{"scenario":{"scenario_id":"EDU-BR-V006","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":"0.35","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 value35% of baseline price is a transparent modeling convention, not an observed category average."],"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":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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"}},"baseline":{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006","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":"90416.46293003886729594669627984453081624","modeled_net_tax_total_brl":"49573.53706996113270405330372015546918379","modeled_net_tax_components_brl":{"II":"17148.7750","IPI":"2613.250305385896724042198778456413103831","ICMS":"16798.80000000000000000000000000000000000","PIS":"2243.570993892282065519156024430871737924","COFINS":"10769.14077068295391449194891726818434204"},"modeled_tax_share_percent":"35.41219877845641310383120488617434758468","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"139990.00","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"49573.54","modeled_tax_share_percent":"35.41","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":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"74943.82148750","import_ICMS_gross_base":"85163.43350852272727272727272727272727273","import_payments":{"II":"17148.7750","IPI":"1355.97813750","PIS":"1283.708300","COFINS":"6158.860050","ICMS":"10219.61202102272727272727272727272727273"},"eligible_import_credits":{"IPI":"1355.97813750","PIS":"1283.708300","COFINS":"6158.860050","ICMS":"10219.61202102272727272727272727272727273"},"supplier_net_remittance_or_credit":{"IPI":"1257.272167885896724042198778456413103831","PIS":"959.862693892282065519156024430871737924","COFINS":"4610.28072068295391449194891726818434204","ICMS":"6579.18797897727272727272727272727272727"},"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 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","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":"90416.46293003886729594669627984453081624","modeled_net_tax_total_brl":"49573.53706996113270405330372015546918379","modeled_net_tax_components_brl":{"II":"17148.7750","IPI":"2613.250305385896724042198778456413103831","ICMS":"16798.80000000000000000000000000000000000","PIS":"2243.570993892282065519156024430871737924","COFINS":"10769.14077068295391449194891726818434204"},"modeled_tax_share_percent":"35.41219877845641310383120488617434758468","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"139990.00","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"49573.54","modeled_tax_share_percent":"35.41","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":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"74943.82148750","import_ICMS_gross_base":"85163.43350852272727272727272727272727273","import_payments":{"II":"17148.7750","IPI":"1355.97813750","PIS":"1283.708300","COFINS":"6158.860050","ICMS":"10219.61202102272727272727272727272727273"},"eligible_import_credits":{"IPI":"1355.97813750","PIS":"1283.708300","COFINS":"6158.860050","ICMS":"10219.61202102272727272727272727272727273"},"supplier_net_remittance_or_credit":{"IPI":"1257.272167885896724042198778456413103831","PIS":"959.862693892282065519156024430871737924","COFINS":"4610.28072068295391449194891726818434204","ICMS":"6579.18797897727272727272727272727272727"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006","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":"117432.0717959138121237051718335140795034","reference_price_brl":"139990","savings_vs_reference_brl":"22557.9282040861878762948281664859204966","fixed_residual_brl":"90416.46293003886729594669627984453081624","modeled_net_tax_total_brl":"27015.60886587494482775847555366954868718","modeled_net_tax_components_brl":{"II":"0.00","IPI":"2161.340227871499356703654969324368677669","ICMS":"14091.84861550965745484462062002168954041","PIS":"1855.589659050653106243137924883360425706","COFINS":"8906.830363443134909967062039440130043390"},"modeled_tax_share_percent":"23.00530719821208579017525195140204518803","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"117432.07","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"27015.61","modeled_tax_share_percent":"23.01","savings_vs_reference_brl":"22557.93"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0.02","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0.1257","II":"0","IPI":"0.0205"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"105431.2306278780174001782911865545696424","supplier_own_ICMS":"12651.74767534536208802139494238654835709","supplier_IPI":"2161.340227871499356703654969324368677669","supplier_PC_base":"92779.48295253265531215689624416802128531","supplier_PIS_debit":"1855.589659050653106243137924883360425706","supplier_COFINS_debit":"8906.830363443134909967062039440130043390","IVA_applied":"0","presumed_ST_base":"117432.0717959138121237051718335140795034","ICMS_ST":"1440.10094016429536682322567763514118332","retailer_acquisition_cash":"109032.6717959138121237051718335140795034","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"57443.496600","import_ICMS_gross_base":"65276.70068181818181818181818181818181818","import_payments":{"II":"0.00","IPI":"1004.428250","PIS":"1283.708300","COFINS":"6158.860050","ICMS":"7833.204081818181818181818181818181818182"},"eligible_import_credits":{"IPI":"1004.428250","PIS":"1283.708300","COFINS":"6158.860050","ICMS":"7833.204081818181818181818181818181818182"},"supplier_net_remittance_or_credit":{"IPI":"1156.911977871499356703654969324368677669","PIS":"571.881359050653106243137924883360425706","COFINS":"2747.970313443134909967062039440130043390","ICMS":"6258.644533691475636662802438203507722228"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006","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":"90416.46293003886729594669627984453081624","modeled_net_tax_total_brl":"46603.93445020443188127807783554590883854","modeled_net_tax_components_brl":{"II":"17148.7750","IPI":"0.0000000000000000000000000000000000","ICMS":"16442.44768562919590126697289384685275858","PIS":"2243.570993892282065519156024430871737924","COFINS":"10769.14077068295391449194891726818434204"},"modeled_tax_share_percent":"34.01240643090133182058455706973685906940","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"137020.40","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"46603.93","modeled_tax_share_percent":"34.01","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