{
  "fields": [{"id":"_id","type":"int"},{"id":"unsafe_","type":"text","info":{"label":"Obračun od 24.08.2026-31.08.2026"}},{"id":"obra_un_od_24_08_2026_31_08_2026","type":"text","info":{"label":"Unnamed Column"}},{"id":"unsafe__2","type":"text","info":{"label":"Unnamed Column"}},{"id":"unsafe__3","type":"text","info":{"label":"Unnamed Column"}},{"id":"unsafe__4","type":"text","info":{"label":"Unnamed Column"}},{"id":"unsafe__5","type":"text","info":{"label":"Unnamed Column"}},{"id":"unsafe__6","type":"text","info":{"label":"Unnamed Column"}},{"id":"unsafe__7","type":"text","info":{"label":"Unnamed Column"}},{"id":"unsafe__8","type":"text","info":{"label":"Unnamed Column"}},{"id":"unsafe__9","type":"text","info":{"label":"Unnamed Column"}},{"id":"unsafe__10","type":"text","info":{"label":"Unnamed Column"}},{"id":"unsafe__11","type":"text","info":{"label":"Unnamed Column"}},{"id":"unsafe__12","type":"text","info":{"label":"Unnamed Column"}},{"id":"unsafe__13","type":"text","info":{"label":"Unnamed Column"}},{"id":"unsafe__14","type":"text","info":{"label":"Unnamed Column"}}],
  "records": [
    [1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],
    [2,null,"Obračunski elementi",null,"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","1192.1","1192.1","1299.65","1253.75","24 AVG","1171","1171","1327","1259.25","24 AVG","1.1664","0.8573"],
    [4,"2","Premija","USD / t","50","5","7.5","4.5","25 AVG","1171","1171","1304.25","1246.25","25 AVG","1.1662","0.8575"],
    [5,"X1","Prosjek srednjih cijena naftnih derivata sa premijom (1+2)","USD / t","1242.1","1197.1","1307.15","1258.25","26 AVG","1179.75","1179.75","1295.75","1241.25","26 AVG","1.1669","0.857"],
    [6,"X2","Prosjek prodajnih deviznih kurseva","EUR / USD","0.8579","0.8579","0.8579","0.8579","27 AVG","1194.75","1194.75","1265.5","1228.25","27 AVG","1.1645","0.8587"],
    [7,"3","Uvozna cijena po toni  (X1 x X2)","EUR / t","1065.6","1026.99","1121.4","1079.45","28 AVG","1244","1244","1305.75","1293.75","28 AVG","1.1643","0.8589"],
    [8,"rd","Gustina konverzije naftnih derivata","kg / l","0.772","0.772","0.85","0.85",null,null,null,null,null,null,null,null],
    [9,"D","Gustina konverzije tona u litre  (rd/1000)","t / l","0.000772","0.000772","0.00085","0.00085",null,null,null,null,null,null,null,null],
    [10,"4","Uvozna cijena po litru  (X1 x X2 x D)","EUR / l","0.823","0.793","0.953","0.918",null,null,null,null,null,null,null,null],
    [11,"5","Carina","EUR / l","0","0","0","0",null,null,null,null,null,null,null,null],
    [12,"6","Težinska taksa  (1,00 €/t x X2 x D)","EUR / l","0","0","0","0",null,null,null,null,null,null,null,null],
    [13,"7","Lučka taksa  (1,30 USD/t x X2 x D)","EUR / l","0.0009","0.0009","0.0009","0.0009",null,null,null,null,null,null,null,null],
    [14,"8","PDV  (21 % na  4+5+6+7+9+X4)","EUR / l","0.308","0.302","0.325","0.309",null,"1192.1","1192.1","1299.65","1253.75",null,null,"0.8579"],
    [15,"9","Akciza","EUR / l","0.4941","0.4941","0.44","0.43999999999999995",null,null,null,null,null,null,null,null],
    [16,"10","Naknada za obavezne rezerve naftnih derivata","EUR / l","0.03","0.03","0.03","0",null,null,null,null,null,null,null,null],
    [17,"X3","Takse, porezi i naknade  (5 ÷ 11)","EUR / l","0.833","0.827","0.7959","0.7499",null,null,null,null,null,null,null,null],
    [18,"11","Gubici","EUR / l","0.0011","0.0011","0.0011","0.0011",null,"Bez sniženja akcize",null,"% akcize","izračunato","Sa smanjenom akcizom",null,null],
    [19,"12","Prekrcaj","EUR / l","0.0025","0.0025","0.0027","0.0027",null,"Dizel","0.44","100","0.44","1.8715",null,null],
