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 / t634.2222222222222634.2222222222222630.3611111111111618.33333333333342026-12-29640.25640.25637.256192026-12-291.17660.8499065102838687 2PremijaUSD / t5057.54.52026-12-30639639640.75626.52026-12-301.17570.8505571149102662 X1Prosjek srednjih cijena naftnih derivata sa premijom (1+2)USD / t684.2222222222222639.2222222222222637.8611111111111622.83333333333342026-12-31637.75637.75634.75620.52026-12-311.1750.851063829787234 X2Prosjek prodajnih deviznih kursevaEUR / USD0.85360.85360.85360.85362026-01-01NEMA PLATT*S-a2026-01-01New Years Day Holiday 3Uvozna cijena po toni (X1 x X2)EUR / t584.05545.64544.48531.652026-01-02622.25622.25621.256092026-01-02New Years Day Holiday rdGustina konverzije naftnih derivatakg / l0.7720.7720.850.852026-01-05628.5628.5632.75622.752026-01-051.16640.8573388203017832 DGustina konverzije tona u litre (rd/1000)t / l0.0007720.0007720.000850.000852026-01-06630630625.5615.752026-01-06Holiday 4Uvozna cijena po litru (X1 x X2 x D)EUR / l0.4510.4210.4630.4522026-01-07620.25620.25612.5602.52026-01-07Holiday 5CarinaEUR / l00002026-01-08635.75635.75622.25613.52026-01-08Holiday 6Težinska taksa (1,00 €/t x X2 x D)EUR / l00002026-01-09654.25654.25646.25635.52026-01-091.16420.8589589417625838 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 / l0.240.2340.2210.209634.2222222222222634.2222222222222630.3611111111111618.33333333333340.8536 9AkcizaEUR / l0.5490.5490.440.43999999999999995 10Naknada za obavezne rezerve naftnih derivataEUR / l0.030.030.030 X3Takse, porezi i naknade (5 ÷ 11)EUR / l0.81990000000000010.81390000000000010.69190000000000010.6498999999999999 11GubiciEUR / l0.00004510.00004210.000046300000000000010.00004520000000000001 12PrekrcajEUR / l0.00140.00250.00270.0027 13Kontrola i špedicijaEUR / l0.00030.00030.00030.0003 14Provizija banke ( 1% na 4)EUR / l0.00450.00420.00460.0045 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 / l0.11424510.115042100000000010.116646300000000010.1045452 18Maksimalna maloprodajna cijena (4+X3+X4)EUR / l1.38514510000000011.34994211.27154631.2064451999999999 MPZaokružena maksimalna maloprodajna cijenaEUR / l1.391.351.271.21 Trenutna MP cijenaEUR / l1.391.351.271.2 RazlikaEUR / l0000.010000000000000009