_id unsafe_ obra_un_maloprodajnih_cijena_naftnih_derivata_21_04_2025_05_ 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 667.5555555555555 667.5555555555555 618.9444444444445 614.8611111111111 2025-04-22 683.75 683.75 637.25 629.5 2025-04-22 1.1476 0.871383757406762 4 2 Premija USD / t 50 5 7.5 4.5 2025-04-23 668.75 668.75 622.5 614.75 2025-04-23 1.1415 0.8760402978537013 5 X1 Prosjek srednjih cijena naftnih derivata sa premijom (1+2) USD / t 717.5555555555555 672.5555555555555 626.4444444444445 619.3611111111111 2025-04-24 673.25 673.25 625.25 620.25 2025-04-24 1.1376 0.8790436005625879 6 X2 Prosjek prodajnih deviznih kurseva EUR / USD 0.878 0.878 0.878 0.878 2025-04-25 681 681 633.5 629.25 2025-04-25 1.1357 0.880514220304658 7 3 Uvozna cijena po toni (X1 x X2) EUR / t 630.01 590.5 550.02 543.8 2025-04-28 673 673 628.25 623.25 2025-04-28 1.1358 0.8804366966015145 8 rd Gustina konverzije naftnih derivata kg / l 0.772 0.772 0.85 0.85 2025-04-29 664.75 664.75 620 616.75 2025-04-29 1.1373 0.8792754770069463 9 D Gustina konverzije tona u litre (rd/1000) t / l 0.000772 0.000772 0.00085 0.00085 2025-04-30 659.5 659.5 612 609.75 2025-04-30 1.1373 0.8792754770069463 10 4 Uvozna cijena po litru (X1 x X2 x D) EUR / l 0.486 0.456 0.468 0.462 2025-05-01 654.25 654.25 598.5 597 2025-05-01 holiday 11 5 Carina EUR / l 0 0 0 0 2025-05-02 649.75 649.75 593.25 593.25 2025-05-02 holiday 12 6 Težinska taksa (1,00 €/t x X2 x D) EUR / l 0 0 0 0 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 0.248 0.242 0.222 0.212 667.5555555555555 667.5555555555555 618.9444444444445 614.8611111111111 0.878 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 0.8279000000000001 0.8219000000000001 0.6930000000000001 0.6529999999999999 18 11 Gubici EUR / l 0.000048599999999999995 0.000045600000000000004 0.0000468 0.0000462 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 0.0049 0.0046 0.0047 0.0046 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 0.1146486 0.11544560000000001 0.11674680000000001 0.1046462 26 18 Maksimalna maloprodajna cijena (4+X3+X4) EUR / l 1.4285486 1.3933456 1.2777468 1.2196462 27 MP Zaokružena maksimalna maloprodajna cijena EUR / l 1.43 1.39 1.28 1.22 28 Trenutna MP cijena EUR / l 1.43 1.39 1.28 1.22 29 Razlika EUR / l 0 0 0 0