":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"73587.843350","import_ICMS_gross_base":"83622.54926136363636363636363636363636364","import_payments":{"II":"17148.7750","IPI":"0.0000","PIS":"1283.708300","COFINS":"6158.860050","ICMS":"10034.70591136363636363636363636363636364"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1283.708300","COFINS":"6158.860050","ICMS":"10034.70591136363636363636363636363636364"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"959.862693892282065519156024430871737924","COFINS":"4610.28072068295391449194891726818434204","ICMS":"6407.74177426555953763060925748321639494"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006","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":"90416.46293003886729594669627984453081624","modeled_net_tax_total_brl":"32461.14703331482509716823986674069961133","modeled_net_tax_components_brl":{"II":"17148.7750","IPI":"2299.660268739589117157134925041643531372","ICMS":"0.0000000000000000000000000000000000","PIS":"2243.570993892282065519156024430871737924","COFINS":"10769.14077068295391449194891726818434204"},"modeled_tax_share_percent":"26.41746290719346658522502134300781809431","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"122877.61","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"32461.15","modeled_tax_share_percent":"26.42","savings_vs_reference_brl":"17112.39"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0.02","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0.1257","II":"0.35","IPI":"0.0205"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"74943.82148750","import_ICMS_gross_base":"74943.82148750","import_payments":{"II":"17148.7750","IPI":"1355.97813750","PIS":"1283.708300","COFINS":"6158.860050","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"1355.97813750","PIS":"1283.708300","COFINS":"6158.860050","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"943.682131239589117157134925041643531372","PIS":"959.862693892282065519156024430871737924","COFINS":"4610.28072068295391449194891726818434204","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006","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":"90416.46293003886729594669627984453081624","modeled_net_tax_total_brl":"46687.58071436982136052957081589159146859","modeled_net_tax_components_brl":{"II":"17148.7750","IPI":"2555.435033142845911563389070968439362596","ICMS":"16452.48523732904263877715205148833467418","PIS":"0.0000000000000000000000000000000000","COFINS":"10530.88544389793281018902969343481743181"},"modeled_tax_share_percent":"34.05266502238120668492632728084174066968","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"137104.04","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"46687.58","modeled_tax_share_percent":"34.05","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":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"73660.11318750","import_ICMS_gross_base":"83704.67407670454545454545454545454545455","import_payments":{"II":"17148.7750","IPI":"1355.97813750","PIS":"0.00","COFINS":"6158.860050","ICMS":"10044.56088920454545454545454545454545455"},"eligible_import_credits":{"IPI":"1355.97813750","PIS":"0.00","COFINS":"6158.860050","ICMS":"10044.56088920454545454545454545454545455"},"supplier_net_remittance_or_credit":{"IPI":"1199.456895642845911563389070968439362596","PIS":"0.0000000000000000000000000000000000","COFINS":"4372.02539389793281018902969343481743181","ICMS":"6407.92434812449718423169750603378921963"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006","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":"90416.46293003886729594669627984453081624","modeled_net_tax_total_brl":"36795.22909222458353893271002813320573295","modeled_net_tax_components_brl":{"II":"17148.7750","IPI":"2357.258438735849698013575224648437942639","ICMS":"15265.40304267161410018552875695732838590","PIS":"2023.792610817119740733606046527439404412","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"28.92440821067375798890367381308283656214","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"127211.69","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"36795.23","modeled_tax_share_percent":"28.92","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":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"68784.96143750","import_ICMS_gross_base":"78164.72890625","import_payments":{"II":"17148.7750","IPI":"1355.97813750","PIS":"1283.708300","COFINS":"0.00","ICMS":"9379.76746875"},"eligible_import_credits":{"IPI":"1355.97813750","PIS":"1283.708300","COFINS":"0.00","ICMS":"9379.76746875"},"supplier_net_remittance_or_credit":{"IPI":"1001.280301235849698013575224648437942639","PIS":"740.084310817119740733606046527439404412","COFINS":"0.0000000000000000000000000000000000","ICMS":"5885.63557392161410018552875695732838590"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006","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":"114976.0033551507446729055639138272969151","reference_price_brl":"139990","savings_vs_reference_brl":"25013.9966448492553270944360861727030849","fixed_residual_brl":"90416.46293003886729594669627984453081624","modeled_net_tax_total_brl":"24559.54042511187737695886763398276609891","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"13797.12040261808936074866766965927562981","PIS":"1855.589659050653106243137924883360425706","COFINS":"8906.830363443134909967062039440130043390"},"modeled_tax_share_percent":"21.36057934563060151300000224213037007822","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"114976.00","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"24559.54","modeled_tax_share_percent":"21.36","savings_vs_reference_brl":"25014.00"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0.02","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0.1257","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"105431.2306278780174001782911865545696424","supplier_own_ICMS":"12651.74767534536208802139494238654835709","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"92779.48295253265531215689624416802128531","supplier_PIS_debit":"1855.589659050653106243137924883360425706","supplier_COFINS_debit":"8906.830363443134909967062039440130043390","IVA_applied":"0","presumed_ST_base":"114976.0033551507446729055639138272969151","ICMS_ST":"1145.37272727272727272727272727272727272","retailer_acquisition_cash":"106576.6033551507446729055639138272969151","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"56439.068350","import_ICMS_gross