{"scenario":{"scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","ncm":"8703.60.00","state":"SP","date":"2026-09-12","mode":"educational","path":"vehicle_equivalent","origin_scenario":"China CBU gasoline route assumed. Exact VIN/fuel and import date remain required.","imported":true,"zfm_qualified":false,"reference_price_brl":"249990","price_source_id":"EP004","price_date":"2026-09-12","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"calibration_policy":"vehicle_fixed_dealer_fraction","customs_fraction":"0.30","dealer_margin_fraction":"0.06","assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"educational_ready":true,"actual_sale_verified":false,"confidence":"MEDIUM","warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."],"rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0.02","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0.1257","II":"0.35","IPI":"0.108"},"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":"239","power_kw_proxy":"175.78420125","propulsion":"PHEV_gasoline","base_pp":"6.3","propulsion_pp":"2","power_pp":"3.5","efficiency_pp":"-1","safety_pp":"0","recycling_pp":"0","sustainable_assumed":false,"rate":"0.108","potential_rate_range":{"low":"0.068","high":"0.118"},"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","P010","P012","S002","EP004"]},"IVA_original":"0","IVA_adjusted":false,"cest":null,"source_ids":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"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":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"}},"assumption_override":{"assumptionId":"A-CUSTOMS-35","parameter":"customs_fraction","value":"0.30","basis":"package_sensitivity","baselineScenarioId":"EDU-BR-V007"},"sensitivity_fixture":{"product_id":"BR-V007","dimension":"customs_fraction","value":"0.30","status":"feasible","result":{"price_brl":"249990.00","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"99835.48","modeled_tax_share_percent":"39.94","savings_vs_reference_brl":"0.00"}},"baseline_warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs value35% of baseline price is a transparent modeling convention, not an observed category average."],"toggle_cases":[{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","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":"249990.00000000000000000000000000000000","reference_price_brl":"249990","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"150154.5198947368421052631578947368421052","modeled_net_tax_total_brl":"99835.48010526315789473684210526315789473","modeled_net_tax_components_brl":{"II":"26248.9500","IPI":"22408.01052631578947368421052631578947368","ICMS":"29998.80000000000000000000000000000000000","PIS":"3651.675789473684210526315789473684210526","COFINS":"17528.04378947368421052631578947368421052"},"modeled_tax_share_percent":"39.93578947368421052631578947368421052631","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"249990.00","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"99835.48","modeled_tax_share_percent":"39.94","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":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"207481.5789473684210526315789473684210526","supplier_own_ICMS":"24897.78947368421052631578947368421052631","supplier_IPI":"22408.01052631578947368421052631578947368","supplier_PC_base":"182583.7894736842105263157894736842105263","supplier_PIS_debit":"3651.675789473684210526315789473684210526","supplier_COFINS_debit":"17528.04378947368421052631578947368421052","IVA_applied":"0","presumed_ST_base":"249990.00000000000000000000000000000000","ICMS_ST":"5101.01052631578947368421052631578947369","retailer_acquisition_cash":"234990.6000000000000000000000000000000000","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"123572.5569000","import_ICMS_gross_base":"140423.3601136363636363636363636363636364","import_payments":{"II":"26248.9500","IPI":"10934.5626000","PIS":"1964.921400","COFINS":"9427.122900","ICMS":"16850.80321363636363636363636363636363636"},"eligible_import_credits":{"IPI":"10934.5626000","PIS":"1964.921400","COFINS":"9427.122900","ICMS":"16850.80321363636363636363636363636363636"},"supplier_net_remittance_or_credit":{"IPI":"11473.44792631578947368421052631578947368","PIS":"1686.754389473684210526315789473684210526","COFINS":"8100.92088947368421052631578947368421052","ICMS":"13147.99678636363636363636363636363636364"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000007"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","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":"212106.3975145843461351482741857073407875","reference_price_brl":"249990","savings_vs_reference_brl":"37883.6024854156538648517258142926592125","fixed_residual_brl":"150154.5198947368421052631578947368421052","modeled_net_tax_total_brl":"61951.87761984750402988511629097049868228","modeled_net_tax_components_brl":{"II":"0.00","IPI":"18763.82269209119054320292710385589642555","ICMS":"25452.76770175012153621779290228488089450","PIS":"3057.808142414860681114551083591331269350","COFINS":"14677.47908359133126934984520123839009288"},"modeled_tax_share_percent":"29.20792505355135228355405694490124216520","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"212106.40","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"61951.88","modeled_tax_share_percent":"29.21","savings_vs_reference_brl":"37883.60"},"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","IPI":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"173739.0990008443568815085842949620039403","supplier_own_ICMS":"20848.69188010132282578103011539544047284","supplier_IPI":"18763.82269209119054320292710385589642555","supplier_PC_base":"152890.4071207430340557275541795665634675","supplier_PIS_debit":"3057.808142414860681114551083591331269350","supplier_COFINS_debit":"14677.47908359133126934984520123839009288","IVA_applied":"0","presumed_ST_base":"212106.3975145843461351482741857073407875","ICMS_ST":"4604.07582164879871043676278688944042166","retailer_acquisition_cash":"197106.9975145843461351482741857073407875","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"94488.720300","import_ICMS_gross_base":"107373.5457954545454545454545454545454545","import_payments":{"II":"0.00","IPI":"8099.67600","PIS":"1964.921400","COFINS":"9427.122900","ICMS":"12884.82549545454545454545454545454545455"},"eligible_import_credits":{"IPI":"8099.67600","PIS":"1964.921400","COFINS":"9427.122900","ICMS":"12884.82549545454545454545454545454545455"},"supplier_net_remittance_or_credit":{"IPI":"10664.14669209119054320292710385589642555","PIS":"1092.886742414860681114551083591331269350","COFINS":"5250.35618359133126934984520123839009288","ICMS":"12567.94220629557608167233835683033543995"},"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":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","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":"224526.3516746411483253588516746411483253","reference_price_brl":"249990","savings_vs_reference_brl":"25463.6483253588516746411483253588516747","fixed_residual_brl":"150154.5198947368421052631578947368421052","modeled_net_tax_total_brl":"74371.83177990430622009569377990430622009","modeled_net_tax_components_brl":{"II":"26248.9500","IPI":"0.0000000000000000000000000000000000","ICMS":"26943.16220095693779904306220095693779904","PIS":"3651.675789473684210526315789473684210526","COFINS":"17528.04378947368421052631578947368421052"},"modeled_tax_share_percent":"33.12387665198237885462555066079295154186","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"224526.35","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"74371.83","modeled_tax_share_percent":"33.12","savings_vs_reference_brl":"25463.65"},"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":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"207481.5789473684210526315789473684210526","supplier_own_ICMS":"24897.78947368421052631578947368421052631","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"182583.7894736842105263157894736842105263","supplier_PIS_debit":"3651.675789473684210526315789473684210526","supplier_COFINS_debit":"17528.04378947368421052631578947368421052","IVA_applied":"0","presumed_ST_base":"224526.3516746411483253588516746411483253","ICMS_ST":"2045.37272727272727272727272727272727273","