{"scenario":{"scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","ncm":"8703.80.00","state":"SP","date":"2026-09-12","mode":"educational","path":"vehicle_equivalent","origin_scenario":"China CBU non-preferential commercial import assumed. Do not use for a locally assembled or quota-covered batch.","imported":true,"zfm_qualified":false,"reference_price_brl":"139990","price_source_id":"EP005","price_date":"2026-09-12","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"calibration_policy":"vehicle_fixed_dealer_fraction","customs_fraction":"0.30","dealer_margin_fraction":"0.06","assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."],"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":"0.35","IPI":"0.0205"},"rate_rule_ids":{"ICMS":"R-SP-ICMS-VEH12","PIS_UP":"R-PIS-V-MONO","COFINS_UP":"R-COFINS-V-MONO","II":"R-II-CBU35","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":"conditional_sourced_rate","COFINS_IMPORT":"conditional_sourced_rate","II":"conditional_official_schedule","IPI":"representative_formula_derived_rate"},"IPI_selection":{"method":"representative_MOVER_proxy","marketing_power_cv":"95","power_kw_proxy":"69.87238125","propulsion":"BEV","base_pp":"6.3","propulsion_pp":"-2","power_pp":"-0.25","efficiency_pp":"-2","safety_pp":"0","recycling_pp":"0","sustainable_assumed":false,"rate":"0.0205","potential_rate_range":{"low":"0","high":"0.0405"},"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","P009","S002","EP005"]},"IVA_original":"0","IVA_adjusted":false,"cest":null,"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"}},"assumption_override":{"assumptionId":"A-CUSTOMS-35","parameter":"customs_fraction","value":"0.30","basis":"package_sensitivity","baselineScenarioId":"EDU-BR-V006"},"sensitivity_fixture":{"product_id":"BR-V006","dimension":"customs_fraction","value":"0.30","status":"feasible","result":{"price_brl":"139990.00","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"47123.71","modeled_tax_share_percent":"33.66","savings_vs_reference_brl":"0.00"}},"baseline_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.","Customs value35% of baseline price is a transparent modeling convention, not an observed category average."],"toggle_cases":[{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","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":"139990.00000000000000000000000000000000","reference_price_brl":"139990","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"92866.28793003886729594669627984453081624","modeled_net_tax_total_brl":"47123.71206996113270405330372015546918379","modeled_net_tax_components_brl":{"II":"14698.9500","IPI":"2613.250305385896724042198778456413103831","ICMS":"16798.80000000000000000000000000000000000","PIS":"2243.570993892282065519156024430871737924","COFINS":"10769.14077068295391449194891726818434204"},"modeled_tax_share_percent":"33.66219877845641310383120488617434758468","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"139990.00","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"47123.71","modeled_tax_share_percent":"33.66","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":"0.35","IPI":"0.0205"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"127475.6246529705719044975013881177123820","supplier_own_ICMS":"15297.07495835646862853970016657412548584","supplier_IPI":"2613.250305385896724042198778456413103831","supplier_PC_base":"112178.5496946141032759578012215435868962","supplier_PIS_debit":"2243.570993892282065519156024430871737924","supplier_COFINS_debit":"10769.14077068295391449194891726818434204","IVA_applied":"0","presumed_ST_base":"139990.00000000000000000000000000000000","ICMS_ST":"1501.72504164353137146029983342587451416","retailer_acquisition_cash":"131590.6000000000000000000000000000000000","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"64237.56127500","import_ICMS_gross_base":"72997.22872159090909090909090909090909091","import_payments":{"II":"14698.9500","IPI":"1162.26697500","PIS":"1100.321400","COFINS":"5279.022900","ICMS":"8759.667446590909090909090909090909090909"},"eligible_import_credits":{"IPI":"1162.26697500","PIS":"1100.321400","COFINS":"5279.022900","ICMS":"8759.667446590909090909090909090909090909"},"supplier_net_remittance_or_credit":{"IPI":"1450.983330385896724042198778456413103831","PIS":"1143.249593892282065519156024430871737924","COFINS":"5490.11787068295391449194891726818434204","ICMS":"8039.132553409090909090909090909090909091"},"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-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["II"],"price_brl":"120654.6329679261246774615758572977824315","reference_price_brl":"139990","savings_vs_reference_brl":"19335.3670320738753225384241427022175685","fixed_residual_brl":"92866.28793003886729594669627984453081624","modeled_net_tax_total_brl":"27788.34503788725738151487957745325161526","modeled_net_tax_components_brl":{"II":"0.00","IPI":"2225.898810373556123466304084914660738550","ICMS":"14478.55595615113496129538910287573389178","PIS":"1911.015564028028671853997653390147756023","COFINS":"9172.874707334537624899188736272709228911"},"modeled_tax_share_percent":"23.03131206347815230427132772329211925603","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"120654.63","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"27788.35","modeled_tax_share_percent":"23.03","savings_vs_reference_brl":"19335.37"},"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":"0.0205"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"108580.4297743198109007953212153493043195","supplier_own_ICMS":"13029.65157291837730809543854584191651834","supplier_IPI":"2225.898810373556123466304084914660738550","supplier_PC_base":"95550.77820140143359269988266950738780116","supplier_PIS_debit":"1911.015564028028671853997653390147756023","supplier_COFINS_debit":"9172.874707334537624899188736272709228911","IVA_applied":"0","presumed_ST_base":"120654.6329679261246774615758572977824315","ICMS_ST":"1448.90438323275765319995055703381737344","retailer_acquisition_cash":"112255.2329679261246774615758572977824314","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"49237.282800","import_ICMS_gross_base":"55951.45772727272727272727272727272727273","import_payments":{"II":"0.00","IPI":"860.938500","PIS":"1100.321400","COFINS":"5279.022900","ICMS":"6714.174927272727272727272727272727272727"},"eligible_import_credits":{"IPI":"860.938500","PIS":"1100.321400","COFINS":"5279.022900","ICMS":"6714.174927272727272727272727272727272727"},"supplier_net_remittance_or_credit":{"IPI":"1364.960310373556123466304084914660738550","PIS":"810.694164028028671853997653390147756023","COFINS":"3893.851807334537624899188736272709228911","ICMS":"7764.381028878407688568116375603006619053"},"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-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","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":"137020.3973802432991772247741153904396548","reference_price_brl":"139990","savings_vs_reference_brl":"2969.6026197567008227752258846095603452","fixed_residual_brl":"92866.28793003886729594669627984453081624","modeled_net_tax_total_brl":"44154.10945020443188127807783554590883854","modeled_net_tax_components_brl":{"II":"14698.9500","IPI":"0.0000000000000000000000000000000000","ICMS":"16442.44768562919590126697289384685275858","PIS":"2243.570993892282065519156024430871737924","COFINS":"10769.14077068295391449194891726818434204"},"modeled_tax_share_percent":"32.22447919755553550017405206090532857161","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"137020.40","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"44154.11","modeled_tax_share_percent":"32.22","savings_vs_reference_brl":"2969.60"},"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":"0.35","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"127475.6246529705719044975013881177123820","supplier_own_ICMS":"15297.07495835646862853970016657412548584","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"112178.5496946141032759578012215435868962","supplier_PIS_debit":"2243.570993892282065519156024430871737924","supplier_COFINS_debit":"10769.14077068295391449194891726818434204","IVA_applied":"0","presumed_ST_base":"137020.3973802432991772247741153904396548","ICMS_ST":"1145.37272727272727