_base":"64135.30494318181818181818181818181818182","import_payments":{"II":"0.00","IPI":"0.00","PIS":"1283.708300","COFINS":"6158.860050","ICMS":"7696.236593181818181818181818181818181818"},"eligible_import_credits":{"IPI":"0.00","PIS":"1283.708300","COFINS":"6158.860050","ICMS":"7696.236593181818181818181818181818181818"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"571.881359050653106243137924883360425706","COFINS":"2747.970313443134909967062039440130043390","ICMS":"6100.883809436271178930485851477457447992"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006","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":"103080.8623530595747460561126171734657217","reference_price_brl":"139990","savings_vs_reference_brl":"36909.1376469404252539438873828265342783","fixed_residual_brl":"90416.46293003886729594669627984453081624","modeled_net_tax_total_brl":"12664.39942302070745010941633732893490545","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1901.979400526919433899216373005444436349","ICMS":"0.00000000000000000000000000000000000","PIS":"1855.589659050653106243137924883360425707","COFINS":"8906.830363443134909967062039440130043393"},"modeled_tax_share_percent":"12.28588812115696422462630867147012041335","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"103080.86","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"12664.40","modeled_tax_share_percent":"12.29","savings_vs_reference_brl":"36909.14"},"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":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"92779.48295253265531215689624416802128534","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"1901.979400526919433899216373005444436349","supplier_PC_base":"92779.48295253265531215689624416802128534","supplier_PIS_debit":"1855.589659050653106243137924883360425707","supplier_COFINS_debit":"8906.830363443134909967062039440130043393","IVA_applied":"0","presumed_ST_base":"103080.8623530595747460561126171734657217","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"94681.46235305957474605611261717346572169","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"57443.496600","import_ICMS_gross_base":"57443.496600","import_payments":{"II":"0.00","IPI":"1004.428250","PIS":"1283.708300","COFINS":"6158.860050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"1004.428250","PIS":"1283.708300","COFINS":"6158.860050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"897.551150526919433899216373005444436349","PIS":"571.881359050653106243137924883360425707","COFINS":"2747.970313443134909967062039440130043393","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006","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":"115045.1846483775049367366342426680318877","reference_price_brl":"139990","savings_vs_reference_brl":"24944.8153516224950632633657573319681123","fixed_residual_brl":"90416.46293003886729594669627984453081624","modeled_net_tax_total_brl":"24628.72171833863764078993796282350107146","modeled_net_tax_components_brl":{"II":"0.00","IPI":"2113.522966192926362086317470003033087456","ICMS":"13805.42215780530059240839610912016382652","PIS":"0.00000000000000000000000000000000000","COFINS":"8709.776594340410686295224383700304157479"},"modeled_tax_share_percent":"21.40786838981007211462155271761166213166","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"115045.18","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"24628.72","modeled_tax_share_percent":"21.41","savings_vs_reference_brl":"24944.82"},"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":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"103098.6812777037249798203643903918579247","supplier_own_ICMS":"12371.84175332444699757844372684702295096","supplier_IPI":"2113.522966192926362086317470003033087456","supplier_PC_base":"90726.83952437927798224192066354483497374","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"8709.776594340410686295224383700304157479","IVA_applied":"0","presumed_ST_base":"115045.1846483775049367366342426680318877","ICMS_ST":"1433.58040448085359482995238227314087556","retailer_acquisition_cash":"106645.7846483775049367366342426680318878","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"56159.788300","import_ICMS_gross_base":"63817.94125","import_payments":{"II":"0.00","IPI":"1004.428250","PIS":"0.00","COFINS":"6158.860050","ICMS":"7658.152950"},"eligible_import_credits":{"IPI":"1004.428250","PIS":"0.00","COFINS":"6158.860050","ICMS":"7658.152950"},"supplier_net_remittance_or_credit":{"IPI":"1109.094716192926362086317470003033087456","PIS":"0.00000000000000000000000000000000000","COFINS":"2550.916544340410686295224383700304157479","ICMS":"6147.26920780530059240839610912016382652"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006","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":"106863.5200504142772811603980435149266318","reference_price_brl":"139990","savings_vs_reference_brl":"33126.4799495857227188396019564850733682","fixed_residual_brl":"90416.46293003886729594669627984453081624","modeled_net_tax_total_brl":"16447.05712037540998521370176367039581560","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1949.617103508576970740847951921165215367","ICMS":"12823.62240604971327373924776522179119582","PIS":"1673.817610817119740733606046527439404413","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"15.39071248319004794001929197099833224489","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"106863.52","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"16447.06","modeled_tax_share_percent":"15.39","savings_vs_reference_brl":"33126.48"},"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":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"95103.27334188180345077307082542269343256","supplier_own_ICMS":"11412.39280102581641409276849905072321191","supplier_IPI":"1949.617103508576970740847951921165215367","supplier_PC_base":"83690.88054085598703668030232637197022065","supplier_PIS_debit":"1673.817610817119740733606046527439404413","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"106863.5200504142772811603980435149266318","ICMS_ST":"1411.22960502389685964647926617106798391","retailer_acquisition_cash":"98464.12005041427728116039804351492663184","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"51284.636550","import_ICMS_gross_base":"58277.99607954545454545454545454545454545","import_payments":{"II":"0.00","IPI":"1004.428250","PIS":"1283.708300","COFINS":"0.00","ICMS":"6993.359529545454545454545454545454545455"},"eligible_