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 / t635.8125635.8125634.625616.406252025-12-15643.5643.5635.75626.52025-12-151.17530.8508465923593976 2PremijaUSD / t5057.54.52025-12-16624.25624.256256112025-12-161.17760.8491847826086957 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t685.8125640.8125642.125620.906252025-12-17628.5628.5633.75614.752025-12-171.17220.8530967411704488 X2Prosjek prodajnih deviznih kursevaEUR / USD0.85110.85110.85110.85112025-12-18628.25628.25632.256132025-12-181.17190.8533151292772422 3Uvozna cijena po toni (X1 x X2)EUR / t583.7545.4546.51528.452025-12-19630.5630.5624605.252025-12-191.17120.8538251366120219 rdGustina konverzije naftnih derivatakg / l0.7720.7720.850.852025-12-22640640632.256102025-12-221.17450.8514261387824605 DGustina konverzije tona u litre (rd/1000)t / l0.0007720.0007720.000850.000852025-12-23642.75642.75643.75619.252025-12-231.17860.8484642796538265 4Uvozna cijena po litru (X1 x X2 x D)EUR / l0.4510.4210.4650.4492025-12-24648.75648.75650.25631.52025-12-241.17870.8483922965979468 5CarinaEUR / l00002025-12-25Christmas day Holiday 6Težinska taksa (1,00 €/t x X2 x D)EUR / l00002025-12-26Boxing Day Holiday 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 / l0.240.2340.2210.209635.8125635.8125634.625616.406250.8511 9AkcizaEUR / l0.5490.5490.440.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.81990000000000010.81390000000000010.69190000000000010.6498999999999999 11GubiciEUR / l0.00004510.00004210.0000465000000000000050.0000449 12PrekrcajEUR / l0.00140.00250.00270.0027 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003 14Provizija banke ( 1% na 4)EUR / l0.00450.00420.00470.0045 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 / l0.11424510.115042100000000010.11674650.1045449 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.38514510000000011.34994211.27364650000000011.2034449 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.391.351.271.2 Trenutna MP cijenaEUR / l1.441.411.311.24 RazlikaEUR / l-0.050000000000000044-0.05999999999999983-0.040000000000000036-0.040000000000000036