retailer_acquisition_cash":"209526.9516746411483253588516746411483253","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"112637.994300","import_ICMS_gross_base":"127997.7207954545454545454545454545454545","import_payments":{"II":"26248.9500","IPI":"0.0000","PIS":"1964.921400","COFINS":"9427.122900","ICMS":"15359.72649545454545454545454545454545455"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1964.921400","COFINS":"9427.122900","ICMS":"15359.72649545454545454545454545454545455"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"1686.754389473684210526315789473684210526","COFINS":"8100.92088947368421052631578947368421052","ICMS":"11583.43570550239234449760765550239234449"},"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":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","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":"217302.2387368421052631578947368421052630","reference_price_brl":"249990","savings_vs_reference_brl":"32687.7612631578947368421052631578947370","fixed_residual_brl":"150154.5198947368421052631578947368421052","modeled_net_tax_total_brl":"67147.71884210526315789473684210526315787","modeled_net_tax_components_brl":{"II":"26248.9500","IPI":"19719.04926315789473684210526315789473683","ICMS":"0.0000000000000000000000000000000000","PIS":"3651.675789473684210526315789473684210524","COFINS":"17528.04378947368421052631578947368421052"},"modeled_tax_share_percent":"30.90061070352002205835777016830676021597","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"217302.24","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"67147.72","modeled_tax_share_percent":"30.90","savings_vs_reference_brl":"32687.76"},"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":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"182583.7894736842105263157894736842105262","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"19719.04926315789473684210526315789473683","supplier_PC_base":"182583.7894736842105263157894736842105262","supplier_PIS_debit":"3651.675789473684210526315789473684210524","supplier_COFINS_debit":"17528.04378947368421052631578947368421052","IVA_applied":"0","presumed_ST_base":"217302.2387368421052631578947368421052630","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"202302.8387368421052631578947368421052630","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"123572.5569000","import_ICMS_gross_base":"123572.5569000","import_payments":{"II":"26248.9500","IPI":"10934.5626000","PIS":"1964.921400","COFINS":"9427.122900","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"10934.5626000","PIS":"1964.921400","COFINS":"9427.122900","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"8784.48666315789473684210526315789473683","PIS":"1686.754389473684210526315789473684210524","COFINS":"8100.92088947368421052631578947368421052","ICMS":"0.0000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000007"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","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":"244836.3445293644408688656476267095736122","reference_price_brl":"249990","savings_vs_reference_brl":"5153.6554706355591311343523732904263878","fixed_residual_brl":"150154.5198947368421052631578947368421052","modeled_net_tax_total_brl":"94681.82463462759876360248973197273150694","modeled_net_tax_components_brl":{"II":"26248.9500","IPI":"21912.25808104331625523986958546809501629","ICMS":"29380.36134352373290426387771520514883346","PIS":"0.0000000000000000000000000000000000","COFINS":"17140.25521006054960409874243129948765719"},"modeled_tax_share_percent":"38.67147453807534546397825346815030182500","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"244836.34","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"94681.82","modeled_tax_share_percent":"38.67","savings_vs_reference_brl":"5153.66"},"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":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"202891.2785281788542151839776432231020027","supplier_own_ICMS":"24346.95342338146250582207731718677224032","supplier_IPI":"21912.25808104331625523986958546809501629","supplier_PC_base":"178544.3251047973917093619003260363297624","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"17140.25521006054960409874243129948765719","IVA_applied":"0","presumed_ST_base":"244836.3445293644408688656476267095736122","ICMS_ST":"5033.40792014227039844180039801837659314","retailer_acquisition_cash":"229836.9445293644408688656476267095736121","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"121607.6355000","import_ICMS_gross_base":"138190.4948863636363636363636363636363636","import_payments":{"II":"26248.9500","IPI":"10934.5626000","PIS":"0.00","COFINS":"9427.122900","ICMS":"16582.85938636363636363636363636363636364"},"eligible_import_credits":{"IPI":"10934.5626000","PIS":"0.00","COFINS":"9427.122900","ICMS":"16582.85938636363636363636363636363636364"},"supplier_net_remittance_or_credit":{"IPI":"10977.69548104331625523986958546809501629","PIS":"0.0000000000000000000000000000000000","COFINS":"7713.13231006054960409874243129948765719","ICMS":"12797.50195716009654062751407884151246982"},"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":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","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":"227170.8756957328385899814471243042671612","reference_price_brl":"249990","savings_vs_reference_brl":"22819.1243042671614100185528756957328388","fixed_residual_brl":"150154.5198947368421052631578947368421052","modeled_net_tax_total_brl":"77016.35580099599648471828922956742505610","modeled_net_tax_components_brl":{"II":"26248.9500","IPI":"20212.94010741138560687432867883995703543","ICMS":"27260.50508348794063079777365491651205934","PIS":"3293.960610096670247046186895810955961330","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"33.90238980464636478906535427994240398875","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"227170.88","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"77016.36","modeled_tax_share_percent":"33.90","savings_vs_reference_brl":"22819.12"},"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":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"187156.8528464017185821697099892588614392","supplier_own_ICMS":"22458.82234156820622986036519871106337270","supplier_IPI":"20212.94010741138560687432867883995703543","supplier_PC_base":"164698.0305048335123523093447905477980665","supplier_PIS_debit":"3293.960610096670247046186895810955961330","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"227170.8756957328385899814471243042671612","ICMS_ST":"4801.68274191973440093740845620544868664","retailer_acquisition_cash":"212171.4756957328385899814471243042671612","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"114145.4340000","import_ICMS_gross_base":"129710.7204545454545454545454545454545455","import_payments":{"II":"26248.9500","IPI":"10934.5626000","PIS":"1964.921400","COFINS":"0.00","ICMS":"15565.28645454545454545454545454545454545"},"eligible_import_credits":{"IPI":"10934.5626000","PIS":"1964.921400","COFINS":"0.00","ICMS":"15565.28645454545454545454545454545454545"},"supplier_net_remittance_or_credit":{"IPI":"9278.37750741138560687432867883995703543","PIS":"1329.039210096670247046186895810955961330","COFINS":"0.0000000000000000000000000000000000","ICMS":"11695.21862894248608534322820037105751389"},"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":"-0.00000000000000000000000000000000010"},"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":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","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":"190783.8717281170841542358570222347312131","reference_price_brl":"249990","savings_vs_reference_brl":"59206.1282718829158457641429777652687869","fixed_residual_brl":"150154.5198947368421052631578947368421052","modeled_net_tax_total_brl":"40629.35183338024204897269912749788910780","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"22894.06460737405009850830284266816774557","PIS":"3057.808142414860681114551083591331269350","COFINS":"14677.47908359133126934984520123839009288"},"modeled_tax_share_percent":"21.29600970216206440448370384292142879939","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"190783.87","