import_credits":{"IPI":"1004.428250","PIS":"1283.708300","COFINS":"0.00","ICMS":"6993.359529545454545454545454545454545455"},"supplier_net_remittance_or_credit":{"IPI":"945.188853508576970740847951921165215367","PIS":"390.109310817119740733606046527439404413","COFINS":"0.00000000000000000000000000000000000","ICMS":"5830.262876504258728284702310676336650365"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006","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":"90416.46293003886729594669627984453081624","modeled_net_tax_total_brl":"30161.48676457523598001110494169905607996","modeled_net_tax_components_brl":{"II":"17148.7750","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"2243.570993892282065519156024430871737924","COFINS":"10769.14077068295391449194891726818434204"},"modeled_tax_share_percent":"25.01409821693333161430063303379188530614","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"120577.95","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"30161.49","modeled_tax_share_percent":"25.01","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":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"73587.843350","import_ICMS_gross_base":"73587.843350","import_payments":{"II":"17148.7750","IPI":"0.0000","PIS":"1283.708300","COFINS":"6158.860050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1283.708300","COFINS":"6158.860050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"959.862693892282065519156024430871737924","COFINS":"4610.28072068295391449194891726818434204","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006","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":"90416.46293003886729594669627984453081624","modeled_net_tax_total_brl":"43783.67726761658737011662868979109219290","modeled_net_tax_components_brl":{"II":"17148.7750","IPI":"0.0000000000000000000000000000000000","ICMS":"16104.01682371865455992759899635627476109","PIS":"0.0000000000000000000000000000000000","COFINS":"10530.88544389793281018902969343481743181"},"modeled_tax_share_percent":"32.62565687571577565763408412576612968518","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"134200.14","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"43783.68","modeled_tax_share_percent":"32.63","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":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"72304.135050","import_ICMS_gross_base":"82163.78982954545454545454545454545454545","import_payments":{"II":"17148.7750","IPI":"0.0000","PIS":"0.00","COFINS":"6158.860050","ICMS":"9859.654779545454545454545454545454545455"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"6158.860050","ICMS":"9859.654779545454545454545454545454545455"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"4372.02539389793281018902969343481743181","ICMS":"6244.362044173200014473053541810820215635"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006","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":"90416.46293003886729594669627984453081624","modeled_net_tax_total_brl":"34116.52632093384524573546545466907170722","modeled_net_tax_components_brl":{"II":"17148.7750","IPI":"0.0000000000000000000000000000000000","ICMS":"14943.95871011672550500185940814163230281","PIS":"2023.792610817119740733606046527439404412","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"27.39557327430600086445011158817666164190","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"124532.99","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"34116.53","modeled_tax_share_percent":"27.40","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":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"67428.983300","import_ICMS_gross_base":"76623.84465909090909090909090909090909091","import_payments":{"II":"17148.7750","IPI":"0.0000","PIS":"1283.708300","COFINS":"0.00","ICMS":"9194.861359090909090909090909090909090909"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1283.708300","COFINS":"0.00","ICMS":"9194.861359090909090909090909090909090909"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"740.084310817119740733606046527439404412","COFINS":"0.0000000000000000000000000000000000","ICMS":"5749.097351025816414092768499050723211901"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006","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":"90416.46293003886729594669627984453081624","modeled_net_tax_total_brl":"29928.44327306363721236481207588704407091","modeled_net_tax_components_brl":{"II":"17148.7750","IPI":"2248.782829165704402175782382452226639086","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"10530.88544389793281018902969343481743182"},"modeled_tax_share_percent":"24.86889077179078706615248352081817940964","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"120344.91","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"29928.44","modeled_tax_share_percent":"24.87","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":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"73660.11318750","import_ICMS_gross_base":"73660.11318750","import_payments":{"II":"17148.7750","IPI":"1355.97813750","PIS":"0.00","COFINS":"6158.860050","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"1355.97813750","PIS":"0.00","COFINS":"6158.860050","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"892.804691665704402175782382452226639086","PIS":"0.0000000000000000000000000000000000","COFINS":"4372.02539389793281018902969343481743182","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006","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":"90416.46293003886729594669627984453081624","modeled_net_tax_total_brl":"21246.95503690466747498555224421806479393","modeled_net_tax_components_brl":{"II":"17148.7750","IPI":"2074.387426087547734251946197690625389524","ICMS":"0.0000000000000000000000000000000000","PIS":"2023.792610817119740733606046527439404414","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"19.02767748269585036878600657337286139554","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"111663.42","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"21246.96","modeled_tax_share_percent":"19.03","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":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"68784.96143750","import_ICMS_gross_base":"68784.96143750","import_payments":{"II":"17148.7750","IPI":"1355.97813750","PIS":"1283.708300","COFINS":"0.00","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"1355.97813750","PIS":"1283.708300","COFINS":"0.00","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