    [20,"13","Kontrola i špedicija","EUR / l","0.0003","0.0003","0.0003","0.0003",null,null,null,"-5","0.418","1.8445",null,null],
    [21,"14","Provizija banke  ( 1% na 4)","EUR / l","0.0082","0.0079","0.0095","0.0092",null,null,null,"-10","0.396","1.8185",null,null],
    [22,"15","Troškovi distribucije","EUR / l","0.021","0.021","0.021","0.021",null,null,null,"-15","0.374","1.7915",null,null],
    [23,"16","Troškovi maloprodaje","EUR / l","0.024","0.024","0.024","-",null,null,null,"-20","0.352","1.7645",null,null],
    [24,"17","Bruto marža","EUR / l","0.063","0.063","0.064","0.076",null,null,null,"-25","0.33","1.7385000000000002",null,null],
    [25,"X4","Gubici, troškovi i bruto marža  (12 ÷ 18)","EUR / l","0.12010000000000001","0.1198","0.12260000000000001","0.1103",null,null,null,"-30","0.308","1.7115",null,null],
    [26,"18","Maksimalna maloprodajna cijena  (4+X3+X4)","EUR / l","1.7761","1.7398","1.8715","1.7782",null,null,null,"-35","0.286","1.6845",null,null],
    [27,"MP","Zaokružena maksimalna maloprodajna cijena","EUR / l","1.78","1.74","1.87","1.78",null,null,null,"-40","0.264","1.6585",null,null],
    [28,"Trenutna MP cijena",null,"EUR / l","1.79","1.76","1.87","1.83",null,null,null,"-45","0.242","1.6315",null,null],
    [29,"Razlika",null,"EUR / l","-0.010000000000000009","-0.020000000000000018","0","-0.050000000000000044",null,null,null,"-50","0.22","1.6055000000000001",null,null],
    [30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],
    [31,null,null,null,null,null,null,null,null,"Benzin 95","0.549","100","0.549","1.8057",null,null],
    [32,null,null,null,null,null,null,null,null,null,null,"-5","0.52155","1.77325",null,null],
    [33,null,null,null,null,null,null,null,null,null,null,"-10","0.494","1.7397",null,null],
    [34,null,null,null,null,null,null,null,null,null,null,"-15","0.467","1.7067",null,null],
    [35,null,null,null,null,null,null,null,null,null,null,"-20","0.439","1.6727",null,null],
    [36,null,null,null,null,null,null,null,null,null,null,"-25","0.412","1.6406999999999998",null,null],
    [37,null,null,null,null,null,null,null,null,null,null,"-30","0.384","1.6067",null,null],
    [38,null,null,null,null,null,null,null,null,null,null,"-35","0.357","1.5737",null,null],
    [39,null,null,null,null,null,null,null,null,null,null,"-40","0.329","1.5396999999999998",null,null],
    [40,null,null,null,null,null,null,null,null,null,null,"-45","0.302","1.5077",null,null],
    [41,null,null,null,null,null,null,null,null,null,null,"-50","0.275","1.4747000000000001",null,null],
    [42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],
    [43,null,null,null,null,null,null,null,null,"Benzin 98","0.549","100","0.549","1.8430000000000002",null,null],
    [44,null,null,null,null,null,null,null,null,null,null,"-5","0.52155","1.8095500000000002",null,null],
    [45,null,null,null,null,null,null,null,null,null,null,"-10","0.494","1.776",null,null],
    [46,null,null,null,null,null,null,null,null,null,null,"-15","0.467","1.744",null,null],
    [47,null,null,null,null,null,null,null,null,null,null,"-20","0.439","1.71",null,null],
    [48,null,null,null,null,null,null,null,null,null,null,"-25","0.412","1.677",null,null],
    [49,null,null,null,null,null,null,null,null,null,null,"-30","0.384","1.643",null,null],
    [50,null,null,null,null,null,null,null,null,null,null,"-35","0.357","1.611",null,null],
    [51,null,null,null,null,null,null,null,null,null,null,"-40","0.329","1.5770000000000002",null,null],
    [52,null,null,null,null,null,null,null,null,null,null,"-45","0.302","1.544",null,null],
    [53,null,null,null,null,null,null,null,null,null,null,"-50","0.275","1.5110000000000001",null,null]
]}