272727272727272727274","retailer_acquisition_cash":"128620.9973802432991772247741153904396547","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"63075.294300","import_ICMS_gross_base":"71676.47079545454545454545454545454545455","import_payments":{"II":"14698.9500","IPI":"0.0000","PIS":"1100.321400","COFINS":"5279.022900","ICMS":"8601.176495454545454545454545454545454545"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1100.321400","COFINS":"5279.022900","ICMS":"8601.176495454545454545454545454545454545"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"1143.249593892282065519156024430871737924","COFINS":"5490.11787068295391449194891726818434204","ICMS":"7841.271190174650446721518348392307304035"},"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-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","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":"122877.6099633536923931149361465852304276","reference_price_brl":"139990","savings_vs_reference_brl":"17112.3900366463076068850638534147695724","fixed_residual_brl":"92866.28793003886729594669627984453081624","modeled_net_tax_total_brl":"30011.32203331482509716823986674069961133","modeled_net_tax_components_brl":{"II":"14698.9500","IPI":"2299.660268739589117157134925041643531372","ICMS":"0.0000000000000000000000000000000000","PIS":"2243.570993892282065519156024430871737924","COFINS":"10769.14077068295391449194891726818434204"},"modeled_tax_share_percent":"24.42375144036836994074563638599493840511","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"122877.61","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"30011.32","modeled_tax_share_percent":"24.42","savings_vs_reference_brl":"17112.39"},"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":"0.35","IPI":"0.0205"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"112178.5496946141032759578012215435868962","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"2299.660268739589117157134925041643531372","supplier_PC_base":"112178.5496946141032759578012215435868962","supplier_PIS_debit":"2243.570993892282065519156024430871737924","supplier_COFINS_debit":"10769.14077068295391449194891726818434204","IVA_applied":"0","presumed_ST_base":"122877.6099633536923931149361465852304276","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"114478.2099633536923931149361465852304276","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"64237.56127500","import_ICMS_gross_base":"64237.56127500","import_payments":{"II":"14698.9500","IPI":"1162.26697500","PIS":"1100.321400","COFINS":"5279.022900","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"1162.26697500","PIS":"1100.321400","COFINS":"5279.022900","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"1137.393293739589117157134925041643531372","PIS":"1143.249593892282065519156024430871737924","COFINS":"5490.11787068295391449194891726818434204","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-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","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":"137104.0436444086886564762670957361222848","reference_price_brl":"139990","savings_vs_reference_brl":"2885.9563555913113435237329042638777152","fixed_residual_brl":"92866.28793003886729594669627984453081624","modeled_net_tax_total_brl":"44237.75571436982136052957081589159146859","modeled_net_tax_components_brl":{"II":"14698.9500","IPI":"2555.435033142845911563389070968439362596","ICMS":"16452.48523732904263877715205148833467418","PIS":"0.0000000000000000000000000000000000","COFINS":"10530.88544389793281018902969343481743181"},"modeled_tax_share_percent":"32.26582859153615072435542677771000229819","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"137104.04","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"44237.76","modeled_tax_share_percent":"32.27","savings_vs_reference_brl":"2885.96"},"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":"0.35","IPI":"0.0205"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"124655.3674703827273933360522423628957364","supplier_own_ICMS":"14958.64409644592728720032626908354748837","supplier_IPI":"2555.435033142845911563389070968439362596","supplier_PC_base":"109696.7233739368001061357259732793482480","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"10530.88544389793281018902969343481743181","IVA_applied":"0","presumed_ST_base":"137104.0436444086886564762670957361222848","ICMS_ST":"1493.84114088311535157682578240478718581","retailer_acquisition_cash":"128704.6436444086886564762670957361222848","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"63137.23987500","import_ICMS_gross_base":"71746.86349431818181818181818181818181818","import_payments":{"II":"14698.9500","IPI":"1162.26697500","PIS":"0.00","COFINS":"5279.022900","ICMS":"8609.623619318181818181818181818181818182"},"eligible_import_credits":{"IPI":"1162.26697500","PIS":"0.00","COFINS":"5279.022900","ICMS":"8609.623619318181818181818181818181818182"},"supplier_net_remittance_or_credit":{"IPI":"1393.168058142845911563389070968439362596","PIS":"0.0000000000000000000000000000000000","COFINS":"5251.86254389793281018902969343481743181","ICMS":"7842.861618010860820595333869670152855998"},"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-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","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":"127211.6920222634508348794063079777365492","reference_price_brl":"139990","savings_vs_reference_brl":"12778.3079777365491651205936920222634508","fixed_residual_brl":"92866.28793003886729594669627984453081624","modeled_net_tax_total_brl":"34345.40409222458353893271002813320573295","modeled_net_tax_components_brl":{"II":"14698.9500","IPI":"2357.258438735849698013575224648437942639","ICMS":"15265.40304267161410018552875695732838590","PIS":"2023.792610817119740733606046527439404412","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"26.99862217555738395868725894987336330775","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"127211.69","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"34345.40","modeled_tax_share_percent":"27.00","savings_vs_reference_brl":"12778.31"},"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":"0.35","IPI":"0.0205"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"114988.2165236999852689548890072408752507","supplier_own_ICMS":"13798.58598284399823227458668086890503008","supplier_IPI":"2357.258438735849698013575224648437942639","supplier_PC_base":"101189.6305408559870366803023263719702206","supplier_PIS_debit":"2023.792610817119740733606046527439404412","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"127211.6920222634508348794063079777365492","ICMS_ST":"1466.81705982761586791094207608842335582","retailer_acquisition_cash":"118812.2920222634508348794063079777365491","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"58958.53837500","import_ICMS_gross_base":"66998.3390625","import_payments":{"II":"14698.9500","IPI":"1162.26697500","PIS":"1100.321400","COFINS":"0.00","ICMS":"8039.80068750"},"eligible_import_credits":{"IPI":"1162.26697500","PIS":"1100.321400","COFINS":"0.00","ICMS":"8039.80068750"},"supplier_net_remittance_or_credit":{"IPI":"1194.991463735849698013575224648437942639","PIS":"923.471210817119740733606046527439404412","COFINS":"0.0000000000000000000000000000000000","ICMS":"7225.60235517161410018552875695732838590"},"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-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["II","IPI"],"price_brl":"118125.2025015925381735225939426220315923","reference_price_brl":"139990","savings_vs_reference_brl":"21864.7974984074618264774060573779684077","fixed_residual_brl":"92866.28793003886729594669627984453081624","modeled_net_tax_total_brl":"25258.91457155367087757589766277750077601","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"14175.02430019110458082271127311464379108","PIS":"1911.015564028028671853997653390147756023","COFINS":"9172.874707334537624899188736272709228911"},"modeled_tax_share_percent":"21.38317144574895921096309853341986513990","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"118125.20","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"25258.91","modeled_tax_share_percent":"21.38","savings_vs_reference_brl":"21864.80"},"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