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"40629.35","modeled_tax_share_percent":"21.30","savings_vs_reference_brl":"59206.13"},"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":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"173739.0990008443568815085842949620039403","supplier_own_ICMS":"20848.69188010132282578103011539544047284","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"152890.4071207430340557275541795665634675","supplier_PIS_debit":"3057.808142414860681114551083591331269350","supplier_COFINS_debit":"14677.47908359133126934984520123839009288","IVA_applied":"0","presumed_ST_base":"190783.8717281170841542358570222347312131","ICMS_ST":"2045.37272727272727272727272727272727273","retailer_acquisition_cash":"175784.4717281170841542358570222347312130","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"86389.044300","import_ICMS_gross_base":"98169.36852272727272727272727272727272727","import_payments":{"II":"0.00","IPI":"0.00","PIS":"1964.921400","COFINS":"9427.122900","ICMS":"11780.32422272727272727272727272727272727"},"eligible_import_credits":{"IPI":"0.00","PIS":"1964.921400","COFINS":"9427.122900","ICMS":"11780.32422272727272727272727272727272727"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"1092.886742414860681114551083591331269350","COFINS":"5250.35618359133126934984520123839009288","ICMS":"11113.74038464677737123557556994089501830"},"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":"0.00000000000000000000000000000000010"},"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":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","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":"184401.9710897832817337461300309597523219","reference_price_brl":"249990","savings_vs_reference_brl":"65588.0289102167182662538699690402476781","fixed_residual_brl":"150154.5198947368421052631578947368421052","modeled_net_tax_total_brl":"34247.45119504643962848297213622291021670","modeled_net_tax_components_brl":{"II":"0.00","IPI":"16512.16396904024767801857585139318885448","ICMS":"0.0000000000000000000000000000000000","PIS":"3057.808142414860681114551083591331269348","COFINS":"14677.47908359133126934984520123839009287"},"modeled_tax_share_percent":"18.57217197443715725825849114243017733220","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"184401.97","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"34247.45","modeled_tax_share_percent":"18.57","savings_vs_reference_brl":"65588.03"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0.02","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0.1257","II":"0","IPI":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"152890.4071207430340557275541795665634674","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"16512.16396904024767801857585139318885448","supplier_PC_base":"152890.4071207430340557275541795665634674","supplier_PIS_debit":"3057.808142414860681114551083591331269348","supplier_COFINS_debit":"14677.47908359133126934984520123839009287","IVA_applied":"0","presumed_ST_base":"184401.9710897832817337461300309597523219","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"169402.5710897832817337461300309597523219","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"94488.720300","import_ICMS_gross_base":"94488.720300","import_payments":{"II":"0.00","IPI":"8099.67600","PIS":"1964.921400","COFINS":"9427.122900","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"8099.67600","PIS":"1964.921400","COFINS":"9427.122900","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"8412.48796904024767801857585139318885448","PIS":"1092.886742414860681114551083591331269348","COFINS":"5250.35618359133126934984520123839009287","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":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","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":"207790.8748422986908505814378702552475681","reference_price_brl":"249990","savings_vs_reference_brl":"42199.1251577013091494185621297447524319","fixed_residual_brl":"150154.5198947368421052631578947368421052","modeled_net_tax_total_brl":"57636.35494756184874531827997551840546290","modeled_net_tax_components_brl":{"II":"0.00","IPI":"18348.69387146970402676038446881483677011","ICMS":"24934.90498107584290206977254443062970817","PIS":"0.0000000000000000000000000000000000","COFINS":"14352.75609501630181648812296227293898462"},"modeled_tax_share_percent":"27.73767375073834372073714905653728426850","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"207790.87","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"57636.35","modeled_tax_share_percent":"27.74","savings_vs_reference_brl":"42199.13"},"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":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"169895.3136247194817292628191556929330566","supplier_own_ICMS":"20387.43763496633780751153829868315196679","supplier_IPI":"18348.69387146970402676038446881483677011","supplier_PC_base":"149507.8759897531439217512808570097810898","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"14352.75609501630181648812296227293898462","IVA_applied":"0","presumed_ST_base":"207790.8748422986908505814378702552475681","ICMS_ST":"4547.46734610950509455823424574747774138","retailer_acquisition_cash":"192791.4748422986908505814378702552475681","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"92523.798900","import_ICMS_gross_base":"105140.6805681818181818181818181818181818","import_payments":{"II":"0.00","IPI":"8099.67600","PIS":"0.00","COFINS":"9427.122900","ICMS":"12616.88166818181818181818181818181818182"},"eligible_import_credits":{"IPI":"8099.67600","PIS":"0.00","COFINS":"9427.122900","ICMS":"12616.88166818181818181818181818181818182"},"supplier_net_remittance_or_credit":{"IPI":"10249.01787146970402676038446881483677011","PIS":"0.0000000000000000000000000000000000","COFINS":"4925.63319501630181648812296227293898462","ICMS":"12318.02331289402472025159072624881152635"},"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":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","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":"192998.3199843987181649519311856974194636","reference_price_brl":"249990","savings_vs_reference_brl":"56991.6800156012818350480688143025805364","fixed_residual_brl":"150154.5198947368421052631578947368421052","modeled_net_tax_total_brl":"42843.80008966187605968877329096057735837","modeled_net_tax_components_brl":{"II":"0.00","IPI":"16925.73393858021677570549751000878820427","ICMS":"23159.79839812784617979423174228369033563","PIS":"2758.267752953813104189044038668098818474","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"22.19905338716171878767268936227276193098","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"192998.32","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"42843.80","modeled_tax_share_percent":"22.20","savings_vs_reference_brl":"56991.68"},"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":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"156719.7586905575627380138658334147055951","supplier_own_ICMS":"18806.37104286690752856166390000976467141","supplier_IPI":"16925.73393858021677570549751000878820427","supplier_PC_base":"137913.3876476906552094522019334049409237","supplier_PIS_debit":"2758.267752953813104189044038668098818474","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"192998.3199843987181649519311856974194636","ICMS_ST":"4353.42735526093865123256784227392566422","retailer_acquisition_cash":"177998.9199843987181649519311856974194636","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"85061.597400","import_ICMS_gross_base":"96660.90613636363636363636363636363636364","import_payments":{"II":"0.00","IPI":"8099.67600","PIS":"1964.921400","COFINS":"0.00","ICMS":"11599.30873636363636363636363636363636364"},"eligible_import_credits":{"IPI":"8099.67600","PIS":"1964.921400","COFINS":"0.00","ICMS":"11599.30873636363636363636363636363636364"},"supplier_net_remittance_or_credit":{"IPI":"8826.05793858021677570549751000878820427","PIS":"793.346352953813104189044038668098818474","COFINS":"0.0000000000000000000000000000000000","ICMS":"11560.48966176420981615786810592005397199"},"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":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","