{"scenario":{"scenario_id":"EDU-BR-V006-CUSTOMS-0_40","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":"0.40","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 0.40 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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"0.40","basis":"package_sensitivity","baselineScenarioId":"EDU-BR-V006"},"sensitivity_fixture":{"product_id":"BR-V006","dimension":"customs_fraction","value":"0.40","status":"feasible","result":{"price_brl":"139990.00","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"52023.36","modeled_tax_share_percent":"37.16","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_40","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":"87966.63793003886729594669627984453081624","modeled_net_tax_total_brl":"52023.36206996113270405330372015546918379","modeled_net_tax_components_brl":{"II":"19598.6000","IPI":"2613.250305385896724042198778456413103831","ICMS":"16798.80000000000000000000000000000000000","PIS":"2243.570993892282065519156024430871737924","COFINS":"10769.14077068295391449194891726818434204"},"modeled_tax_share_percent":"37.16219877845641310383120488617434758468","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"139990.00","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"52023.36","modeled_tax_share_percent":"37.16","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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"85650.08170000","import_ICMS_gross_base":"97329.63829545454545454545454545454545455","import_payments":{"II":"19598.6000","IPI":"1549.68930000","PIS":"1467.095200","COFINS":"7038.697200","ICMS":"11679.55659545454545454545454545454545455"},"eligible_import_credits":{"IPI":"1549.68930000","PIS":"1467.095200","COFINS":"7038.697200","ICMS":"11679.55659545454545454545454545454545455"},"supplier_net_remittance_or_credit":{"IPI":"1063.561005385896724042198778456413103831","PIS":"776.475793892282065519156024430871737924","COFINS":"3730.44357068295391449194891726818434204","ICMS":"5119.24340454545454545454545454545454545"},"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 0.40 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_40","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":"114209.5106239014995699487678097303765752","reference_price_brl":"139990","savings_vs_reference_brl":"25780.4893760985004300512321902696234248","fixed_residual_brl":"87966.63793003886729594669627984453081624","modeled_net_tax_total_brl":"26242.87269386263227400207152988584575907","modeled_net_tax_components_brl":{"II":"0.00","IPI":"2096.781645369442589941005853734076616789","ICMS":"13705.14127486817994839385213716764518902","PIS":"1800.163754073277540632278196376573095389","COFINS":"8640.786019551732195034935342607550857868"},"modeled_tax_share_percent":"22.97783481472215080534433041034661198738","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"114209.51","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"26242.87","modeled_tax_share_percent":"22.98","savings_vs_reference_brl":"25780.49"},"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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"102282.0314814362238995612611577598349653","supplier_own_ICMS":"12273.84377777234686794735133893118019584","supplier_IPI":"2096.781645369442589941005853734076616789","supplier_PC_base":"90008.18770366387703161390981882865476946","supplier_PIS_debit":"1800.163754073277540632278196376573095389","supplier_COFINS_debit":"8640.786019551732195034935342607550857868","IVA_applied":"0","presumed_ST_base":"114209.5106239014995699487678097303765752","ICMS_ST":"1431.29749709583308044650079823646499318","retailer_acquisition_cash":"105810.1106239014995699487678097303765753","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"65649.710400","import_ICMS_gross_base":"74601.94363636363636363636363636363636364","import_payments":{"II":"0.00","IPI":"1147.918000","PIS":"1467.095200","COFINS":"7038.697200","ICMS":"8952.233236363636363636363636363636363636"},"eligible_import_credits":{"IPI":"1147.918000","PIS":"1467.095200","COFINS":"7038.697200","ICMS":"8952.233236363636363636363636363636363636"},"supplier_net_remittance_or_credit":{"IPI":"948.863645369442589941005853734076616789","PIS":"333.068554073277540632278196376573095389","COFINS":"1602.088819551732195034935342607550857868","ICMS":"4752.908038504543584757488500804008825384"},"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":"-0.00000000000000000000000000000000011"},"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 0.40 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_40","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":"87966.63793003886729594669627984453081624","modeled_net_tax_total_brl":"49053.75945020443188127807783554590883854","modeled_net_tax_components_brl":{"II":"19598.6000","IPI":"0.0000000000000000000000000000000000","ICMS":"16442.44768562919590126697289384685275858","PIS":"2243.570993892282065519156024430871737924","COFINS":"10769.14077068295391449194891726818434204"},"modeled_tax_share_percent":"35.80033366424712814099506207856838956719","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"137020.40","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"49053.76","modeled_tax_share_percent":"35.80","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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"84100.392400","import_ICMS_gross_base":"95568.62772727272727272727272727272727273","import_payments":{"II":"19598.6000","IPI":"0.0000","PIS":"1467.095200","COFINS":"7038.697200","ICMS":"11468.23532727272727272727272727272727273"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1467.095200","COFINS":"7038.697200","ICMS":"11468.23532727272727272727272727272727273"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"776.475793892282065519156024430871737924","COFINS":"3730.44357068295391449194891726818434204","ICMS":"4974.21235835646862853970016657412548585"},"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 0.40 