{"scenario":{"scenario_id":"EDU-BR-V004","product_id":"BR-V004","tax_profile_id":"V03","ncm":"8703.40.00","state":"SP","date":"2026-09-12","mode":"educational","path":"vehicle_equivalent","origin_scenario":"Domestic-assembly scenario. Iracemápolis plant is a lead, not certified for this exact unit in this release.","imported":false,"zfm_qualified":false,"reference_price_brl":"225000","price_source_id":"EP003","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 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":"0.073"},"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":"248","power_kw_proxy":"182.40369000","propulsion":"HEV_flex","base_pp":"6.3","propulsion_pp":"-1.5","power_pp":"3.5","efficiency_pp":"-1","safety_pp":"0","recycling_pp":"0","sustainable_assumed":false,"rate":"0.073","potential_rate_range":{"low":"0.033","high":"0.083"},"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","P004","P005","P006","S002","EP003"]},"IVA_original":"0","IVA_adjusted":false,"cest":null,"source_ids":["P004","P005","P006","S002","EP003","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":"150604.6589716684155299055613850996852047","retailer_fixed_residual_brl":"13500.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"193599.1605456453305351521511017838405037","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"225000","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.3.0","scenario_id":"EDU-BR-V004","product_id":"BR-V004","tax_profile_id":"V03","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":"225000.0000000000000000000000000000000001","reference_price_brl":"225000","savings_vs_reference_brl":"-0.0000000000000000000000000000000001","fixed_residual_brl":"164104.6589716684155299055613850996852047","modeled_net_tax_total_brl":"60895.34102833158447009443861490031479542","modeled_net_tax_components_brl":{"II":"0","IPI":"14132.73871983210912906610703043022035678","ICMS":"27000.00000000000000000000000000000000001","PIS":"3407.345225603357817418677859391395592866","COFINS":"16355.25708289611752360965372507869884576"},"modeled_tax_share_percent":"27.06459601259181532004197271773347324240","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"225000.00","fixed_residual_brl":"164104.66","modeled_net_tax_total_brl":"60895.34","modeled_tax_share_percent":"27.06","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":"0.073"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150604.6589716684155299055613850996852047","retailer_fixed_residual_brl":"13500.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"193599.1605456453305351521511017838405037","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"225000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"193599.1605456453305351521511017838405038","supplier_own_ICMS":"23231.89926547743966421825813221406086046","supplier_IPI":"14132.73871983210912906610703043022035678","supplier_PC_base":"170367.2612801678908709338929695697796433","supplier_PIS_debit":"3407.345225603357817418677859391395592866","supplier_COFINS_debit":"16355.25708289611752360965372507869884576","IVA_applied":"0","presumed_ST_base":"225000.0000000000000000000000000000000001","ICMS_ST":"3768.10073452256033578174186778593913955","retailer_acquisition_cash":"211500.0000000000000000000000000000000002","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":"14132.73871983210912906610703043022035678","PIS":"3407.345225603357817418677859391395592866","COFINS":"16355.25708289611752360965372507869884576","ICMS":"27000.00000000000000000000000000000000001"},"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":["P004","P005","P006","S002","EP003","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-V004","product_id":"BR-V004","tax_profile_id":"V03","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":"225000.0000000000000000000000000000000001","reference_price_brl":"225000","savings_vs_reference_brl":"-0.0000000000000000000000000000000001","fixed_residual_brl":"164104.6589716684155299055613850996852047","modeled_net_tax_total_brl":"60895.34102833158447009443861490031479542","modeled_net_tax_components_brl":{"II":"0","IPI":"14132.73871983210912906610703043022035678","ICMS":"27000.00000000000000000000000000000000001","PIS":"3407.345225603357817418677859391395592866","COFINS":"16355.25708289611752360965372507869884576"},"modeled_tax_share_percent":"27.06459601259181532004197271773347324240","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"225000.00","fixed_residual_brl":"164104.66","modeled_net_tax_total_brl":"60895.34","modeled_tax_share_percent":"27.06","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":"0.073"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150604.6589716684155299055613850996852047","retailer_fixed_residual_brl":"13500.