{"scenario":{"scenario_id":"EDU-BR-V001","product_id":"BR-V001","tax_profile_id":"V01","ncm":"8703.21.00","state":"SP","date":"2026-09-12","mode":"educational","path":"vehicle_equivalent","origin_scenario":"Domestic Brazilian production selected; exact factory/VIN and sustainable-car registration are unverified.","imported":false,"zfm_qualified":false,"reference_price_brl":"96690","price_source_id":"EP001","price_date":"2026-09-12","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"calibration_policy":"vehicle_fixed_dealer_fraction","customs_fraction":"0","dealer_margin_fraction":"0.06","assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"educational_ready":true,"actual_sale_verified":false,"confidence":"MEDIUM","warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI zero selects the advertised eligible Polo Track scenario, not every Polo unit."],"rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0.02","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0.1257","II":"0","IPI":"0"},"rate_rule_ids":{"ICMS":"R-SP-ICMS-VEH12","PIS_UP":"R-PIS-V-MONO","COFINS_UP":"R-COFINS-V-MONO","II":null,"PIS_IMPORT":"R-PIS-IMPORT-V","COFINS_IMPORT":"R-COFINS-IMPORT-V","IPI":"R-IPI-V-SUSTAIN","ICMS_OWN":"R-SP-ICMS-VEH12"},"rate_evidence":{"ICMS":"conditional_sourced_rate","ICMS_OWN":"conditional_sourced_rate","PIS_UP":"conditional_sourced_rate","COFINS_UP":"conditional_sourced_rate","PIS_RETAIL":"conditional_sourced_rate","COFINS_RETAIL":"conditional_sourced_rate","PIS_CREDIT":"conditional_sourced_rate","COFINS_CREDIT":"conditional_sourced_rate","PIS_IMPORT":"not_applicable_finished_domestic","COFINS_IMPORT":"not_applicable_finished_domestic","II":"not_applicable_finished_domestic","IPI":"manufacturer_supported_eligibility_scenario"},"IPI_selection":{"method":"advertised_sustainable_eligible_override","marketing_power_cv":"84","power_kw_proxy":"61.78189500","propulsion":"ICE_flex","base_pp":"6.3","propulsion_pp":"0","power_pp":"-1.75","efficiency_pp":"0","safety_pp":"0","recycling_pp":"0","sustainable_assumed":true,"rate":"0","potential_rate_range":{"low":"0","high":"0"},"range_meaning":"Sensitivity envelope of legal efficiency/safety/recycling bonuses with this power proxy, not a statistical confidence interval. No guarantee any combination applies to the SKU.","source_ids":["S004","E008","E009"]},"IVA_original":"0","IVA_adjusted":false,"cest":null,"source_ids":["P001","S002","EP001","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","E008","E009"],"calculation_boundary":"One representative manufacturer/importer-to-retailer chain; fixed residual includes upstream resources, margins and any unallocated taxes/charges. Not whole-economy tax-free cost.","education_use_allowed":true,"calibrated":{"upstream_fixed_residual_brl":"70088.647200","retailer_fixed_residual_brl":"5801.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"90097.5","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"96690","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.3.0","scenario_id":"EDU-BR-V001","product_id":"BR-V001","tax_profile_id":"V01","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":[],"price_brl":"96690.0","reference_price_brl":"96690","savings_vs_reference_brl":"0.0","fixed_residual_brl":"75890.047200","modeled_net_tax_total_brl":"20799.952800","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0","ICMS":"11602.800","PIS":"1585.71600","COFINS":"7611.436800"},"modeled_tax_share_percent":"21.51200","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"96690.00","fixed_residual_brl":"75890.05","modeled_net_tax_total_brl":"20799.95","modeled_tax_share_percent":"21.51","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0.02","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0.1257","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"70088.647200","retailer_fixed_residual_brl":"5801.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"90097.5","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"96690","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"90097.5","supplier_own_ICMS":"10811.700","supplier_IPI":"0.0","supplier_PC_base":"79285.800","supplier_PIS_debit":"1585.71600","supplier_COFINS_debit":"7611.436800","IVA_applied":"0","presumed_ST_base":"96690.0","ICMS_ST":"791.100","retailer_acquisition_cash":"90888.600","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0","PIS":"1585.71600","COFINS":"7611.436800","ICMS":"11602.800"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P001","S002","EP001","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","E008","E009"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI zero selects the advertised eligible Polo Track scenario, not every Polo unit."]},"toggle_cases":[{"engine_version":"0.3.0","scenario_id":"EDU-BR-V001","product_id":"BR-V001","tax_profile_id":"V01","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":[],"price_brl":"96690.0","reference_price_brl":"96690","savings_vs_reference_brl":"0.0","fixed_residual_brl":"75890.047200","modeled_net_tax_total_brl":"20799.952800","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0","ICMS":"11602.800","PIS":"1585.71600","COFINS":"7611.436800"},"modeled_tax_share_percent":"21.51200","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"96690.00","fixed_residual_brl":"75890.05","modeled_net_tax_total_brl":"20799.95","modeled_tax_share_percent":"21.51","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0.02","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0.1257","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"70088.647200","retailer_fixed_residual_brl":"5801.