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 / t667.5555555555555667.5555555555555618.9444444444445614.86111111111112025-04-22683.75683.75637.25629.52025-04-221.14760.871383757406762 2PremijaUSD / t5057.54.52025-04-23668.75668.75622.5614.752025-04-231.14150.8760402978537013 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t717.5555555555555672.5555555555555626.4444444444445619.36111111111112025-04-24673.25673.25625.25620.252025-04-241.13760.8790436005625879 X2Prosjek prodajnih deviznih kursevaEUR / USD0.8780.8780.8780.8782025-04-25681681633.5629.252025-04-251.13570.880514220304658 3Uvozna cijena po toni (X1 x X2)EUR / t630.01590.5550.02543.82025-04-28673673628.25623.252025-04-281.13580.8804366966015145 rdGustina konverzije naftnih derivatakg / l0.7720.7720.850.852025-04-29664.75664.75620616.752025-04-291.13730.8792754770069463 DGustina konverzije tona u litre (rd/1000)t / l0.0007720.0007720.000850.000852025-04-30659.5659.5612609.752025-04-301.13730.8792754770069463 4Uvozna cijena po litru (X1 x X2 x D)EUR / l0.4860.4560.4680.4622025-05-01654.25654.25598.55972025-05-01holiday 5CarinaEUR / l00002025-05-02649.75649.75593.25593.252025-05-02holiday 6Težinska taksa (1,00 €/t x X2 x D)EUR / l0000 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 / l0.2480.2420.2220.212667.5555555555555667.5555555555555618.9444444444445614.86111111111110.878 9AkcizaEUR / l0.5490.5490.440.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.82790000000000010.82190000000000010.69300000000000010.6529999999999999 11GubiciEUR / l0.0000485999999999999950.0000456000000000000040.00004680.0000462 12PrekrcajEUR / l0.00140.00250.00270.0027 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003 14Provizija banke ( 1% na 4)EUR / l0.00490.00460.00470.0046 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 / l0.11464860.115445600000000010.116746800000000010.1046462 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.42854861.39334561.27774681.2196462 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.431.391.281.22 Trenutna MP cijenaEUR / l1.431.391.281.22 RazlikaEUR / l0000