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"193599.1605456453305351521511017838405037","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"225000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"193599.1605456453305351521511017838405038","supplier_own_ICMS":"23231.89926547743966421825813221406086046","supplier_IPI":"14132.73871983210912906610703043022035678","supplier_PC_base":"170367.2612801678908709338929695697796433","supplier_PIS_debit":"3407.345225603357817418677859391395592866","supplier_COFINS_debit":"16355.25708289611752360965372507869884576","IVA_applied":"0","presumed_ST_base":"225000.0000000000000000000000000000000001","ICMS_ST":"3768.10073452256033578174186778593913955","retailer_acquisition_cash":"211500.0000000000000000000000000000000002","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":"14132.73871983210912906610703043022035678","PIS":"3407.345225603357817418677859391395592866","COFINS":"16355.25708289611752360965372507869884576","ICMS":"27000.00000000000000000000000000000000001"},"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":["P004","P005","P006","S002","EP003","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-V004","product_id":"BR-V004","tax_profile_id":"V03","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":"208940.0696365544214442430601926929314128","reference_price_brl":"225000","savings_vs_reference_brl":"16059.9303634455785557569398073070685872","fixed_residual_brl":"164104.6589716684155299055613850996852047","modeled_net_tax_total_brl":"44835.41066488600591433749880759324620817","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000","ICMS":"25072.80835638653057330916722312315176954","PIS":"3407.345225603357817418677859391395592866","COFINS":"16355.25708289611752360965372507869884576"},"modeled_tax_share_percent":"21.45850278640951231413236087213333675750","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"208940.07","fixed_residual_brl":"164104.66","modeled_net_tax_total_brl":"44835.41","modeled_tax_share_percent":"21.46","savings_vs_reference_brl":"16059.93"},"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":"150604.6589716684155299055613850996852047","retailer_fixed_residual_brl":"13500.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"193599.1605456453305351521511017838405037","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"225000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"193599.1605456453305351521511017838405038","supplier_own_ICMS":"23231.89926547743966421825813221406086046","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"170367.2612801678908709338929695697796433","supplier_PIS_debit":"3407.345225603357817418677859391395592866","supplier_COFINS_debit":"16355.25708289611752360965372507869884576","IVA_applied":"0","presumed_ST_base":"208940.0696365544214442430601926929314128","ICMS_ST":"1840.90909090909090909090909090909090908","retailer_acquisition_cash":"195440.0696365544214442430601926929314129","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":"0.0000000000000000000000000000000000","PIS":"3407.345225603357817418677859391395592866","COFINS":"16355.25708289611752360965372507869884576","ICMS":"25072.80835638653057330916722312315176954"},"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":"-0.00000000000000000000000000000000007"},"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":["P004","P005","P006","S002","EP003","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-V004","product_id":"BR-V004","tax_profile_id":"V03","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":"196304.0713536201469045120671563483735573","reference_price_brl":"225000","savings_vs_reference_brl":"28695.9286463798530954879328436516264427","fixed_residual_brl":"164104.6589716684155299055613850996852047","modeled_net_tax_total_brl":"32199.41238195173137460650577124868835259","modeled_net_tax_components_brl":{"II":"0","IPI":"12436.81007345225603357817418677859391396","ICMS":"0.0000000000000000000000000000000000","PIS":"3407.345225603357817418677859391395592866","COFINS":"16355.25708289611752360965372507869884576"},"modeled_tax_share_percent":"16.40282453640405610971008956809301457394","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"196304.07","fixed_residual_brl":"164104.66","modeled_net_tax_total_brl":"32199.41","modeled_tax_share_percent":"16.40","savings_vs_reference_brl":"28695.93"},"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":"0.073"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150604.6589716684155299055613850996852047","retailer_fixed_residual_brl":"13500.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"193599.1605456453305351521511017838405037","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"225000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"170367.2612801678908709338929695697796433","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"12436.81007345225603357817418677859391396","supplier_PC_base":"170367.2612801678908709338929695697796433","supplier_PIS_debit":"3407.345225603357817418677859391395592866","supplier_COFINS_debit":"16355.25708289611752360965372507869884576","IVA_applied":"0","presumed_ST_base":"196304.0713536201469045120671563483735573","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"182804.0713536201469045120671563483735573","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":"12436.81007345225603357817418677859391396","PIS":"3407.345225603357817418677859391395592866","COFINS":"16355.25708289611752360965372507869884576","ICMS":"0.0000000000000000000000000000000000"},"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":["P004","P005","P006","S002","EP003","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-V004","product_id":"BR-V004","tax_profile_id":"V03","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":"220361.5245374094931617055510860820595334","reference_price_brl":"225000","savings_vs_reference_brl":"4