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":"197583.1894736842105263157894736842105262","reference_price_brl":"249990","savings_vs_reference_brl":"52406.8105263157894736842105263157894738","fixed_residual_brl":"150154.5198947368421052631578947368421052","modeled_net_tax_total_brl":"47428.66957894736842105263157894736842104","modeled_net_tax_components_brl":{"II":"26248.9500","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"3651.675789473684210526315789473684210524","COFINS":"17528.04378947368421052631578947368421052"},"modeled_tax_share_percent":"24.00440528634361233480176211453744493393","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"197583.19","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"47428.67","modeled_tax_share_percent":"24.00","savings_vs_reference_brl":"52406.81"},"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":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"182583.7894736842105263157894736842105262","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"182583.7894736842105263157894736842105262","supplier_PIS_debit":"3651.675789473684210526315789473684210524","supplier_COFINS_debit":"17528.04378947368421052631578947368421052","IVA_applied":"0","presumed_ST_base":"197583.1894736842105263157894736842105262","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"182583.7894736842105263157894736842105262","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"112637.994300","import_ICMS_gross_base":"112637.994300","import_payments":{"II":"26248.9500","IPI":"0.0000","PIS":"1964.921400","COFINS":"9427.122900","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1964.921400","COFINS":"9427.122900","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"1686.754389473684210526315789473684210524","COFINS":"8100.92088947368421052631578947368421052","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":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","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":"219936.0512554515814879112503704958292755","reference_price_brl":"249990","savings_vs_reference_brl":"30053.9487445484185120887496295041707245","fixed_residual_brl":"150154.5198947368421052631578947368421052","modeled_net_tax_total_brl":"69781.53136071473938264809247575898717025","modeled_net_tax_components_brl":{"II":"26248.9500","IPI":"0.0000000000000000000000000000000000","ICMS":"26392.32615065418977854935004445949951306","PIS":"0.0000000000000000000000000000000000","COFINS":"17140.25521006054960409874243129948765719"},"modeled_tax_share_percent":"31.72810049211295737026386398912298011094","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"219936.05","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"69781.53","modeled_tax_share_percent":"31.73","savings_vs_reference_brl":"30053.95"},"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":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"202891.2785281788542151839776432231020027","supplier_own_ICMS":"24346.95342338146250582207731718677224032","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"178544.3251047973917093619003260363297624","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"17140.25521006054960409874243129948765719","IVA_applied":"0","presumed_ST_base":"219936.0512554515814879112503704958292755","ICMS_ST":"2045.37272727272727272727272727272727274","retailer_acquisition_cash":"204936.6512554515814879112503704958292754","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"110673.072900","import_ICMS_gross_base":"125764.8555681818181818181818181818181818","import_payments":{"II":"26248.9500","IPI":"0.0000","PIS":"0.00","COFINS":"9427.122900","ICMS":"15091.78266818181818181818181818181818182"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"9427.122900","ICMS":"15091.78266818181818181818181818181818182"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"7713.13231006054960409874243129948765719","ICMS":"11300.54348247237159673116822627768133124"},"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":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","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":"204201.6255736744458548969827165315887119","reference_price_brl":"249990","savings_vs_reference_brl":"45788.3744263255541451030172834684112881","fixed_residual_brl":"150154.5198947368421052631578947368421052","modeled_net_tax_total_brl":"54047.10567893760374963382482179474660676","modeled_net_tax_components_brl":{"II":"26248.9500","IPI":"0.0000000000000000000000000000000000","ICMS":"24504.19506884093350258763792598379064543","PIS":"3293.960610096670247046186895810955961330","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"26.46751979916918203281432114999551716925","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"204201.63","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"54047.11","modeled_tax_share_percent":"26.47","savings_vs_reference_brl":"45788.37"},"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":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"187156.8528464017185821697099892588614392","supplier_own_ICMS":"22458.82234156820622986036519871106337270","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"164698.0305048335123523093447905477980665","supplier_PIS_debit":"3293.960610096670247046186895810955961330","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"204201.6255736744458548969827165315887119","ICMS_ST":"2045.37272727272727272727272727272727273","retailer_acquisition_cash":"189202.2255736744458548969827165315887119","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"103210.871400","import_ICMS_gross_base":"117285.0811363636363636363636363636363636","import_payments":{"II":"26248.9500","IPI":"0.0000","PIS":"1964.921400","COFINS":"0.00","ICMS":"14074.20973636363636363636363636363636364"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1964.921400","COFINS":"0.00","ICMS":"14074.20973636363636363636363636363636364"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"1329.039210096670247046186895810955961330","COFINS":"0.0000000000000000000000000000000000","ICMS":"10429.98533247729713895127428962015428179"},"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":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","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":"212826.5122161155100139729855612482533767","reference_price_brl":"249990","savings_vs_reference_brl":"37163.4877838844899860270144387517466233","fixed_residual_brl":"150154.5198947368421052631578947368421052","modeled_net_tax_total_brl":"62671.99232137866790870982766651141127153","modeled_net_tax_components_brl":{"II":"26248.9500","IPI":"19282.78711131811830461108523521192361434","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"17140.25521006054960409874243129948765719"},"modeled_tax_share_percent":"29.44745542685873150372201486004803955211","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"212826.51","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"62671.99","modeled_tax_share_percent":"29.45","savings_vs_reference_brl":"37163.49"},"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":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"178544.3251047973917093619003260363297624","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"19282.78711131811830461108523521192361434","supplier_PC_base":"178544.3251047973917093619003260363297624","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"17140.25521006054960409874243129948765719","IVA_applied":"0","presumed_ST_base":"212826.5122161155100139729855612482533767","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"197827.1122161155100139729855612482533767","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"121607.6355000","import_ICMS_gross_base":"121607.6355000","import_payments":{"II":"26248.9500","IPI":"10934.5626000","PIS":"0.00","COFINS":"9427.122900","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"10934.5626000","PIS":"0.00","COFINS":"9427.122900","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"8348.22451131811830461108523521192361434","PIS":"0.0000000000000000000000000000000000","COFINS":"7713.13231006054960409874243129948765719","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":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","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