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 / t742.225742.225715.925707.7752025-09-08737.75737.75707.257022025-09-081.17280.8526603001364256 2PremijaUSD / t5057.54.52025-09-09745.75745.757147092025-09-091.17440.8514986376021798 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t792.225747.225723.425712.2752025-09-10748.75748.75712.75706.52025-09-101.17070.8541898009737763 X2Prosjek prodajnih deviznih kursevaEUR / USD0.85070.85070.85070.85072025-09-11737.25737.25696.75690.252025-09-111.16850.8557980316645271 3Uvozna cijena po toni (X1 x X2)EUR / t673.95635.66615.42605.932025-09-12747747709.75704.252025-09-121.17180.8533879501621437 rdGustina konverzije naftnih derivatakg / l0.7720.7720.850.852025-09-15747.25747.25720.75710.52025-09-151.17660.8499065102838687 DGustina konverzije tona u litre (rd/1000)t / l0.0007720.0007720.000850.000852025-09-167517517367252025-09-161.18070.8469551960701278 4Uvozna cijena po litru (X1 x X2 x D)EUR / l0.520.4910.5230.5152025-09-17746.25746.25728.25716.52025-09-171.18370.8448086508405847 5CarinaEUR / l00002025-09-18737.25737.25722.75712.752025-09-181.18180.8461668641056016 6Težinska taksa (1,00 €/t x X2 x D)EUR / l00002025-09-197247247117012025-09-191.17360.8520790729379687 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 / l0.2550.2490.2330.223742.225742.225715.925707.7750.8507 9AkcizaEUR / l0.5490.5490.440.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.83490000000000010.82890000000000010.70390000000000010.6638999999999999 11GubiciEUR / l0.0000520000000000000040.00004910.0000523000000000000040.0000515 12PrekrcajEUR / l0.00140.00250.00270.0027 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003 14Provizija banke ( 1% na 4)EUR / l0.00520.00490.00520.0052 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 / l0.1149520.11574910.11725230.1052515 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.46985200000000021.43564911.34415230000000021.2841515000000001 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.471.441.341.28 Trenutna MP cijenaEUR / l1.471.431.341.28 RazlikaEUR / l00.01000000000000000900