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 / t1037.4251037.4251244.2251184.152026-03-09979.5979.511721104.752026-03-091.15550.8654262224145391 2PremijaUSD / t5057.54.52026-03-10908.25908.251057.251014.52026-03-101.16410.8590327291469806 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t1087.4251042.4251251.7251188.652026-03-11952.75952.75112310792026-03-111.15810.8634832915983076 X2Prosjek prodajnih deviznih kursevaEUR / USD0.86690.86690.86690.86692026-03-121004.251004.251206.251159.252026-03-121.15470.8660258075690656 3Uvozna cijena po toni (X1 x X2)EUR / t942.69903.681085.121030.442026-03-131030.751030.751208.2511632026-03-131.14760.871383757406762 rdGustina konverzije naftnih derivatakg / l0.7720.7720.850.852026-03-161054.251054.251224.51181.52026-03-161.14780.8712319219376199 DGustina konverzije tona u litre (rd/1000)t / l0.0007720.0007720.000850.000852026-03-17105310531216.51181.752026-03-171.15310.8672274737663689 4Uvozna cijena po litru (X1 x X2 x D)EUR / l0.7280.6980.9220.8762026-03-18110911091328.251269.252026-03-181.150.8695652173913044 5CarinaEUR / l00002026-03-19114111411435.513362026-03-191.14890.8703977717817042 6Težinska taksa (1,00 €/t x X2 x D)EUR / l00002026-03-201141.51141.51470.751352.52026-03-201.15550.8654262224145391 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 / l0.270.2640.2720.2991037.4251037.4251244.2251184.150.8669 9AkcizaEUR / l0.4120.4120.220.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.71290000000000010.70690000000000010.5230.74 11GubiciEUR / l0.00007280.00006980.00009220.0000876 12PrekrcajEUR / l0.00140.00250.00270.0027 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003 14Provizija banke ( 1% na 4)EUR / l0.00730.0070.00920.0088 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 / l0.11707280.11786980.12129220.1088876 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.55797280000000021.52276981.56629220000000011.7248876000000002 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.561.521.571.72 Trenutna MP cijenaEUR / l1.51.471.51.42 RazlikaEUR / l0.060000000000000050.0500000000000000440.070000000000000060.30000000000000004