_id unsafe_ obra_un_od_25_05_2026__01_06_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 1045.6875 1045.6875 1059.1875 1055.6875 2026-05-25 Spring bank holiday 2026-05-25 1.1643 0.8589 4 2 Premija USD / t 50 5 7.5 4.5 2026-05-26 1099.5 1099.5 1099.25 1098.25 2026-05-26 1.1634 0.8595 5 X1 Prosjek srednjih cijena naftnih derivata sa premijom (1+2) USD / t 1095.6875 1050.6875 1066.6875 1060.1875 2026-05-27 1035 1035 1059.25 1057.5 2026-05-27 1.1637 0.8593 6 X2 Prosjek prodajnih deviznih kurseva EUR / USD 0.8595 0.8595 0.8595 0.8595 2026-05-28 1034.25 1034.25 1049.5 1046.25 2026-05-28 1.1617 0.8608 7 3 Uvozna cijena po toni (X1 x X2) EUR / t 941.74 903.07 916.82 911.23 2026-05-29 1014 1014 1028.75 1020.75 2026-05-29 1.1644 0.8588 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 0.727 0.697 0.779 0.775 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 0.294 0.287 0.288 0.278 1045.6875 1045.6875 1059.1875 1055.6875 0.8595 15 9 Akciza EUR / l 0.521 0.521 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 0.8459000000000001 0.8389 0.7589 0.7189 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 0.0073 0.007 0.0078 0.0078 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 0.1192 0.1189 0.12090000000000001 0.1089 26 18 Maksimalna maloprodajna cijena (4+X3+X4) EUR / l 1.6921000000000002 1.6547999999999998 1.6588 1.6028 27 MP Zaokružena maksimalna maloprodajna cijena EUR / l 1.69 1.65 1.66 1.6 28 Trenutna MP cijena EUR / l 1.68 1.65 1.69 1.73 29 Razlika EUR / l 0.010000000000000009 0 -0.030000000000000027 -0.1299999999999999