_id unsafe_ obra_un_od_29_09_2026__05_10_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 1313 1313 1442.45 1436.95 2026-09-28 1306 1306 1463.5 1462.25 2026-09-28 1.1378 0.8789 4 2 Premija USD / t 50 5 7.5 4.5 2026-09-29 1284.5 1284.5 1419 1412.25 2026-09-29 1.1355 0.8807 5 X1 Prosjek srednjih cijena naftnih derivata sa premijom (1+2) USD / t 1363 1318 1449.95 1441.45 2026-09-30 1331.75 1331.75 1488 1477.5 2026-09-30 1.1355 0.8807 6 X2 Prosjek prodajnih deviznih kurseva EUR / USD 0.8833 0.8833 0.8833 0.8833 2026-10-01 1349.25 1349.25 1469.25 1462 2026-10-01 1.1298 0.8851 7 3 Uvozna cijena po toni (X1 x X2) EUR / t 1203.94 1164.19 1280.74 1273.23 2026-10-02 1293.5 1293.5 1372.5 1370.75 2026-10-02 1.1225 0.8909 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 0.929 0.899 1.089 1.082 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 0.001 0.001 14 8 PDV (21 % na 4+5+6+7+9+X4) EUR / l 0.314 0.307 0.34 0.343 1313 1313 1442.45 1436.95 0.8833 15 9 Akciza EUR / l 0.412 0.412 0.374 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 0.7569 0.7499 0.7450000000000001 0.784 18 11 Gubici EUR / l 0.0011 0.0011 0.0011 0.0011 akciza % akciza eur MPC 19 12 Prekrcaj EUR / l 0.0025 0.0025 0.0027 0.0027 Dizel 0.44 100 0.44 2.038 20 13 Kontrola i špedicija EUR / l 0.0003 0.0003 0.0003 0.0003 -5 0.418 2.011 21 14 Provizija banke ( 1% na 4) EUR / l 0.0093 0.009 0.0109 0.0108 -10 0.396 1.9839999999999995 22 15 Troškovi distribucije EUR / l 0.021 0.021 0.021 0.021 -15 0.374 1.958 23 16 Troškovi maloprodaje EUR / l 0.024 0.024 0.024 - -20 0.352 1.9309999999999996 24 17 Bruto marža EUR / l 0.063 0.063 0.064 0.076 -25 0.33 1.9049999999999998 25 X4 Gubici, troškovi i bruto marža (12 ÷ 18) EUR / l 0.1212 0.12090000000000001 0.124 0.1119 -30 0.308 1.8780000000000001 26 18 Maksimalna maloprodajna cijena (4+X3+X4) EUR / l 1.8071000000000002 1.7698 1.9580000000000002 1.9779 -35 0.286 1.8509999999999998 27 MP Zaokružena maksimalna maloprodajna cijena EUR / l 1.81 1.77 1.96 1.98 -40 0.264 1.825 28 Trenutna MP cijena EUR / l 1.79 1.75 1.95 2.02 -45 0.242 1.7979999999999998 29 Razlika EUR / l 0.020000000000000018 0.020000000000000018 0.010000000000000009 -0.040000000000000036 -50 0.22 1.771 30 31 Benzin 95 0.549 100 0.549 1.9358000000000002 32 -5 0.52155 1.9023500000000002 33 -10 0.494 1.8688 34 -15 0.467 1.8368 35 -20 0.439 1.8028 36 -25 0.412 1.7698 37 -30 0.384 1.7358 38 -35 0.357 1.7038 39 -40 0.329 1.6698000000000002 40 -45 0.302 1.6368 41 -50 0.275 1.6038000000000001 42 43 Benzin 98 0.549 100 0.549 1.9721000000000002 44 -5 0.52155 1.9396499999999999 45 -10 0.494 1.9061000000000001 46 -15 0.467 1.8731 47 -20 0.439 1.8391 48 -25 0.412 1.8071000000000002 49 -30 0.384 1.7731000000000001 50 -35 0.357 1.7401000000000002 51 -40 0.329 1.7061000000000002 52 -45 0.302 1.6731 53 -50 0.275 1.6411