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_40","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":"87966.63793003886729594669627984453081624","modeled_net_tax_total_brl":"34910.97203331482509716823986674069961133","modeled_net_tax_components_brl":{"II":"19598.6000","IPI":"2299.660268739589117157134925041643531372","ICMS":"0.0000000000000000000000000000000000","PIS":"2243.570993892282065519156024430871737924","COFINS":"10769.14077068295391449194891726818434204"},"modeled_tax_share_percent":"28.41117437401856322970440630002069778350","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"122877.61","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"34910.97","modeled_tax_share_percent":"28.41","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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"85650.08170000","import_ICMS_gross_base":"85650.08170000","import_payments":{"II":"19598.6000","IPI":"1549.68930000","PIS":"1467.095200","COFINS":"7038.697200","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"1549.68930000","PIS":"1467.095200","COFINS":"7038.697200","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"749.970968739589117157134925041643531372","PIS":"776.475793892282065519156024430871737924","COFINS":"3730.44357068295391449194891726818434204","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 0.40 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_40","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":"87966.63793003886729594669627984453081624","modeled_net_tax_total_brl":"49137.40571436982136052957081589159146859","modeled_net_tax_components_brl":{"II":"19598.6000","IPI":"2555.435033142845911563389070968439362596","ICMS":"16452.48523732904263877715205148833467418","PIS":"0.0000000000000000000000000000000000","COFINS":"10530.88544389793281018902969343481743181"},"modeled_tax_share_percent":"35.83950145322626264549722778397347904118","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"137104.04","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"49137.41","modeled_tax_share_percent":"35.84","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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"84182.98650000","import_ICMS_gross_base":"95662.48465909090909090909090909090909091","import_payments":{"II":"19598.6000","IPI":"1549.68930000","PIS":"0.00","COFINS":"7038.697200","ICMS":"11479.49815909090909090909090909090909091"},"eligible_import_credits":{"IPI":"1549.68930000","PIS":"0.00","COFINS":"7038.697200","ICMS":"11479.49815909090909090909090909090909091"},"supplier_net_remittance_or_credit":{"IPI":"1005.745733142845911563389070968439362596","PIS":"0.0000000000000000000000000000000000","COFINS":"3492.18824389793281018902969343481743181","ICMS":"4972.98707823813354786806114239742558327"},"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 0.40 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_40","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":"87966.63793003886729594669627984453081624","modeled_net_tax_total_brl":"39245.05409222458353893271002813320573295","modeled_net_tax_components_brl":{"II":"19598.6000","IPI":"2357.258438735849698013575224648437942639","ICMS":"15265.40304267161410018552875695732838590","PIS":"2023.792610817119740733606046527439404412","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"30.85019424579013201912008867629230981653","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"127211.69","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"39245.05","modeled_tax_share_percent":"30.85","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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"78611.38450000","import_ICMS_gross_base":"89331.118750","import_payments":{"II":"19598.6000","IPI":"1549.68930000","PIS":"1467.095200","COFINS":"0.00","ICMS":"10719.73425000"},"eligible_import_credits":{"IPI":"1549.68930000","PIS":"1467.095200","COFINS":"0.00","ICMS":"10719.73425000"},"supplier_net_remittance_or_credit":{"IPI":"807.569138735849698013575224648437942639","PIS":"556.697410817119740733606046527439404412","COFINS":"0.0000000000000000000000000000000000","ICMS":"4545.66879267161410018552875695732838590"},"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 0.40 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_40","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":"111826.8042087089511722885338850325622380","reference_price_brl":"139990","savings_vs_reference_brl":"28163.1957912910488277114661149674377620","fixed_residual_brl":"87966.63793003886729594669627984453081624","modeled_net_tax_total_brl":"23860.16627867008387634183760518803142182","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"13419.21650504507414067462406620390746856","PIS":"1800.163754073277540632278196376573095389","COFINS":"8640.786019551732195034935342607550857868"},"modeled_tax_share_percent":"21.33671479526362052922895338582967593310","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"111826.80","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"23860.17","modeled_tax_share_percent":"21.34","savings_vs_reference_brl":"28163.20"},"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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"102282.0314814362238995612611577598349653","supplier_own_ICMS":"12273.84377777234686794735133893118019584","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"90008.18770366387703161390981882865476946","supplier_PIS_debit":"1800.163754073277540632278196376573095389","supplier_COFINS_debit":"8640.786019551732195034935342607550857868","IVA_applied":"0","presumed_ST_base":"111826.8042087089511722885338850325622380","ICMS_ST":"1145.37272727272727272727272727272727272","retailer_acquisition_cash":"103427.4042087089511722885338850325622380","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"64501.792400","import_ICMS_gross_base":"73297.49136363636363636363636363636363636","import_payments":{"II":"0.00","IPI":"0.00","PIS":"1467.095200","COFINS":"7038.697200","ICMS":"8795.698963636363636363636363636363636364"},"eligible_import_credits":{"IPI":"0.00","PIS":"1467.095200","COFINS":"7038.697200","ICMS":"8795.698963636363636363636363636363636364"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"333.068554073277540632278196376573095389","COFINS":"1602.088819551732195034935342607550857868","ICMS":"4623.517541408710504310987702567543832196"},"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 0.40 