":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"108580.4297743198109007953212153493043195","supplier_own_ICMS":"13029.65157291837730809543854584191651834","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"95550.77820140143359269988266950738780116","supplier_PIS_debit":"1911.015564028028671853997653390147756023","supplier_COFINS_debit":"9172.874707334537624899188736272709228911","IVA_applied":"0","presumed_ST_base":"118125.2025015925381735225939426220315923","ICMS_ST":"1145.37272727272727272727272727272727274","retailer_acquisition_cash":"109725.8025015925381735225939426220315922","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"48376.344300","import_ICMS_gross_base":"54973.11852272727272727272727272727272727","import_payments":{"II":"0.00","IPI":"0.00","PIS":"1100.321400","COFINS":"5279.022900","ICMS":"6596.774222727272727272727272727272727273"},"eligible_import_credits":{"IPI":"0.00","PIS":"1100.321400","COFINS":"5279.022900","ICMS":"6596.774222727272727272727272727272727273"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"810.694164028028671853997653390147756023","COFINS":"3893.851807334537624899188736272709228911","ICMS":"7578.250077463831853549984000387371063807"},"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":"0.00000000000000000000000000000000005"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["ICMS","II"],"price_brl":"105908.9691545301629813502302642322892511","reference_price_brl":"139990","savings_vs_reference_brl":"34081.0308454698370186497697357677107489","fixed_residual_brl":"92866.28793003886729594669627984453081624","modeled_net_tax_total_brl":"13042.68122449129568540353398438775843486","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1958.790953128729388650347594724901449924","ICMS":"0.00000000000000000000000000000000000","PIS":"1911.015564028028671853997653390147756024","COFINS":"9172.874707334537624899188736272709228913"},"modeled_tax_share_percent":"12.31499213769224612495967106032719157590","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"105908.97","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"13042.68","modeled_tax_share_percent":"12.31","savings_vs_reference_brl":"34081.03"},"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":"0.0205"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"95550.77820140143359269988266950738780118","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"1958.790953128729388650347594724901449924","supplier_PC_base":"95550.77820140143359269988266950738780118","supplier_PIS_debit":"1911.015564028028671853997653390147756024","supplier_COFINS_debit":"9172.874707334537624899188736272709228913","IVA_applied":"0","presumed_ST_base":"105908.9691545301629813502302642322892511","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"97509.56915453016298135023026423228925110","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"49237.282800","import_ICMS_gross_base":"49237.282800","import_payments":{"II":"0.00","IPI":"860.938500","PIS":"1100.321400","COFINS":"5279.022900","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"860.938500","PIS":"1100.321400","COFINS":"5279.022900","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"1097.852453128729388650347594724901449924","PIS":"810.694164028028671853997653390147756024","COFINS":"3893.851807334537624899188736272709228913","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-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["II","PIS"],"price_brl":"118196.4502192391026109851532216777590873","reference_price_brl":"139990","savings_vs_reference_brl":"21793.5497807608973890148467783222409127","fixed_residual_brl":"92866.28793003886729594669627984453081624","modeled_net_tax_total_brl":"25330.16228920023531503845694183322827105","modeled_net_tax_components_brl":{"II":"0.00","IPI":"2176.653261471486297725899127283805412475","ICMS":"14183.57402630869231331821838660133109048","PIS":"0.00000000000000000000000000000000000","COFINS":"8969.935001420056703994339427948091768094"},"modeled_tax_share_percent":"21.43056093665762874689547553039291916972","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"118196.45","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"25330.16","modeled_tax_share_percent":"21.43","savings_vs_reference_brl":"21793.55"},"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":"0.0205"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"106178.2078766578681817511769406734347549","supplier_own_ICMS":"12741.38494519894418181014123288081217059","supplier_IPI":"2176.653261471486297725899127283805412475","supplier_PC_base":"93436.82293145892399994103570779262258431","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"8969.935001420056703994339427948091768094","IVA_applied":"0","presumed_ST_base":"118196.4502192391026109851532216777590873","ICMS_ST":"1442.18908110974813150807715372051891989","retailer_acquisition_cash":"109797.0502192391026109851532216777590873","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"48136.961400","import_ICMS_gross_base":"54701.0925","import_payments":{"II":"0.00","IPI":"860.938500","PIS":"0.00","COFINS":"5279.022900","ICMS":"6564.131100"},"eligible_import_credits":{"IPI":"860.938500","PIS":"0.00","COFINS":"5279.022900","ICMS":"6564.131100"},"supplier_net_remittance_or_credit":{"IPI":"1315.714761471486297725899127283805412475","PIS":"0.00000000000000000000000000000000000","COFINS":"3690.912101420056703994339427948091768094","ICMS":"7619.44292630869231331821838660133109048"},"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-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","II"],"price_brl":"109770.4017606784449316916849384381851915","reference_price_brl":"139990","savings_vs_reference_brl":"30219.5982393215550683083150615618148085","fixed_residual_brl":"92866.28793003886729594669627984453081624","modeled_net_tax_total_brl":"16904.11383063957763574498865859365437523","modeled_net_tax_components_brl":{"II":"0.00","IPI":"2007.851579969615931779808990882204176406","ICMS":"13172.44821128141339180300219261258222298","PIS":"1723.814039388548312162177475098867975842","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"15.39951895912155435283334282088744914672","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"109770.40","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"16904.11","modeled_tax_share_percent":"15.40","savings_vs_reference_brl":"30219.60"},"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":"0.0205"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"97943.97951071297228194190199425386226373","supplier_own_ICMS":"11753.27754128555667383302823931046347165","supplier_IPI":"2007.851579969615931779808990882204176406","supplier_PC_base":"86190.70196942741560810887375494339879208","supplier_PIS_debit":"1723.814039388548312162177475098867975842","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"109770.4017606784449316916849384381851915","ICMS_ST":"1419.17066999585671796997395330211875133","retailer_acquisition_cash":"101371.0017606784449316916849384381851915","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"43958.259900","import_ICMS_gross_base":"49952.56806818181818181818181818181818182","import_payments":{"II":"0.00","IPI":"860.938500","PIS":"1100.321400","COFINS":"0.00","ICMS":"5994.308168181818181818181818181818181818"},"eligible_import_credits":{"IPI":"860.938500","PIS":"1100.321400","COFINS":"0.00","ICMS":"5994.308168181818181818181818181818181818"},"supplier_net_remittance_or_credit":{"IPI":"1146.913079969615931779808990882204176406","PIS":"623.492639388548312162177475098867975842","COFINS":"0.00000000000000000000000000000000000","ICMS":"7178.140043099595209984820374430764041162"},"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-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","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":"120577.9496946141032759578012215435868962","reference_price_brl":"139990","savings_vs_reference_brl":"19412.0503053858967240421987784564131038","fixed_residual_brl":"92866.28793003886729594669627984453081624","modeled_net_tax_total_brl":"27711.66176457523598001110494169905607996","modeled_net_tax_components_brl":{"II":"14698.9500","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"2243.570993892282065519156