":"197484.8177993555316863587540279269602577","reference_price_brl":"249990","savings_vs_reference_brl":"52505.1822006444683136412459720730397423","fixed_residual_brl":"150154.5198947368421052631578947368421052","modeled_net_tax_total_brl":"47330.29790461868958109559613319011815251","modeled_net_tax_components_brl":{"II":"26248.9500","IPI":"17787.38729452201933404940923737916219118","ICMS":"0.0000000000000000000000000000000000","PIS":"3293.960610096670247046186895810955961330","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"23.96655015410159109593675210365477588754","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"197484.82","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"47330.30","modeled_tax_share_percent":"23.97","savings_vs_reference_brl":"52505.18"},"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":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"164698.0305048335123523093447905477980665","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"17787.38729452201933404940923737916219118","supplier_PC_base":"164698.0305048335123523093447905477980665","supplier_PIS_debit":"3293.960610096670247046186895810955961330","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"197484.8177993555316863587540279269602577","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"182485.4177993555316863587540279269602577","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"114145.4340000","import_ICMS_gross_base":"114145.4340000","import_payments":{"II":"26248.9500","IPI":"10934.5626000","PIS":"1964.921400","COFINS":"0.00","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"10934.5626000","PIS":"1964.921400","COFINS":"0.00","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"6852.82469452201933404940923737916219118","PIS":"1329.039210096670247046186895810955961330","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":"-0.00000000000000000000000000000000001"},"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":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","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":"222968.3536363636363636363636363636363636","reference_price_brl":"249990","savings_vs_reference_brl":"27021.6463636363636363636363636363636364","fixed_residual_brl":"150154.5198947368421052631578947368421052","modeled_net_tax_total_brl":"72813.83374162679425837320574162679425836","modeled_net_tax_components_brl":{"II":"26248.9500","IPI":"19808.68130526315789473684210526315789473","ICMS":"26756.20243636363636363636363636363636363","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"32.65657774034515500861009929778068655483","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"222968.35","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"72813.83","modeled_tax_share_percent":"32.66","savings_vs_reference_brl":"27021.65"},"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":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"183413.7157894736842105263157894736842105","supplier_own_ICMS":"22009.64589473684210526315789473684210526","supplier_IPI":"19808.68130526315789473684210526315789473","supplier_PC_base":"161404.0698947368421052631578947368421052","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"222968.3536363636363636363636363636363636","ICMS_ST":"4746.55654162679425837320574162679425837","retailer_acquisition_cash":"207968.9536363636363636363636363636363636","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"112180.5126000","import_ICMS_gross_base":"127477.8552272727272727272727272727272727","import_payments":{"II":"26248.9500","IPI":"10934.5626000","PIS":"0.00","COFINS":"0.00","ICMS":"15297.34262727272727272727272727272727273"},"eligible_import_credits":{"IPI":"10934.5626000","PIS":"0.00","COFINS":"0.00","ICMS":"15297.34262727272727272727272727272727273"},"supplier_net_remittance_or_credit":{"IPI":"8874.11870526315789473684210526315789473","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"11458.85980909090909090909090909090909090"},"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":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","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":"167889.8071207430340557275541795665634674","reference_price_brl":"249990","savings_vs_reference_brl":"82100.1928792569659442724458204334365326","fixed_residual_brl":"150154.5198947368421052631578947368421052","modeled_net_tax_total_brl":"17735.28722600619195046439628482972136222","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"3057.808142414860681114551083591331269348","COFINS":"14677.47908359133126934984520123839009287"},"modeled_tax_share_percent":"10.56364738882052773236784527604707818113","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"167889.81","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"17735.29","modeled_tax_share_percent":"10.56","savings_vs_reference_brl":"82100.19"},"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":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"152890.4071207430340557275541795665634674","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"152890.4071207430340557275541795665634674","supplier_PIS_debit":"3057.808142414860681114551083591331269348","supplier_COFINS_debit":"14677.47908359133126934984520123839009287","IVA_applied":"0","presumed_ST_base":"167889.8071207430340557275541795665634674","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"152890.4071207430340557275541795665634674","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"86389.044300","import_ICMS_gross_base":"86389.044300","import_payments":{"II":"0.00","IPI":"0.00","PIS":"1964.921400","COFINS":"9427.122900","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"1964.921400","COFINS":"9427.122900","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"1092.886742414860681114551083591331269348","COFINS":"5250.35618359133126934984520123839009287","ICMS":"0.0000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","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":"186940.0863519922090019900918829656603293","reference_price_brl":"249990","savings_vs_reference_brl":"63049.9136480077909980099081170343396707","fixed_residual_brl":"150154.5198947368421052631578947368421052","modeled_net_tax_total_brl":"36785.56645725536689672693398822881822414","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"22432.81036223906508023881102595587923952","PIS":"0.0000000000000000000000000000000000","COFINS":"14352.75609501630181648812296227293898462"},"modeled_tax_share_percent":"19.67773053661229646564202017914208564988","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"186940.09","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"36785.57","modeled_tax_share_percent":"19.68","savings_vs_reference_brl":"63049.91"},"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":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"169895.3136247194817292628191556929330566","supplier_own_ICMS":"20387.43763496633780751153829868315196679","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"149507.8759897531439217512808570097810898","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"14352.75609501630181648812296227293898462","IVA_applied":"0","presumed_ST_base":"186940.0863519922090019900918829656603293","ICMS_ST":"2045.37272727272727272727272727272727273","retailer_acquisition_cash":"171940.6863519922090019900918829656603293","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"84424.122900","import_ICMS_gross_base":"95936.50329545454545454545454545454545455","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"9427.122900","ICMS":"11512.38039545454545454545454545454545455"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"9427.122900","ICMS":"11512.38039545454545454545454545454545455"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"4925.63319501630181648812296227293898462","ICMS":"10920.42996678451962569335648050133378497"},"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":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","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":"173764.5314178302900107411385606874328678","reference_price_brl":"249990","savings_vs_reference_brl":"76225.4685821697099892588614393125671322","fixed_residual_brl":"150154.5198947368421052631578947368421052