_id unsafe_ obra_un_od_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 1030 1030 1106.4 1090.45 2026-06-01 1053 1053 1106.75 1098 2026-06-01 1.1646 0.8587 4 2 Premija USD / t 50 5 7.5 4.5 2026-06-02 1023.5 1023.5 1089.5 1079.25 2026-06-02 1.1649 0.8584 5 X1 Prosjek srednjih cijena naftnih derivata sa premijom (1+2) USD / t 1080 1035 1113.9 1094.95 2026-06-03 1033.5 1033.5 1143.25 1128.5 2026-06-03 1.1614 0.861 6 X2 Prosjek prodajnih deviznih kurseva EUR / USD 0.8593 0.8593 0.8593 0.8593 2026-06-04 1033.25 1033.25 1104.75 1082.75 2026-06-04 1.164 0.8591 7 3 Uvozna cijena po toni (X1 x X2) EUR / t 928.04 889.38 957.17 940.89 2026-06-05 1006.75 1006.75 1087.75 1063.75 2026-06-05 1.164 0.8591 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 0.716 0.687 0.814 0.8 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 0.291 0.285 0.295 0.284 1030 1030 1106.4 1090.45 0.8593 15 9 Akciza EUR / l 0.52155 0.52155 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 0.84345 0.83745 0.7659 0.7248999999999999 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 1.6750999999999998 21 14 Provizija banke ( 1% na 4) EUR / l 0.0072 0.0069 0.0081 0.008 -10 0.396 1.6481000000000001 22 15 Troškovi distribucije EUR / l 0.021 0.021 0.021 0.021 -15 0.374 1.6210999999999998 23 16 Troškovi maloprodaje EUR / l 0.024 0.024 0.024 - -20 0.352 1.5951 24 17 Bruto marža EUR / l 0.063 0.063 0.064 0.076 -25 0.33 1.5681 25 X4 Gubici, troškovi i bruto marža (12 ÷ 18) EUR / l 0.11910000000000001 0.1188 0.1212 0.1091 -30 0.308 1.5421 26 18 Maksimalna maloprodajna cijena (4+X3+X4) EUR / l 1.67855 1.64325 1.7010999999999998 1.634 -35 0.286 1.5151 27 MP Zaokružena maksimalna maloprodajna cijena EUR / l 1.68 1.64 1.7 1.63 -40 0.264 1.4881 28 Trenutna MP cijena EUR / l 1.69 1.65 1.66 1.6 -45 0.242 1.4621 29 Razlika EUR / l -0.010000000000000009 -0.010000000000000009 0.040000000000000036 0.029999999999999805 -50 0.22 1.4350999999999998 30 31 Benzin 95 0.549 -5 0.52155 1.6432499999999999 32 -10 0.494 1.6097000000000001 33 -15 0.467 1.5777 34 -20 0.439 1.5437 35 -25 0.412 1.5107000000000002 36 -30 0.384 1.4767000000000001 37 -35 0.357 1.4447 38 -40 0.329 1.4107000000000003 39 -45 0.302 1.3777 40 -50 0.275 1.3447000000000002 41 42 -5 0.52155 1.6785499999999998 43 -10 0.494 1.6460000000000001 44 Benzin 98 0.549 -15 0.467 1.613 45 -20 0.439 1.579 46 -25 0.412 1.546 47 -30 0.384 1.513 48 -35 0.357 1.48 49 -40 0.329 1.4460000000000002 50 -45 0.302 1.4129999999999998 51 -50 0.275 1.381