024430871737924","COFINS":"10769.14077068295391449194891726818434204"},"modeled_tax_share_percent":"22.98236272449492670474324097830150974047","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"120577.95","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"27711.66","modeled_tax_share_percent":"22.98","savings_vs_reference_brl":"19412.05"},"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":"0.35","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"112178.5496946141032759578012215435868962","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"112178.5496946141032759578012215435868962","supplier_PIS_debit":"2243.570993892282065519156024430871737924","supplier_COFINS_debit":"10769.14077068295391449194891726818434204","IVA_applied":"0","presumed_ST_base":"120577.9496946141032759578012215435868962","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"112178.5496946141032759578012215435868962","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"63075.294300","import_ICMS_gross_base":"63075.294300","import_payments":{"II":"14698.9500","IPI":"0.0000","PIS":"1100.321400","COFINS":"5279.022900","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1100.321400","COFINS":"5279.022900","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"1143.249593892282065519156024430871737924","COFINS":"5490.11787068295391449194891726818434204","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":"0.00000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","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":"134200.1401976554546660633249696356230091","reference_price_brl":"139990","savings_vs_reference_brl":"5789.8598023445453339366750303643769909","fixed_residual_brl":"92866.28793003886729594669627984453081624","modeled_net_tax_total_brl":"41333.85226761658737011662868979109219290","modeled_net_tax_components_brl":{"II":"14698.9500","IPI":"0.0000000000000000000000000000000000","ICMS":"16104.01682371865455992759899635627476109","PIS":"0.0000000000000000000000000000000000","COFINS":"10530.88544389793281018902969343481743181"},"modeled_tax_share_percent":"30.80015580217606284275832198596051661776","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"134200.14","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"41333.85","modeled_tax_share_percent":"30.80","savings_vs_reference_brl":"5789.86"},"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":"0.35","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"124655.3674703827273933360522423628957364","supplier_own_ICMS":"14958.64409644592728720032626908354748837","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"109696.7233739368001061357259732793482480","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"10530.88544389793281018902969343481743181","IVA_applied":"0","presumed_ST_base":"134200.1401976554546660633249696356230091","ICMS_ST":"1145.37272727272727272727272727272727272","retailer_acquisition_cash":"125800.7401976554546660633249696356230091","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"61974.972900","import_ICMS_gross_base":"70426.10556818181818181818181818181818182","import_payments":{"II":"14698.9500","IPI":"0.0000","PIS":"0.00","COFINS":"5279.022900","ICMS":"8451.132668181818181818181818181818181818"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"5279.022900","ICMS":"8451.132668181818181818181818181818181818"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"5251.86254389793281018902969343481743181","ICMS":"7652.884155536836378109417178174456579272"},"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-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","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":"124532.9892509727125416821617345136025234","reference_price_brl":"139990","savings_vs_reference_brl":"15457.0107490272874583178382654863974766","fixed_residual_brl":"92866.28793003886729594669627984453081624","modeled_net_tax_total_brl":"31666.70132093384524573546545466907170722","modeled_net_tax_components_brl":{"II":"14698.9500","IPI":"0.0000000000000000000000000000000000","ICMS":"14943.95871011672550500185940814163230281","PIS":"2023.792610817119740733606046527439404412","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"25.42836360983481360041155468139107566718","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"124532.99","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"31666.70","modeled_tax_share_percent":"25.43","savings_vs_reference_brl":"15457.01"},"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":"0.35","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"114988.2165236999852689548890072408752507","supplier_own_ICMS":"13798.58598284399823227458668086890503008","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"101189.6305408559870366803023263719702206","supplier_PIS_debit":"2023.792610817119740733606046527439404412","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"124532.9892509727125416821617345136025234","ICMS_ST":"1145.37272727272727272727272727272727273","retailer_acquisition_cash":"116133.5892509727125416821617345136025234","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"57796.271400","import_ICMS_gross_base":"65677.58113636363636363636363636363636364","import_payments":{"II":"14698.9500","IPI":"0.0000","PIS":"1100.321400","COFINS":"0.00","ICMS":"7881.309736363636363636363636363636363636"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1100.321400","COFINS":"0.00","ICMS":"7881.309736363636363636363636363636363636"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"923.471210817119740733606046527439404412","COFINS":"0.0000000000000000000000000000000000","ICMS":"7062.648973753089141365495771777995939174"},"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-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","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":"120344.9062031025045083115083557315748872","reference_price_brl":"139990","savings_vs_reference_brl":"19645.0937968974954916884916442684251128","fixed_residual_brl":"92866.28793003886729594669627984453081624","modeled_net_tax_total_brl":"27478.61827306363721236481207588704407091","modeled_net_tax_components_brl":{"II":"14698.9500","IPI":"2248.782829165704402175782382452226639086","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"10530.88544389793281018902969343481743182"},"modeled_tax_share_percent":"22.83322089818142673047013254523190438263","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"120344.91","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"27478.62","modeled_tax_share_percent":"22.83","savings_vs_reference_brl":"19645.09"},"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":"0.35","IPI":"0.0205"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"109696.7233739368001061357259732793482481","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"2248.782829165704402175782382452226639086","supplier_PC_base":"109696.7233739368001061357259732793482481","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"10530.88544389793281018902969343481743182","IVA_applied":"0","presumed_ST_base":"120344.9062031025045083115083557315748872","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"111945.5062031025045083115083557315748872","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"63137.23987500","import_ICMS_gross_base":"63137.23987500","import_payments":{"II":"14698.9500","IPI":"1162.26697500","PIS":"0.00","COFINS":"5279.022900","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"1162.26697500","PIS":"0.00","COFINS":"5279.022900","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"1086.515854165704402175782382452226639086","PIS":"0.0000000000000000000000000000000000","COFINS":"5251.86254389793281018902969343481743182","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":"0.00000000000000000000000000000000005"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","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":"111663.4179669435347709322485240625956102","reference_price_brl":"139990","savings_vs_reference_brl":"28326.5820330564652290677514759374043898","fixed_residual_brl":"92866.28793003886729594669627984453081624","modeled_net_tax_total_brl":"18797.13003690466747498555224421806479393","modeled_net_tax_components_brl":{"II":"14698.9500","IPI":"2074.387