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"90097.5","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"96690","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"90097.5","supplier_own_ICMS":"10811.700","supplier_IPI":"0.0","supplier_PC_base":"79285.800","supplier_PIS_debit":"1585.71600","supplier_COFINS_debit":"7611.436800","IVA_applied":"0","presumed_ST_base":"96690.0","ICMS_ST":"791.100","retailer_acquisition_cash":"90888.600","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0","PIS":"1585.71600","COFINS":"7611.436800","ICMS":"11602.800"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P001","S002","EP001","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","E008","E009"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI zero selects the advertised eligible Polo Track scenario, not every Polo unit."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V001","product_id":"BR-V001","tax_profile_id":"V01","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"96690.0","reference_price_brl":"96690","savings_vs_reference_brl":"0.0","fixed_residual_brl":"75890.047200","modeled_net_tax_total_brl":"20799.952800","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0","ICMS":"11602.800","PIS":"1585.71600","COFINS":"7611.436800"},"modeled_tax_share_percent":"21.51200","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"96690.00","fixed_residual_brl":"75890.05","modeled_net_tax_total_brl":"20799.95","modeled_tax_share_percent":"21.51","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0.02","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0.1257","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"70088.647200","retailer_fixed_residual_brl":"5801.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"90097.5","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"96690","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"90097.5","supplier_own_ICMS":"10811.700","supplier_IPI":"0.0","supplier_PC_base":"79285.800","supplier_PIS_debit":"1585.71600","supplier_COFINS_debit":"7611.436800","IVA_applied":"0","presumed_ST_base":"96690.0","ICMS_ST":"791.100","retailer_acquisition_cash":"90888.600","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0","PIS":"1585.71600","COFINS":"7611.436800","ICMS":"11602.800"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P001","S002","EP001","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","E008","E009"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI zero selects the advertised eligible Polo Track scenario, not every Polo unit."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V001","product_id":"BR-V001","tax_profile_id":"V01","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"85087.200","reference_price_brl":"96690","savings_vs_reference_brl":"11602.800","fixed_residual_brl":"75890.047200","modeled_net_tax_total_brl":"9197.152800","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000","ICMS":"0.000","PIS":"1585.71600","COFINS":"7611.436800"},"modeled_tax_share_percent":"10.80909090909090909090909090909090909091","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"85087.20","fixed_residual_brl":"75890.05","modeled_net_tax_total_brl":"9197.15","modeled_tax_share_percent":"10.81","savings_vs_reference_brl":"11602.80"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0.02","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0.1257","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"70088.647200","retailer_fixed_residual_brl":"5801.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"90097.5","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"96690","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"79285.800","supplier_own_ICMS":"0.000","supplier_IPI":"0.000","supplier_PC_base":"79285.800","supplier_PIS_debit":"1585.71600","supplier_COFINS_debit":"7611.436800","IVA_applied":"0","presumed_ST_base":"85087.200","ICMS_ST":"0.000","retailer_acquisition_cash":"79285.800","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000","PIS":"1585.71600","COFINS":"7611.436800","ICMS":"0.000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P001","S002","EP001","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","E008","E009"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI zero selects the advertised eligible Polo Track scenario, not every Polo unit."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V001","product_id":"BR-V001","tax_profile_id":"V01","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"94696.69247787610619469026548672566371681","reference_price_brl":"96690","savings_vs_reference_brl":"1993.30752212389380530973451327433628319","fixed_residual_brl":"75890.047200","modeled_net_tax_total_brl":"18806.64527787610619469026548672566371682","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","ICMS":"11363.60309734513274336283185840707964602","PIS":"0.00000000000000000000000000000000000","COFINS":"7443.042180530973451327433628318584070796"},"modeled_tax_share_percent":"19.85987555190471300954923503439778211316","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"94696.69","fixed_residual_brl":"75890.05","modeled_net_tax_total_brl":"18806.65","modeled_tax_share_percent":"19.86","savings_vs_reference_brl":"1993.31"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0.1257","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"70088.647200","retailer_fixed_residual_brl":"5801.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"90097.5","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"96690","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"88104.19247787610619469026548672566371681","supplier_own_ICMS":"10572.50309734513274336283185840707964602","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"77531.68938053097345132743362831858407079","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"7443.042180530973451327433628318584070796","IVA_applied":"0","presumed_ST_base":"94696.69247787610619469026548672566371681","ICMS_ST":"791.10000000000000000000000000000000000","retailer_acquisition_cash":"88895.29247787610619469026548672566371681","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"7443.042180530973451327433628318584070796","ICMS":"11363.60309734513274336283185840707964602"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P001","S002","EP001","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","E008","E009"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI zero selects the advertised eligible Polo Track scenario, not every Polo unit."