{"scenario":{"scenario_id":"EDU-BR-V007-CUSTOMS-0_40","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":"0.40","dealer_margin_fraction":"0.06","assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"educational_ready":true,"actual_sale_verified":false,"confidence":"MEDIUM","warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs fraction 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."],"rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0.02","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0.1257","II":"0.35","IPI":"0.108"},"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":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"0.40","basis":"package_sensitivity","baselineScenarioId":"EDU-BR-V007"},"sensitivity_fixture":{"product_id":"BR-V007","dimension":"customs_fraction","value":"0.40","status":"feasible","result":{"price_brl":"249990.00","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"108585.13","modeled_tax_share_percent":"43.44","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_40","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":"141404.8698947368421052631578947368421052","modeled_net_tax_total_brl":"108585.1301052631578947368421052631578947","modeled_net_tax_components_brl":{"II":"34998.6000","IPI":"22408.01052631578947368421052631578947368","ICMS":"29998.80000000000000000000000000000000000","PIS":"3651.675789473684210526315789473684210526","COFINS":"17528.04378947368421052631578947368421052"},"modeled_tax_share_percent":"43.43578947368421052631578947368421052630","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"249990.00","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"108585.13","modeled_tax_share_percent":"43.44","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":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"164763.4092000","import_ICMS_gross_base":"187231.1468181818181818181818181818181818","import_payments":{"II":"34998.6000","IPI":"14579.4168000","PIS":"2619.895200","COFINS":"12569.497200","ICMS":"22467.73761818181818181818181818181818182"},"eligible_import_credits":{"IPI":"14579.4168000","PIS":"2619.895200","COFINS":"12569.497200","ICMS":"22467.73761818181818181818181818181818182"},"supplier_net_remittance_or_credit":{"IPI":"7828.59372631578947368421052631578947368","PIS":"1031.780589473684210526315789473684210526","COFINS":"4958.54658947368421052631578947368421052","ICMS":"7531.06238181818181818181818181818181818"},"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":"0.0000000000000000000000000000000001"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_40","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":"199478.53001944579484686436558094312105","reference_price_brl":"249990","savings_vs_reference_brl":"50511.46998055420515313563441905687895","fixed_residual_brl":"141404.8698947368421052631578947368421052","modeled_net_tax_total_brl":"58073.66012470895274160120768620627894478","modeled_net_tax_components_brl":{"II":"0.00","IPI":"17549.09341401632423304249929636926540950","ICMS":"23937.42360233349538162372386971317452600","PIS":"2859.852260061919504643962848297213622290","COFINS":"13727.29084829721362229102167182662538699"},"modeled_tax_share_percent":"29.11273715474429734377066724384642208674","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"199478.53","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"58073.66","modeled_tax_share_percent":"29.11","savings_vs_reference_brl":"50511.47"},"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":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"162491.6056853363354911342527441598649028","supplier_own_ICMS":"19498.99268224036025893611032929918378834","supplier_IPI":"17549.09341401632423304249929636926540950","supplier_PC_base":"142992.6130030959752321981424148606811145","supplier_PIS_debit":"2859.852260061919504643962848297213622290","supplier_COFINS_debit":"13727.29084829721362229102167182662538699","IVA_applied":"0","presumed_ST_base":"199478.53001944579484686436558094312105","ICMS_ST":"4438.43092009313512268761354041399073766","retailer_acquisition_cash":"184479.1300194457948468643655809431210500","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"125984.960400","import_ICMS_gross_base":"143164.7277272727272727272727272727272727","import_payments":{"II":"0.00","IPI":"10799.56800","PIS":"2619.895200","COFINS":"12569.497200","ICMS":"17179.76732727272727272727272727272727273"},"eligible_import_credits":{"IPI":"10799.56800","PIS":"2619.895200","COFINS":"12569.497200","ICMS":"17179.76732727272727272727272727272727273"},"supplier_net_remittance_or_credit":{"IPI":"6749.52541401632423304249929636926540950","PIS":"239.957060061919504643962848297213622290","COFINS":"1157.79364829721362229102167182662538699","ICMS":"6757.65627506076810889645114244044725327"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_40","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":"141404.8698947368421052631578947368421052","modeled_net_tax_total_brl":"83121.48177990430622009569377990430622009","modeled_net_tax_components_brl":{"II":"34998.6000","IPI":"0.0000000000000000000000000000000000","ICMS":"26943.16220095693779904306220095693779904","PIS":"3651.675789473684210526315789473684210526","COFINS":"17528.04378947368421052631578947368421052"},"modeled_tax_share_percent":"37.02081344124577399856572072533551890176","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"224526.35","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"83121.48","modeled_tax_share_percent":"37.02","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":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"150183.992400","import_ICMS_gross_base":"170663.6277272727272727272727272727272727","import_payments":{"II":"34998.6000","IPI":"0.0000","PIS":"2619.895200","COFINS":"12569.497200","ICMS":"20479.63532727272727272727272727272727