426087547734251946197690625389524","ICMS":"0.0000000000000000000000000000000000","PIS":"2023.792610817119740733606046527439404414","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"16.83374052052509001372716115539725265890","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"111663.42","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"18797.13","modeled_tax_share_percent":"16.83","savings_vs_reference_brl":"28326.58"},"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":"0.35","IPI":"0.0205"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"101189.6305408559870366803023263719702207","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"2074.387426087547734251946197690625389524","supplier_PC_base":"101189.6305408559870366803023263719702207","supplier_PIS_debit":"2023.792610817119740733606046527439404414","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"111663.4179669435347709322485240625956102","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"103264.0179669435347709322485240625956102","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"58958.53837500","import_ICMS_gross_base":"58958.53837500","import_payments":{"II":"14698.9500","IPI":"1162.26697500","PIS":"1100.321400","COFINS":"0.00","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"1162.26697500","PIS":"1100.321400","COFINS":"0.00","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"912.120451087547734251946197690625389524","PIS":"923.471210817119740733606046527439404414","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":"0.00000000000000000000000000000000003"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","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":"124858.3536363636363636363636363636363636","reference_price_brl":"139990","savings_vs_reference_brl":"15131.6463636363636363636363636363636364","fixed_residual_brl":"92866.28793003886729594669627984453081624","modeled_net_tax_total_brl":"31992.06570632476906768966735651910554742","modeled_net_tax_components_brl":{"II":"14698.9500","IPI":"2310.113269961132704053303720155469183787","ICMS":"14983.00243636363636363636363636363636363","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"25.62268744908985262890054568830066490995","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"124858.35","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"31992.07","modeled_tax_share_percent":"25.62","savings_vs_reference_brl":"15131.65"},"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":"0.35","IPI":"0.0205"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"112688.4521932259855635757912270960577457","supplier_own_ICMS":"13522.61426318711826762909494725152692948","supplier_IPI":"2310.113269961132704053303720155469183787","supplier_PC_base":"99165.83793003886729594669627984453081622","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"124858.3536363636363636363636363636363636","ICMS_ST":"1460.38817317651809600726868911210943415","retailer_acquisition_cash":"116458.9536363636363636363636363636363636","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"57858.21697500","import_ICMS_gross_base":"65747.97383522727272727272727272727272727","import_payments":{"II":"14698.9500","IPI":"1162.26697500","PIS":"0.00","COFINS":"0.00","ICMS":"7889.756860227272727272727272727272727273"},"eligible_import_credits":{"IPI":"1162.26697500","PIS":"0.00","COFINS":"0.00","ICMS":"7889.756860227272727272727272727272727273"},"supplier_net_remittance_or_credit":{"IPI":"1147.846294961132704053303720155469183787","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"7093.245576136363636363636363636363636357"},"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-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["ICMS","II","IPI"],"price_brl":"103950.1782014014335926998826695073878012","reference_price_brl":"139990","savings_vs_reference_brl":"36039.8217985985664073001173304926121988","fixed_residual_brl":"92866.28793003886729594669627984453081624","modeled_net_tax_total_brl":"11083.89027136256629675318638966285698494","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000","PIS":"1911.015564028028671853997653390147756024","COFINS":"9172.874707334537624899188736272709228913"},"modeled_tax_share_percent":"10.66269482471472637609443015161348311353","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"103950.18","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"11083.89","modeled_tax_share_percent":"10.66","savings_vs_reference_brl":"36039.82"},"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":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"95550.77820140143359269988266950738780118","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"95550.77820140143359269988266950738780118","supplier_PIS_debit":"1911.015564028028671853997653390147756024","supplier_COFINS_debit":"9172.874707334537624899188736272709228913","IVA_applied":"0","presumed_ST_base":"103950.1782014014335926998826695073878012","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"95550.77820140143359269988266950738780118","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"48376.344300","import_ICMS_gross_base":"48376.344300","import_payments":{"II":"0.00","IPI":"0.00","PIS":"1100.321400","COFINS":"5279.022900","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"1100.321400","COFINS":"5279.022900","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"810.694164028028671853997653390147756024","COFINS":"3893.851807334537624899188736272709228913","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":"0.00000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["II","IPI","PIS"],"price_brl":"115722.9806039305954544784496679461620276","reference_price_brl":"139990","savings_vs_reference_brl":"24267.0193960694045455215503320538379724","fixed_residual_brl":"92866.28793003886729594669627984453081624","modeled_net_tax_total_brl":"22856.69267389172815853175338810163121140","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"13886.75767247167145453741396015353944331","PIS":"0.00000000000000000000000000000000000","COFINS":"8969.935001420056703994339427948091768094"},"modeled_tax_share_percent":"19.75121324615742559647996499472411510848","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"115722.98","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"22856.69","modeled_tax_share_percent":"19.75","savings_vs_reference_brl":"24267.02"},"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":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"106178.2078766578681817511769406734347549","supplier_own_ICMS":"12741.38494519894418181014123288081217059","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"93436.82293145892399994103570779262258431","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"8969.935001420056703994339427948091768094","IVA_applied":"0","presumed_ST_base":"115722.9806039305954544784496679461620276","ICMS_ST":"1145.37272727272727272727272727272727272","retailer_acquisition_cash":"107323.5806039305954544784496679461620276","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"47276.022900","import_ICMS_gross_base":"53722.75329545454545454545454545454545455","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"5279.022900","ICMS":"6446.730395454545454545454545454545454545"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"5279.022900","ICMS":"6446.730395454545454545454545454545454545"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"3690.912101420056703994339427948091768094","ICMS":"7440.027277017125999991959414698993988765"},"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-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","II","IPI"],"price_brl":"107488.7522379856995546691747215265895365","reference_price_brl":"139990","savings_vs_reference_brl":"32501.2477620143004453308252784734104635","fixed_residual_brl":"92866.28793003886729594669627984453081624","modeled_net_tax_total_brl":"14622.46430794683225872247844168205872022","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"12898.65026855828394656030096658319074438","PIS":"1723.814039388548312162177475098867975842","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"13.60371574094741949111113980700372452189","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"107488.75","