638.4754625905068382944489139179404666","fixed_residual_brl":"164104.6589716684155299055613850996852047","modeled_net_tax_total_brl":"56256.86556574107763179998970098237432879","modeled_net_tax_components_brl":{"II":"0","IPI":"13820.06750921635450231685687488972875596","ICMS":"26443.38294448913917940466613032984714401","PIS":"0.0000000000000000000000000000000000","COFINS":"15993.41511203558395007846669576279842882"},"modeled_tax_share_percent":"25.52935031822702654712982613257435649681","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"220361.52","fixed_residual_brl":"164104.66","modeled_net_tax_total_brl":"56256.87","modeled_tax_share_percent":"25.53","savings_vs_reference_brl":"4638.48"},"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":"0.073"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150604.6589716684155299055613850996852047","retailer_fixed_residual_brl":"13500.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"193599.1605456453305351521511017838405037","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"225000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"189315.9932769363630454363955464346404926","supplier_own_ICMS":"22717.91919323236356545236746557215685911","supplier_IPI":"13820.06750921635450231685687488972875596","supplier_PC_base":"166598.0740837039994799840280808624836335","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"15993.41511203558395007846669576279842882","IVA_applied":"0","presumed_ST_base":"220361.5245374094931617055510860820595334","ICMS_ST":"3725.46375125677561395229866475769028490","retailer_acquisition_cash":"206861.5245374094931617055510860820595335","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":"13820.06750921635450231685687488972875596","PIS":"0.0000000000000000000000000000000000","COFINS":"15993.41511203558395007846669576279842882","ICMS":"26443.38294448913917940466613032984714401"},"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":"-0.00000000000000000000000000000000009"},"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":["P004","P005","P006","S002","EP003","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-V004","product_id":"BR-V004","tax_profile_id":"V03","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":"204461.9666048237476808905380333951762524","reference_price_brl":"225000","savings_vs_reference_brl":"20538.0333951762523191094619666048237476","fixed_residual_brl":"164104.6589716684155299055613850996852047","modeled_net_tax_total_brl":"40357.30763315533215098497664829549104772","modeled_net_tax_components_brl":{"II":"0","IPI":"12748.30717176692292866779450500032121978","ICMS":"24535.43599257884972170686456400742115029","PIS":"3073.564468809559500610317579287748677646","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"19.73829573455898010923361228023344646315","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"204461.97","fixed_residual_brl":"164104.66","modeled_net_tax_total_brl":"40357.31","modeled_tax_share_percent":"19.74","savings_vs_reference_brl":"20538.03"},"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":"0.073"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150604.6589716684155299055613850996852047","retailer_fixed_residual_brl":"13500.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"193599.1605456453305351521511017838405037","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"225000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"174634.3448187249716255862260958948112299","supplier_own_ICMS":"20956.12137824699659507034713150737734759","supplier_IPI":"12748.30717176692292866779450500032121978","supplier_PC_base":"153678.2234404779750305158789643874338823","supplier_PIS_debit":"3073.564468809559500610317579287748677646","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"204461.9666048237476808905380333951762524","ICMS_ST":"3579.31461433185312663651743250004380270","retailer_acquisition_cash":"190961.9666048237476808905380333951762524","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":"12748.30717176692292866779450500032121978","PIS":"3073.564468809559500610317579287748677646","COFINS":"0.0000000000000000000000000000000000","ICMS":"24535.43599257884972170686456400742115029"},"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":["P004","P005","P006","S002","EP003","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-V004","product_id":"BR-V004","tax_profile_id":"V03","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":"183867.2612801678908709338929695697796433","reference_price_brl":"225000","savings_vs_reference_brl":"41132.7387198321091290661070304302203567","fixed_residual_brl":"164104.6589716684155299055613850996852047","modeled_net_tax_total_brl":"19762.60230849947534102833158447009443863","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"3407.345225603357817418677859391395592866","COFINS":"16355.25708289611752360965372507869884576"},"modeled_tax_share_percent":"10.74829862091990035696859190015151904261","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"183867.26","fixed_residual_brl":"164104.66","modeled_net_tax_total_brl":"19762.60","modeled_tax_share_percent":"10.75","savings_vs_reference_brl":"41132.74"},"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":"150604.6589716684155299055613850996852047","retailer_fixed_residual_brl":"13500.