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V001","product_id":"BR-V001","tax_profile_id":"V01","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"87864.12244897959183673469387755102040816","reference_price_brl":"96690","savings_vs_reference_brl":"8825.87755102040816326530612244897959184","fixed_residual_brl":"75890.047200","modeled_net_tax_total_brl":"11974.07524897959183673469387755102040816","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","ICMS":"10543.69469387755102040816326530612244898","PIS":"1430.380555102040816326530612244897959184","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"13.62794610044916292364230298080849326255","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"87864.12","fixed_residual_brl":"75890.05","modeled_net_tax_total_brl":"11974.08","modeled_tax_share_percent":"13.63","savings_vs_reference_brl":"8825.88"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0.02","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"70088.647200","retailer_fixed_residual_brl":"5801.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"90097.5","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"96690","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"81271.62244897959183673469387755102040816","supplier_own_ICMS":"9752.594693877551020408163265306122448979","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"71519.02775510204081632653061224489795918","supplier_PIS_debit":"1430.380555102040816326530612244897959184","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"87864.12244897959183673469387755102040816","ICMS_ST":"791.100000000000000000000000000000000001","retailer_acquisition_cash":"82062.72244897959183673469387755102040816","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"1430.380555102040816326530612244897959184","COFINS":"0.00000000000000000000000000000000000","ICMS":"10543.69469387755102040816326530612244898"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P001","S002","EP001","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","E008","E009"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI zero selects the advertised eligible Polo Track scenario, not every Polo unit."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V001","product_id":"BR-V001","tax_profile_id":"V01","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"85087.200","reference_price_brl":"96690","savings_vs_reference_brl":"11602.800","fixed_residual_brl":"75890.047200","modeled_net_tax_total_brl":"9197.152800","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000","ICMS":"0.000","PIS":"1585.71600","COFINS":"7611.436800"},"modeled_tax_share_percent":"10.80909090909090909090909090909090909091","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"85087.20","fixed_residual_brl":"75890.05","modeled_net_tax_total_brl":"9197.15","modeled_tax_share_percent":"10.81","savings_vs_reference_brl":"11602.80"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0.02","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0.1257","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"70088.647200","retailer_fixed_residual_brl":"5801.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"90097.5","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"96690","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"79285.800","supplier_own_ICMS":"0.000","supplier_IPI":"0.000","supplier_PC_base":"79285.800","supplier_PIS_debit":"1585.71600","supplier_COFINS_debit":"7611.436800","IVA_applied":"0","presumed_ST_base":"85087.200","ICMS_ST":"0.000","retailer_acquisition_cash":"79285.800","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000","PIS":"1585.71600","COFINS":"7611.436800","ICMS":"0.000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P001","S002","EP001","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","E008","E009"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI zero selects the advertised eligible Polo Track scenario, not every Polo unit."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V001","product_id":"BR-V001","tax_profile_id":"V01","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"94696.69247787610619469026548672566371681","reference_price_brl":"96690","savings_vs_reference_brl":"1993.30752212389380530973451327433628319","fixed_residual_brl":"75890.047200","modeled_net_tax_total_brl":"18806.64527787610619469026548672566371682","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","ICMS":"11363.60309734513274336283185840707964602","PIS":"0.00000000000000000000000000000000000","COFINS":"7443.042180530973451327433628318584070796"},"modeled_tax_share_percent":"19.85987555190471300954923503439778211316","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"94696.69","fixed_residual_brl":"75890.05","modeled_net_tax_total_brl":"18806.65","modeled_tax_share_percent":"19.86","savings_vs_reference_brl":"1993.31"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0.1257","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"70088.647200","retailer_fixed_residual_brl":"5801.