273"},"eligible_import_credits":{"IPI":"0.0000","PIS":"2619.895200","COFINS":"12569.497200","ICMS":"20479.63532727272727272727272727272727273"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"1031.780589473684210526315789473684210526","COFINS":"4958.54658947368421052631578947368421052","ICMS":"6463.52687368421052631578947368421052631"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_40","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":"141404.8698947368421052631578947368421052","modeled_net_tax_total_brl":"75897.36884210526315789473684210526315787","modeled_net_tax_components_brl":{"II":"34998.6000","IPI":"19719.04926315789473684210526315789473683","ICMS":"0.0000000000000000000000000000000000","PIS":"3651.675789473684210526315789473684210524","COFINS":"17528.04378947368421052631578947368421052"},"modeled_tax_share_percent":"34.92709936321396234429668491200876372594","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"217302.24","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"75897.37","modeled_tax_share_percent":"34.93","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":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"164763.4092000","import_ICMS_gross_base":"164763.4092000","import_payments":{"II":"34998.6000","IPI":"14579.4168000","PIS":"2619.895200","COFINS":"12569.497200","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"14579.4168000","PIS":"2619.895200","COFINS":"12569.497200","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"5139.63246315789473684210526315789473683","PIS":"1031.780589473684210526315789473684210524","COFINS":"4958.54658947368421052631578947368421052","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_40","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":"141404.8698947368421052631578947368421052","modeled_net_tax_total_brl":"103431.4746346275987636024897319727315069","modeled_net_tax_components_brl":{"II":"34998.6000","IPI":"21912.25808104331625523986958546809501629","ICMS":"29380.36134352373290426387771520514883346","PIS":"0.0000000000000000000000000000000000","COFINS":"17140.25521006054960409874243129948765719"},"modeled_tax_share_percent":"42.24514739976545738512005447441377856797","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"244836.34","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"103431.47","modeled_tax_share_percent":"42.25","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":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"162143.5140000","import_ICMS_gross_base":"184253.9931818181818181818181818181818182","import_payments":{"II":"34998.6000","IPI":"14579.4168000","PIS":"0.00","COFINS":"12569.497200","ICMS":"22110.47918181818181818181818181818181818"},"eligible_import_credits":{"IPI":"14579.4168000","PIS":"0.00","COFINS":"12569.497200","ICMS":"22110.47918181818181818181818181818181818"},"supplier_net_remittance_or_credit":{"IPI":"7332.84128104331625523986958546809501629","PIS":"0.0000000000000000000000000000000000","COFINS":"4570.75801006054960409874243129948765719","ICMS":"7269.88216170555108608205953338696701528"},"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":"0.0000000000000000000000000000000001"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_40","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":"141404.8698947368421052631578947368421052","modeled_net_tax_total_brl":"85766.00580099599648471828922956742505610","modeled_net_tax_components_brl":{"II":"34998.6000","IPI":"20212.94010741138560687432867883995703543","ICMS":"27260.50508348794063079777365491651205934","PIS":"3293.960610096670247046186895810955961330","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"37.75396187487911284949818400636135049753","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"227170.88","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"85766.01","modeled_tax_share_percent":"37.75","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":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"152193.9120000","import_ICMS_gross_base":"172947.6272727272727272727272727272727273","import_payments":{"II":"34998.6000","IPI":"14579.4168000","PIS":"2619.895200","COFINS":"0.00","ICMS":"20753.71527272727272727272727272727272727"},"eligible_import_credits":{"IPI":"14579.4168000","PIS":"2619.895200","COFINS":"0.00","ICMS":"20753.71527272727272727272727272727272727"},"supplier_net_remittance_or_credit":{"IPI":"5633.52330741138560687432867883995703543","PIS":"674.065410096670247046186895810955961330","COFINS":"0.0000000000000000000000000000000000","ICMS":"6506.78981076066790352504638218923933207"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_40","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":"179536.3784126090627638615254714325921756","reference_price_brl":"249990","savings_vs_reference_brl":"70453.6215873909372361384745285674078244","fixed_residual_brl":"141404.8698947368421052631578947368421052","modeled_net_tax_total_brl":"38131.50851787222065859836757669575007035","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"21544.36540951308753166338305657191106107","PIS":"2859.852260061919504643962848297213622290","COFINS":"13727.29084829721362229102167182662538699"},"modeled_tax_share_percent":"21.23887585068620136109792217775667548441","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"179536.38","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"38131.51","modeled_tax_share_percent":"21.24","savings_vs_reference_brl":"70453.62"},"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":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"162491.6056853363354911342527441598649028","supplier_own_ICMS":"19498.99268224036025893611032929918378834","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"142992.6130030959752321981424148606811145","supplier_PIS_debit":"2859.852260061919504643962848297213622290","supplier_COFINS_