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 / t717.725717.725699.525695.7752025-07-28714.5714.5719.5719.52025-07-281.16540.8580744808649391 2PremijaUSD / t5057.54.52025-07-29721.25721.25716.57162025-07-291.15330.8670770831526923 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t767.725722.725707.025700.2752025-07-30736.5736.5715.75715.52025-07-301.15270.8675284115554784 X2Prosjek prodajnih deviznih kursevaEUR / USD0.86530.86530.86530.86532025-07-31728.25728.25712.5711.52025-07-311.14460.8736676568233444 3Uvozna cijena po toni (X1 x X2)EUR / t664.31625.37611.79605.952025-08-01712.25712.25688685.252025-08-011.14040.876885303402315 rdGustina konverzije naftnih derivatakg / l0.7720.7720.850.852025-08-04714.75714.75695.75690.52025-08-041.15650.8646779074794638 DGustina konverzije tona u litre (rd/1000)t / l0.0007720.0007720.000850.000852025-08-05710.25710.25681675.52025-08-051.15460.8661008141347653 4Uvozna cijena po litru (X1 x X2 x D)EUR / l0.5130.4830.520.5152025-08-06720.25720.25695.25687.252025-08-061.16040.8617718028266115 5CarinaEUR / l00002025-08-07708.75708.75682.756762025-08-071.16430.8588851670531651 6Težinska taksa (1,00 €/t x X2 x D)EUR / l00002025-08-08710.5710.5688.25680.752025-08-081.16480.8585164835164835 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 / l0.2540.2470.2330.223717.725717.725699.525695.7750.8653 9AkcizaEUR / l0.5490.5490.440.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.83390000000000010.82690000000000010.70400000000000010.6639999999999999 11GubiciEUR / l0.00005130.00004830.0000520000000000000040.0000515 12PrekrcajEUR / l0.00140.00250.00270.0027 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003 14Provizija banke ( 1% na 4)EUR / l0.00510.00480.00520.0052 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 / l0.11485130.115648300000000010.1172520.1052515 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.46175130000000021.42554831.3412521.2842514999999999 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.461.431.341.28 Trenutna MP cijenaEUR / l1.451.421.371.32 RazlikaEUR / l0.0100000000000000090.010000000000000009-0.030000000000000027-0.040000000000000036