_id unsafe_ obra_un_od_24_08_2026_31_08_2026 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 1192.1 1192.1 1299.65 1253.75 24 AVG 1171 1171 1327 1259.25 24 AVG 1.1664 0.8573 4 2 Premija USD / t 50 5 7.5 4.5 25 AVG 1171 1171 1304.25 1246.25 25 AVG 1.1662 0.8575 5 X1 Prosjek srednjih cijena naftnih derivata sa premijom (1+2) USD / t 1242.1 1197.1 1307.15 1258.25 26 AVG 1179.75 1179.75 1295.75 1241.25 26 AVG 1.1669 0.857 6 X2 Prosjek prodajnih deviznih kurseva EUR / USD 0.8579 0.8579 0.8579 0.8579 27 AVG 1194.75 1194.75 1265.5 1228.25 27 AVG 1.1645 0.8587 7 3 Uvozna cijena po toni (X1 x X2) EUR / t 1065.6 1026.99 1121.4 1079.45 28 AVG 1244 1244 1305.75 1293.75 28 AVG 1.1643 0.8589 8 rd Gustina konverzije naftnih derivata kg / l 0.772 0.772 0.85 0.85 9 D Gustina konverzije tona u litre (rd/1000) t / l 0.000772 0.000772 0.00085 0.00085 10 4 Uvozna cijena po litru (X1 x X2 x D) EUR / l 0.823 0.793 0.953 0.918 11 5 Carina EUR / l 0 0 0 0 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 0.0009 0.0009 14 8 PDV (21 % na 4+5+6+7+9+X4) EUR / l 0.308 0.302 0.325 0.309 1192.1 1192.1 1299.65 1253.75 0.8579 15 9 Akciza EUR / l 0.4941 0.4941 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 0.833 0.827 0.7959 0.7499 18 11 Gubici EUR / l 0.0011 0.0011 0.0011 0.0011 Bez sniženja akcize % akcize izračunato Sa smanjenom akcizom 19 12 Prekrcaj EUR / l 0.0025 0.0025 0.0027 0.0027 Dizel 0.44 100 0.44 1.8715 20 13 Kontrola i špedicija EUR / l 0.0003 0.0003 0.0003 0.0003 -5 0.418 1.8445 21 14 Provizija banke ( 1% na 4) EUR / l 0.0082 0.0079 0.0095 0.0092 -10 0.396 1.8185 22 15 Troškovi distribucije EUR / l 0.021 0.021 0.021 0.021 -15 0.374 1.7915 23 16 Troškovi maloprodaje EUR / l 0.024 0.024 0.024 - -20 0.352 1.7645 24 17 Bruto marža EUR / l 0.063 0.063 0.064 0.076 -25 0.33 1.7385000000000002 25 X4 Gubici, troškovi i bruto marža (12 ÷ 18) EUR / l 0.12010000000000001 0.1198 0.12260000000000001 0.1103 -30 0.308 1.7115 26 18 Maksimalna maloprodajna cijena (4+X3+X4) EUR / l 1.7761 1.7398 1.8715 1.7782 -35 0.286 1.6845 27 MP Zaokružena maksimalna maloprodajna cijena EUR / l 1.78 1.74 1.87 1.78 -40 0.264 1.6585 28 Trenutna MP cijena EUR / l 1.79 1.76 1.87 1.83 -45 0.242 1.6315 29 Razlika EUR / l -0.010000000000000009 -0.020000000000000018 0 -0.050000000000000044 -50 0.22 1.6055000000000001 30 31 Benzin 95 0.549 100 0.549 1.8057 32 -5 0.52155 1.77325 33 -10 0.494 1.7397 34 -15 0.467 1.7067 35 -20 0.439 1.6727 36 -25 0.412 1.6406999999999998 37 -30 0.384 1.6067 38 -35 0.357 1.5737 39 -40 0.329 1.5396999999999998 40 -45 0.302 1.5077 41 -50 0.275 1.4747000000000001 42 43 Benzin 98 0.549 100 0.549 1.8430000000000002 44 -5 0.52155 1.8095500000000002 45 -10 0.494 1.776 46 -15 0.467 1.744 47 -20 0.439 1.71 48 -25 0.412 1.677 49 -30 0.384 1.643 50 -35 0.357 1.611 51 -40 0.329 1.5770000000000002 52 -45 0.302 1.544 53 -50 0.275 1.5110000000000001