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_40","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":"100252.7555515889865107619949701146421923","reference_price_brl":"139990","savings_vs_reference_brl":"39737.2444484110134892380050298853578077","fixed_residual_brl":"87966.63793003886729594669627984453081624","modeled_net_tax_total_brl":"12286.11762155011921481529869027011137604","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1845.167847925109479148085151285987422775","ICMS":"0.00000000000000000000000000000000000","PIS":"1800.163754073277540632278196376573095390","COFINS":"8640.786019551732195034935342607550857872"},"modeled_tax_share_percent":"12.25514206961405227973747503075976338494","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"100252.76","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"12286.12","modeled_tax_share_percent":"12.26","savings_vs_reference_brl":"39737.24"},"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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"90008.18770366387703161390981882865476950","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"1845.167847925109479148085151285987422775","supplier_PC_base":"90008.18770366387703161390981882865476950","supplier_PIS_debit":"1800.163754073277540632278196376573095390","supplier_COFINS_debit":"8640.786019551732195034935342607550857872","IVA_applied":"0","presumed_ST_base":"100252.7555515889865107619949701146421923","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"91853.35555158898651076199497011464219228","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"65649.710400","import_ICMS_gross_base":"65649.710400","import_payments":{"II":"0.00","IPI":"1147.918000","PIS":"1467.095200","COFINS":"7038.697200","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"1147.918000","PIS":"1467.095200","COFINS":"7038.697200","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"697.249847925109479148085151285987422775","PIS":"333.068554073277540632278196376573095390","COFINS":"1602.088819551732195034935342607550857872","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 0.40 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_40","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":"111893.9190775159072624881152636583046881","reference_price_brl":"139990","savings_vs_reference_brl":"28096.0809224840927375118847363416953119","fixed_residual_brl":"87966.63793003886729594669627984453081624","modeled_net_tax_total_brl":"23927.28114747703996654141898381377387186","modeled_net_tax_components_brl":{"II":"0.00","IPI":"2050.392670914366426446735812722260762435","ICMS":"13427.27028930190887149857383163899656257","PIS":"0.00000000000000000000000000000000000","COFINS":"8449.618187260764668596109339452516546855"},"modeled_tax_share_percent":"21.38389766373373488188952822154489554155","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"111893.92","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"23927.28","modeled_tax_share_percent":"21.38","savings_vs_reference_brl":"28096.08"},"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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"100019.1546787495817778895518401102810944","supplier_own_ICMS":"12002.29856144994981334674622081323373133","supplier_IPI":"2050.392670914366426446735812722260762435","supplier_PC_base":"88016.85611729963196454280561929704736307","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"8449.618187260764668596109339452516546855","IVA_applied":"0","presumed_ST_base":"111893.9190775159072624881152636583046881","ICMS_ST":"1424.97172785195905815182761082576283124","retailer_acquisition_cash":"103494.5190775159072624881152636583046880","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"64182.615200","import_ICMS_gross_base":"72934.7900","import_payments":{"II":"0.00","IPI":"1147.918000","PIS":"0.00","COFINS":"7038.697200","ICMS":"8752.174800"},"eligible_import_credits":{"IPI":"1147.918000","PIS":"0.00","COFINS":"7038.697200","ICMS":"8752.174800"},"supplier_net_remittance_or_credit":{"IPI":"902.474670914366426446735812722260762435","PIS":"0.00000000000000000000000000000000000","COFINS":"1410.920987260764668596109339452516546855","ICMS":"4675.09548930190887149857383163899656257"},"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 0.40 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_40","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":"103956.6383401501096306291111485916680722","reference_price_brl":"139990","savings_vs_reference_brl":"36033.3616598498903693708888514083319278","fixed_residual_brl":"87966.63793003886729594669627984453081624","modeled_net_tax_total_brl":"15990.00041011124233468241486874713725597","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1891.382627047538009701886912960126254328","ICMS":"12474.79660081801315567549333783100016866","PIS":"1623.821182245691169305034617956010832984","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"15.38141350607293343887760094884018776457","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"103956.64","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"15990.00","modeled_tax_share_percent":"15.38","savings_vs_reference_brl":"36033.36"},"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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"92262.56717305063461960423965659152460139","supplier_own_ICMS":"11071.50806076607615435250875879098295217","supplier_IPI":"1891.382627047538009701886912960126254328","supplier_PC_base":"81191.05911228455846525173089780054164922","supplier_PIS_debit":"1623.821182245691169305034617956010832984","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"103956.6383401501096306291111485916680722","ICMS_ST":"1403.28854005193700132298457904001721649","retailer_acquisition_cash":"95557.23834015010963062911114859166807221","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"58611.013200","import_ICMS_gross_base":"66603.42409090909090909090909090909090909","import_payments":{"II":"0.00","IPI":"1147.918000","PIS":"1467.095200","COFINS":"0.00","ICMS":"7992.410890909090909090909090909090909091"},"eligible_import_credits":{"IPI":"1147.918000","PIS":"1467.095200","COFINS":"0.00","ICMS":"7992.410890909090909090909090909090909091"},"supplier_net_remittance_or_credit":{"IPI":"743.464627047538009701886912960126254328","PIS":"156.725982245691169305034617956010832984","COFINS":"0.00000000000000000000000000000000000","ICMS":"4482.385709908922246584584246921909259569"},"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 0.40 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_40","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":"87966.63793003886729594669627984453081624","modeled_net_tax_total_brl":"32611.31176457523598001110494169905607996","modeled_net_tax_components_brl":{"II":"19598.6000","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"2243.570993892282065519156024430871737924","COFINS":"10769.14077068295391449194891726818434204"},"modeled_tax_share_percent":"27.04583370937173652385802508928226087180","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"120577.95","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"32611.31","modeled_tax_share_percent":"27.05","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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"84100.392400","import_ICMS_gross_base":"84100.392400","import_payments":{"II":"19598.6000","IPI":"0.0000","PIS":"1467.095200","COFINS":"7038.697200","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1467.095200","COFINS":"7038.697200","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"776.475793892282065519156024430871737924","COFINS":"3730.44357068295391449194891726818434204","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 