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"14622.46","modeled_tax_share_percent":"13.60","savings_vs_reference_brl":"32501.25"},"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":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"97943.97951071297228194190199425386226373","supplier_own_ICMS":"11753.27754128555667383302823931046347165","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"86190.70196942741560810887375494339879208","supplier_PIS_debit":"1723.814039388548312162177475098867975842","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"107488.7522379856995546691747215265895365","ICMS_ST":"1145.37272727272727272727272727272727273","retailer_acquisition_cash":"99089.35223798569955466917472152658953646","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"43097.321400","import_ICMS_gross_base":"48974.22886363636363636363636363636363636","import_payments":{"II":"0.00","IPI":"0.00","PIS":"1100.321400","COFINS":"0.00","ICMS":"5876.907463636363636363636363636363636364"},"eligible_import_credits":{"IPI":"0.00","PIS":"1100.321400","COFINS":"0.00","ICMS":"5876.907463636363636363636363636363636364"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"623.492639388548312162177475098867975842","COFINS":"0.00000000000000000000000000000000000","ICMS":"7021.742804921920310196664602946827108016"},"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-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["ICMS","II","PIS"],"price_brl":"103751.6778015538319419398269398023713473","reference_price_brl":"139990","savings_vs_reference_brl":"36238.3221984461680580601730601976286527","fixed_residual_brl":"92866.28793003886729594669627984453081624","modeled_net_tax_total_brl":"10885.38987151496464599313065995784053108","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1915.454870094907941998791232009748762979","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"8969.935001420056703994339427948091768097"},"modeled_tax_share_percent":"10.49177237628434779445543120815825427623","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"103751.68","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"10885.39","modeled_tax_share_percent":"10.49","savings_vs_reference_brl":"36238.32"},"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":"0.0205"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"93436.82293145892399994103570779262258434","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"1915.454870094907941998791232009748762979","supplier_PC_base":"93436.82293145892399994103570779262258434","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"8969.935001420056703994339427948091768097","IVA_applied":"0","presumed_ST_base":"103751.6778015538319419398269398023713473","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"95352.27780155383194193982693980237134732","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"48136.961400","import_ICMS_gross_base":"48136.961400","import_payments":{"II":"0.00","IPI":"860.938500","PIS":"0.00","COFINS":"5279.022900","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"860.938500","PIS":"0.00","COFINS":"5279.022900","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"1054.516370094907941998791232009748762979","PIS":"0.00000000000000000000000000000000000","COFINS":"3690.912101420056703994339427948091768097","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":"-0.00000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","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","II"],"price_brl":"96357.01135980067762807510566691973846732","reference_price_brl":"139990","savings_vs_reference_brl":"43632.98864019932237192489433308026153268","fixed_residual_brl":"92866.28793003886729594669627984453081624","modeled_net_tax_total_brl":"3490.723429761810332128409387075207651080","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1766.909390373262019966231911976339675238","ICMS":"0.00000000000000000000000000000000000","PIS":"1723.814039388548312162177475098867975842","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"3.622697902830670753501880803605892907671","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"96357.01","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"3490.72","modeled_tax_share_percent":"3.62","savings_vs_reference_brl":"43632.99"},"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":"0.0205"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"86190.70196942741560810887375494339879208","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"1766.909390373262019966231911976339675238","supplier_PC_base":"86190.70196942741560810887375494339879208","supplier_PIS_debit":"1723.814039388548312162177475098867975842","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"96357.01135980067762807510566691973846732","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"87957.61135980067762807510566691973846732","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"43958.259900","import_ICMS_gross_base":"43958.259900","import_payments":{"II":"0.00","IPI":"860.938500","PIS":"1100.321400","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"860.938500","PIS":"1100.321400","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"905.970890373262019966231911976339675238","PIS":"623.492639388548312162177475098867975842","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":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","II","PIS"],"price_brl":"107765.8891800103305785123966942148760331","reference_price_brl":"139990","savings_vs_reference_brl":"32224.1108199896694214876033057851239669","fixed_residual_brl":"92866.28793003886729594669627984453081624","modeled_net_tax_total_brl":"14899.60124997146328256570041437034521685","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1967.694548370223613144212811064560092878","ICMS":"12931.90670160123966942148760330578512397","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"13.82589738120512298767606347390346957591","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"107765.89","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"14899.60","modeled_tax_share_percent":"13.83","savings_vs_reference_brl":"32224.11"},"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":"0.0205"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"95985.09992049871283630306395436878501845","supplier_own_ICMS":"11518.21199045984554035636767452425420221","supplier_IPI":"1967.694548370223613144212811064560092878","supplier_PC_base":"84466.88793003886729594669627984453081624","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"107765.8891800103305785123966942148760331","ICMS_ST":"1413.69471114139412906511992878153092176","retailer_acquisition_cash":"99366.48918001033057851239669421487603309","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"42857.938500","import_ICMS_gross_base":"48702.20284090909090909090909090909090909","import_payments":{"II":"0.00","IPI":"860.938500","PIS":"0.00","COFINS":"0.00","ICMS":"5844.264340909090909090909090909090909091"},"eligible_import_credits":{"IPI":"860.938500","PIS":"0.00","COFINS":"0.00","ICMS":"5844.264340909090909090909090909090909091"},"supplier_net_remittance_or_credit":{"IPI":"1106.756048370223613144212811064560092878","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"7087.642360692148760330578512396694214879"},"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-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","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":"118096.1233739368001061357259732793482481","reference_price_brl":"139990","savings_vs_reference_brl":"21893.8766260631998938642740267206517519","fixed_residual_brl":"92866.28793003886729594669627984453081624","modeled_net_tax_total_brl":"25229.83544389793281018902969343481743182","modeled_net_tax_components_brl":{"II":"14698.9500","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"10530.88544389793281018902969343481743182"},"modeled_tax_share_percent":"21.36381341156370777586172952950058706563","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"118096.12","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"25229.84","modeled_tax_share_percent":"21.36","savings_vs_reference_brl":"21893.88"},"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":"0.35","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