_id unsafe_ obra_un_maloprodajnih_cijena_naftnih_derivata_19_05_2025_02_ 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 692.5277777777778 692.5277777777778 618.0277777777778 612.4722222222222 2025-05-19 688.75 688.75 627.5 622.5 2025-05-19 1.1262 0.8879417510211329 4 2 Premija USD / t 50 5 7.5 4.5 2025-05-20 697.5 697.5 620.75 615.25 2025-05-20 1.1241 0.8896005693443643 5 X1 Prosjek srednjih cijena naftnih derivata sa premijom (1+2) USD / t 742.5277777777778 697.5277777777778 625.5277777777778 616.9722222222222 2025-05-21 703.5 703.5 620.5 612.75 2025-05-21 Holiday 6 X2 Prosjek prodajnih deviznih kurseva EUR / USD 0.8842 0.8842 0.8842 0.8842 2025-05-22 699.5 699.5 615.75 608.75 2025-05-22 Holiday 7 3 Uvozna cijena po toni (X1 x X2) EUR / t 656.54 616.75 553.09 545.53 2025-05-23 700 700 620.5 612.25 2025-05-23 1.1301 0.8848774444739402 8 rd Gustina konverzije naftnih derivata kg / l 0.772 0.772 0.85 0.85 2025-05-26 SPRING BANK HOLIDAY 2025-05-26 1.1381 0.8786574114752659 9 D Gustina konverzije tona u litre (rd/1000) t / l 0.000772 0.000772 0.00085 0.00085 2025-05-27 687 687 613 606.75 2025-05-27 1.1356 0.8805917576611484 10 4 Uvozna cijena po litru (X1 x X2 x D) EUR / l 0.507 0.476 0.47 0.464 2025-05-28 691.75 691.75 624.25 618.25 2025-05-28 1.1317 0.8836264027569144 11 5 Carina EUR / l 0 0 0 0 2025-05-29 686.5 686.5 614.5 611.75 2025-05-29 1.1281 0.8864462370357237 12 6 Težinska taksa (1,00 €/t x X2 x D) EUR / l 0 0 0 0 2025-05-30 678.25 678.25 605.5 604 2025-05-30 1.1339 0.8819119851838787 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 0.252 0.246 0.222 0.212 692.5277777777778 692.5277777777778 618.0277777777778 612.4722222222222 0.8842 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 0.8319000000000001 0.8259000000000001 0.6930000000000001 0.6529999999999999 18 11 Gubici EUR / l 0.0000507 0.00004759999999999999 0.000047000000000000004 0.0000464 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 0.0047 0.0046 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 0.1148507 0.1156476 0.116747 0.1046464 26 18 Maksimalna maloprodajna cijena (4+X3+X4) EUR / l 1.4537507000000003 1.4175476 1.279747 1.2216464 27 MP Zaokružena maksimalna maloprodajna cijena EUR / l 1.45 1.42 1.28 1.22 28 Trenutna MP cijena EUR / l 1.45 1.41 1.28 1.23 29 Razlika EUR / l 0 0.010000000000000009 0 -0.010000000000000009