_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 726.95 726.95 673.9 674.7 2025-03-24 726.25 726.25 677.75 682 2025-03-24 1.0824 0.9238728750923872 4 2 Premija USD / t 50 5 7.5 4.5 2025-03-25 728.5 728.5 678.75 681.75 2025-03-25 1.0825 0.9237875288683602 5 X1 Prosjek srednjih cijena naftnih derivata sa premijom (1+2) USD / t 776.95 731.95 681.4 679.2 2025-03-26 738.75 738.75 686.5 686.25 2025-03-26 1.0788 0.9269558769002596 6 X2 Prosjek prodajnih deviznih kurseva EUR / USD 0.9211 0.9211 0.9211 0.9211 2025-03-27 735.75 735.75 682.5 682.5 2025-03-27 1.0785 0.9272137227630969 7 3 Uvozna cijena po toni (X1 x X2) EUR / t 715.65 674.2 627.64 625.61 2025-03-28 733 733 676 674.25 2025-03-28 1.0797 0.9261831990367694 8 rd Gustina konverzije naftnih derivata kg / l 0.772 0.772 0.85 0.85 2025-03-31 749 749 689.5 690.25 2025-03-31 1.0815 0.9246417013407305 9 D Gustina konverzije tona u litre (rd/1000) t / l 0.000772 0.000772 0.00085 0.00085 2025-04-01 751.25 751.25 689.5 689.5 2025-04-01 1.0788 0.9269558769002596 10 4 Uvozna cijena po litru (X1 x X2 x D) EUR / l 0.552 0.52 0.533 0.532 2025-04-02 744.75 744.75 689.25 689.75 2025-04-02 1.0803 0.9256687957048968 11 5 Carina EUR / l 0 0 0 0 2025-04-03 698 698 650.75 650.75 2025-04-03 1.1097 0.901144453455889 12 6 Težinska taksa (1,00 €/t x X2 x D) EUR / l 0 0 0 0 2025-04-04 664.25 664.25 618.5 620 2025-04-04 1.1057 0.9044044496698924 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 0.262 0.255 0.235 0.226 726.95 726.95 673.9 674.7 0.9211 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 0.8419000000000001 0.8349000000000001 0.706 0.6669999999999999 18 11 Gubici EUR / l 0.00005520000000000001 0.000052000000000000004 0.00005330000000000001 0.0000532 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 0.0055 0.0052 0.0053 0.0053 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 0.1152552 0.116052 0.11735330000000001 0.10535320000000001 26 18 Maksimalna maloprodajna cijena (4+X3+X4) EUR / l 1.5091552000000001 1.4709520000000003 1.3563532999999999 1.3043531999999998 27 MP Zaokružena maksimalna maloprodajna cijena EUR / l 1.51 1.47 1.36 1.3 28 Trenutna MP cijena EUR / l 1.48 1.44 1.35 1.29 29 Razlika EUR / l 0.030000000000000027 0.030000000000000027 0.010000000000000009 0.010000000000000009