","modeled_net_tax_total_brl":"23610.01152309344790547798066595059076261","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"20851.74377013963480128893662728249194414","PIS":"2758.267752953813104189044038668098818474","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"13.58735947459918871933552250338033610199","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"173764.53","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"23610.01","modeled_tax_share_percent":"13.59","savings_vs_reference_brl":"76225.47"},"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":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"156719.7586905575627380138658334147055951","supplier_own_ICMS":"18806.37104286690752856166390000976467141","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"137913.3876476906552094522019334049409237","supplier_PIS_debit":"2758.267752953813104189044038668098818474","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"173764.5314178302900107411385606874328678","ICMS_ST":"2045.37272727272727272727272727272727273","retailer_acquisition_cash":"158765.1314178302900107411385606874328678","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"76961.921400","import_ICMS_gross_base":"87456.72886363636363636363636363636363636","import_payments":{"II":"0.00","IPI":"0.00","PIS":"1964.921400","COFINS":"0.00","ICMS":"10494.80746363636363636363636363636363636"},"eligible_import_credits":{"IPI":"0.00","PIS":"1964.921400","COFINS":"0.00","ICMS":"10494.80746363636363636363636363636363636"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"793.346352953813104189044038668098818474","COFINS":"0.0000000000000000000000000000000000","ICMS":"10356.93630650327116492530026364612830778"},"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":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","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":"180654.1265966464834653004191895668374475","reference_price_brl":"249990","savings_vs_reference_brl":"69335.8734033535165346995808104331625525","fixed_residual_brl":"150154.5198947368421052631578947368421052","modeled_net_tax_total_brl":"30499.60670190964136003726129482999534232","modeled_net_tax_components_brl":{"II":"0.00","IPI":"16146.85060689333954354913833255705635770","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"14352.75609501630181648812296227293898462"},"modeled_tax_share_percent":"16.88287296642124492521751415724853509756","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"180654.13","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"30499.61","modeled_tax_share_percent":"16.88","savings_vs_reference_brl":"69335.87"},"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":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"149507.8759897531439217512808570097810898","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"16146.85060689333954354913833255705635770","supplier_PC_base":"149507.8759897531439217512808570097810898","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"14352.75609501630181648812296227293898462","IVA_applied":"0","presumed_ST_base":"180654.1265966464834653004191895668374475","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"165654.7265966464834653004191895668374475","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"92523.798900","import_ICMS_gross_base":"92523.798900","import_payments":{"II":"0.00","IPI":"8099.67600","PIS":"0.00","COFINS":"9427.122900","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"8099.67600","PIS":"0.00","COFINS":"9427.122900","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"8047.17460689333954354913833255705635770","PIS":"0.0000000000000000000000000000000000","COFINS":"4925.63319501630181648812296227293898462","ICMS":"0.0000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","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":"167807.4335136412459720730397422126745435","reference_price_brl":"249990","savings_vs_reference_brl":"82182.5664863587540279269602577873254565","fixed_residual_brl":"150154.5198947368421052631578947368421052","modeled_net_tax_total_brl":"17652.91361890440386680988184747583243823","modeled_net_tax_components_brl":{"II":"0.00","IPI":"14894.64586595059076262083780880773361976","ICMS":"0.0000000000000000000000000000000000","PIS":"2758.267752953813104189044038668098818474","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"10.51974471528365256510754282475939925613","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"167807.43","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"17652.91","modeled_tax_share_percent":"10.52","savings_vs_reference_brl":"82182.57"},"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":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"137913.3876476906552094522019334049409237","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"14894.64586595059076262083780880773361976","supplier_PC_base":"137913.3876476906552094522019334049409237","supplier_PIS_debit":"2758.267752953813104189044038668098818474","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"167807.4335136412459720730397422126745435","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"152808.0335136412459720730397422126745435","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"85061.597400","import_ICMS_gross_base":"85061.597400","import_payments":{"II":"0.00","IPI":"8099.67600","PIS":"1964.921400","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"8099.67600","PIS":"1964.921400","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"6794.96986595059076262083780880773361976","PIS":"793.346352953813104189044038668098818474","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":"0.00000000000000000000000000000000007"},"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":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","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":"189479.2490392561983471074380165289256198","reference_price_brl":"249990","savings_vs_reference_brl":"60510.7509607438016528925619834710743802","fixed_residual_brl":"150154.5198947368421052631578947368421052","modeled_net_tax_total_brl":"39324.72914451935624184428012179208351457","modeled_net_tax_components_brl":{"II":"0.00","IPI":"16587.21925980861244019138755980861244019","ICMS":"22737.50988471074380165289256198347107438","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"20.75410861290255704971109743520289247611","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"189479.25","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"39324.73","modeled_tax_share_percent":"20.75","savings_vs_reference_brl":"60510.75"},"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":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"153585.3635167464114832535885167464114832","supplier_own_ICMS":"18430.24362200956937799043062200956937798","supplier_IPI":"16587.21925980861244019138755980861244019","supplier_PC_base":"135155.1198947368421052631578947368421052","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"189479.2490392561983471074380165289256198","ICMS_ST":"4307.26626270117442366246193997390169640","retailer_acquisition_cash":"174479.8490392561983471074380165289256198","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"83096.67600","import_ICMS_gross_base":"94428.04090909090909090909090909090909091","import_payments":{"II":"0.00","IPI":"8099.67600","PIS":"0.00","COFINS":"0.00","ICMS":"11331.36490909090909090909090909090909091"},"eligible_import_credits":{"IPI":"8099.67600","PIS":"0.00","COFINS":"0.00","ICMS":"11331.36490909090909090909090909090909091"},"supplier_net_remittance_or_credit":{"IPI":"8487.54325980861244019138755980861244019","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"11406.14497561983471074380165289256198347"},"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":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","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":"193543.7251047973917093619003260363297624","reference_price_brl":"249990","savings_vs_reference_brl":"56446.2748952026082906380996739636702376","fixed_residual_brl":"150154.5198947368421052631578947368421052","modeled_net_tax_total_brl":"43389.20521006054960409874243129948765719","modeled_net_tax_components_brl":{"II":"26248.9500","