{"scenario":{"scenario_id":"EDU-BR-V002","product_id":"BR-V002","tax_profile_id":"V01","ncm":"8703.21.00","state":"SP","date":"2026-09-12","mode":"educational","path":"vehicle_equivalent","origin_scenario":"Domestic production selected; not the Turbo AT ECO ethanol-only version.","imported":false,"zfm_qualified":false,"reference_price_brl":"102890","price_source_id":"P002","price_date":"2026-09-11","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 uses marketing-power band and stated bonus assumptions, not certified homologation."],"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":"0.0355"},"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-MOVER","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":"representative_formula_derived_rate"},"IPI_selection":{"method":"representative_MOVER_proxy","marketing_power_cv":null,"power_kw_proxy":null,"propulsion":"ICE_flex","base_pp":"6.3","propulsion_pp":"0","power_pp":"-1.75","efficiency_pp":"-1","safety_pp":"0","recycling_pp":"0","sustainable_assumed":false,"rate":"0.0355","potential_rate_range":{"low":"0","high":"0.0455"},"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","P002","S002"],"representative_power_band":"55 < kW <= 66","power_input_status":"explicit small-engine band proxy, not a claimed exact Onix marketing/homologated power"},"IVA_original":"0","IVA_adjusted":false,"cest":null,"source_ids":["P002","S002","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014"],"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":"71690.82994647733478973238667394866193336","retailer_fixed_residual_brl":"6173.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"92157.07263790278536318951392681594756963","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"102890","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.3.0","scenario_id":"EDU-BR-V002","product_id":"BR-V002","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":"102890.0000000000000000000000000000000000","reference_price_brl":"102890","savings_vs_reference_brl":"0.0000000000000000000000000000000000","fixed_residual_brl":"77864.22994647733478973238667394866193336","modeled_net_tax_total_brl":"25025.77005352266521026761332605133806662","modeled_net_tax_components_brl":{"II":"0","IPI":"3271.576078645548880393227744401966138722","ICMS":"12346.80000000000000000000000000000000000","PIS":"1621.964478427089022392135445111960677225","COFINS":"7785.429496450027307482250136537411250682"},"modeled_tax_share_percent":"24.32283997815401419989077007099945385035","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"102890.00","fixed_residual_brl":"77864.23","modeled_net_tax_total_brl":"25025.77","modeled_tax_share_percent":"24.32","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":"0.0355"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"71690.82994647733478973238667394866193336","retailer_fixed_residual_brl":"6173.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"92157.07263790278536318951392681594756963","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"102890","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"92157.07263790278536318951392681594756962","supplier_own_ICMS":"11058.84871654833424358274167121791370835","supplier_IPI":"3271.576078645548880393227744401966138722","supplier_PC_base":"81098.22392135445111960677225559803386127","supplier_PIS_debit":"1621.964478427089022392135445111960677225","supplier_COFINS_debit":"7785.429496450027307482250136537411250682","IVA_applied":"0","presumed_ST_base":"102890.0000000000000000000000000000000000","ICMS_ST":"1287.95128345166575641725832878208629165","retailer_acquisition_cash":"96716.59999999999999999999999999999999999","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":"3271.576078645548880393227744401966138722","PIS":"1621.964478427089022392135445111960677225","COFINS":"7785.429496450027307482250136537411250682","ICMS":"12346.80000000000000000000000000000000000"},"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":"0.00000000000000000000000000000000002"},"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":["P002","S002","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation."]},"toggle_cases":[{"engine_version":"0.3.0","scenario_id":"EDU-BR-V002","product_id":"BR-V002","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":"102890.0000000000000000000000000000000000","reference_price_brl":"102890","savings_vs_reference_brl":"0.0000000000000000000000000000000000","fixed_residual_brl":"77864.22994647733478973238667394866193336","modeled_net_tax_total_brl":"25025.77005352266521026761332605133806662","modeled_net_tax_components_brl":{"II":"0","IPI":"3271.576078645548880393227744401966138722","ICMS":"12346.80000000000000000000000000000000000","PIS":"1621.964478427089022392135445111960677225","COFINS":"7785.429496450027307482250136537411250682"},"modeled_tax_share_percent":"24.32283997815401419989077007099945385035","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"102890.00","fixed_residual_brl":"77864.23","modeled_net_tax_total_brl":"25025.77","modeled_tax_share_percent":"24.32","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":"0.0355"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"71690.82994647733478973238667394866193336","retailer_fixed_residual_brl":"6173.