_id unsafe_ obra_un_maloprodajnih_cijena_naftnih_derivata_05_05_2025__19 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 683.7777777777778 683.7777777777778 619.5 617.0555555555555 2025-05-05 HOLIDAY 2025-05-05 4 2 Premija USD / t 50 5 7.5 4.5 2025-05-06 668.5 668.5 603.5 604 2025-05-06 1.1325 0.8830022075055187 5 X1 Prosjek srednjih cijena naftnih derivata sa premijom (1+2) USD / t 733.7777777777778 688.7777777777778 627 621.5555555555555 2025-05-07 655.75 655.75 591.25 591.5 2025-05-07 1.136 0.8802816901408451 6 X2 Prosjek prodajnih deviznih kurseva EUR / USD 0.8899 0.8899 0.8899 0.8899 2025-05-08 670.75 670.75 603 602 2025-05-08 1.1297 0.8851907586084802 7 3 Uvozna cijena po toni (X1 x X2) EUR / t 652.99 612.94 557.97 553.12 2025-05-09 679.75 679.75 611.25 610 2025-05-09 1.1252 0.8887308922858159 8 rd Gustina konverzije naftnih derivata kg / l 0.772 0.772 0.85 0.85 2025-05-12 691 691 623.25 621.75 2025-05-12 1.1106 0.9004141905276427 9 D Gustina konverzije tona u litre (rd/1000) t / l 0.000772 0.000772 0.00085 0.00085 2025-05-13 702.5 702.5 635.25 633 2025-05-13 1.1112 0.8999280057595392 10 4 Uvozna cijena po litru (X1 x X2 x D) EUR / l 0.504 0.473 0.474 0.47 2025-05-14 702 702 641.5 637 2025-05-14 1.1214 0.8917424647761727 11 5 Carina EUR / l 0 0 0 0 2025-05-15 690.75 690.75 635 629.25 2025-05-15 1.1185 0.8940545373267769 12 6 Težinska taksa (1,00 €/t x X2 x D) EUR / l 0 0 0 0 2025-05-16 693 693 631.5 625 2025-05-16 1.1194 0.8933357155619082 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 0.245 0.223 0.213 683.7777777777778 683.7777777777778 619.5 617.0555555555555 0.8899 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 0.8249000000000001 0.6940000000000001 0.6539999999999999 18 11 Gubici EUR / l 0.000050400000000000005 0.0000473 0.0000474 0.000047000000000000004 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 0.0047 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 0.1147504 0.1155473 0.1167474 0.104747 26 18 Maksimalna maloprodajna cijena (4+X3+X4) EUR / l 1.4506504 1.4134473 1.2847474 1.2287469999999998 27 MP Zaokružena maksimalna maloprodajna cijena EUR / l 1.45 1.41 1.28 1.23 28 Trenutna MP cijena EUR / l 1.43 1.39 1.28 1.22 29 Razlika EUR / l 0.020000000000000018 0.020000000000000018 0 0.010000000000000009