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"90097.5","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"96690","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"88104.19247787610619469026548672566371681","supplier_own_ICMS":"10572.50309734513274336283185840707964602","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"77531.68938053097345132743362831858407079","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"7443.042180530973451327433628318584070796","IVA_applied":"0","presumed_ST_base":"94696.69247787610619469026548672566371681","ICMS_ST":"791.10000000000000000000000000000000000","retailer_acquisition_cash":"88895.29247787610619469026548672566371681","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"7443.042180530973451327433628318584070796","ICMS":"11363.60309734513274336283185840707964602"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P001","S002","EP001","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","E008","E009"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI zero selects the advertised eligible Polo Track scenario, not every Polo unit."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V001","product_id":"BR-V001","tax_profile_id":"V01","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"87864.12244897959183673469387755102040816","reference_price_brl":"96690","savings_vs_reference_brl":"8825.87755102040816326530612244897959184","fixed_residual_brl":"75890.047200","modeled_net_tax_total_brl":"11974.07524897959183673469387755102040816","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","ICMS":"10543.69469387755102040816326530612244898","PIS":"1430.380555102040816326530612244897959184","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"13.62794610044916292364230298080849326255","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"87864.12","fixed_residual_brl":"75890.05","modeled_net_tax_total_brl":"11974.08","modeled_tax_share_percent":"13.63","savings_vs_reference_brl":"8825.88"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0.02","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"70088.647200","retailer_fixed_residual_brl":"5801.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"90097.5","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"96690","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"81271.62244897959183673469387755102040816","supplier_own_ICMS":"9752.594693877551020408163265306122448979","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"71519.02775510204081632653061224489795918","supplier_PIS_debit":"1430.380555102040816326530612244897959184","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"87864.12244897959183673469387755102040816","ICMS_ST":"791.100000000000000000000000000000000001","retailer_acquisition_cash":"82062.72244897959183673469387755102040816","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"1430.380555102040816326530612244897959184","COFINS":"0.00000000000000000000000000000000000","ICMS":"10543.69469387755102040816326530612244898"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P001","S002","EP001","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","E008","E009"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI zero selects the advertised eligible Polo Track scenario, not every Polo unit."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V001","product_id":"BR-V001","tax_profile_id":"V01","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"83333.08938053097345132743362831858407080","reference_price_brl":"96690","savings_vs_reference_brl":"13356.91061946902654867256637168141592920","fixed_residual_brl":"75890.047200","modeled_net_tax_total_brl":"7443.042180530973451327433628318584070797","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"7443.042180530973451327433628318584070797"},"modeled_tax_share_percent":"8.931676763528082965396857993633843310402","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"83333.09","fixed_residual_brl":"75890.05","modeled_net_tax_total_brl":"7443.04","modeled_tax_share_percent":"8.93","savings_vs_reference_brl":"13356.91"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0.1257","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"70088.647200","retailer_fixed_residual_brl":"5801.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"90097.5","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"96690","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"77531.68938053097345132743362831858407080","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"77531.68938053097345132743362831858407080","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"7443.042180530973451327433628318584070797","IVA_applied":"0","presumed_ST_base":"83333.08938053097345132743362831858407080","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"77531.68938053097345132743362831858407080","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"7443.042180530973451327433628318584070797","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000003"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P001","S002","EP001","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","E008","E009"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI zero selects the advertised eligible Polo Track scenario, not every Polo unit."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V001","product_id":"BR-V001","tax_profile_id":"V01","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"77320.42775510204081632653061224489795918","reference_price_brl":"96690","savings_vs_reference_brl":"19369.57224489795918367346938775510204082","fixed_residual_brl":"75890.047200","modeled_net_tax_total_brl":"1430.380555102040816326530612244897959184","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000","PIS":"1430.380555102040816326530612244897959184","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"1.849938750510412413229889750918742343814","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"77320.43","fixed_residual_brl":"75890.05","modeled_net_tax_total_brl":"1430.38","modeled_tax_share_percent":"1.85","savings_vs_reference_brl":"19369.57"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0.02","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"70088.647200","retailer_fixed_residual_brl":"5801.