_id unsafe_ obra_un_od_19_10_2026__23_10_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 1157.75 1157.742 1484.9 1464.85 2026-10-19 1183 1183 1485.25 1469.75 2026-10-19 1.1225 0.8909 4 2 Premija USD / t 50 5 7.5 4.5 2026-10-20 1137.75 1137.75 1482.75 1465 2026-10-20 1.1215 0.8917 5 X1 Prosjek srednjih cijena naftnih derivata sa premijom (1+2) USD / t 1207.75 1162.742 1492.4 1469.35 2026-10-21 1133 1133 1461.25 1441.5 2026-10-21 1.1234 0.8902 6 X2 Prosjek prodajnih deviznih kurseva EUR / USD 0.8917 0.8917 0.8917 0.8917 2026-10-22 1152.75 1152.71 1476.75 1455.25 2026-10-22 1.1205 0.8925 7 3 Uvozna cijena po toni (X1 x X2) EUR / t 1076.95 1036.82 1330.77 1310.22 2026-10-23 1182.25 1182.25 1518.5 1492.75 2026-10-23 1.1193 0.8934 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 0.831 0.8 1.131 1.114 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 0.322 0.315 0.344 0.35 1157.75 1157.742 1484.9 1464.85 0.8917 15 9 Akciza EUR / l 0.549 0.549 0.352 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 0.9019000000000001 0.8949 0.727 0.7909999999999999 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 0.0083 0.008 0.0113 0.0111 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 0.1202 0.1199 0.12440000000000001 0.1122 26 18 Maksimalna maloprodajna cijena (4+X3+X4) EUR / l 1.8531000000000002 1.8148 1.9824000000000002 2.0172 27 MP Zaokružena maksimalna maloprodajna cijena EUR / l 1.85 1.81 1.98 2.02 28 Trenutna MP cijena EUR / l 1.86 1.83 1.97 2.01 29 Razlika EUR / l -0.010000000000000009 -0.020000000000000018 0.010000000000000009 0.010000000000000231