"109696.7233739368001061357259732793482481","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"109696.7233739368001061357259732793482481","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"10530.88544389793281018902969343481743182","IVA_applied":"0","presumed_ST_base":"118096.1233739368001061357259732793482481","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"109696.7233739368001061357259732793482481","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"61974.972900","import_ICMS_gross_base":"61974.972900","import_payments":{"II":"14698.9500","IPI":"0.0000","PIS":"0.00","COFINS":"5279.022900","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"5279.022900","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"5251.86254389793281018902969343481743182","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-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","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":"109589.0305408559870366803023263719702207","reference_price_brl":"139990","savings_vs_reference_brl":"30400.9694591440129633196976736280297793","fixed_residual_brl":"92866.28793003886729594669627984453081624","modeled_net_tax_total_brl":"16722.74261081711974073360604652743940441","modeled_net_tax_components_brl":{"II":"14698.9500","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"2023.792610817119740733606046527439404414","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"15.25950410208501545501313031976258598542","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"109589.03","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"16722.74","modeled_tax_share_percent":"15.26","savings_vs_reference_brl":"30400.97"},"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":"0.35","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"101189.6305408559870366803023263719702207","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"101189.6305408559870366803023263719702207","supplier_PIS_debit":"2023.792610817119740733606046527439404414","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"109589.0305408559870366803023263719702207","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"101189.6305408559870366803023263719702207","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"57796.271400","import_ICMS_gross_base":"57796.271400","import_payments":{"II":"14698.9500","IPI":"0.0000","PIS":"1100.321400","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1100.321400","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"923.471210817119740733606046527439404414","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":"0.00000000000000000000000000000000005"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","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":"122233.2249204987128363030639543687850184","reference_price_brl":"139990","savings_vs_reference_brl":"17756.7750795012871636969360456312149816","fixed_residual_brl":"92866.28793003886729594669627984453081624","modeled_net_tax_total_brl":"29366.93699045984554035636767452425420221","modeled_net_tax_components_brl":{"II":"14698.9500","IPI":"0.0000000000000000000000000000000000","ICMS":"14667.98699045984554035636767452425420221","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"24.02533109108451732588126679735531800873","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"122233.22","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"29366.94","modeled_tax_share_percent":"24.03","savings_vs_reference_brl":"17756.78"},"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":"0.35","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"112688.4521932259855635757912270960577457","supplier_own_ICMS":"13522.61426318711826762909494725152692948","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"99165.83793003886729594669627984453081622","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"122233.2249204987128363030639543687850184","ICMS_ST":"1145.37272727272727272727272727272727273","retailer_acquisition_cash":"113833.8249204987128363030639543687850184","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"56695.9500","import_ICMS_gross_base":"64427.21590909090909090909090909090909091","import_payments":{"II":"14698.9500","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"7731.265909090909090909090909090909090909"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"7731.265909090909090909090909090909090909"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"6936.721081368936449447276765433345111301"},"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":"-0.00000000000000000000000000000000005"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","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":"109598.1376076046640755136035535813436980","reference_price_brl":"139990","savings_vs_reference_brl":"30391.8623923953359244863964464186563020","fixed_residual_brl":"92866.28793003886729594669627984453081624","modeled_net_tax_total_brl":"16731.84967756579677956690727373681288173","modeled_net_tax_components_brl":{"II":"14698.9500","IPI":"2032.899677565796779566907273736812881733","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"15.26654562094021136829917429341831598537","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"109598.14","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"16731.85","modeled_tax_share_percent":"15.27","savings_vs_reference_brl":"30391.86"},"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":"0.35","IPI":"0.0205"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"99165.83793003886729594669627984453081624","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"2032.899677565796779566907273736812881733","supplier_PC_base":"99165.83793003886729594669627984453081624","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"109598.1376076046640755136035535813436980","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"101198.7376076046640755136035535813436980","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"57858.21697500","import_ICMS_gross_base":"57858.21697500","import_payments":{"II":"14698.9500","IPI":"1162.26697500","PIS":"0.00","COFINS":"0.00","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"1162.26697500","PIS":"0.00","COFINS":"0.00","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"870.632702565796779566907273736812881733","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":"0.00000000000000000000000000000000003"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["ICMS","II","IPI","PIS"],"price_brl":"101836.2229314589239999410357077926225843","reference_price_brl":"139990","savings_vs_reference_brl":"38153.7770685410760000589642922073774157","fixed_residual_brl":"92866.28793003886729594669627984453081624","modeled_net_tax_total_brl":"8969.935001420056703994339427948091768097","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"8969.935001420056703994339427948091768097"},"modeled_tax_share_percent":"8.808196870633438177818142039459221714191","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"101836.22","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"8969.94","modeled_tax_share_percent":"8.81","savings_vs_reference_brl":"38153.78"},"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":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"93436.82293145892399994103570779262258434","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"93436.82293145892399994103570779262258434","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"8969.935001420056703994339427948091768097","IVA_applied":"0","presumed_ST_base":"101836.2229314589239999410357077926225843","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"93436.82293145892399994103570779262258434","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"47276.022900","import_ICMS_gross_base":"47276.022900","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"5279.022900","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"5279.022900","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"3690.912101420056703994339427948091768097","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":"-0.000000000000000000000000000000000037"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","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","II","IPI"],"price_brl":"94590.