_id unsafe_ obra_un_od_13_07_2026__20_07_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 1058.2 1058.2 1208.35 1148.25 2026-07-13 1010.75 1010.75 1149.25 1089 2026-07-13 1.143 holiday 4 2 Premija USD / t 50 5 7.5 4.5 2026-07-14 1045.25 1045.25 1205.75 1143.5 2026-07-14 1.143 holiday 5 X1 Prosjek srednjih cijena naftnih derivata sa premijom (1+2) USD / t 1108.2 1063.2 1215.85 1152.75 2026-07-15 1061.25 1061.25 1203 1139.75 2026-07-15 1.1406 0.8767 6 X2 Prosjek prodajnih deviznih kurseva EUR / USD 0.8744 0.8744 0.8744 0.8744 2026-07-16 1073 1073 1236.75 1180 2026-07-16 1.1467 0.8721 7 3 Uvozna cijena po toni (X1 x X2) EUR / t 969.01 929.66 1063.14 1007.96 2026-07-17 1100.75 1100.75 1247 1189 2026-07-17 1.1435 0.8745 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 0.748 0.718 0.904 0.857 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 0.304 0.298 0.314 0.296 1058.2 1058.2 1208.35 1148.25 0.8744 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 0.8839000000000001 0.8779000000000001 0.785 0.7369999999999999 18 11 Gubici EUR / l 0.0011 0.0011 0.0011 0.0011 19 12 Prekrcaj EUR / l 0.0025 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 0.0075 0.0072 0.009 0.0086 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 0.1194 0.11910000000000001 0.12210000000000001 0.10969999999999999 26 18 Maksimalna maloprodajna cijena (4+X3+X4) EUR / l 1.7513 1.715 1.8111000000000002 1.7036999999999998 27 MP Zaokružena maksimalna maloprodajna cijena EUR / l 1.75 1.72 1.81 1.7 28 Trenutna MP cijena EUR / l 1.68 1.64 1.67 1.58 29 Razlika EUR / l 0.07000000000000006 0.08000000000000007 0.14000000000000012 0.11999999999999988