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 / t690.825690.825688.475681.0752025-02-24730.75730.75719.757122025-02-241.04660.9554748710108925 2PremijaUSD / t5057.54.52025-02-25714.75714.75703.25695.252025-02-251.04970.9526531389920929 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t740.825695.825695.975685.5752025-02-26709709691.75683.752025-02-261.04870.9535615523982074 X2Prosjek prodajnih deviznih kursevaEUR / USD0.94620.94620.94620.94622025-02-27713.75713.75702.25694.52025-02-271.04770.9544716999140975 3Uvozna cijena po toni (X1 x X2)EUR / t700.97658.39658.53648.692025-02-28707.5707.5698690.252025-02-281.04110.9605225242531938 rdGustina konverzije naftnih derivatakg / l0.7720.7720.850.852025-03-03702.5702.5690.25683.52025-03-031.04650.9555661729574774 DGustina konverzije tona u litre (rd/1000)t / l0.0007720.0007720.000850.000852025-03-04671671676.75672.752025-03-041.05570.9472387989012029 4Uvozna cijena po litru (X1 x X2 x D)EUR / l0.5410.5080.560.5512025-03-05648.5648.5655.75652.252025-03-051.06940.935103796521414 5CarinaEUR / l00002025-03-06647.5647.5668659.52025-03-061.07960.9262689885142646 6Težinska taksa (1,00 €/t x X2 x D)EUR / l00002025-03-076636636796672025-03-071.08570.9210647508519848 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 / l0.260.2530.2410.23690.825690.825688.475681.0750.9462 9AkcizaEUR / l0.5490.5490.440.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.83990000000000010.83290000000000010.7120.6709999999999999 11GubiciEUR / l0.000054100000000000010.00005080.0000560000000000000060.000055100000000000004 12PrekrcajEUR / l0.00140.00250.00270.0027 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003 14Provizija banke ( 1% na 4)EUR / l0.00540.00510.00560.0055 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 / l0.115154100000000010.11595080.117656000000000010.1055551 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.49605411.45685081.3896561.3275550999999999 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.51.461.391.33 Trenutna MP cijenaEUR / l1.561.521.441.38 RazlikaEUR / l-0.06000000000000005-0.06000000000000005-0.050000000000000044-0.04999999999999982