025-02-19751.5751.5733.75725.252025-02-191.04340.9584052137243626 5CarinaEUR / l00002025-02-20750750743.757352025-02-201.04430.9575792396820837 6Težinska taksa (1,00 €/t x X2 x D)EUR / l00002025-02-21735.75735.75727716.752025-02-211.04650.9555661729574774 7Lučka taksa (1,30 USD/t x X2 x D)EUR / l0.0010.0010.00110.0011 8PDV (21 % na 4+5+6+7+9+X4)EUR / l0.2710.2640.250.239751.25751.2731.2722.150.9602 9AkcizaEUR / l0.5490.5490.440.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.85100000000000010.84400000000000010.72110000000000010.6800999999999999 11GubiciEUR / l0.00005940.00005610.0000602999999999999950.0000593 12PrekrcajEUR / l0.00140.00250.00270.0027 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003 14Provizija banke ( 1% na 4)EUR / l0.00590.00560.0060.0059 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 / l0.11565940.11645610.11806030.1059593 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.56065941.52145610000000021.44216031.3790593 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.561.521.441.38 Trenutna MP cijenaEUR / l1.561.521.431.36 RazlikaEUR / l000.0100000000000000090.019999999999999796