0.40 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_40","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":"87966.63793003886729594669627984453081624","modeled_net_tax_total_brl":"46233.50226761658737011662868979109219290","modeled_net_tax_components_brl":{"II":"19598.6000","IPI":"0.0000000000000000000000000000000000","ICMS":"16104.01682371865455992759899635627476109","PIS":"0.0000000000000000000000000000000000","COFINS":"10530.88544389793281018902969343481743181"},"modeled_tax_share_percent":"34.45115794925548847250984626557174275260","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"134200.14","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"46233.50","modeled_tax_share_percent":"34.45","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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"82633.297200","import_ICMS_gross_base":"93901.47409090909090909090909090909090909","import_payments":{"II":"19598.6000","IPI":"0.0000","PIS":"0.00","COFINS":"7038.697200","ICMS":"11268.17689090909090909090909090909090909"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"7038.697200","ICMS":"11268.17689090909090909090909090909090909"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"3492.18824389793281018902969343481743181","ICMS":"4835.83993280956365083668990544718385200"},"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 0.40 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_40","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":"87966.63793003886729594669627984453081624","modeled_net_tax_total_brl":"36566.35132093384524573546545466907170722","modeled_net_tax_components_brl":{"II":"19598.6000","IPI":"0.0000000000000000000000000000000000","ICMS":"14943.95871011672550500185940814163230281","PIS":"2023.792610817119740733606046527439404412","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"29.36278293877718812848866849496224761662","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"124532.99","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"36566.35","modeled_tax_share_percent":"29.36","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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"77061.695200","import_ICMS_gross_base":"87570.10818181818181818181818181818181818","import_payments":{"II":"19598.6000","IPI":"0.0000","PIS":"1467.095200","COFINS":"0.00","ICMS":"10508.41298181818181818181818181818181818"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1467.095200","COFINS":"0.00","ICMS":"10508.41298181818181818181818181818181818"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"556.697410817119740733606046527439404412","COFINS":"0.0000000000000000000000000000000000","ICMS":"4435.54572829854368682004122632345048463"},"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 0.40 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_40","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":"87966.63793003886729594669627984453081624","modeled_net_tax_total_brl":"32378.26827306363721236481207588704407091","modeled_net_tax_components_brl":{"II":"19598.6000","IPI":"2248.782829165704402175782382452226639086","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"10530.88544389793281018902969343481743182"},"modeled_tax_share_percent":"26.90456064540014740183483449640445443665","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"120344.91","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"32378.27","modeled_tax_share_percent":"26.90","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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"84182.98650000","import_ICMS_gross_base":"84182.98650000","import_payments":{"II":"19598.6000","IPI":"1549.68930000","PIS":"0.00","COFINS":"7038.697200","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"1549.68930000","PIS":"0.00","COFINS":"7038.697200","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"699.093529165704402175782382452226639086","PIS":"0.0000000000000000000000000000000000","COFINS":"3492.18824389793281018902969343481743182","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 0.40 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_40","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":"87966.63793003886729594669627984453081624","modeled_net_tax_total_brl":"23696.78003690466747498555224421806479393","modeled_net_tax_components_brl":{"II":"19598.6000","IPI":"2074.387426087547734251946197690625389524","ICMS":"0.0000000000000000000000000000000000","PIS":"2023.792610817119740733606046527439404414","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"21.22161444486661072384485199134847013218","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"111663.42","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"23696.78","modeled_tax_share_percent":"21.22","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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"78611.38450000","import_ICMS_gross_base":"78611.38450000","import_payments":{"II":"19598.6000","IPI":"1549.68930000","PIS":"1467.095200","COFINS":"0.00","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"1549.68930000","PIS":"1467.095200","COFINS":"0.00","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"524.698126087547734251946197690625389524","PIS":"556.697410817119740733606046527439404414","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 0.40 