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 / t721.1721.1711.55702.9252025-09-22724.25724.25704.75695.52025-09-221.17810.848824378236143 2PremijaUSD / t5057.54.52025-09-23737737719.25713.252025-09-231.17930.8479606546256253 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t771.1726.1719.05707.4252025-09-24740.25740.25724.25716.752025-09-241.17560.8506294658046955 X2Prosjek prodajnih deviznih kursevaEUR / USD0.85170.85170.85170.85172025-09-25735.75735.75735.25727.752025-09-251.17390.851861316977596 3Uvozna cijena po toni (X1 x X2)EUR / t656.75618.42612.41602.512025-09-26755.75755.75744.75733.252025-09-261.16720.8567511994516792 rdGustina konverzije naftnih derivatakg / l0.7720.7720.850.852025-09-29733.5733.5710.757012025-09-291.17230.8530239699735563 DGustina konverzije tona u litre (rd/1000)t / l0.0007720.0007720.000850.000852025-09-30714.25714.25704.75695.252025-09-301.17410.8517162081594414 4Uvozna cijena po litru (X1 x X2 x D)EUR / l0.5070.4770.5210.5122025-10-01699.5699.5705696.52025-10-011.17240.8529512111907198 5CarinaEUR / l00002025-10-02684.5684.5684.56762025-10-021.17540.8507742045261187 6Težinska taksa (1,00 €/t x X2 x D)EUR / l00002025-10-03686.25686.25682.256742025-10-031.17340.8522243054371911 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 / l0.2520.2460.2330.222721.1721.1711.55702.9250.8517 9AkcizaEUR / l0.5490.5490.440.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.83190000000000010.82590000000000010.70390000000000010.6628999999999999 11GubiciEUR / l0.00005070.00004770.00005210.000051200000000000004 12PrekrcajEUR / l0.00140.00250.00270.0027 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003 14Provizija banke ( 1% na 4)EUR / l0.00510.00480.00520.0051 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 / l0.11485070.11564770.11725210.1051512 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.45375070000000031.41854770000000021.34215211.2800512 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.451.421.341.28 Trenutna MP cijenaEUR / l1.471.441.341.28 RazlikaEUR / l-0.020000000000000018-0.02000000000000001800