10196942741560810887375494339879208","reference_price_brl":"139990","savings_vs_reference_brl":"45399.89803057258439189112624505660120792","fixed_residual_brl":"92866.28793003886729594669627984453081624","modeled_net_tax_total_brl":"1723.814039388548312162177475098867975842","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000","PIS":"1723.814039388548312162177475098867975842","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"1.822404251076613058080840689776959683967","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"94590.10","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"1723.81","modeled_tax_share_percent":"1.82","savings_vs_reference_brl":"45399.90"},"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":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"86190.70196942741560810887375494339879208","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"86190.70196942741560810887375494339879208","supplier_PIS_debit":"1723.814039388548312162177475098867975842","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"94590.10196942741560810887375494339879208","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"86190.70196942741560810887375494339879208","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"43097.321400","import_ICMS_gross_base":"43097.321400","import_payments":{"II":"0.00","IPI":"0.00","PIS":"1100.321400","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"1100.321400","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"623.492639388548312162177475098867975842","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":"-0.000000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","II","IPI","PIS"],"price_brl":"105529.8726477714401090303366816415122912","reference_price_brl":"139990","savings_vs_reference_brl":"34460.1273522285598909696633183584877088","fixed_residual_brl":"92866.28793003886729594669627984453081624","modeled_net_tax_total_brl":"12663.58471773257281308364040179698147494","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"12663.58471773257281308364040179698147494","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":"105529.87","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"12663.58","modeled_tax_share_percent":"12.00","savings_vs_reference_brl":"34460.13"},"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":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"95985.09992049871283630306395436878501845","supplier_own_ICMS":"11518.21199045984554035636767452425420221","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"84466.88793003886729594669627984453081624","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"105529.8726477714401090303366816415122912","ICMS_ST":"1145.37272727272727272727272727272727273","retailer_acquisition_cash":"97130.47264777144010903033668164151229118","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"41997.00","import_ICMS_gross_base":"47723.86363636363636363636363636363636364","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"5726.863636363636363636363636363636363636"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"5726.863636363636363636363636363636363636"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"6936.721081368936449447276765433345111304"},"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-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","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","II","PIS"],"price_brl":"94597.85913260466407551360355358134369797","reference_price_brl":"139990","savings_vs_reference_brl":"45392.14086739533592448639644641865630203","fixed_residual_brl":"92866.28793003886729594669627984453081624","modeled_net_tax_total_brl":"1731.571202565796779566907273736812881733","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1731.571202565796779566907273736812881733","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"1.830454957906106661020658617938338226351","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"94597.86","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"1731.57","modeled_tax_share_percent":"1.83","savings_vs_reference_brl":"45392.14"},"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":"0.0205"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"84466.88793003886729594669627984453081624","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"1731.571202565796779566907273736812881733","supplier_PC_base":"84466.88793003886729594669627984453081624","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"94597.85913260466407551360355358134369797","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"86198.45913260466407551360355358134369797","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"42857.938500","import_ICMS_gross_base":"42857.938500","import_payments":{"II":"0.00","IPI":"860.938500","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"860.938500","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"870.632702565796779566907273736812881733","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":"-0.000000000000000000000000000000000003"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","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":"107565.2379300388672959466962798445308162","reference_price_brl":"139990","savings_vs_reference_brl":"32424.7620699611327040533037201554691838","fixed_residual_brl":"92866.28793003886729594669627984453081624","modeled_net_tax_total_brl":"14698.95000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"14698.9500","IPI":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"13.66514896714149696122871226972195228265","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"107565.24","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"14698.95","modeled_tax_share_percent":"13.67","savings_vs_reference_brl":"32424.76"},"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":"0.35","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"99165.83793003886729594669627984453081624","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"99165.83793003886729594669627984453081624","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"107565.2379300388672959466962798445308162","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"99165.83793003886729594669627984453081624","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"56695.9500","import_ICMS_gross_base":"56695.9500","import_payments":{"II":"14698.9500","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"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":"-0.00000000000000000000000000000000004"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006-CUSTOMS-0_30","product_id":"BR-V006","tax_profile_id":"V06","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","II","IPI","PIS"],"price_brl":"92866.28793003886729594669627984453081624","reference_price_brl":"139990","savings_vs_reference_brl":"47123.71206996113270405330372015546918376","fixed_residual_brl":"92866.28793003886729594669627984453081624","modeled_net_tax_total_brl":"0.00000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0.00","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":"92866.29","fixed_residual_brl":"92866.29","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"47123.71"},"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":"84466.88793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"41997.00","baseline_upstream_price_ex_IPI_ST_brl":"127475.6246529705719044975013881177123820","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"139990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"84466.88793003886729594669627984453081624","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"84466.88793003886729594669627984453081624","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"92866.28793003886729594669627984453081624","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"84466.88793003886729594669627984453081624","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"41997.00","import_ICMS_gross_base":"41997.00","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"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-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P009","S002","EP005","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039","EP014"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]}]}