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_40","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":"87966.63793003886729594669627984453081624","modeled_net_tax_total_brl":"36891.71570632476906768966735651910554742","modeled_net_tax_components_brl":{"II":"19598.6000","IPI":"2310.113269961132704053303720155469183787","ICMS":"14983.00243636363636363636363636363636363","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"29.54685420069519357273909425623461659683","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"124858.35","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"36891.72","modeled_tax_share_percent":"29.55","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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"77144.28930000","import_ICMS_gross_base":"87663.96511363636363636363636363636363636","import_payments":{"II":"19598.6000","IPI":"1549.68930000","PIS":"0.00","COFINS":"0.00","ICMS":"10519.67581363636363636363636363636363636"},"eligible_import_credits":{"IPI":"1549.68930000","PIS":"0.00","COFINS":"0.00","ICMS":"10519.67581363636363636363636363636363636"},"supplier_net_remittance_or_credit":{"IPI":"760.423969961132704053303720155469183787","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"4463.32662272727272727272727272727272727"},"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 0.40 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_40","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":"98407.58770366387703161390981882865476950","reference_price_brl":"139990","savings_vs_reference_brl":"41582.41229633612296838609018117134523050","fixed_residual_brl":"87966.63793003886729594669627984453081624","modeled_net_tax_total_brl":"10440.94977362500973566721353898412395326","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000","PIS":"1800.163754073277540632278196376573095390","COFINS":"8640.786019551732195034935342607550857872"},"modeled_tax_share_percent":"10.60990317643593241957835612026099537852","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"98407.59","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"10440.95","modeled_tax_share_percent":"10.61","savings_vs_reference_brl":"41582.41"},"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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"90008.18770366387703161390981882865476950","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"90008.18770366387703161390981882865476950","supplier_PIS_debit":"1800.163754073277540632278196376573095390","supplier_COFINS_debit":"8640.786019551732195034935342607550857872","IVA_applied":"0","presumed_ST_base":"98407.58770366387703161390981882865476950","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"90008.18770366387703161390981882865476950","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"64501.792400","import_ICMS_gross_base":"64501.792400","import_payments":{"II":"0.00","IPI":"0.00","PIS":"1467.095200","COFINS":"7038.697200","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"1467.095200","COFINS":"7038.697200","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"333.068554073277540632278196376573095390","COFINS":"1602.088819551732195034935342607550857872","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 0.40 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_40","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":"109563.9274060223090506168245673830083671","reference_price_brl":"139990","savings_vs_reference_brl":"30426.0725939776909493831754326169916329","fixed_residual_brl":"87966.63793003886729594669627984453081624","modeled_net_tax_total_brl":"21597.28947598344175467012828753847755090","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"13147.67128872267708607401894808596100405","PIS":"0.00000000000000000000000000000000000","COFINS":"8449.618187260764668596109339452516546855"},"modeled_tax_share_percent":"19.71204390652057033730079459569906956622","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"109563.93","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"21597.29","modeled_tax_share_percent":"19.71","savings_vs_reference_brl":"30426.07"},"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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"100019.1546787495817778895518401102810944","supplier_own_ICMS":"12002.29856144994981334674622081323373133","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"88016.85611729963196454280561929704736307","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"8449.618187260764668596109339452516546855","IVA_applied":"0","presumed_ST_base":"109563.9274060223090506168245673830083671","ICMS_ST":"1145.37272727272727272727272727272727272","retailer_acquisition_cash":"101164.5274060223090506168245673830083671","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"63034.697200","import_ICMS_gross_base":"71630.33772727272727272727272727272727273","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"7038.697200","ICMS":"8595.640527272727272727272727272727272727"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"7038.697200","ICMS":"8595.640527272727272727272727272727272727"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"1410.920987260764668596109339452516546855","ICMS":"4552.030761449949813346746220813233731323"},"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 0.40 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_40","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":"101807.3399003233618923315123838642518741","reference_price_brl":"139990","savings_vs_reference_brl":"38182.6600996766381076684876161357481259","fixed_residual_brl":"87966.63793003886729594669627984453081624","modeled_net_tax_total_brl":"13840.70197028449459638481610401972105787","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"12216.88078803880342707978148606371022489","PIS":"1623.821182245691169305034617956010832984","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"13.59499421538322068056273148648184458981","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"101807.34","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"13840.70","modeled_tax_share_percent":"13.59","savings_vs_reference_brl":"38182.66"},"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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"92262.56717305063461960423965659152460139","supplier_own_ICMS":"11071.50806076607615435250875879098295217","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"81191.05911228455846525173089780054164922","supplier_PIS_debit":"1623.821182245691169305034617956010832984","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"101807.3399003233618923315123838642518741","ICMS_ST":"1145.37272727272727272727272727272727272","retailer_acquisition_cash":"93407.93990032336189233151238386425187411","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"57463.095200","import_ICMS_gross_base":"65298.97181818181818181818181818181818182","import_payments":{"II":"0.00","IPI":"0.00","PIS":"1467.095200","COFINS":"0.00","ICMS":"7835.876618181818181818181818181818181818"},"eligible_import_credits":{"IPI":"0.00","PIS":"1467.095200","COFINS":"0.00","ICMS":"7835.876618181818181818181818181818181818"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"156.725982245691169305034617956010832984","COFINS":"0.00000000000000000000000000000000000","ICMS":"4381.004169856985245261599667881892043072"},"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 