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"92157.07263790278536318951392681594756963","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"102890","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"92157.07263790278536318951392681594756962","supplier_own_ICMS":"11058.84871654833424358274167121791370835","supplier_IPI":"3271.576078645548880393227744401966138722","supplier_PC_base":"81098.22392135445111960677225559803386127","supplier_PIS_debit":"1621.964478427089022392135445111960677225","supplier_COFINS_debit":"7785.429496450027307482250136537411250682","IVA_applied":"0","presumed_ST_base":"102890.0000000000000000000000000000000000","ICMS_ST":"1287.95128345166575641725832878208629165","retailer_acquisition_cash":"96716.59999999999999999999999999999999999","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":"3271.576078645548880393227744401966138722","PIS":"1621.964478427089022392135445111960677225","COFINS":"7785.429496450027307482250136537411250682","ICMS":"12346.80000000000000000000000000000000000"},"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":"0.00000000000000000000000000000000002"},"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":["P002","S002","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V002","product_id":"BR-V002","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":"99172.29991063005809046224119954322029690","reference_price_brl":"102890","savings_vs_reference_brl":"3717.70008936994190953775880045677970310","fixed_residual_brl":"77864.22994647733478973238667394866193336","modeled_net_tax_total_brl":"21308.06996415272330072985452559455836354","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","ICMS":"11900.67598927560697085546894394518643563","PIS":"1621.964478427089022392135445111960677225","COFINS":"7785.429496450027307482250136537411250682"},"modeled_tax_share_percent":"21.48590885091368008962950562116080512022","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"99172.30","fixed_residual_brl":"77864.23","modeled_net_tax_total_brl":"21308.07","modeled_tax_share_percent":"21.49","savings_vs_reference_brl":"3717.70"},"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":"71690.82994647733478973238667394866193336","retailer_fixed_residual_brl":"6173.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"92157.07263790278536318951392681594756963","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"102890","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"92157.07263790278536318951392681594756962","supplier_own_ICMS":"11058.84871654833424358274167121791370835","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"81098.22392135445111960677225559803386127","supplier_PIS_debit":"1621.964478427089022392135445111960677225","supplier_COFINS_debit":"7785.429496450027307482250136537411250682","IVA_applied":"0","presumed_ST_base":"99172.29991063005809046224119954322029690","ICMS_ST":"841.82727272727272727272727272727272728","retailer_acquisition_cash":"92998.89991063005809046224119954322029690","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":"1621.964478427089022392135445111960677225","COFINS":"7785.429496450027307482250136537411250682","ICMS":"11900.67598927560697085546894394518643563"},"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":["P002","S002","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V002","product_id":"BR-V002","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":"90150.61087056253413435281267067176406335","reference_price_brl":"102890","savings_vs_reference_brl":"12739.38912943746586564718732932823593665","fixed_residual_brl":"77864.22994647733478973238667394866193336","modeled_net_tax_total_brl":"12286.38092408519934462042599672310212998","modeled_net_tax_components_brl":{"II":"0","IPI":"2878.986949208083014746040415073730202075","ICMS":"0.00000000000000000000000000000000000","PIS":"1621.964478427089022392135445111960677225","COFINS":"7785.429496450027307482250136537411250682"},"modeled_tax_share_percent":"13.62872731026290948240396894932448773715","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"90150.61","fixed_residual_brl":"77864.23","modeled_net_tax_total_brl":"12286.38","modeled_tax_share_percent":"13.63","savings_vs_reference_brl":"12739.39"},"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":"0.0355"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"71690.82994647733478973238667394866193336","retailer_fixed_residual_brl":"6173.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"92157.07263790278536318951392681594756963","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"102890","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"81098.22392135445111960677225559803386127","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"2878.986949208083014746040415073730202075","supplier_PC_base":"81098.22392135445111960677225559803386127","supplier_PIS_debit":"1621.964478427089022392135445111960677225","supplier_COFINS_debit":"7785.429496450027307482250136537411250682","IVA_applied":"0","presumed_ST_base":"90150.61087056253413435281267067176406335","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"83977.21087056253413435281267067176406334","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":"2878.986949208083014746040415073730202075","PIS":"1621.964478427089022392135445111960677225","COFINS":"7785.429496450027307482250136537411250682","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":"0.00000000000000000000000000000000001"},"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":["P002","S002","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V002","product_id":"BR-V002","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":"100768.8767095736122284794851166532582462","reference_price_brl":"102890","savings_vs_reference_brl":"2121.1232904263877715205148833467417538","fixed_residual_brl":"77864.22994647733478973238667394866193336","modeled_net_tax_total_brl":"22904.64676309627743874709844270459631280","modeled_net_tax_components_brl":{"II":"0","IPI":"3199.196076905603108703112086339975737422","ICMS":"12092.26520514883346741753821399839098954","PIS":"0.00000000000000000000000000000000000","COFINS":"7613.185481041840862626448142366229585843"},"modeled_tax_share_percent":"22.72988199432832089575046899948850693991","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"100768.88","fixed_residual_brl":"77864.23","modeled_net_tax_total_brl":"22904.65","modeled_tax_share_percent":"22.73","savings_vs_reference_brl":"2121.12"},"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":"0.0355"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"71690.82994647733478973238667394866193336","retailer_fixed_residual_brl":"6173.