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"90097.5","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"96690","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"71519.02775510204081632653061224489795918","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"71519.02775510204081632653061224489795918","supplier_PIS_debit":"1430.380555102040816326530612244897959184","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"77320.42775510204081632653061224489795918","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"71519.02775510204081632653061224489795918","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"1430.380555102040816326530612244897959184","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000004"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P001","S002","EP001","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","E008","E009"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI zero selects the advertised eligible Polo Track scenario, not every Polo unit."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V001","product_id":"BR-V001","tax_profile_id":"V01","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"86238.6900","reference_price_brl":"96690","savings_vs_reference_brl":"10451.3100","fixed_residual_brl":"75890.047200","modeled_net_tax_total_brl":"10348.642800","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000","ICMS":"10348.642800","PIS":"0.000000","COFINS":"0.000000"},"modeled_tax_share_percent":"12.00","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"86238.69","fixed_residual_brl":"75890.05","modeled_net_tax_total_brl":"10348.64","modeled_tax_share_percent":"12.00","savings_vs_reference_brl":"10451.31"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"70088.647200","retailer_fixed_residual_brl":"5801.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"90097.5","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"96690","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"79646.1900","supplier_own_ICMS":"9557.542800","supplier_IPI":"0.0000","supplier_PC_base":"70088.647200","supplier_PIS_debit":"0.000000","supplier_COFINS_debit":"0.000000","IVA_applied":"0","presumed_ST_base":"86238.6900","ICMS_ST":"791.100000","retailer_acquisition_cash":"80437.290000","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0000","PIS":"0.000000","COFINS":"0.000000","ICMS":"10348.642800"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P001","S002","EP001","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","E008","E009"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI zero selects the advertised eligible Polo Track scenario, not every Polo unit."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V001","product_id":"BR-V001","tax_profile_id":"V01","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"83333.08938053097345132743362831858407080","reference_price_brl":"96690","savings_vs_reference_brl":"13356.91061946902654867256637168141592920","fixed_residual_brl":"75890.047200","modeled_net_tax_total_brl":"7443.042180530973451327433628318584070797","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"7443.042180530973451327433628318584070797"},"modeled_tax_share_percent":"8.931676763528082965396857993633843310402","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"83333.09","fixed_residual_brl":"75890.05","modeled_net_tax_total_brl":"7443.04","modeled_tax_share_percent":"8.93","savings_vs_reference_brl":"13356.91"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0.1257","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"70088.647200","retailer_fixed_residual_brl":"5801.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"90097.5","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"96690","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"77531.68938053097345132743362831858407080","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"77531.68938053097345132743362831858407080","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"7443.042180530973451327433628318584070797","IVA_applied":"0","presumed_ST_base":"83333.08938053097345132743362831858407080","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"77531.68938053097345132743362831858407080","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"7443.042180530973451327433628318584070797","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000003"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P001","S002","EP001","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","E008","E009"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI zero selects the advertised eligible Polo Track scenario, not every Polo unit."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V001","product_id":"BR-V001","tax_profile_id":"V01","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"77320.42775510204081632653061224489795918","reference_price_brl":"96690","savings_vs_reference_brl":"19369.57224489795918367346938775510204082","fixed_residual_brl":"75890.047200","modeled_net_tax_total_brl":"1430.380555102040816326530612244897959184","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000","PIS":"1430.380555102040816326530612244897959184","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"1.849938750510412413229889750918742343814","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"77320.43","fixed_residual_brl":"75890.05","modeled_net_tax_total_brl":"1430.38","modeled_tax_share_percent":"1.85","savings_vs_reference_brl":"19369.57"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0.02","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"70088.647200","retailer_fixed_residual_brl":"5801.