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"193599.1605456453305351521511017838405037","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"225000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"170367.2612801678908709338929695697796433","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"170367.2612801678908709338929695697796433","supplier_PIS_debit":"3407.345225603357817418677859391395592866","supplier_COFINS_debit":"16355.25708289611752360965372507869884576","IVA_applied":"0","presumed_ST_base":"183867.2612801678908709338929695697796433","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"170367.2612801678908709338929695697796433","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":"0.0000000000000000000000000000000000","PIS":"3407.345225603357817418677859391395592866","COFINS":"16355.25708289611752360965372507869884576","ICMS":"0.0000000000000000000000000000000000"},"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":"-0.00000000000000000000000000000000003"},"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":["P004","P005","P006","S002","EP003","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-V004","product_id":"BR-V004","tax_profile_id":"V03","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":"204656.9023678454539545273046373437314017","reference_price_brl":"225000","savings_vs_reference_brl":"20343.0976321545460454726953626562685983","fixed_residual_brl":"164104.6589716684155299055613850996852047","modeled_net_tax_total_brl":"40552.24339617703842462174325224404619702","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000","ICMS":"24558.82828414145447454327655648124776820","PIS":"0.0000000000000000000000000000000000","COFINS":"15993.41511203558395007846669576279842882"},"modeled_tax_share_percent":"19.81474503278144980854575284339082026596","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"204656.90","fixed_residual_brl":"164104.66","modeled_net_tax_total_brl":"40552.24","modeled_tax_share_percent":"19.81","savings_vs_reference_brl":"20343.10"},"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":"150604.6589716684155299055613850996852047","retailer_fixed_residual_brl":"13500.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"193599.1605456453305351521511017838405037","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"225000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"189315.9932769363630454363955464346404926","supplier_own_ICMS":"22717.91919323236356545236746557215685911","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"166598.0740837039994799840280808624836335","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"15993.41511203558395007846669576279842882","IVA_applied":"0","presumed_ST_base":"204656.9023678454539545273046373437314017","ICMS_ST":"1840.90909090909090909090909090909090909","retailer_acquisition_cash":"191156.9023678454539545273046373437314017","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":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"15993.41511203558395007846669576279842882","ICMS":"24558.82828414145447454327655648124776820"},"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":["P004","P005","P006","S002","EP003","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-V004","product_id":"BR-V004","tax_profile_id":"V03","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":"189975.2539096340625346771351868039021390","reference_price_brl":"225000","savings_vs_reference_brl":"35024.7460903659374653228648131960978610","fixed_residual_brl":"164104.6589716684155299055613850996852047","modeled_net_tax_total_brl":"25870.59493796564700477157380170421693433","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000","ICMS":"22797.03046915608750416125622241646825668","PIS":"3073.564468809559500610317579287748677646","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"13.61787622627501185997220472127768359612","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"189975.25","fixed_residual_brl":"164104.66","modeled_net_tax_total_brl":"25870.59","modeled_tax_share_percent":"13.62","savings_vs_reference_brl":"35024.75"},"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":"150604.6589716684155299055613850996852047","retailer_fixed_residual_brl":"13500.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"193599.1605456453305351521511017838405037","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"225000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"174634.3448187249716255862260958948112299","supplier_own_ICMS":"20956.12137824699659507034713150737734759","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"153678.2234404779750305158789643874338823","supplier_PIS_debit":"3073.564468809559500610317579287748677646","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"189975.2539096340625346771351868039021390","ICMS_ST":"1840.90909090909090909090909090909090909","retailer_acquisition_cash":"176475.2539096340625346771351868039021390","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":"0.0000000000000000000000000000000000","PIS":"3073.564468809559500610317579287748677646","COFINS":"0.0000000000000000000000000000000000","ICMS":"22797.03046915608750416125622241646825668"},"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":"-0.00000000000000000000000000000000003"},"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":["P004","