_id unsafe_ obra_un_maloprodajnih_cijena_naftnih_derivata_29_01_2025_god 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 634.2222222222222 634.2222222222222 630.3611111111111 618.3333333333334 2026-12-29 640.25 640.25 637.25 619 2026-12-29 1.1766 0.8499065102838687 4 2 Premija USD / t 50 5 7.5 4.5 2026-12-30 639 639 640.75 626.5 2026-12-30 1.1757 0.8505571149102662 5 X1 Prosjek srednjih cijena naftnih derivata sa premijom (1+2) USD / t 684.2222222222222 639.2222222222222 637.8611111111111 622.8333333333334 2026-12-31 637.75 637.75 634.75 620.5 2026-12-31 1.175 0.851063829787234 6 X2 Prosjek prodajnih deviznih kurseva EUR / USD 0.8536 0.8536 0.8536 0.8536 2026-01-01 NEMA PLATT*S-a 2026-01-01 New Years Day Holiday 7 3 Uvozna cijena po toni (X1 x X2) EUR / t 584.05 545.64 544.48 531.65 2026-01-02 622.25 622.25 621.25 609 2026-01-02 New Years Day Holiday 8 rd Gustina konverzije naftnih derivata kg / l 0.772 0.772 0.85 0.85 2026-01-05 628.5 628.5 632.75 622.75 2026-01-05 1.1664 0.8573388203017832 9 D Gustina konverzije tona u litre (rd/1000) t / l 0.000772 0.000772 0.00085 0.00085 2026-01-06 630 630 625.5 615.75 2026-01-06 Holiday 10 4 Uvozna cijena po litru (X1 x X2 x D) EUR / l 0.451 0.421 0.463 0.452 2026-01-07 620.25 620.25 612.5 602.5 2026-01-07 Holiday 11 5 Carina EUR / l 0 0 0 0 2026-01-08 635.75 635.75 622.25 613.5 2026-01-08 Holiday 12 6 Težinska taksa (1,00 €/t x X2 x D) EUR / l 0 0 0 0 2026-01-09 654.25 654.25 646.25 635.5 2026-01-09 1.1642 0.8589589417625838 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 0.24 0.234 0.221 0.209 634.2222222222222 634.2222222222222 630.3611111111111 618.3333333333334 0.8536 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 0.8199000000000001 0.8139000000000001 0.6919000000000001 0.6498999999999999 18 11 Gubici EUR / l 0.0000451 0.0000421 0.00004630000000000001 0.00004520000000000001 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 0.0045 0.0042 0.0046 0.0045 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 0.1142451 0.11504210000000001 0.11664630000000001 0.1045452 26 18 Maksimalna maloprodajna cijena (4+X3+X4) EUR / l 1.3851451000000001 1.3499421 1.2715463 1.2064451999999999 27 MP Zaokružena maksimalna maloprodajna cijena EUR / l 1.39 1.35 1.27 1.21 28 Trenutna MP cijena EUR / l 1.39 1.35 1.27 1.2 29 Razlika EUR / l 0 0 0 0.010000000000000009