0.40 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_40","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":"98220.60166770427441981593313449263683404","reference_price_brl":"139990","savings_vs_reference_brl":"41769.39833229572558018406686550736316596","fixed_residual_brl":"87966.63793003886729594669627984453081624","modeled_net_tax_total_brl":"10253.96373766540712386923685464810601780","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1804.345550404642455273127515195589470944","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"8449.618187260764668596109339452516546858"},"modeled_tax_share_percent":"10.43972808510802785842955231927704159659","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"98220.60","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"10253.96","modeled_tax_share_percent":"10.44","savings_vs_reference_brl":"41769.40"},"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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"88016.85611729963196454280561929704736310","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"1804.345550404642455273127515195589470944","supplier_PC_base":"88016.85611729963196454280561929704736310","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"8449.618187260764668596109339452516546858","IVA_applied":"0","presumed_ST_base":"98220.60166770427441981593313449263683404","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"89821.20166770427441981593313449263683404","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"64182.615200","import_ICMS_gross_base":"64182.615200","import_payments":{"II":"0.00","IPI":"1147.918000","PIS":"0.00","COFINS":"7038.697200","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"1147.918000","PIS":"0.00","COFINS":"7038.697200","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"656.427550404642455273127515195589470944","PIS":"0.00000000000000000000000000000000000","COFINS":"1410.920987260764668596109339452516546858","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 0.40 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_40","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":"91254.87582408639191378939138120545275303","reference_price_brl":"139990","savings_vs_reference_brl":"48735.12417591360808621060861879454724697","fixed_residual_brl":"87966.63793003886729594669627984453081624","modeled_net_tax_total_brl":"3288.237894047524617842695101360921936793","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1664.416711801833448537660483404911103809","ICMS":"0.00000000000000000000000000000000000","PIS":"1623.821182245691169305034617956010832984","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"3.603355836444638730227974899193460384360","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"91254.88","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"3288.24","modeled_tax_share_percent":"3.60","savings_vs_reference_brl":"48735.12"},"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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"81191.05911228455846525173089780054164922","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"1664.416711801833448537660483404911103809","supplier_PC_base":"81191.05911228455846525173089780054164922","supplier_PIS_debit":"1623.821182245691169305034617956010832984","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"91254.87582408639191378939138120545275303","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"82855.47582408639191378939138120545275303","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"58611.013200","import_ICMS_gross_base":"58611.013200","import_payments":{"II":"0.00","IPI":"1147.918000","PIS":"1467.095200","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"1147.918000","PIS":"1467.095200","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"516.498711801833448537660483404911103809","PIS":"156.725982245691169305034617956010832984","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 0.40 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_40","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":"102068.4010278925619834710743801652892562","reference_price_brl":"139990","savings_vs_reference_brl":"37921.5989721074380165289256198347107438","fixed_residual_brl":"87966.63793003886729594669627984453081624","modeled_net_tax_total_brl":"14101.76309785369468752437810032075843998","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1853.554974506587249507849174700923729242","ICMS":"12248.20812334710743801652892561983471074","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"13.81599295750705479183486413951188572362","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"102068.40","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"14101.76","modeled_tax_share_percent":"13.82","savings_vs_reference_brl":"37921.60"},"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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"90417.31582958962192721215486345969410936","supplier_own_ICMS":"10850.07789955075463126545858361516329312","supplier_IPI":"1853.554974506587249507849174700923729242","supplier_PC_base":"79567.23793003886729594669627984453081624","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"102068.4010278925619834710743801652892562","ICMS_ST":"1398.13022379635280675107034200467141762","retailer_acquisition_cash":"93669.00102789256198347107438016528925622","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"57143.918000","import_ICMS_gross_base":"64936.27045454545454545454545454545454545","import_payments":{"II":"0.00","IPI":"1147.918000","PIS":"0.00","COFINS":"0.00","ICMS":"7792.352454545454545454545454545454545455"},"eligible_import_credits":{"IPI":"1147.918000","PIS":"0.00","COFINS":"0.00","ICMS":"7792.352454545454545454545454545454545455"},"supplier_net_remittance_or_credit":{"IPI":"705.636974506587249507849174700923729242","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"4455.855668801652892561983471074380165285"},"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 0.40 