P005","P006","S002","EP003","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-V004","product_id":"BR-V004","tax_profile_id":"V03","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":"192259.7334918143914420228621307654449387","reference_price_brl":"225000","savings_vs_reference_brl":"32740.2665081856085579771378692345550613","fixed_residual_brl":"164104.6589716684155299055613850996852047","modeled_net_tax_total_brl":"28155.07452014597591211730074566575973407","modeled_net_tax_components_brl":{"II":"0","IPI":"12161.65940811039196203883404990296130525","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"15993.41511203558395007846669576279842882"},"modeled_tax_share_percent":"14.64429082928313756114416044740987110670","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"192259.73","fixed_residual_brl":"164104.66","modeled_net_tax_total_brl":"28155.07","modeled_tax_share_percent":"14.64","savings_vs_reference_brl":"32740.27"},"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":"0.073"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150604.6589716684155299055613850996852047","retailer_fixed_residual_brl":"13500.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"193599.1605456453305351521511017838405037","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"225000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"166598.0740837039994799840280808624836335","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"12161.65940811039196203883404990296130525","supplier_PC_base":"166598.0740837039994799840280808624836335","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"15993.41511203558395007846669576279842882","IVA_applied":"0","presumed_ST_base":"192259.7334918143914420228621307654449387","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"178759.7334918143914420228621307654449388","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":"12161.65940811039196203883404990296130525","PIS":"0.0000000000000000000000000000000000","COFINS":"15993.41511203558395007846669576279842882","ICMS":"0.0000000000000000000000000000000000"},"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":"-0.00000000000000000000000000000000007"},"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":["P004","P005","P006","S002","EP003","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-V004","product_id":"BR-V004","tax_profile_id":"V03","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":"178396.7337516328672077435381287877165557","reference_price_brl":"225000","savings_vs_reference_brl":"46603.2662483671327922564618712122834443","fixed_residual_brl":"164104.6589716684155299055613850996852047","modeled_net_tax_total_brl":"14292.07477996445167783797674368803135106","modeled_net_tax_components_brl":{"II":"0","IPI":"11218.51031115489217722765916440028267341","ICMS":"0.0000000000000000000000000000000000","PIS":"3073.564468809559500610317579287748677646","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"8.011399356594798734571990713040629429555","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"178396.73","fixed_residual_brl":"164104.66","modeled_net_tax_total_brl":"14292.07","modeled_tax_share_percent":"8.01","savings_vs_reference_brl":"46603.27"},"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":"0.073"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150604.6589716684155299055613850996852047","retailer_fixed_residual_brl":"13500.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"193599.1605456453305351521511017838405037","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"225000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"153678.2234404779750305158789643874338823","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"11218.51031115489217722765916440028267341","supplier_PC_base":"153678.2234404779750305158789643874338823","supplier_PIS_debit":"3073.564468809559500610317579287748677646","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"178396.7337516328672077435381287877165557","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"164896.7337516328672077435381287877165557","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":"11218.51031115489217722765916440028267341","PIS":"3073.564468809559500610317579287748677646","COFINS":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000"},"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":"-0.00000000000000000000000000000000006"},"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":["P004","P005","P006","S002","EP003","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-V004","product_id":"BR-V004","tax_profile_id":"V03","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":"200679.5454545454545454545454545454545456","reference_price_brl":"225000","savings_vs_reference_brl":"24320.4545454545454545454545454545454544","fixed_residual_brl":"164104.6589716684155299055613850996852047","modeled_net_tax_total_brl":"36574.88648287703901554898406944576934086","modeled_net_tax_components_brl":{"II":"0","IPI":"12493.34102833158447009443861490031479539","ICMS":"24081.54545454545454545454545454545454547","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"18.22551790220262649275932115941985584204","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"200679.55","fixed_residual_brl":"164104.66","modeled_net_tax_total_brl":"36574.89","modeled_tax_share_percent":"18.23","savings_vs_reference_brl":"24320.45"},"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":"0.073"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150604.6589716684155299055613850996852047","retailer_fixed_residual_brl":"13500.