"718.409288587547734251946197690625389524","PIS":"740.084310817119740733606046527439404414","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006","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":"90416.46293003886729594669627984453081624","modeled_net_tax_total_brl":"34441.89070632476906768966735651910554742","modeled_net_tax_components_brl":{"II":"17148.7750","IPI":"2310.113269961132704053303720155469183787","ICMS":"14983.00243636363636363636363636363636363","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"27.58477082489252310081981997226764075339","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"124858.35","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"34441.89","modeled_tax_share_percent":"27.58","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":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"67501.25313750","import_ICMS_gross_base":"76705.96947443181818181818181818181818182","import_payments":{"II":"17148.7750","IPI":"1355.97813750","PIS":"0.00","COFINS":"0.00","ICMS":"9204.716336931818181818181818181818181818"},"eligible_import_credits":{"IPI":"1355.97813750","PIS":"0.00","COFINS":"0.00","ICMS":"9204.716336931818181818181818181818181818"},"supplier_net_remittance_or_credit":{"IPI":"954.135132461132704053303720155469183787","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"5778.286099431818181818181818181818181812"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006","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":"101178.8829525326553121568962441680212853","reference_price_brl":"139990","savings_vs_reference_brl":"38811.1170474673446878431037558319787147","fixed_residual_brl":"90416.46293003886729594669627984453081624","modeled_net_tax_total_brl":"10762.42002249378801621019996432349046910","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000","PIS":"1855.589659050653106243137924883360425707","COFINS":"8906.830363443134909967062039440130043393"},"modeled_tax_share_percent":"10.63702198367113808295454800242087508889","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"101178.88","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"10762.42","modeled_tax_share_percent":"10.64","savings_vs_reference_brl":"38811.12"},"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":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"92779.48295253265531215689624416802128534","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"92779.48295253265531215689624416802128534","supplier_PIS_debit":"1855.589659050653106243137924883360425707","supplier_COFINS_debit":"8906.830363443134909967062039440130043393","IVA_applied":"0","presumed_ST_base":"101178.8829525326553121568962441680212853","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"92779.48295253265531215689624416802128534","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"56439.068350","import_ICMS_gross_base":"56439.068350","import_payments":{"II":"0.00","IPI":"0.00","PIS":"1283.708300","COFINS":"6158.860050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"1283.708300","COFINS":"6158.860050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"571.881359050653106243137924883360425707","COFINS":"2747.970313443134909967062039440130043393","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006","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":"112643.4540049764522525476371176645851974","reference_price_brl":"139990","savings_vs_reference_brl":"27346.5459950235477474523628823354148026","fixed_residual_brl":"90416.46293003886729594669627984453081624","modeled_net_tax_total_brl":"22226.99107493758495660094083782005438117","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"13517.21448059717427030571645411975022369","PIS":"0.00000000000000000000000000000000000","COFINS":"8709.776594340410686295224383700304157479"},"modeled_tax_share_percent":"19.73216399592613986867739390156524268057","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"112643.45","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"22226.99","modeled_tax_share_percent":"19.73","savings_vs_reference_brl":"27346.55"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0.1257","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"103098.6812777037249798203643903918579247","supplier_own_ICMS":"12371.84175332444699757844372684702295096","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"90726.83952437927798224192066354483497374","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"8709.776594340410686295224383700304157479","IVA_applied":"0","presumed_ST_base":"112643.4540049764522525476371176645851974","ICMS_ST":"1145.37272727272727272727272727272727273","retailer_acquisition_cash":"104244.0540049764522525476371176645851974","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"55155.360050","import_ICMS_gross_base":"62676.54551136363636363636363636363636364","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"6158.860050","ICMS":"7521.185461363636363636363636363636363636"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"6158.860050","ICMS":"7521.185461363636363636363636363636363636"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"2550.916544340410686295224383700304157479","ICMS":"5996.029019233537906669352817756113860054"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006","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":"104648.0460691545307235003435526954207053","reference_price_brl":"139990","savings_vs_reference_brl":"35341.9539308454692764996564473045792947","fixed_residual_brl":"90416.46293003886729594669627984453081624","modeled_net_tax_total_brl":"14231.58313911566342755364727285088988905","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"12557.76552829854368682004122632345048464","PIS":"1673.817610817119740733606046527439404413","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"13.59947335252777815817562684469630514258","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"104648.05","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"14231.58","modeled_tax_share_percent":"13.60","savings_vs_reference_brl":"35341.95"},"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":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"95103.27334188180345077307082542269343256","supplier_own_ICMS":"11412.39280102581641409276849905072321191","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"83690.88054085598703668030232637197022065","supplier_PIS_debit":"1673.817610817119740733606046527439404413","