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"92157.07263790278536318951392681594756963","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"102890","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"90118.19934945360869586231229126692218091","supplier_own_ICMS":"10814.18392193443304350347747495203066171","supplier_IPI":"3199.196076905603108703112086339975737422","supplier_PC_base":"79304.01542751917565235883481631489151920","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"7613.185481041840862626448142366229585843","IVA_applied":"0","presumed_ST_base":"100768.8767095736122284794851166532582462","ICMS_ST":"1278.08128321440042391406073904636032783","retailer_acquisition_cash":"94595.47670957361222847948511665325824616","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":"3199.196076905603108703112086339975737422","PIS":"0.00000000000000000000000000000000000","COFINS":"7613.185481041840862626448142366229585843","ICMS":"12092.26520514883346741753821399839098954"},"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":"0.00000000000000000000000000000000004"},"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":["P002","S002","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V002","product_id":"BR-V002","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":"93498.18552875695732838589981447124304266","reference_price_brl":"102890","savings_vs_reference_brl":"9391.81447124304267161410018552875695734","fixed_residual_brl":"77864.22994647733478973238667394866193336","modeled_net_tax_total_brl":"15633.95558227962253865351314052258110930","modeled_net_tax_components_brl":{"II":"0","IPI":"2951.095156655780826803687067399324557785","ICMS":"11219.78226345083487940630797773654916512","PIS":"1463.078162173006832443518095386707386395","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"16.72113260152105686758090050687771667077","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"93498.19","fixed_residual_brl":"77864.23","modeled_net_tax_total_brl":"15633.96","modeled_tax_share_percent":"16.72","savings_vs_reference_brl":"9391.81"},"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":"0.0355"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"71690.82994647733478973238667394866193336","retailer_fixed_residual_brl":"6173.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"92157.07263790278536318951392681594756963","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"102890","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"83129.44103255720638883625541969928331790","supplier_own_ICMS":"9975.532923906864766660350650363913998148","supplier_IPI":"2951.095156655780826803687067399324557785","supplier_PC_base":"73153.90810865034162217590476933536931975","supplier_PIS_debit":"1463.078162173006832443518095386707386395","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"93498.18552875695732838589981447124304266","ICMS_ST":"1244.249339543970112745957327372635166972","retailer_acquisition_cash":"87324.78552875695732838589981447124304265","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":"2951.095156655780826803687067399324557785","PIS":"1463.078162173006832443518095386707386395","COFINS":"0.00000000000000000000000000000000000","ICMS":"11219.78226345083487940630797773654916512"},"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":["P002","S002","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V002","product_id":"BR-V002","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":"87271.62392135445111960677225559803386127","reference_price_brl":"102890","savings_vs_reference_brl":"15618.37607864554888039322774440196613873","fixed_residual_brl":"77864.22994647733478973238667394866193336","modeled_net_tax_total_brl":"9407.393974877116329874385581649371927907","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000","PIS":"1621.964478427089022392135445111960677225","COFINS":"7785.429496450027307482250136537411250682"},"modeled_tax_share_percent":"10.77944187603827282912443820586455127297","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"87271.62","fixed_residual_brl":"77864.23","modeled_net_tax_total_brl":"9407.39","modeled_tax_share_percent":"10.78","savings_vs_reference_brl":"15618.38"},"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":"71690.82994647733478973238667394866193336","retailer_fixed_residual_brl":"6173.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"92157.07263790278536318951392681594756963","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"102890","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"81098.22392135445111960677225559803386127","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"81098.22392135445111960677225559803386127","supplier_PIS_debit":"1621.964478427089022392135445111960677225","supplier_COFINS_debit":"7785.429496450027307482250136537411250682","IVA_applied":"0","presumed_ST_base":"87271.62392135445111960677225559803386127","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"81098.22392135445111960677225559803386127","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":"1621.964478427089022392135445111960677225","COFINS":"7785.429496450027307482250136537411250682","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":["P002","S002","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V002","product_id":"BR-V002","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":"97133.42662218088142313503956399419490818","reference_price_brl":"102890","savings_vs_reference_brl":"5756.57337781911857686496043600580509182","fixed_residual_brl":"77864.22994647733478973238667394866193336","modeled_net_tax_total_brl":"19269.19667570354663340265289004553297482","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","ICMS":"11656.01119466170577077620474767930338898","PIS":"0.00000000000000000000000000000000000","COFINS":"7613.185481041840862626448142366229585843"},"modeled_tax_share_percent":"19.83786359216460879301600148655128363400","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"97133.43","fixed_residual_brl":"77864.23","modeled_net_tax_total_brl":"19269.20","modeled_tax_share_percent":"19.84","savings_vs_reference_brl":"5756.57"},"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":"71690.82994647733478973238667394866193336","retailer_fixed_residual_brl":"6173.