_id unsafe_ obra_un_od_05_10_2026__09_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 1296.7 1296.7 1425.4 1419.95 2026-10-05 1293.25 1293.25 1399.25 1397.75 2026-10-05 1.1204 0.8925 4 2 Premija USD / t 50 5 7.5 4.5 2026-10-06 1261.5 1261.5 1341 1340.5 2026-10-06 1.1269 0.8874 5 X1 Prosjek srednjih cijena naftnih derivata sa premijom (1+2) USD / t 1346.7 1301.7 1432.9 1424.45 2026-10-07 1291.5 1291.5 1422 1418.25 2026-10-07 1.1177 0.8947 6 X2 Prosjek prodajnih deviznih kurseva EUR / USD 0.8922 0.8922 0.8922 0.8922 2026-10-08 1311 1311 1492.5 1483.75 2026-10-08 1.1186 0.894 7 3 Uvozna cijena po toni (X1 x X2) EUR / t 1201.53 1161.38 1278.43 1270.89 2026-10-09 1326.25 1326.25 1472.25 1459.5 2026-10-09 1.1206 0.8924 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 0.928 0.897 1.087 1.08 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 0.319 0.312 0.344 0.343 1296.7 1296.7 1425.4 1419.95 0.8922 15 9 Akciza EUR / l 0.439 0.439 0.396 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 0.7889 0.7819 0.771 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 2.035 20 13 Kontrola i špedicija EUR / l 0.0003 0.0003 0.0003 0.0003 -5 0.418 2.0089999999999995 21 14 Provizija banke ( 1% na 4) EUR / l 0.0093 0.009 0.0109 0.0108 -10 0.396 1.9819999999999998 22 15 Troškovi distribucije EUR / l 0.021 0.021 0.021 0.021 -15 0.374 1.9549999999999996 23 16 Troškovi maloprodaje EUR / l 0.024 0.024 0.024 - -20 0.352 1.9289999999999998 24 17 Bruto marža EUR / l 0.063 0.063 0.064 0.076 -25 0.33 1.9020000000000001 25 X4 Gubici, troškovi i bruto marža (12 ÷ 18) EUR / l 0.1212 0.12090000000000001 0.124 0.1119 -30 0.308 1.876 26 18 Maksimalna maloprodajna cijena (4+X3+X4) EUR / l 1.8381 1.7998 1.9820000000000002 1.9759000000000002 -35 0.286 1.849 27 MP Zaokružena maksimalna maloprodajna cijena EUR / l 1.84 1.8 1.98 1.98 -40 0.264 1.8219999999999998 28 Trenutna MP cijena EUR / l 1.81 1.77 1.96 1.98 -45 0.242 1.796 29 Razlika EUR / l 0.030000000000000027 0.030000000000000027 0.020000000000000018 0 -50 0.22 1.7689999999999997 30 31 Benzin 95 0.549 100 0.549 1.9338000000000002 32 -5 0.52155 1.90035 33 -10 0.494 1.8668000000000002 34 -15 0.467 1.8338 35 -20 0.439 1.7998 36 -25 0.412 1.7678 37 -30 0.384 1.7338 38 -35 0.357 1.7008 39 -40 0.329 1.6668 40 -45 0.302 1.6348 41 -50 0.275 1.6018000000000001 42 43 Benzin 98 0.549 100 0.549 1.9711 44 -5 0.52155 1.93765 45 -10 0.494 1.9051 46 -15 0.467 1.8721 47 -20 0.439 1.8381 48 -25 0.412 1.8051 49 -30 0.384 1.7711 50 -35 0.357 1.7391 51 -40 0.329 1.7051 52 -45 0.302 1.6721000000000001 53 -50 0.275 1.6401