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 / t762.175762.175746.15730.752025-01-13763.25763.25756.75743.52025-01-131.01980.9805844283192783 2PremijaUSD / t5057.54.52025-01-14760.25760.25745.75731.52025-01-141.02450.9760858955588092 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t812.175767.175753.65735.252025-01-15773773762.75749.252025-01-151.030.970873786407767 X2Prosjek prodajnih deviznih kursevaEUR / USD0.96810.96810.96810.96812025-01-16761.25761.25759.75743.52025-01-161.02720.9735202492211839 3Uvozna cijena po toni (X1 x X2)EUR / t786.27742.7729.61711.82025-01-17768768759.257432025-01-171.02980.9710623422023693 rdGustina konverzije naftnih derivatakg / l0.7720.7720.850.852025-01-20763763751.75735.752025-01-201.03160.9693679720822024 DGustina konverzije tona u litre (rd/1000)t / l0.0007720.0007720.000850.000852025-01-21764.25764.25742.25726.52025-01-211.03570.9655305590421936 4Uvozna cijena po litru (X1 x X2 x D)EUR / l0.6070.5730.620.6052025-01-22758.5758.5731.75716.752025-01-221.04430.9575792396820837 5CarinaEUR / l00002025-01-23756.75756.75722706.52025-01-231.04040.9611687812379854 6Težinska taksa (1,00 €/t x X2 x D)EUR / l00002025-01-24753.5753.5729.5711.252025-01-241.04720.9549274255156609 7Lučka taksa (1,30 USD/t x X2 x D)EUR / l0.0010.0010.00110.0011 8PDV (21 % na 4+5+6+7+9+X4)EUR / l0.2680.260.2480.242762.175762.175746.15730.750.9681 9AkcizaEUR / l0.5490.5490.440.43999999999999995 10Naknada za izgradnju auto puta I finansiranje reprezentativnog sportaEUR / l0000 11Ekološka naknadaEUR / l0000 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.81800000000000010.810.68910.6830999999999999 12GubiciEUR / l0.00110.00110.00110.0011 13PrekrcajEUR / l0.00140.00140.00150.0015 14Kontrola i špedicijaEUR / l0.00030.00030.00030.0003 15Provizija banke ( 1% na 4)EUR / l0.00610.00570.00620.0061 16Troškovi distribucijeEUR / l0.0210.0210.0210.021 17Troškovi maloprodajeEUR / l0.0240.0240.024- 18Bruto maržaEUR / l0.0630.0630.0640.076 X4Gubici, troškovi i bruto marža (12 ÷ 18)EUR / l0.11690.11650.118100000000000010.106 19Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.54191.49951.42721.3941000000000001 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.541.51.431.39 Trenutna MP cijenaEUR / l1.511.471.391.36 RazlikaEUR / l0.0300000000000000270.0300000000000000270.0400000000000000360.029999999999999805