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"92157.07263790278536318951392681594756963","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"102890","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"90118.19934945360869586231229126692218091","supplier_own_ICMS":"10814.18392193443304350347747495203066171","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"79304.01542751917565235883481631489151920","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"7613.185481041840862626448142366229585843","IVA_applied":"0","presumed_ST_base":"97133.42662218088142313503956399419490818","ICMS_ST":"841.82727272727272727272727272727272727","retailer_acquisition_cash":"90960.02662218088142313503956399419490818","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":"7613.185481041840862626448142366229585843","ICMS":"11656.01119466170577077620474767930338898"},"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":["P002","S002","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V002","product_id":"BR-V002","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":"90144.66830528447911610898269242655604517","reference_price_brl":"102890","savings_vs_reference_brl":"12745.33169471552088389101730757344395483","fixed_residual_brl":"77864.22994647733478973238667394866193336","modeled_net_tax_total_brl":"12280.43835880714432637659601847789411182","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","ICMS":"10817.36019663413749393307792309118672542","PIS":"1463.078162173006832443518095386707386395","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"13.62303349679887608644928380580860219469","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"90144.67","fixed_residual_brl":"77864.23","modeled_net_tax_total_brl":"12280.44","modeled_tax_share_percent":"13.62","savings_vs_reference_brl":"12745.33"},"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":"71690.82994647733478973238667394866193336","retailer_fixed_residual_brl":"6173.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"92157.07263790278536318951392681594756963","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"102890","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"83129.44103255720638883625541969928331790","supplier_own_ICMS":"9975.532923906864766660350650363913998148","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"73153.90810865034162217590476933536931975","supplier_PIS_debit":"1463.078162173006832443518095386707386395","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"90144.66830528447911610898269242655604517","ICMS_ST":"841.827272727272727272727272727272727272","retailer_acquisition_cash":"83971.26830528447911610898269242655604517","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":"1463.078162173006832443518095386707386395","COFINS":"0.00000000000000000000000000000000000","ICMS":"10817.36019663413749393307792309118672542"},"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":["P002","S002","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V002","product_id":"BR-V002","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":"88292.70797519610638801757345229407016813","reference_price_brl":"102890","savings_vs_reference_brl":"14597.29202480389361198242654770592983187","fixed_residual_brl":"77864.22994647733478973238667394866193336","modeled_net_tax_total_brl":"10428.47802871877159828518677834540823478","modeled_net_tax_components_brl":{"II":"0","IPI":"2815.292547676930735658738635979178648932","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"7613.185481041840862626448142366229585843"},"modeled_tax_share_percent":"11.81125629496880200336343256156586793893","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"88292.71","fixed_residual_brl":"77864.23","modeled_net_tax_total_brl":"10428.48","modeled_tax_share_percent":"11.81","savings_vs_reference_brl":"14597.29"},"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":"0.0355"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"71690.82994647733478973238667394866193336","retailer_fixed_residual_brl":"6173.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"92157.07263790278536318951392681594756963","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"102890","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"79304.01542751917565235883481631489151920","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"2815.292547676930735658738635979178648932","supplier_PC_base":"79304.01542751917565235883481631489151920","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"7613.185481041840862626448142366229585843","IVA_applied":"0","presumed_ST_base":"88292.70797519610638801757345229407016813","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"82119.30797519610638801757345229407016813","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":"2815.292547676930735658738635979178648932","PIS":"0.00000000000000000000000000000000000","COFINS":"7613.185481041840862626448142366229585843","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":"-0.00000000000000000000000000000000001"},"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":["P002","S002","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V002","product_id":"BR-V002","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":"81924.27184650742874976314938864677493061","reference_price_brl":"102890","savings_vs_reference_brl":"20965.72815349257125023685061135322506939","fixed_residual_brl":"77864.22994647733478973238667394866193336","modeled_net_tax_total_brl":"4060.041900030093960030762714698112997246","modeled_net_tax_components_brl":{"II":"0","IPI":"2596.963737857087127587244619311405610851","ICMS":"0.00000000000000000000000000000000000","PIS":"1463.078162173006832443518095386707386395","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"4.955847404584750620141030709224237388862","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"81924.27","fixed_residual_brl":"77864.23","modeled_net_tax_total_brl":"4060.04","modeled_tax_share_percent":"4.96","savings_vs_reference_brl":"20965.73"},"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":"0.0355"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"71690.82994647733478973238667394866193336","retailer_fixed_residual_brl":"6173.