_id unsafe_ obra_un_maloprodajnih_cijena_naftnih_derivata_24_03_2025_07_ 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 651.8888888888889 651.8888888888889 611.0555555555555 608.4166666666666 2025-04-07 654.75 654.75 610 610.5 2025-04-07 1.0967 0.9118263882556761 4 2 Premija USD / t 50 5 7.5 4.5 2025-04-08 651.75 651.75 611.75 612.5 2025-04-08 1.095 0.9132420091324202 5 X1 Prosjek srednjih cijena naftnih derivata sa premijom (1+2) USD / t 701.8888888888889 656.8888888888889 618.5555555555555 612.9166666666666 2025-04-09 614.5 614.5 581.75 581.5 2025-04-09 1.1045 0.9053870529651425 6 X2 Prosjek prodajnih deviznih kurseva EUR / USD 0.893 0.893 0.893 0.893 2025-04-10 638.25 638.25 604 603.75 2025-04-10 1.1082 0.9023641941887746 7 3 Uvozna cijena po toni (X1 x X2) EUR / t 626.79 586.6 552.37 547.33 2025-04-11 643.5 643.5 603.25 600.25 2025-04-11 1.1346 0.8813678829543451 8 rd Gustina konverzije naftnih derivata kg / l 0.772 0.772 0.85 0.85 2025-04-14 663.5 663.5 616.25 611.75 2025-04-14 1.1377 0.878966335589347 9 D Gustina konverzije tona u litre (rd/1000) t / l 0.000772 0.000772 0.00085 0.00085 2025-04-15 661.75 661.75 614 609 2025-04-15 1.1324 0.8830801836806782 10 4 Uvozna cijena po litru (X1 x X2 x D) EUR / l 0.484 0.453 0.47 0.465 2025-04-16 668.25 668.25 626.75 620.25 2025-04-16 1.1355 0.8806693086745927 11 5 Carina EUR / l 0 0 0 0 2025-04-17 670.75 670.75 631.75 626.25 2025-04-17 1.136 0.8802816901408451 12 6 Težinska taksa (1,00 €/t x X2 x D) EUR / l 0 0 0 0 2025-04-18 holiday 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 0.247 0.241 0.222 0.212 651.8888888888889 651.8888888888889 611.0555555555555 608.4166666666666 0.893 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 0.8269000000000001 0.8209000000000001 0.6930000000000001 0.6529999999999999 18 11 Gubici EUR / l 0.0000484 0.0000453 0.000047000000000000004 0.000046500000000000005 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 0.0048 0.0045 0.0047 0.0047 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 0.1145484 0.1153453 0.116747 0.10474649999999999 26 18 Maksimalna maloprodajna cijena (4+X3+X4) EUR / l 1.4254484 1.3892453 1.279747 1.2227465 27 MP Zaokružena maksimalna maloprodajna cijena EUR / l 1.43 1.39 1.28 1.22 28 Trenutna MP cijena EUR / l 1.51 1.47 1.36 1.3 29 Razlika EUR / l -0.08000000000000007 -0.08000000000000007 -0.08000000000000007 -0.08000000000000007