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"90097.5","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"96690","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"71519.02775510204081632653061224489795918","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"71519.02775510204081632653061224489795918","supplier_PIS_debit":"1430.380555102040816326530612244897959184","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"77320.42775510204081632653061224489795918","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"71519.02775510204081632653061224489795918","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"1430.380555102040816326530612244897959184","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000004"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P001","S002","EP001","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","E008","E009"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI zero selects the advertised eligible Polo Track scenario, not every Polo unit."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V001","product_id":"BR-V001","tax_profile_id":"V01","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"86238.6900","reference_price_brl":"96690","savings_vs_reference_brl":"10451.3100","fixed_residual_brl":"75890.047200","modeled_net_tax_total_brl":"10348.642800","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000","ICMS":"10348.642800","PIS":"0.000000","COFINS":"0.000000"},"modeled_tax_share_percent":"12.00","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"86238.69","fixed_residual_brl":"75890.05","modeled_net_tax_total_brl":"10348.64","modeled_tax_share_percent":"12.00","savings_vs_reference_brl":"10451.31"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"70088.647200","retailer_fixed_residual_brl":"5801.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"90097.5","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"96690","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"79646.1900","supplier_own_ICMS":"9557.542800","supplier_IPI":"0.0000","supplier_PC_base":"70088.647200","supplier_PIS_debit":"0.000000","supplier_COFINS_debit":"0.000000","IVA_applied":"0","presumed_ST_base":"86238.6900","ICMS_ST":"791.100000","retailer_acquisition_cash":"80437.290000","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0000","PIS":"0.000000","COFINS":"0.000000","ICMS":"10348.642800"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P001","S002","EP001","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","E008","E009"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI zero selects the advertised eligible Polo Track scenario, not every Polo unit."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V001","product_id":"BR-V001","tax_profile_id":"V01","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"75890.047200","reference_price_brl":"96690","savings_vs_reference_brl":"20799.952800","fixed_residual_brl":"75890.047200","modeled_net_tax_total_brl":"0.000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000","ICMS":"0.000000","PIS":"0.000000","COFINS":"0.000000"},"modeled_tax_share_percent":"0","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"75890.05","fixed_residual_brl":"75890.05","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"20799.95"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"70088.647200","retailer_fixed_residual_brl":"5801.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"90097.5","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"96690","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"70088.647200","supplier_own_ICMS":"0.000000","supplier_IPI":"0.000000","supplier_PC_base":"70088.647200","supplier_PIS_debit":"0.000000","supplier_COFINS_debit":"0.000000","IVA_applied":"0","presumed_ST_base":"75890.047200","ICMS_ST":"0.000000","retailer_acquisition_cash":"70088.647200","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000","PIS":"0.000000","COFINS":"0.000000","ICMS":"0.000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P001","S002","EP001","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","E008","E009"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI zero selects the advertised eligible Polo Track scenario, not every Polo unit."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V001","product_id":"BR-V001","tax_profile_id":"V01","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"75890.047200","reference_price_brl":"96690","savings_vs_reference_brl":"20799.952800","fixed_residual_brl":"75890.047200","modeled_net_tax_total_brl":"0.000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000","ICMS":"0.000000","PIS":"0.000000","COFINS":"0.000000"},"modeled_tax_share_percent":"0","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"75890.05","fixed_residual_brl":"75890.05","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"20799.95"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"70088.647200","retailer_fixed_residual_brl":"5801.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"90097.5","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"96690","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"70088.647200","supplier_own_ICMS":"0.000000","supplier_IPI":"0.000000","supplier_PC_base":"70088.647200","supplier_PIS_debit":"0.000000","supplier_COFINS_debit":"0.000000","IVA_applied":"0","presumed_ST_base":"75890.047200","ICMS_ST":"0.000000","retailer_acquisition_cash":"70088.647200","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000","PIS":"0.000000","COFINS":"0.000000","ICMS":"0.000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P001","S002","EP001","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","E008","E009"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI zero selects the advertised eligible Polo Track scenario, not every Polo unit."]}]}