_id unsafe_ obra_un_od_07_09_2026__14_09_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 unsafe__15 unsafe__16 unsafe__17 unsafe__18 unsafe__19 unsafe__20 unsafe__21 unsafe__22 unsafe__23 unsafe__24 unsafe__25 unsafe__26 unsafe__27 unsafe__28 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 1327.6 1327.6 1509.3 1481.05 2026-09-07 1299.75 1299.75 1469.25 1452.5 2026-09-07 1.1622 0.8604 4 2 Premija USD / t 50 5 7.5 4.5 2026-09-08 1320 1320 1445.75 1421 2026-09-08 1.1614 0.861 5 X1 Prosjek srednjih cijena naftnih derivata sa premijom (1+2) USD / t 1377.6 1332.6 1516.8 1485.55 2026-09-09 1286.75 1286.75 1483.5 1455.75 2026-09-09 1.1652 0.8582 6 X2 Prosjek prodajnih deviznih kurseva EUR / USD 0.8606 0.8606 0.8606 0.8606 2026-09-10 1351.25 1351.25 1571.25 1536.25 2026-09-10 1.1616 0.8609 7 3 Uvozna cijena po toni (X1 x X2) EUR / t 1185.56 1146.84 1305.36 1278.46 2026-09-11 1380.25 1380.25 1576.75 1539.75 2026-09-11 1.1592 0.8627 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 0.915 0.885 1.11 1.087 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 0.305 0.298 0.33 0.344 1327.6 1327.6 1509.3 1481.05 0.8606 15 9 Akciza EUR / l 0.384 0.384 0.308 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 0.7199 0.7129000000000001 0.669 0.7849999999999999 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 2.0632 20 13 Kontrola i špedicija EUR / l 0.0003 0.0003 0.0003 0.0003 -5 0.418 2.0362 21 14 Provizija banke ( 1% na 4) EUR / l 0.0092 0.0089 0.0111 0.0109 -10 0.396 2.0102 22 15 Troškovi distribucije EUR / l 0.021 0.021 0.021 0.021 -15 0.374 1.9832 23 16 Troškovi maloprodaje EUR / l 0.024 0.024 0.024 - -20 0.352 1.9572000000000003 24 17 Bruto marža EUR / l 0.063 0.063 0.064 0.076 -25 0.33 1.9302000000000001 25 X4 Gubici, troškovi i bruto marža (12 ÷ 18) EUR / l 0.12110000000000001 0.12079999999999999 0.1242 0.112 -30 0.308 1.9032000000000002 26 18 Maksimalna maloprodajna cijena (4+X3+X4) EUR / l 1.756 1.7187000000000001 1.9032000000000002 1.984 -35 0.286 1.8772000000000002 27 MP Zaokružena maksimalna maloprodajna cijena EUR / l 1.76 1.72 1.9 1.98 -40 0.264 1.8502 28 Trenutna MP cijena EUR / l 1.76 1.72 1.87 1.94 -45 0.242 1.8242 29 Razlika EUR / l 0 0 0.029999999999999805 0.040000000000000036 -50 0.22 1.7972000000000001 30 31 Benzin 95 0.549 100 0.549 1.9187 32 -5 0.52155 1.8852499999999999 33 -10 0.494 1.8517000000000001 34 -15 0.467 1.8197 35 -20 0.439 1.7857 36 -25 0.412 1.7527000000000001 37 -30 0.384 1.7187000000000001 38 -35 0.357 1.6867 39 -40 0.329 1.6527 40 -45 0.302 1.6197 41 -50 0.275 1.5867 42 43 Benzin 98 0.549 100 0.549 1.955 44 -5 0.52155 1.9225500000000002 45 -10 0.494 1.889 46 -15 0.467 1.856 47 -20 0.439 1.822 0.286 48 -25 0.412 1.79 49 -30 0.384 1.756 50 -35 0.357 1.7229999999999999 51 -40 0.329 1.689 52 -45 0.302 1.656 53 -50 0.275 1.624