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"104648.0460691545307235003435526954207053","ICMS_ST":"1145.37272727272727272727272727272727273","retailer_acquisition_cash":"96248.64606915453072350034355269542070529","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"50280.208300","import_ICMS_gross_base":"57136.60034090909090909090909090909090909","import_payments":{"II":"0.00","IPI":"0.00","PIS":"1283.708300","COFINS":"0.00","ICMS":"6856.392040909090909090909090909090909091"},"eligible_import_credits":{"IPI":"0.00","PIS":"1283.708300","COFINS":"0.00","ICMS":"6856.392040909090909090909090909090909091"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"390.109310817119740733606046527439404413","COFINS":"0.00000000000000000000000000000000000","ICMS":"5701.373487389452777729132135414359575549"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006","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":"100986.1397346290531808778800371475040907","reference_price_brl":"139990","savings_vs_reference_brl":"39003.8602653709468191221199628524959093","fixed_residual_brl":"90416.46293003886729594669627984453081624","modeled_net_tax_total_brl":"10569.67680459018588493118375730297327444","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1859.900210249775198635959373602669116961","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"8709.776594340410686295224383700304157477"},"modeled_tax_share_percent":"10.46646285556130520802750300723554474620","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"100986.14","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"10569.68","modeled_tax_share_percent":"10.47","savings_vs_reference_brl":"39003.86"},"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":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"90726.83952437927798224192066354483497372","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"1859.900210249775198635959373602669116961","supplier_PC_base":"90726.83952437927798224192066354483497372","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"8709.776594340410686295224383700304157477","IVA_applied":"0","presumed_ST_base":"100986.1397346290531808778800371475040907","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"92586.73973462905318087788003714750409068","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"56159.788300","import_ICMS_gross_base":"56159.788300","import_payments":{"II":"0.00","IPI":"1004.428250","PIS":"0.00","COFINS":"6158.860050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"1004.428250","PIS":"0.00","COFINS":"6158.860050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"855.471960249775198635959373602669116961","PIS":"0.00000000000000000000000000000000000","COFINS":"2550.916544340410686295224383700304157477","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006","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":"93805.94359194353477093224852406259561017","reference_price_brl":"139990","savings_vs_reference_brl":"46184.05640805646522906775147593740438983","fixed_residual_brl":"90416.46293003886729594669627984453081624","modeled_net_tax_total_brl":"3389.480661904667474985552244218064793936","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1715.663051087547734251946197690625389523","ICMS":"0.00000000000000000000000000000000000","PIS":"1673.817610817119740733606046527439404413","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"3.613289874945377040465005444970812599786","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"93805.94","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"3389.48","modeled_tax_share_percent":"3.61","savings_vs_reference_brl":"46184.06"},"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":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"83690.88054085598703668030232637197022065","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"1715.663051087547734251946197690625389523","supplier_PC_base":"83690.88054085598703668030232637197022065","supplier_PIS_debit":"1673.817610817119740733606046527439404413","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"93805.94359194353477093224852406259561017","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"85406.54359194353477093224852406259561017","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"51284.636550","import_ICMS_gross_base":"51284.636550","import_payments":{"II":"0.00","IPI":"1004.428250","PIS":"1283.708300","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"1004.428250","PIS":"1283.708300","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"711.234801087547734251946197690625389523","PIS":"390.109310817119740733606046527439404413","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":"-0.000000000000000000000000000000000006"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006","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":"104917.1451039514462809917355371900826447","reference_price_brl":"139990","savings_vs_reference_brl":"35072.8548960485537190082644628099173553","fixed_residual_brl":"90416.46293003886729594669627984453081624","modeled_net_tax_total_brl":"14500.68217391257898504503925734555182842","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1910.624761438405431326030992882741911060","ICMS":"12590.05741247417355371900826446280991736","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"13.82107963340535697427963762189411386180","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"104917.15","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"14500.68","modeled_tax_share_percent":"13.82","savings_vs_reference_brl":"35072.85"},"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":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"93201.20787504416738175760940891423956391","supplier_own_ICMS":"11184.14494500530008581091312906970874767","supplier_IPI":"1910.624761438405431326030992882741911060","supplier_PC_base":"82017.06293003886729594669627984453081624","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"104917.1451039514462809917355371900826447","ICMS_ST":"1405.91246746887346790809513539310116969","retailer_acquisition_cash":"96517.74510395144628099173553719008264466","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"50000.928250","import_ICMS_gross_base":"56819.23664772727272727272727272727272727","import_payments":{"II":"0.00","IPI":"1004.428250","PIS":"0.00","COFINS":"0.00","ICMS":"6818.308397727272727272727272727272727273"},"eligible_import_credits":{"IPI":"1004.428250","PIS":"0.00","COFINS":"0.00","ICMS":"6818.308397727272727272727272