_id unsafe_ obra_un_maloprodajnih_cijena_naftnih_derivata_13_01_2025__27 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 762.175 762.175 746.15 730.75 2025-01-13 763.25 763.25 756.75 743.5 2025-01-13 1.0198 0.9805844283192783 4 2 Premija USD / t 50 5 7.5 4.5 2025-01-14 760.25 760.25 745.75 731.5 2025-01-14 1.0245 0.9760858955588092 5 X1 Prosjek srednjih cijena naftnih derivata sa premijom (1+2) USD / t 812.175 767.175 753.65 735.25 2025-01-15 773 773 762.75 749.25 2025-01-15 1.03 0.970873786407767 6 X2 Prosjek prodajnih deviznih kurseva EUR / USD 0.9681 0.9681 0.9681 0.9681 2025-01-16 761.25 761.25 759.75 743.5 2025-01-16 1.0272 0.9735202492211839 7 3 Uvozna cijena po toni (X1 x X2) EUR / t 786.27 742.7 729.61 711.8 2025-01-17 768 768 759.25 743 2025-01-17 1.0298 0.9710623422023693 8 rd Gustina konverzije naftnih derivata kg / l 0.772 0.772 0.85 0.85 2025-01-20 763 763 751.75 735.75 2025-01-20 1.0316 0.9693679720822024 9 D Gustina konverzije tona u litre (rd/1000) t / l 0.000772 0.000772 0.00085 0.00085 2025-01-21 764.25 764.25 742.25 726.5 2025-01-21 1.0357 0.9655305590421936 10 4 Uvozna cijena po litru (X1 x X2 x D) EUR / l 0.607 0.573 0.62 0.605 2025-01-22 758.5 758.5 731.75 716.75 2025-01-22 1.0443 0.9575792396820837 11 5 Carina EUR / l 0 0 0 0 2025-01-23 756.75 756.75 722 706.5 2025-01-23 1.0404 0.9611687812379854 12 6 Težinska taksa (1,00 €/t x X2 x D) EUR / l 0 0 0 0 2025-01-24 753.5 753.5 729.5 711.25 2025-01-24 1.0472 0.9549274255156609 13 7 Lučka taksa (1,30 USD/t x X2 x D) EUR / l 0.001 0.001 0.0011 0.0011 14 8 PDV (21 % na 4+5+6+7+9+X4) EUR / l 0.268 0.26 0.248 0.242 762.175 762.175 746.15 730.75 0.9681 15 9 Akciza EUR / l 0.549 0.549 0.44 0.43999999999999995 16 10 Naknada za izgradnju auto puta I finansiranje reprezentativnog sporta EUR / l 0 0 0 0 17 11 Ekološka naknada EUR / l 0 0 0 0 18 X3 Takse, porezi i naknade (5 ÷ 11) EUR / l 0.8180000000000001 0.81 0.6891 0.6830999999999999 19 12 Gubici EUR / l 0.0011 0.0011 0.0011 0.0011 20 13 Prekrcaj EUR / l 0.0014 0.0014 0.0015 0.0015 21 14 Kontrola i špedicija EUR / l 0.0003 0.0003 0.0003 0.0003 22 15 Provizija banke ( 1% na 4) EUR / l 0.0061 0.0057 0.0062 0.0061 23 16 Troškovi distribucije EUR / l 0.021 0.021 0.021 0.021 24 17 Troškovi maloprodaje EUR / l 0.024 0.024 0.024 - 25 18 Bruto marža EUR / l 0.063 0.063 0.064 0.076 26 X4 Gubici, troškovi i bruto marža (12 ÷ 18) EUR / l 0.1169 0.1165 0.11810000000000001 0.106 27 19 Maksimalna maloprodajna cijena (4+X3+X4) EUR / l 1.5419 1.4995 1.4272 1.3941000000000001 28 MP Zaokružena maksimalna maloprodajna cijena EUR / l 1.54 1.5 1.43 1.39 29 Trenutna MP cijena EUR / l 1.51 1.47 1.39 1.36 30 Razlika EUR / l 0.030000000000000027 0.030000000000000027 0.040000000000000036 0.029999999999999805