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"193599.1605456453305351521511017838405037","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"225000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"171141.6579223504721930745015739769150053","supplier_own_ICMS":"20536.99895068205666316894018887722980064","supplier_IPI":"12493.34102833158447009443861490031479539","supplier_PC_base":"150604.6589716684155299055613850996852047","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"200679.5454545454545454545454545454545456","ICMS_ST":"3544.54650386339788228560526566822474483","retailer_acquisition_cash":"187179.5454545454545454545454545454545455","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":"12493.34102833158447009443861490031479539","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"24081.54545454545454545454545454545454547"},"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":["P004","P005","P006","S002","EP003","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-V004","product_id":"BR-V004","tax_profile_id":"V03","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":"180098.0740837039994799840280808624836335","reference_price_brl":"225000","savings_vs_reference_brl":"44901.9259162960005200159719191375163665","fixed_residual_brl":"164104.6589716684155299055613850996852047","modeled_net_tax_total_brl":"15993.41511203558395007846669576279842882","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"15993.41511203558395007846669576279842882"},"modeled_tax_share_percent":"8.880392082706192964256537322035023029502","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"180098.07","fixed_residual_brl":"164104.66","modeled_net_tax_total_brl":"15993.42","modeled_tax_share_percent":"8.88","savings_vs_reference_brl":"44901.93"},"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":"150604.6589716684155299055613850996852047","retailer_fixed_residual_brl":"13500.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"193599.1605456453305351521511017838405037","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"225000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"166598.0740837039994799840280808624836335","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"166598.0740837039994799840280808624836335","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"15993.41511203558395007846669576279842882","IVA_applied":"0","presumed_ST_base":"180098.0740837039994799840280808624836335","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"166598.0740837039994799840280808624836335","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":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"15993.41511203558395007846669576279842882","ICMS":"0.0000000000000000000000000000000000"},"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":["P004","P005","P006","S002","EP003","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-V004","product_id":"BR-V004","tax_profile_id":"V03","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":"167178.2234404779750305158789643874338823","reference_price_brl":"225000","savings_vs_reference_brl":"57821.7765595220249694841210356125661177","fixed_residual_brl":"164104.6589716684155299055613850996852047","modeled_net_tax_total_brl":"3073.564468809559500610317579287748677646","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"3073.564468809559500610317579287748677646","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"1.838495711676149840877505365088276813769","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"167178.22","fixed_residual_brl":"164104.66","modeled_net_tax_total_brl":"3073.56","modeled_tax_share_percent":"1.84","savings_vs_reference_brl":"57821.78"},"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":"150604.6589716684155299055613850996852047","retailer_fixed_residual_brl":"13500.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"193599.1605456453305351521511017838405037","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"225000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"153678.2234404779750305158789643874338823","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"153678.2234404779750305158789643874338823","supplier_PIS_debit":"3073.564468809559500610317579287748677646","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"167178.2234404779750305158789643874338823","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"153678.2234404779750305158789643874338823","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":"0.0000000000000000000000000000000000","PIS":"3073.564468809559500610317579287748677646","COFINS":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000"},"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":"-0.000000000000000000000000000000000046"},"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":["P004","P005","P006","S002","EP003","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-V004","product_id":"BR-V004","tax_profile_id":"V03","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":"186482.5670132595631021654106648860059144","reference_price_brl":"225000","savings_vs_reference_brl":"38517.4329867404368978345893351139940856","fixed_residual_brl":"164104.6589716684155299055613850996852047","modeled_net_tax_total_brl":"22377.90804159114757225984927978632070973","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000","ICMS":"22377.90804159114757225984927978632070973","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"12.00000000000000000000000000000000000000","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"186482.57","fixed_residual_brl":"164104.66","modeled_net_tax_total_brl":"22377.91","modeled_tax_share_percent":"12.00","savings_vs_reference_brl":"38517.43"},"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":"150604.6589716684155299055613850996852047","retailer_fixed_residual_brl":"13500.