727272727273"},"supplier_net_remittance_or_credit":{"IPI":"906.196511438405431326030992882741911060","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"5771.749014746900826446280991735537190087"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006","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":"90416.46293003886729594669627984453081624","modeled_net_tax_total_brl":"27679.66044389793281018902969343481743182","modeled_net_tax_components_brl":{"II":"17148.7750","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"10530.88544389793281018902969343481743182"},"modeled_tax_share_percent":"23.43824644967701779276600468837060191497","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"118096.12","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"27679.66","modeled_tax_share_percent":"23.44","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":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"72304.135050","import_ICMS_gross_base":"72304.135050","import_payments":{"II":"17148.7750","IPI":"0.0000","PIS":"0.00","COFINS":"6158.860050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"6158.860050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"4372.02539389793281018902969343481743182","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006","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":"90416.46293003886729594669627984453081624","modeled_net_tax_total_brl":"19172.56761081711974073360604652743940441","modeled_net_tax_components_brl":{"II":"17148.7750","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"2023.792610817119740733606046527439404414","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"17.49496962989318280051149044110984277486","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"109589.03","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"19172.57","modeled_tax_share_percent":"17.49","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":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"67428.983300","import_ICMS_gross_base":"67428.983300","import_payments":{"II":"17148.7750","IPI":"0.0000","PIS":"1283.708300","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1283.708300","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"740.084310817119740733606046527439404414","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006","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":"90416.46293003886729594669627984453081624","modeled_net_tax_total_brl":"31816.76199045984554035636767452425420221","modeled_net_tax_components_brl":{"II":"17148.7750","IPI":"0.0000000000000000000000000000000000","ICMS":"14667.98699045984554035636767452425420221","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"26.02955293959860354686147793024787101019","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"122233.22","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"31816.76","modeled_tax_share_percent":"26.03","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":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"66145.2750","import_ICMS_gross_base":"75165.08522727272727272727272727272727273","import_payments":{"II":"17148.7750","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"9019.810227272727272727272727272727272727"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"9019.810227272727272727272727272727272727"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"5648.176763187118267629094947251526929483"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006","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":"90416.46293003886729594669627984453081624","modeled_net_tax_total_brl":"19181.67467756579677956690727373681288173","modeled_net_tax_components_brl":{"II":"17148.7750","IPI":"2032.899677565796779566907273736812881733","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"17.50182539254648954124272149927716892600","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"109598.14","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"19181.67","modeled_tax_share_percent":"17.50","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":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"67501.25313750","import_ICMS_gross_base":"67501.25313750","import_payments":{"II":"17148.7750","IPI":"1355.97813750","PIS":"0.00","COFINS":"0.00","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"1355.97813750","PIS":"0.00","COFINS":"0.00","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"676.921540065796779566907273736812881733","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006","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":"99126.23952437927798224192066354483497372","reference_price_brl":"139990","savings_vs_reference_brl":"40863.76047562072201775807933645516502628","fixed_residual_brl":"90416.46293003886729594669627984453081624","modeled_net_tax_total_brl":"8709.776594340410686295224383700304157477","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"8709.776594340410686295224383700304157477"},"modeled_tax_share_percent":"8.786549995370613487133402160869593955182","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"99126.24","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"8709.78","modeled_tax_share_percent":"8.79","savings_vs_reference_brl":"40863.76"},"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":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"90726.83952437927798224192066354483497372","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"90726.83952437927798224192066354483497372","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"8709.776594340410686295224383700304157477","IVA_applied":"0","presumed_ST_base":"99126.23952437927798224192066354483497372","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"90726.83952437927798224192066354483497372","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"55155.360050","import_ICMS_gross_base":"55155.360050","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"6158.860050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"6158.860050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"2550.916544340410686295224383700304157477","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006","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":"92090.28054085598703668030232637197022065","reference_price_brl":"139990","savings_vs_reference_brl":"47899.71945914401296331969767362802977935","fixed_residual_brl":"90416.46293003886729594669627984453081624","modeled_net_tax_total_brl":"1673.817610817119740733606046527439