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 / t723.375723.375764.8708.852025-11-03707.5707.5742702.52025-11-031.15140.8685079034219212 2PremijaUSD / t5057.54.52025-11-04706.5706.5741699.52025-11-041.14910.8702462796971543 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t773.375728.375772.3713.352025-11-05710.25710.25767713.252025-11-051.14920.8701705534284719 X2Prosjek prodajnih deviznih kursevaEUR / USD0.86660.86660.86660.86662025-11-06710.5710.5771.257162025-11-061.15330.8670770831526923 3Uvozna cijena po toni (X1 x X2)EUR / t670.21631.21669.28618.192025-11-07718.5718.5769.757132025-11-071.15610.8649770781074302 rdGustina konverzije naftnih derivatakg / l0.7720.7720.850.852025-11-10721.5721.5760.25706.52025-11-101.15710.8642295393656555 DGustina konverzije tona u litre (rd/1000)t / l0.0007720.0007720.000850.000852025-11-11741.5741.5790.75730.752025-11-111.15750.8639308855291576 4Uvozna cijena po litru (X1 x X2 x D)EUR / l0.5170.4870.5690.5252025-11-12735735761.257002025-11-121.15760.8638562543192813 5CarinaEUR / l00002025-11-13740740758.25690.252025-11-13holiday 6Težinska taksa (1,00 €/t x X2 x D)EUR / l00002025-11-14742.5742.5786.5716.752025-11-14holiday 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 / l0.2540.2480.2430.225723.375723.375764.8708.850.8666 9AkcizaEUR / l0.5490.5490.440.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.83390000000000010.82790000000000010.7140.6659999999999999 11GubiciEUR / l0.00005170.0000487000000000000050.00005690.0000525 12PrekrcajEUR / l0.00140.00250.00270.0027 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003 14Provizija banke ( 1% na 4)EUR / l0.00520.00490.00570.0053 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 / l0.11495170.115748700000000010.11775690.1053525 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.46585170000000021.43064871.40075691.2963524999999998 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.471.431.41.3 Trenutna MP cijenaEUR / l1.441.411.351.28 RazlikaEUR / l0.0300000000000000270.0200000000000000180.049999999999999820.020000000000000018