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"92157.07263790278536318951392681594756963","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"102890","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"73153.90810865034162217590476933536931976","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"2596.963737857087127587244619311405610851","supplier_PC_base":"73153.90810865034162217590476933536931976","supplier_PIS_debit":"1463.078162173006832443518095386707386395","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"81924.27184650742874976314938864677493061","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"75750.87184650742874976314938864677493061","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":"2596.963737857087127587244619311405610851","PIS":"1463.078162173006832443518095386707386395","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":["P002","S002","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V002","product_id":"BR-V002","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":"91768.52636363636363636363636363636363635","reference_price_brl":"102890","savings_vs_reference_brl":"11121.47363636363636363636363636363636365","fixed_residual_brl":"77864.22994647733478973238667394866193336","modeled_net_tax_total_brl":"13904.29641715902884663124968968770170299","modeled_net_tax_components_brl":{"II":"0","IPI":"2892.073253522665210267613326051338066630","ICMS":"11012.22316363636363636363636363636363636","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"15.15148708181573297307088683936336686922","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"91768.53","fixed_residual_brl":"77864.23","modeled_net_tax_total_brl":"13904.30","modeled_tax_share_percent":"15.15","savings_vs_reference_brl":"11121.47"},"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":"0.0355"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"71690.82994647733478973238667394866193336","retailer_fixed_residual_brl":"6173.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"92157.07263790278536318951392681594756963","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"102890","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"81466.85221190606226105953031130529765155","supplier_own_ICMS":"9776.022265428727471327143637356635718186","supplier_IPI":"2892.073253522665210267613326051338066630","supplier_PC_base":"71690.82994647733478973238667394866193336","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"91768.52636363636363636363636363636363635","ICMS_ST":"1236.200898207636165036492726279727918174","retailer_acquisition_cash":"85595.12636363636363636363636363636363635","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":"2892.073253522665210267613326051338066630","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"11012.22316363636363636363636363636363636"},"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":["P002","S002","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V002","product_id":"BR-V002","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":"85477.41542751917565235883481631489151920","reference_price_brl":"102890","savings_vs_reference_brl":"17412.58457248082434764116518368510848080","fixed_residual_brl":"77864.22994647733478973238667394866193336","modeled_net_tax_total_brl":"7613.185481041840862626448142366229585843","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"7613.185481041840862626448142366229585843"},"modeled_tax_share_percent":"8.906663172914328173881819871081004129554","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"85477.42","fixed_residual_brl":"77864.23","modeled_net_tax_total_brl":"7613.19","modeled_tax_share_percent":"8.91","savings_vs_reference_brl":"17412.58"},"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":"71690.82994647733478973238667394866193336","retailer_fixed_residual_brl":"6173.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"92157.07263790278536318951392681594756963","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"102890","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"79304.01542751917565235883481631489151920","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"79304.01542751917565235883481631489151920","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"7613.185481041840862626448142366229585843","IVA_applied":"0","presumed_ST_base":"85477.41542751917565235883481631489151920","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"79304.01542751917565235883481631489151920","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":"7613.185481041840862626448142366229585843","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":["P002","S002","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V002","product_id":"BR-V002","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":"79327.30810865034162217590476933536931976","reference_price_brl":"102890","savings_vs_reference_brl":"23562.69189134965837782409523066463068024","fixed_residual_brl":"77864.22994647733478973238667394866193336","modeled_net_tax_total_brl":"1463.078162173006832443518095386707386395","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000","PIS":"1463.078162173006832443518095386707386395","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"1.844356246362359189146913415691593403050","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"79327.31","fixed_residual_brl":"77864.23","modeled_net_tax_total_brl":"1463.08","modeled_tax_share_percent":"1.84","savings_vs_reference_brl":"23562.69"},"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":"71690.82994647733478973238667394866193336","retailer_fixed_residual_brl":"6173.