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_40","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":"87966.63793003886729594669627984453081624","modeled_net_tax_total_brl":"30129.48544389793281018902969343481743182","modeled_net_tax_components_brl":{"II":"19598.6000","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"10530.88544389793281018902969343481743182"},"modeled_tax_share_percent":"25.51267948779032780967027984724061676431","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"118096.12","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"30129.49","modeled_tax_share_percent":"25.51","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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"82633.297200","import_ICMS_gross_base":"82633.297200","import_payments":{"II":"19598.6000","IPI":"0.0000","PIS":"0.00","COFINS":"7038.697200","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"7038.697200","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"3492.18824389793281018902969343481743182","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 0.40 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_40","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":"87966.63793003886729594669627984453081624","modeled_net_tax_total_brl":"21622.39261081711974073360604652743940441","modeled_net_tax_components_brl":{"II":"19598.6000","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"2023.792610817119740733606046527439404414","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"19.73043515770135014600985056245709956431","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"109589.03","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"21622.39","modeled_tax_share_percent":"19.73","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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"77061.695200","import_ICMS_gross_base":"77061.695200","import_payments":{"II":"19598.6000","IPI":"0.0000","PIS":"1467.095200","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1467.095200","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"556.697410817119740733606046527439404414","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 0.40 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_40","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":"87966.63793003886729594669627984453081624","modeled_net_tax_total_brl":"34266.58699045984554035636767452425420221","modeled_net_tax_components_brl":{"II":"19598.6000","IPI":"0.0000000000000000000000000000000000","ICMS":"14667.98699045984554035636767452425420221","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"28.03377478811268976784168906314042401165","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"122233.22","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"34266.59","modeled_tax_share_percent":"28.03","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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"75594.6000","import_ICMS_gross_base":"85902.95454545454545454545454545454545455","import_payments":{"II":"19598.6000","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"10308.35454545454545454545454545454545455"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"10308.35454545454545454545454545454545455"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"4359.63244500530008581091312906970874766"},"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 0.40 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_40","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":"87966.63793003886729594669627984453081624","modeled_net_tax_total_brl":"21631.49967756579677956690727373681288173","modeled_net_tax_components_brl":{"II":"19598.6000","IPI":"2032.899677565796779566907273736812881733","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"19.73710516415276771418626870513602186663","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"109598.14","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"21631.50","modeled_tax_share_percent":"19.74","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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"77144.28930000","import_ICMS_gross_base":"77144.28930000","import_payments":{"II":"19598.6000","IPI":"1549.68930000","PIS":"0.00","COFINS":"0.00","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"1549.68930000","PIS":"0.00","COFINS":"0.00","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"483.210377565796779566907273736812881733","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 0.40 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_40","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":"96416.25611729963196454280561929704736310","reference_price_brl":"139990","savings_vs_reference_brl":"43573.74388270036803545719438070295263690","fixed_residual_brl":"87966.63793003886729594669627984453081624","modeled_net_tax_total_brl":"8449.618187260764668596109339452516546858","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"8449.618187260764668596109339452516546858"},"modeled_tax_share_percent":"8.763686257409739019659993858748942688887","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"96416.26","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"8449.62","modeled_tax_share_percent":"8.76","savings_vs_reference_brl":"43573.74"},"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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"88016.85611729963196454280561929704736310","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"88016.85611729963196454280561929704736310","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"8449.618187260764668596109339452516546858","IVA_applied":"0","presumed_ST_base":"96416.25611729963196454280561929704736310","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"88016.85611729963196454280561929704736310","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"63034.697200","import_ICMS_gross_base":"63034.697200","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"7038.697200","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"7038.697200","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"1410.920987260764668596109339452516546858","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 0.40 