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"17140.25521006054960409874243129948765719"},"modeled_tax_share_percent":"22.41829601376472428439075453309429558061","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"193543.73","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"43389.21","modeled_tax_share_percent":"22.42","savings_vs_reference_brl":"56446.27"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0.1257","II":"0.35","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"178544.3251047973917093619003260363297624","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"178544.3251047973917093619003260363297624","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"17140.25521006054960409874243129948765719","IVA_applied":"0","presumed_ST_base":"193543.7251047973917093619003260363297624","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"178544.3251047973917093619003260363297624","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"110673.072900","import_ICMS_gross_base":"110673.072900","import_payments":{"II":"26248.9500","IPI":"0.0000","PIS":"0.00","COFINS":"9427.122900","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"9427.122900","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"7713.13231006054960409874243129948765719","ICMS":"0.0000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","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":"179697.4305048335123523093447905477980665","reference_price_brl":"249990","savings_vs_reference_brl":"70292.5694951664876476906552094522019335","fixed_residual_brl":"150154.5198947368421052631578947368421052","modeled_net_tax_total_brl":"29542.91061009667024704618689581095596133","modeled_net_tax_components_brl":{"II":"26248.9500","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"3293.960610096670247046186895810955961330","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"16.44036340814679776456172857954036041960","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"179697.43","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"29542.91","modeled_tax_share_percent":"16.44","savings_vs_reference_brl":"70292.57"},"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":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"164698.0305048335123523093447905477980665","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"164698.0305048335123523093447905477980665","supplier_PIS_debit":"3293.960610096670247046186895810955961330","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"179697.4305048335123523093447905477980665","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"164698.0305048335123523093447905477980665","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"103210.871400","import_ICMS_gross_base":"103210.871400","import_payments":{"II":"26248.9500","IPI":"0.0000","PIS":"1964.921400","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1964.921400","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"1329.039210096670247046186895810955961330","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":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","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":"200458.4885167464114832535885167464114832","reference_price_brl":"249990","savings_vs_reference_brl":"49531.5114832535885167464114832535885168","fixed_residual_brl":"150154.5198947368421052631578947368421052","modeled_net_tax_total_brl":"50303.96862200956937799043062200956937798","modeled_net_tax_components_brl":{"II":"26248.9500","IPI":"0.0000000000000000000000000000000000","ICMS":"24055.01862200956937799043062200956937798","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"25.09445670982755534339757742108717703920","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"200458.49","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"50303.97","modeled_tax_share_percent":"25.09","savings_vs_reference_brl":"49531.51"},"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":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"183413.7157894736842105263157894736842105","supplier_own_ICMS":"22009.64589473684210526315789473684210526","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"161404.0698947368421052631578947368421052","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"200458.4885167464114832535885167464114832","ICMS_ST":"2045.37272727272727272727272727272727272","retailer_acquisition_cash":"185459.0885167464114832535885167464114832","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"101245.9500","import_ICMS_gross_base":"115052.2159090909090909090909090909090909","import_payments":{"II":"26248.9500","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"13806.26590909090909090909090909090909091"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"13806.26590909090909090909090909090909091"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"10248.75271291866028708133971291866028707"},"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":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","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":"193835.1094433684210526315789473684210526","reference_price_brl":"249990","savings_vs_reference_brl":"56154.8905566315789473684210526315789474","fixed_residual_brl":"150154.5198947368421052631578947368421052","modeled_net_tax_total_brl":"43680.58954863157894736842105263157894736","modeled_net_tax_components_brl":{"II":"26248.9500","IPI":"17431.63954863157894736842105263157894736","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"22.53492139482267568652460332492862368390","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"193835.11","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"43680.59","modeled_tax_share_percent":"22.53","savings_vs_reference_brl":"56154.89"},"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":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"161404.0698947368421052631578947368421052","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"17431.63954863157894736842105263157894736","supplier_PC_base":"161404.0698947368421052631578947368421052","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"193835.1094433684210526315789473684210526","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"178835.7094433684210526315789473684210526","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"112180.5126000","import_ICMS_gross_base":"112180.5126000","import_payments":{"II":"26248.9500","IPI":"10934.5626000","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"10934.5626000","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"6497.07694863157894736842105263157894736","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000004"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","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":"164507.2759897531439217512808570097810898","reference_price_brl":"249990","savings_vs_reference_brl":"85482.7240102468560782487191429902189102","fixed_residual_brl":"150154.5198947368421052631578947368421052","modeled_net_tax_total_brl":"14352.75609501630181648812296227293898462","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"14352.75609501630181648812296227293898462"},"modeled_tax_share_percent":"8.724693791604882347320477476297824602132","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"164507.28","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"14352.76","modeled_tax_share_percent":"8.72","savings_vs_reference_brl":"85482.72"},"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":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"149507.8759897531439217512808570097810898","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"149507.8759897531439217512808570097810898","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"14352.75609501630181648812296227293898462","IVA_applied":"0","presumed_ST_base":"164507.2759897531439217512808570097810898","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"149507.8759897531439217512808570097810898","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"84424.122900","import_ICMS_gross_base":"84424.122900","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"9427.122900","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"9427.122900","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"4925.63319501630181648812296227