{
  "fields": [{"id":"_id","type":"int"},{"id":"unsafe_","type":"text","info":{"label":"Obračun od 01.06.2026.-"}},{"id":"obra_un_od_01_06_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","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",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","0.716","0.687","0.814","0.8",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","0.291","0.285","0.295","0.284",null,"1030","1030","1106.4","1090.45",null,null,"0.8593"],
    [15,"9","Akciza","EUR / l","0.52155","0.52155","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","0.84345","0.83745","0.7659","0.7248999999999999",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,null,null,null,null,null,null,null],
    [20,"13","Kontrola i špedicija","EUR / l","0.0003","0.0003","0.0003","0.0003",null,"Dizel","0.44","-5","0.418","1.6750999999999998",null,null],
    [21,"14","Provizija banke  ( 1% na 4)","EUR / l","0.0072","0.0069","0.0081","0.008",null,null,null,"-10","0.396","1.6481000000000001",null,null],
    [22,"15","Troškovi distribucije","EUR / l","0.021","0.021","0.021","0.021",null,null,null,"-15","0.374","1.6210999999999998",null,null],
    [23,"16","Troškovi maloprodaje","EUR / l","0.024","0.024","0.024","-",null,null,null,"-20","0.352","1.5951",null,null],
    [24,"17","Bruto marža","EUR / l","0.063","0.063","0.064","0.076",null,null,null,"-25","0.33","1.5681",null,null],
    [25,"X4","Gubici, troškovi i bruto marža  (12 ÷ 18)","EUR / l","0.11910000000000001","0.1188","0.1212","0.1091",null,null,null,"-30","0.308","1.5421",null,null],
    [26,"18","Maksimalna maloprodajna cijena  (4+X3+X4)","EUR / l","1.67855","1.64325","1.7010999999999998","1.634",null,null,null,"-35","0.286","1.5151",null,null],
    [27,"MP","Zaokružena maksimalna maloprodajna cijena","EUR / l","1.68","1.64","1.7","1.63",null,null,null,"-40","0.264","1.4881",null,null],
    [28,"Trenutna MP cijena",null,"EUR / l","1.69","1.65","1.66","1.6",null,null,null,"-45","0.242","1.4621",null,null],
    [29,"Razlika",null,"EUR / l","-0.010000000000000009","-0.010000000000000009","0.040000000000000036","0.029999999999999805",null,null,null,"-50","0.22","1.4350999999999998",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","-5","0.52155","1.6432499999999999",null,null],
    [32,null,null,null,null,null,null,null,null,null,null,"-10","0.494","1.6097000000000001",null,null],
    [33,null,null,null,null,null,null,null,null,null,null,"-15","0.467","1.5777",null,null],
    [34,null,null,null,null,null,null,null,null,null,null,"-20","0.439","1.5437",null,null],
    [35,null,null,null,null,null,null,null,null,null,null,"-25","0.412","1.5107000000000002",null,null],
    [36,null,null,null,null,null,null,null,null,null,null,"-30","0.384","1.4767000000000001",null,null],
    [37,null,null,null,null,null,null,null,null,null,null,"-35","0.357","1.4447",null,null],
    [38,null,null,null,null,null,null,null,null,null,null,"-40","0.329","1.4107000000000003",null,null],
    [39,null,null,null,null,null,null,null,null,null,null,"-45","0.302","1.3777",null,null],
    [40,null,null,null,null,null,null,null,null,null,null,"-50","0.275","1.3447000000000002",null,null],
    [41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],
    [42,null,null,null,null,null,null,null,null,null,null,"-5","0.52155","1.6785499999999998",null,null],
    [43,null,null,null,null,null,null,null,null,null,null,"-10","0.494","1.6460000000000001",null,null],
    [44,null,null,null,null,null,null,null,null,"Benzin 98","0.549","-15","0.467","1.613",null,null],
    [45,null,null,null,null,null,null,null,null,null,null,"-20","0.439","1.579",null,null],
    [46,null,null,null,null,null,null,null,null,null,null,"-25","0.412","1.546",null,null],
    [47,null,null,null,null,null,null,null,null,null,null,"-30","0.384","1.513",null,null],
    [48,null,null,null,null,null,null,null,null,null,null,"-35","0.357","1.48",null,null],
    [49,null,null,null,null,null,null,null,null,null,null,"-40","0.329","1.4460000000000002",null,null],
    [50,null,null,null,null,null,null,null,null,null,null,"-45","0.302","1.4129999999999998",null,null],
    [51,null,null,null,null,null,null,null,null,null,null,"-50","0.275","1.381",null,null]
]}