_id unsafe_ obra_un_maloprodajnih_cijena_naftnih_derivata_27_04_2026__04 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 1166.4 1166.4 1305.9 1301.85 2026-04-27 1141 1141 1325 1322.5 2026-04-27 1.1749 0.8511 4 2 Premija USD / t 50 5 7.5 4.5 2026-04-28 1135.25 1135.25 1263.75 1262.25 2026-04-28 1.168 0.8562 5 X1 Prosjek srednjih cijena naftnih derivata sa premijom (1+2) USD / t 1216.4 1171.4 1313.4 1306.35 2026-04-29 1191 1191 1330 1324.25 2026-04-29 1.1706 0.8543 6 X2 Prosjek prodajnih deviznih kurseva EUR / USD 0.8541 0.8541 0.8541 0.8541 2026-04-30 1189.25 1189.25 1315.75 1311.25 2026-04-30 1.1702 0.8546 7 3 Uvozna cijena po toni (X1 x X2) EUR / t 1038.93 1000.49 1121.77 1115.75 2026-05-01 1175.5 1175.5 1295 1289 2026-05-01 Holiday 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 0.802 0.772 0.954 0.948 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 0.287 0.28 0.297 0.315 1166.4 1166.4 1305.9 1301.85 0.8541 15 9 Akciza EUR / l 0.412 0.412 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 0.7299 0.7229000000000001 0.6359 0.7559 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 20 13 Kontrola i špedicija EUR / l 0.0003 0.0003 0.0003 0.0003 Dizel 0.44 -5 0.418 1.8455000000000001 21 14 Provizija banke ( 1% na 4) EUR / l 0.008 0.0077 0.0095 0.0095 -10 0.396 1.8195000000000001 22 15 Troškovi distribucije EUR / l 0.021 0.021 0.021 0.021 -15 0.374 1.7925 23 16 Troškovi maloprodaje EUR / l 0.024 0.024 0.024 - -20 0.352 1.7655 24 17 Bruto marža EUR / l 0.063 0.063 0.064 0.076 -25 0.33 1.7395 25 X4 Gubici, troškovi i bruto marža (12 ÷ 18) EUR / l 0.1199 0.11960000000000001 0.12260000000000001 0.1106 -30 0.308 1.7125 26 18 Maksimalna maloprodajna cijena (4+X3+X4) EUR / l 1.6518000000000002 1.6145 1.7125000000000001 1.8145 -35 0.286 1.6864999999999999 27 MP Zaokružena maksimalna maloprodajna cijena EUR / l 1.65 1.61 1.71 1.81 -40 0.264 1.6595000000000002 28 Trenutna MP cijena EUR / l 1.61 1.57 1.68 1.78 -45 0.242 1.6324999999999998 29 Razlika EUR / l 0.039999999999999813 0.040000000000000036 0.030000000000000027 0.030000000000000027 -50 0.22 1.6065 30 31 Benzin 95 0.549 -5 0.512 1.7354999999999998 32 -10 0.494 1.7135 33 -15 0.467 1.6815 34 -20 0.439 1.6475 35 -25 0.412 1.6145 36 -30 0.384 1.5805 37 -35 0.357 1.5485000000000002 38 -40 0.329 1.5145 39 -45 0.302 1.4815 40 -50 0.275 1.4485000000000001 41 42 -5 0.512 1.7728000000000004 43 -10 0.494 1.7508000000000001 44 Benzin 98 0.549 -15 0.467 1.7178 45 -20 0.439 1.6838 46 -25 0.412 1.6518000000000002 47 -30 0.384 1.6178000000000003 48 -35 0.357 1.5848 49 -40 0.329 1.5508000000000002 50 -45 0.302 1.5188 51 -50 0.275 1.4858000000000002