293898462","ICMS":"0.0000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","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":"152912.7876476906552094522019334049409237","reference_price_brl":"249990","savings_vs_reference_brl":"97077.2123523093447905477980665950590763","fixed_residual_brl":"150154.5198947368421052631578947368421052","modeled_net_tax_total_brl":"2758.267752953813104189044038668098818474","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"2758.267752953813104189044038668098818474","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"1.803817584771805362881275572023109206806","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"152912.79","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"2758.27","modeled_tax_share_percent":"1.80","savings_vs_reference_brl":"97077.21"},"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":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"137913.3876476906552094522019334049409237","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"137913.3876476906552094522019334049409237","supplier_PIS_debit":"2758.267752953813104189044038668098818474","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"152912.7876476906552094522019334049409237","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"137913.3876476906552094522019334049409237","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"76961.921400","import_ICMS_gross_base":"76961.921400","import_payments":{"II":"0.00","IPI":"0.00","PIS":"1964.921400","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"1964.921400","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"793.346352953813104189044038668098818474","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":"0.000000000000000000000000000000000026"},"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":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","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":"170630.1362440191387559808612440191387559","reference_price_brl":"249990","savings_vs_reference_brl":"79359.8637559808612440191387559808612441","fixed_residual_brl":"150154.5198947368421052631578947368421052","modeled_net_tax_total_brl":"20475.61634928229665071770334928229665071","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"20475.61634928229665071770334928229665071","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"12.00000000000000000000000000000000000000","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"170630.14","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"20475.62","modeled_tax_share_percent":"12.00","savings_vs_reference_brl":"79359.86"},"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":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"153585.3635167464114832535885167464114832","supplier_own_ICMS":"18430.24362200956937799043062200956937798","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"135155.1198947368421052631578947368421052","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"170630.1362440191387559808612440191387559","ICMS_ST":"2045.37272727272727272727272727272727273","retailer_acquisition_cash":"155630.7362440191387559808612440191387559","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"74997.00","import_ICMS_gross_base":"85223.86363636363636363636363636363636364","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"10226.86363636363636363636363636363636364"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"10226.86363636363636363636363636363636364"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"10248.75271291866028708133971291866028707"},"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":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","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":"164751.2728433684210526315789473684210526","reference_price_brl":"249990","savings_vs_reference_brl":"85238.7271566315789473684210526315789474","fixed_residual_brl":"150154.5198947368421052631578947368421052","modeled_net_tax_total_brl":"14596.75294863157894736842105263157894736","modeled_net_tax_components_brl":{"II":"0.00","IPI":"14596.75294863157894736842105263157894736","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"8.859872641171602575696890307351835040599","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"164751.27","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"14596.75","modeled_tax_share_percent":"8.86","savings_vs_reference_brl":"85238.73"},"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":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"135155.1198947368421052631578947368421052","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"14596.75294863157894736842105263157894736","supplier_PC_base":"135155.1198947368421052631578947368421052","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"164751.2728433684210526315789473684210526","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"149751.8728433684210526315789473684210526","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"83096.67600","import_ICMS_gross_base":"83096.67600","import_payments":{"II":"0.00","IPI":"8099.67600","PIS":"0.00","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"8099.67600","PIS":"0.00","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"6497.07694863157894736842105263157894736","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000004"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","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":"176403.4698947368421052631578947368421052","reference_price_brl":"249990","savings_vs_reference_brl":"73586.5301052631578947368421052631578948","fixed_residual_brl":"150154.5198947368421052631578947368421052","modeled_net_tax_total_brl":"26248.9500000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"26248.9500","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"14.88006444298585834476997434214451936274","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"176403.47","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"26248.95","modeled_tax_share_percent":"14.88","savings_vs_reference_brl":"73586.53"},"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":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"161404.0698947368421052631578947368421052","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"161404.0698947368421052631578947368421052","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"176403.4698947368421052631578947368421052","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"161404.0698947368421052631578947368421052","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"101245.9500","import_ICMS_gross_base":"101245.9500","import_payments":{"II":"26248.9500","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_30","product_id":"BR-V007","tax_profile_id":"V07","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":"150154.5198947368421052631578947368421052","reference_price_brl":"249990","savings_vs_reference_brl":"99835.4801052631578947368421052631578948","fixed_residual_brl":"150154.5198947368421052631578947368421052","modeled_net_tax_total_brl":"0.0000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"0","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"150154.52","fixed_residual_brl":"150154.52","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"99835.48"},"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":"135155.1198947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"74997.00","baseline_upstream_price_ex_IPI_ST_brl":"207481.5789473684210526315789473684210526","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"249990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"135155.1198947368421052631578947368421052","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"135155.1198947368421052631578947368421052","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"150154.5198947368421052631578947368421052","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"135155.1198947368421052631578947368421052","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"74997.00","import_ICMS_gross_base":"74997.00","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P010","P012","S002","EP004","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","S039"],"warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]}]}