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_40","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":"89590.45911228455846525173089780054164922","reference_price_brl":"139990","savings_vs_reference_brl":"50399.54088771544153474826910219945835078","fixed_residual_brl":"87966.63793003886729594669627984453081624","modeled_net_tax_total_brl":"1623.821182245691169305034617956010832984","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000","PIS":"1623.821182245691169305034617956010832984","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"1.812493426571841682457649416456641579336","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"89590.46","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"1623.82","modeled_tax_share_percent":"1.81","savings_vs_reference_brl":"50399.54"},"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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"81191.05911228455846525173089780054164922","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"81191.05911228455846525173089780054164922","supplier_PIS_debit":"1623.821182245691169305034617956010832984","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"89590.45911228455846525173089780054164922","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"81191.05911228455846525173089780054164922","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"57463.095200","import_ICMS_gross_base":"57463.095200","import_payments":{"II":"0.00","IPI":"0.00","PIS":"1467.095200","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"1467.095200","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"156.725982245691169305034617956010832984","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000004"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-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 0.40 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_40","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":"99962.08855686234919993942759073242138209","reference_price_brl":"139990","savings_vs_reference_brl":"40027.91144313765080006057240926757861791","fixed_residual_brl":"87966.63793003886729594669627984453081624","modeled_net_tax_total_brl":"11995.45062682348190399273131088789056585","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"11995.45062682348190399273131088789056585","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":"99962.09","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"11995.45","modeled_tax_share_percent":"12.00","savings_vs_reference_brl":"40027.91"},"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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"90417.31582958962192721215486345969410936","supplier_own_ICMS":"10850.07789955075463126545858361516329312","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"79567.23793003886729594669627984453081624","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"99962.08855686234919993942759073242138209","ICMS_ST":"1145.37272727272727272727272727272727273","retailer_acquisition_cash":"91562.68855686234919993942759073242138209","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"55996.00","import_ICMS_gross_base":"63631.81818181818181818181818181818181818","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"7635.818181818181818181818181818181818182"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"7635.818181818181818181818181818181818182"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"4359.632445005300085810913129069708747668"},"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 0.40 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_40","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":"89597.76630760466407551360355358134369797","reference_price_brl":"139990","savings_vs_reference_brl":"50392.23369239533592448639644641865630203","fixed_residual_brl":"87966.63793003886729594669627984453081624","modeled_net_tax_total_brl":"1631.128377565796779566907273736812881733","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1631.128377565796779566907273736812881733","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"1.820501162903827638878596137298377942830","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"89597.77","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"1631.13","modeled_tax_share_percent":"1.82","savings_vs_reference_brl":"50392.23"},"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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"79567.23793003886729594669627984453081624","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"1631.128377565796779566907273736812881733","supplier_PC_base":"79567.23793003886729594669627984453081624","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"89597.76630760466407551360355358134369797","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"81198.36630760466407551360355358134369797","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"57143.918000","import_ICMS_gross_base":"57143.918000","import_payments":{"II":"0.00","IPI":"1147.918000","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"1147.918000","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"483.210377565796779566907273736812881733","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 0.40 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_40","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":"87966.63793003886729594669627984453081624","modeled_net_tax_total_brl":"19598.60000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"19598.6000","IPI":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"18.22019862285532928163828302629593637687","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"107565.24","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"19598.60","modeled_tax_share_percent":"18.22","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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"75594.6000","import_ICMS_gross_base":"75594.6000","import_payments":{"II":"19598.6000","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 0.40 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_40","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":"87966.63793003886729594669627984453081624","reference_price_brl":"139990","savings_vs_reference_brl":"52023.36206996113270405330372015546918376","fixed_residual_brl":"87966.63793003886729594669627984453081624","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":"87966.64","fixed_residual_brl":"87966.64","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"52023.36"},"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":"79567.23793003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"55996.00","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":"79567.23793003886729594669627984453081624","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"79567.23793003886729594669627984453081624","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"87966.63793003886729594669627984453081624","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"79567.23793003886729594669627984453081624","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"55996.00","import_ICMS_gross_base":"55996.00","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]}]}