_id unsafe_ obra_un_maloprodajnih_cijena_naftnih_derivata_01_12_2025__15 unsafe__2 unsafe__3 unsafe__4 unsafe__5 unsafe__6 unsafe__7 unsafe__8 unsafe__9 unsafe__10 unsafe__11 unsafe__12 unsafe__13 unsafe__14 1 2 Obračunski elementi EUROSUPER 98 EUROSUPER 95 EURODIESEL LOŽ ULJE datum EUROSUPER 98 (Prem Unl 10ppm) EUROSUPER 95 (Prem Unl 10ppm) EURODIESEL (10 ppm ULSD) LOŽ ULJE (Gasoil 0,1%) datum USD kurs pr.kurs 3 1 Platt's European Marketscan USD / t 703.9 703.9 676.325 648.125 2025-12-01 737.75 737.75 708.75 663.75 2025-12-01 1.1646 0.858663918942126 4 2 Premija USD / t 50 5 7.5 4.5 2025-12-02 729.75 729.75 694.75 660.75 2025-12-02 1.1614 0.8610297916307904 5 X1 Prosjek srednjih cijena naftnih derivata sa premijom (1+2) USD / t 753.9 708.9 683.825 652.625 2025-12-03 715.75 715.75 678 641 2025-12-03 1.1668 0.8570449091532396 6 X2 Prosjek prodajnih deviznih kurseva EUR / USD 0.8576 0.8576 0.8576 0.8576 2025-12-04 712.75 712.75 678.75 641.75 2025-12-04 1.1666 0.8571918395336876 7 3 Uvozna cijena po toni (X1 x X2) EUR / t 646.54 607.95 586.45 559.69 2025-12-05 713.5 713.5 697.75 664.75 2025-12-05 1.1645 0.8587376556462 8 rd Gustina konverzije naftnih derivata kg / l 0.772 0.772 0.85 0.85 2025-12-08 699 699 681.5 654 2025-12-08 1.1655 0.858000858000858 9 D Gustina konverzije tona u litre (rd/1000) t / l 0.000772 0.000772 0.00085 0.00085 2025-12-09 697.75 697.75 665.5 641.25 2025-12-09 1.1637 0.8593280054996992 10 4 Uvozna cijena po litru (X1 x X2 x D) EUR / l 0.499 0.469 0.498 0.476 2025-12-10 692.75 692.75 665.75 647.75 2025-12-10 1.1634 0.8595495960116899 11 5 Carina EUR / l 0 0 0 0 2025-12-11 674.5 674.5 649.75 633.75 2025-12-11 1.1714 0.8536793580331228 12 6 Težinska taksa (1,00 €/t x X2 x D) EUR / l 0 0 0 0 2025-12-12 665.5 665.5 642.75 632.5 2025-12-12 1.1731 0.8524422470377632 13 7 Lučka taksa (1,30 USD/t x X2 x D) EUR / l 0.0009 0.0009 0.0009 0.0009 14 8 PDV (21 % na 4+5+6+7+9+X4) EUR / l 0.251 0.245 0.228 0.215 703.9 703.9 676.325 648.125 0.8576 15 9 Akciza EUR / l 0.549 0.549 0.44 0.43999999999999995 16 10 Naknada za obavezne rezerve naftnih derivata EUR / l 0.03 0.03 0.03 0 17 X3 Takse, porezi i naknade (5 ÷ 11) EUR / l 0.8309000000000001 0.8249000000000001 0.6989000000000001 0.6558999999999999 18 11 Gubici EUR / l 0.00004990000000000001 0.000046899999999999995 0.0000498 0.00004759999999999999 19 12 Prekrcaj EUR / l 0.0014 0.0025 0.0027 0.0027 20 13 Kontrola i špedicija EUR / l 0.0003 0.0003 0.0003 0.0003 21 14 Provizija banke ( 1% na 4) EUR / l 0.005 0.0047 0.005 0.0048 22 15 Troškovi distribucije EUR / l 0.021 0.021 0.021 0.021 23 16 Troškovi maloprodaje EUR / l 0.024 0.024 0.024 - 24 17 Bruto marža EUR / l 0.063 0.063 0.064 0.076 25 X4 Gubici, troškovi i bruto marža (12 ÷ 18) EUR / l 0.1147499 0.11554690000000001 0.11704980000000001 0.1048476 26 18 Maksimalna maloprodajna cijena (4+X3+X4) EUR / l 1.4446499000000002 1.4094469 1.3139498 1.2367476 27 MP Zaokružena maksimalna maloprodajna cijena EUR / l 1.44 1.41 1.31 1.24 28 Trenutna MP cijena EUR / l 1.47 1.43 1.38 1.27 29 Razlika EUR / l -0.030000000000000027 -0.020000000000000018 -0.06999999999999984 -0.030000000000000027