_id unsafe_ obra_un_maloprodajnih_cijena_naftnih_derivata_22_09_2025_06_ 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 721.1 721.1 711.55 702.925 2025-09-22 724.25 724.25 704.75 695.5 2025-09-22 1.1781 0.848824378236143 4 2 Premija USD / t 50 5 7.5 4.5 2025-09-23 737 737 719.25 713.25 2025-09-23 1.1793 0.8479606546256253 5 X1 Prosjek srednjih cijena naftnih derivata sa premijom (1+2) USD / t 771.1 726.1 719.05 707.425 2025-09-24 740.25 740.25 724.25 716.75 2025-09-24 1.1756 0.8506294658046955 6 X2 Prosjek prodajnih deviznih kurseva EUR / USD 0.8517 0.8517 0.8517 0.8517 2025-09-25 735.75 735.75 735.25 727.75 2025-09-25 1.1739 0.851861316977596 7 3 Uvozna cijena po toni (X1 x X2) EUR / t 656.75 618.42 612.41 602.51 2025-09-26 755.75 755.75 744.75 733.25 2025-09-26 1.1672 0.8567511994516792 8 rd Gustina konverzije naftnih derivata kg / l 0.772 0.772 0.85 0.85 2025-09-29 733.5 733.5 710.75 701 2025-09-29 1.1723 0.8530239699735563 9 D Gustina konverzije tona u litre (rd/1000) t / l 0.000772 0.000772 0.00085 0.00085 2025-09-30 714.25 714.25 704.75 695.25 2025-09-30 1.1741 0.8517162081594414 10 4 Uvozna cijena po litru (X1 x X2 x D) EUR / l 0.507 0.477 0.521 0.512 2025-10-01 699.5 699.5 705 696.5 2025-10-01 1.1724 0.8529512111907198 11 5 Carina EUR / l 0 0 0 0 2025-10-02 684.5 684.5 684.5 676 2025-10-02 1.1754 0.8507742045261187 12 6 Težinska taksa (1,00 €/t x X2 x D) EUR / l 0 0 0 0 2025-10-03 686.25 686.25 682.25 674 2025-10-03 1.1734 0.8522243054371911 13 7 Lučka taksa (1,30 USD/t x X2 x D) EUR / l 0.0009 0.0009 0.0009 0.0009 14 8 PDV (21 % na 4+5+6+7+9+X4) EUR / l 0.252 0.246 0.233 0.222 721.1 721.1 711.55 702.925 0.8517 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 0.7039000000000001 0.6628999999999999 18 11 Gubici EUR / l 0.0000507 0.0000477 0.0000521 0.000051200000000000004 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 0.0052 0.0051 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 0.1156477 0.1172521 0.1051512 26 18 Maksimalna maloprodajna cijena (4+X3+X4) EUR / l 1.4537507000000003 1.4185477000000002 1.3421521 1.2800512 27 MP Zaokružena maksimalna maloprodajna cijena EUR / l 1.45 1.42 1.34 1.28 28 Trenutna MP cijena EUR / l 1.47 1.44 1.34 1.28 29 Razlika EUR / l -0.020000000000000018 -0.020000000000000018 0 0