_id unsafe_ obra_un_maloprodajnih_cijena_naftnih_derivata_02_06_2025_16_ 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 711.125 711.125 647.3 642.875 2025-06-02 697.25 697.25 620.75 619.25 2025-06-02 1.1419 0.875733426744899 4 2 Premija USD / t 50 5 7.5 4.5 2025-06-03 704.75 704.75 634 631.25 2025-06-03 1.1386 0.8782715615668364 5 X1 Prosjek srednjih cijena naftnih derivata sa premijom (1+2) USD / t 761.125 716.125 654.8 647.375 2025-06-04 689.75 689.75 625.75 621.5 2025-06-04 1.1384 0.8784258608573435 6 X2 Prosjek prodajnih deviznih kurseva EUR / USD 0.8741 0.8741 0.8741 0.8741 2025-06-05 695.75 695.75 634.5 631.5 2025-06-05 1.1423 0.8754267705506433 7 3 Uvozna cijena po toni (X1 x X2) EUR / t 665.3 625.96 572.36 565.87 2025-06-06 701.75 701.75 638.5 635.25 2025-06-06 1.1411 0.8763473841030585 8 rd Gustina konverzije naftnih derivata kg / l 0.772 0.772 0.85 0.85 2025-06-09 708 708 646 641.75 2025-06-09 1.141 0.8764241893076249 9 D Gustina konverzije tona u litre (rd/1000) t / l 0.000772 0.000772 0.00085 0.00085 2025-06-10 716.75 716.75 653.25 648.75 2025-06-10 1.1429 0.8749671887304226 10 4 Uvozna cijena po litru (X1 x X2 x D) EUR / l 0.514 0.483 0.487 0.481 2025-06-11 722.25 722.25 652.5 647.25 2025-06-11 1.1433 0.8746610688358262 11 5 Carina EUR / l 0 0 0 0 2025-06-12 725.5 725.5 663.5 656.75 2025-06-12 1.1594 0.8625150940141453 12 6 Težinska taksa (1,00 €/t x X2 x D) EUR / l 0 0 0 0 2025-06-13 749.5 749.5 704.25 695.5 2025-06-13 1.1512 0.8686587908269632 13 7 Lučka taksa (1,30 USD/t x X2 x D) EUR / l 0.0009 0.0009 0.001 0.001 14 8 PDV (21 % na 4+5+6+7+9+X4) EUR / l 0.254 0.247 0.226 0.216 711.125 711.125 647.3 642.875 0.8741 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 0.8339000000000001 0.8269000000000001 0.6970000000000001 0.6569999999999999 18 11 Gubici EUR / l 0.0000514 0.0000483 0.000048700000000000005 0.000048100000000000004 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 0.0051 0.0048 0.0049 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 0.1148514 0.11564830000000001 0.1169487 0.1048481 26 18 Maksimalna maloprodajna cijena (4+X3+X4) EUR / l 1.4627514000000001 1.4255483 1.3009487000000002 1.2428480999999998 27 MP Zaokružena maksimalna maloprodajna cijena EUR / l 1.46 1.43 1.3 1.24 28 Trenutna MP cijena EUR / l 1.45 1.42 1.28 1.22 29 Razlika EUR / l 0.010000000000000009 0.010000000000000009 0.020000000000000018 0.020000000000000018