_id unsafe_ obra_un_maloprodajnih_cijena_naftnih_derivata_15_12_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 635.8125 635.8125 634.625 616.40625 2025-12-15 643.5 643.5 635.75 626.5 2025-12-15 1.1753 0.8508465923593976 4 2 Premija USD / t 50 5 7.5 4.5 2025-12-16 624.25 624.25 625 611 2025-12-16 1.1776 0.8491847826086957 5 X1 Prosjek srednjih cijena naftnih derivata sa premijom (1+2) USD / t 685.8125 640.8125 642.125 620.90625 2025-12-17 628.5 628.5 633.75 614.75 2025-12-17 1.1722 0.8530967411704488 6 X2 Prosjek prodajnih deviznih kurseva EUR / USD 0.8511 0.8511 0.8511 0.8511 2025-12-18 628.25 628.25 632.25 613 2025-12-18 1.1719 0.8533151292772422 7 3 Uvozna cijena po toni (X1 x X2) EUR / t 583.7 545.4 546.51 528.45 2025-12-19 630.5 630.5 624 605.25 2025-12-19 1.1712 0.8538251366120219 8 rd Gustina konverzije naftnih derivata kg / l 0.772 0.772 0.85 0.85 2025-12-22 640 640 632.25 610 2025-12-22 1.1745 0.8514261387824605 9 D Gustina konverzije tona u litre (rd/1000) t / l 0.000772 0.000772 0.00085 0.00085 2025-12-23 642.75 642.75 643.75 619.25 2025-12-23 1.1786 0.8484642796538265 10 4 Uvozna cijena po litru (X1 x X2 x D) EUR / l 0.451 0.421 0.465 0.449 2025-12-24 648.75 648.75 650.25 631.5 2025-12-24 1.1787 0.8483922965979468 11 5 Carina EUR / l 0 0 0 0 2025-12-25 Christmas day Holiday 12 6 Težinska taksa (1,00 €/t x X2 x D) EUR / l 0 0 0 0 2025-12-26 Boxing Day Holiday 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 0.209 635.8125 635.8125 634.625 616.40625 0.8511 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 0.000046500000000000005 0.0000449 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 0.0047 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 0.1167465 0.1045449 26 18 Maksimalna maloprodajna cijena (4+X3+X4) EUR / l 1.3851451000000001 1.3499421 1.2736465000000001 1.2034449 27 MP Zaokružena maksimalna maloprodajna cijena EUR / l 1.39 1.35 1.27 1.2 28 Trenutna MP cijena EUR / l 1.44 1.41 1.31 1.24 29 Razlika EUR / l -0.050000000000000044 -0.05999999999999983 -0.040000000000000036 -0.040000000000000036