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"92157.07263790278536318951392681594756963","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"102890","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"73153.90810865034162217590476933536931976","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"73153.90810865034162217590476933536931976","supplier_PIS_debit":"1463.078162173006832443518095386707386395","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"79327.30810865034162217590476933536931976","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"73153.90810865034162217590476933536931976","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":"1463.078162173006832443518095386707386395","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":"0.000000000000000000000000000000000005"},"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":["P002","S002","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V002","product_id":"BR-V002","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":"88482.07948463333498833225758403257037882","reference_price_brl":"102890","savings_vs_reference_brl":"14407.92051536666501166774241596742962118","fixed_residual_brl":"77864.22994647733478973238667394866193336","modeled_net_tax_total_brl":"10617.84953815600019859987091008390844546","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","ICMS":"10617.84953815600019859987091008390844546","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"12.00000000000000000000000000000000000000","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"88482.08","fixed_residual_brl":"77864.23","modeled_net_tax_total_brl":"10617.85","modeled_tax_share_percent":"12.00","savings_vs_reference_brl":"14407.92"},"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":"71690.82994647733478973238667394866193336","retailer_fixed_residual_brl":"6173.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"92157.07263790278536318951392681594756963","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"102890","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"81466.85221190606226105953031130529765155","supplier_own_ICMS":"9776.022265428727471327143637356635718186","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"71690.82994647733478973238667394866193336","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"88482.07948463333498833225758403257037882","ICMS_ST":"841.827272727272727272727272727272727274","retailer_acquisition_cash":"82308.67948463333498833225758403257037882","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":"0.00000000000000000000000000000000000","ICMS":"10617.84953815600019859987091008390844546"},"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":["P002","S002","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V002","product_id":"BR-V002","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":"80409.25440957728017476788640087383943199","reference_price_brl":"102890","savings_vs_reference_brl":"22480.74559042271982523211359912616056801","fixed_residual_brl":"77864.22994647733478973238667394866193336","modeled_net_tax_total_brl":"2545.024463099945385035499726925177498634","modeled_net_tax_components_brl":{"II":"0","IPI":"2545.024463099945385035499726925177498634","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"3.165088996020855957726470788423010052058","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"80409.25","fixed_residual_brl":"77864.23","modeled_net_tax_total_brl":"2545.02","modeled_tax_share_percent":"3.17","savings_vs_reference_brl":"22480.75"},"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":"0.0355"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"71690.82994647733478973238667394866193336","retailer_fixed_residual_brl":"6173.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"92157.07263790278536318951392681594756963","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"102890","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"71690.82994647733478973238667394866193336","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"2545.024463099945385035499726925177498634","supplier_PC_base":"71690.82994647733478973238667394866193336","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"80409.25440957728017476788640087383943199","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"74235.85440957728017476788640087383943199","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":"2545.024463099945385035499726925177498634","PIS":"0.00000000000000000000000000000000000","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":["P002","S002","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V002","product_id":"BR-V002","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":"77864.22994647733478973238667394866193336","reference_price_brl":"102890","savings_vs_reference_brl":"25025.77005352266521026761332605133806664","fixed_residual_brl":"77864.22994647733478973238667394866193336","modeled_net_tax_total_brl":"0.00000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"0","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"77864.23","fixed_residual_brl":"77864.23","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"25025.77"},"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":"71690.82994647733478973238667394866193336","retailer_fixed_residual_brl":"6173.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"92157.07263790278536318951392681594756963","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"102890","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"71690.82994647733478973238667394866193336","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"71690.82994647733478973238667394866193336","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"77864.22994647733478973238667394866193336","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"71690.82994647733478973238667394866193336","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":"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":"0.00000000000000000000000000000000000"},"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":["P002","S002","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation."]}]}