404413","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000","PIS":"1673.817610817119740733606046527439404413","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"1.817583355145202452472303232609437662023","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"92090.28","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"1673.82","modeled_tax_share_percent":"1.82","savings_vs_reference_brl":"47899.72"},"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":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"83690.88054085598703668030232637197022065","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"83690.88054085598703668030232637197022065","supplier_PIS_debit":"1673.817610817119740733606046527439404413","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"92090.28054085598703668030232637197022065","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"83690.88054085598703668030232637197022065","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"50280.208300","import_ICMS_gross_base":"50280.208300","import_payments":{"II":"0.00","IPI":"0.00","PIS":"1283.708300","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"1283.708300","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"390.109310817119740733606046527439404413","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006","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":"102745.9806023168946544848821361869668366","reference_price_brl":"139990","savings_vs_reference_brl":"37244.0193976831053455151178638130331634","fixed_residual_brl":"90416.46293003886729594669627984453081624","modeled_net_tax_total_brl":"12329.51767227802735853818585634243602039","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"12329.51767227802735853818585634243602039","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":"102745.98","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"12329.52","modeled_tax_share_percent":"12.00","savings_vs_reference_brl":"37244.02"},"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":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"93201.20787504416738175760940891423956391","supplier_own_ICMS":"11184.14494500530008581091312906970874767","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"82017.06293003886729594669627984453081624","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"102745.9806023168946544848821361869668366","ICMS_ST":"1145.37272727272727272727272727272727272","retailer_acquisition_cash":"94346.58060231689465448488213618696683663","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"48996.50","import_ICMS_gross_base":"55677.84090909090909090909090909090909091","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"6681.340909090909090909090909090909090909"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"6681.340909090909090909090909090909090909"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"5648.176763187118267629094947251526929481"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006","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":"92097.81272010466407551360355358134369797","reference_price_brl":"139990","savings_vs_reference_brl":"47892.18727989533592448639644641865630203","fixed_residual_brl":"90416.46293003886729594669627984453081624","modeled_net_tax_total_brl":"1681.349790065796779566907273736812881733","modeled_net_tax_components_brl":{"II":"0.00","IPI":"1681.349790065796779566907273736812881733","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"1.825613161059104486438698223790943965495","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"92097.81","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"1681.35","modeled_tax_share_percent":"1.83","savings_vs_reference_brl":"47892.19"},"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":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"82017.06293003886729594669627984453081624","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"1681.349790065796779566907273736812881733","supplier_PC_base":"82017.06293003886729594669627984453081624","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"92097.81272010466407551360355358134369797","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"83698.41272010466407551360355358134369797","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"50000.928250","import_ICMS_gross_base":"50000.928250","import_payments":{"II":"0.00","IPI":"1004.428250","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"1004.428250","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"676.921540065796779566907273736812881733","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006","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":"90416.46293003886729594669627984453081624","modeled_net_tax_total_brl":"17148.77500000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"17148.7750","IPI":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"15.94267379499841312143349764800894432976","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"107565.24","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"17148.78","modeled_tax_share_percent":"15.94","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":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"66145.2750","import_ICMS_gross_base":"66145.2750","import_payments":{"II":"17148.7750","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V006","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":"90416.46293003886729594669627984453081624","reference_price_brl":"139990","savings_vs_reference_brl":"49573.53706996113270405330372015546918376","fixed_residual_brl":"90416.46293003886729594669627984453081624","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":"90416.46","fixed_residual_brl":"90416.46","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"49573.54"},"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":"82017.06293003886729594669627984453081624","retailer_fixed_residual_brl":"8399.40","customs_value_brl":"48996.50","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":"82017.06293003886729594669627984453081624","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"82017.06293003886729594669627984453081624","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"90416.46293003886729594669627984453081624","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"82017.06293003886729594669627984453081624","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"48996.50","import_ICMS_gross_base":"48996.50","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]}]}