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 / t748.975748.975738.55728.52025-06-16737.25737.25703.75695.52025-06-161.15740.8640055296353897 2PremijaUSD / t5057.54.52025-06-17760.5760.5749740.252025-06-171.15680.8644536652835407 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t798.975753.975746.057332025-06-18767.25767.25764746.752025-06-181.15080.8689607229753215 X2Prosjek prodajnih deviznih kursevaEUR / USD0.86420.86420.86420.86422025-06-19797.25797.25826807.52025-06-191.14780.8712319219376199 3Uvozna cijena po toni (X1 x X2)EUR / t690.47651.59644.74633.462025-06-20780.5780.5784.5769.252025-06-201.15150.8684324793747287 rdGustina konverzije naftnih derivatakg / l0.7720.7720.850.852025-06-23780.25780.25765.57562025-06-231.14720.8716875871687587 DGustina konverzije tona u litre (rd/1000)t / l0.0007720.0007720.000850.000852025-06-24724.75724.75686.25683.252025-06-241.16070.8615490652192642 4Uvozna cijena po litru (X1 x X2 x D)EUR / l0.5330.5030.5480.5382025-06-25717.75717.75701.756952025-06-251.15980.8622176237282291 5CarinaEUR / l00002025-06-26718.25718.25711.25704.752025-06-261.16950.8550662676357418 6Težinska taksa (1,00 €/t x X2 x D)EUR / l00002025-06-27706706693.5686.752025-06-271.17040.8544087491455912 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 / l0.2580.2520.2390.228748.975748.975738.55728.50.8642 9AkcizaEUR / l0.5490.5490.440.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.83790000000000010.83190000000000010.710.6689999999999999 11GubiciEUR / l0.000053300000000000010.0000502999999999999960.0000548000000000000040.0000538 12PrekrcajEUR / l0.00140.00250.00270.0027 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003 14Provizija banke ( 1% na 4)EUR / l0.00530.0050.00550.0054 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 / l0.11505330.11585030.11755480.1054538 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.48595330000000031.45075030000000021.37555481.3124538 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.491.451.381.31 Trenutna MP cijenaEUR / l1.461.431.31.24 RazlikaEUR / l0.0300000000000000270.0200000000000000180.079999999999999850.07000000000000006