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 / t666.25666.25672.15657.21900-01-12 00:14:24655655640.25628.51900-01-12 00:14:241.16920.8552856654122477 2PremijaUSD / t5057.54.51900-01-13 00:14:24673.75673.75670.5655.51900-01-13 00:14:241.16540.8580744808649391 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t716.25671.25679.65661.71900-01-14675.75675.75676.75659.51900-01-141.16510.8582954252853832 X2Prosjek prodajnih deviznih kursevaEUR / USD0.85630.85630.85630.85631900-01-15652.25652.25657.25640.751900-01-151.16240.8602890571231934 3Uvozna cijena po toni (X1 x X2)EUR / t613.32574.79581.98566.611900-01-16653.75653.75669.25654.751900-01-161.16170.860807437376259 rdGustina konverzije naftnih derivatakg / l0.7720.7720.850.851900-01-19653.75653.75665.25651.51900-01-191.16310.8597713008339781 DGustina konverzije tona u litre (rd/1000)t / l0.0007720.0007720.000850.000851900-01-20671.5671.5679.5663.51900-01-201.17280.8526603001364256 4Uvozna cijena po litru (X1 x X2 x D)EUR / l0.4730.4440.4950.4821900-01-21676676696.5681.51900-01-211.17390.851861316977596 5CarinaEUR / l00002026-01-22672.75672.75681.5666.252026-01-221.17060.8542627712284298 6Težinska taksa (1,00 €/t x X2 x D)EUR / l00002026-01-23678678684.75670.252026-01-231.17420.8516436722875149 7Lučka taksa (1,30 USD/t x X2 x D)EUR / l0.00090.00090.00090.0009 8PDV (21 % na 4+5+6+7+9+X4)EUR / l0.2450.2390.2270.216666.25666.25672.15657.20.8563 9AkcizaEUR / l0.5490.5490.440.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.82490000000000010.81890000000000010.69790000000000010.6568999999999999 11GubiciEUR / l0.00004730.00004440.0000495000000000000040.0000482 12PrekrcajEUR / l0.00140.00250.00270.0027 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003 14Provizija banke ( 1% na 4)EUR / l0.00470.00440.0050.0048 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 / l0.11444730.11524440.11704950.1048482 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.41234731.37814441.30994951.2437482 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.411.381.311.24 Trenutna MP cijenaEUR / l1.391.351.271.21 RazlikaEUR / l0.0200000000000000180.0299999999999998050.0400000000000000360.030000000000000027