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"193599.1605456453305351521511017838405037","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"225000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"171141.6579223504721930745015739769150053","supplier_own_ICMS":"20536.99895068205666316894018887722980064","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"150604.6589716684155299055613850996852047","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"186482.5670132595631021654106648860059144","ICMS_ST":"1840.90909090909090909090909090909090909","retailer_acquisition_cash":"172982.5670132595631021654106648860059144","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":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"22377.90804159114757225984927978632070973"},"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":"-0.00000000000000000000000000000000003"},"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":["P004","P005","P006","S002","EP003","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-V004","product_id":"BR-V004","tax_profile_id":"V03","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":"175098.7990766002098635886673662119622246","reference_price_brl":"225000","savings_vs_reference_brl":"49901.2009233997901364113326337880377754","fixed_residual_brl":"164104.6589716684155299055613850996852047","modeled_net_tax_total_brl":"10994.14010493179433368310598111227701994","modeled_net_tax_components_brl":{"II":"0","IPI":"10994.14010493179433368310598111227701994","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"6.278820964455732387948025255278765373116","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"175098.80","fixed_residual_brl":"164104.66","modeled_net_tax_total_brl":"10994.14","modeled_tax_share_percent":"6.28","savings_vs_reference_brl":"49901.20"},"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":"0.073"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150604.6589716684155299055613850996852047","retailer_fixed_residual_brl":"13500.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"193599.1605456453305351521511017838405037","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"225000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"150604.6589716684155299055613850996852047","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"10994.14010493179433368310598111227701994","supplier_PC_base":"150604.6589716684155299055613850996852047","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"175098.7990766002098635886673662119622246","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"161598.7990766002098635886673662119622246","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":"10994.14010493179433368310598111227701994","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000"},"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":["P004","P005","P006","S002","EP003","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-V004","product_id":"BR-V004","tax_profile_id":"V03","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":"164104.6589716684155299055613850996852047","reference_price_brl":"225000","savings_vs_reference_brl":"60895.3410283315844700944386149003147953","fixed_residual_brl":"164104.6589716684155299055613850996852047","modeled_net_tax_total_brl":"0.0000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"0","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"164104.66","fixed_residual_brl":"164104.66","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"60895.34"},"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":"150604.6589716684155299055613850996852047","retailer_fixed_residual_brl":"13500.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"193599.1605456453305351521511017838405037","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"225000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"150604.6589716684155299055613850996852047","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"150604.6589716684155299055613850996852047","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"164104.6589716684155299055613850996852047","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"150604.6589716684155299055613850996852047","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":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000"},"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":"0.0000000000000000000000000000000000"},"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":["P004","P005","P006","S002","EP003","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."]}]}