debit":"13727.29084829721362229102167182662538699","IVA_applied":"0","presumed_ST_base":"179536.3784126090627638615254714325921756","ICMS_ST":"2045.37272727272727272727272727272727273","retailer_acquisition_cash":"164536.9784126090627638615254714325921755","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"115185.392400","import_ICMS_gross_base":"130892.4913636363636363636363636363636364","import_payments":{"II":"0.00","IPI":"0.00","PIS":"2619.895200","COFINS":"12569.497200","ICMS":"15707.09896363636363636363636363636363636"},"eligible_import_credits":{"IPI":"0.00","PIS":"2619.895200","COFINS":"12569.497200","ICMS":"15707.09896363636363636363636363636363636"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"239.957060061919504643962848297213622290","COFINS":"1157.79364829721362229102167182662538699","ICMS":"5837.26644587672389529974669293554742471"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_40","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":"173435.2152074303405572755417956656346749","reference_price_brl":"249990","savings_vs_reference_brl":"76554.7847925696594427244582043343653251","fixed_residual_brl":"141404.8698947368421052631578947368421052","modeled_net_tax_total_brl":"32030.34531269349845201238390092879256965","modeled_net_tax_components_brl":{"II":"0.00","IPI":"15443.20220433436532507739938080495356037","ICMS":"0.0000000000000000000000000000000000","PIS":"2859.852260061919504643962848297213622290","COFINS":"13727.29084829721362229102167182662538699"},"modeled_tax_share_percent":"18.46819013911613552742365748727556133352","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"173435.22","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"32030.35","modeled_tax_share_percent":"18.47","savings_vs_reference_brl":"76554.78"},"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":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"142992.6130030959752321981424148606811145","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"15443.20220433436532507739938080495356037","supplier_PC_base":"142992.6130030959752321981424148606811145","supplier_PIS_debit":"2859.852260061919504643962848297213622290","supplier_COFINS_debit":"13727.29084829721362229102167182662538699","IVA_applied":"0","presumed_ST_base":"173435.2152074303405572755417956656346749","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"158435.8152074303405572755417956656346749","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"125984.960400","import_ICMS_gross_base":"125984.960400","import_payments":{"II":"0.00","IPI":"10799.56800","PIS":"2619.895200","COFINS":"12569.497200","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"10799.56800","PIS":"2619.895200","COFINS":"12569.497200","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"4643.63420433436532507739938080495356037","PIS":"239.957060061919504643962848297213622290","COFINS":"1157.79364829721362229102167182662538699","ICMS":"0.0000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000005"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_40","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":"195442.3849466101075111533679514371388868","reference_price_brl":"249990","savings_vs_reference_brl":"54547.6150533898924888466320485628611132","fixed_residual_brl":"141404.8698947368421052631578947368421052","modeled_net_tax_total_brl":"54037.51505187326540589021005670029678158","modeled_net_tax_components_brl":{"II":"0.00","IPI":"17160.83913494516661726722276326375068806","ICMS":"23453.08619359321290133840415417245666642","PIS":"0.0000000000000000000000000000000000","COFINS":"13423.58972333488588728458313926408942710"},"modeled_tax_share_percent":"27.64882093852617546567652225932391625254","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"195442.38","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"54037.52","modeled_tax_share_percent":"27.65","savings_vs_reference_brl":"54547.62"},"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":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"158896.6586568996909006224329931828767413","supplier_own_ICMS":"19067.59903882796290807469195918194520896","supplier_IPI":"17160.83913494516661726722276326375068806","supplier_PC_base":"139829.0596180717279925477410340009315323","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"13423.58972333488588728458313926408942710","IVA_applied":"0","presumed_ST_base":"195442.3849466101075111533679514371388868","ICMS_ST":"4385.48715476524999326371219499051145746","retailer_acquisition_cash":"180442.9849466101075111533679514371388869","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"123365.065200","import_ICMS_gross_base":"140187.5740909090909090909090909090909091","import_payments":{"II":"0.00","IPI":"10799.56800","PIS":"0.00","COFINS":"12569.497200","ICMS":"16822.50889090909090909090909090909090909"},"eligible_import_credits":{"IPI":"10799.56800","PIS":"0.00","COFINS":"12569.497200","ICMS":"16822.50889090909090909090909090909090909"},"supplier_net_remittance_or_credit":{"IPI":"6361.27113494516661726722276326375068806","PIS":"0.0000000000000000000000000000000000","COFINS":"854.09252333488588728458313926408942710","ICMS":"6630.57730268412199224749506326336575733"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_40","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":"181607.4680806206780232754258728284702309","reference_price_brl":"249990","savings_vs_reference_brl":"68382.5319193793219767245741271715297691","fixed_residual_brl":"141404.8698947368421052631578947368421052","modeled_net_tax_total_brl":"40202.59818588383591801226797809162812578","modeled_net_tax_components_brl":{"II":"0.00","IPI":"15829.99854896982716531588712039839859388","ICMS":"21792.89616967448136279305110473941642771","PIS":"2579.703467239527389903329752953813104188","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"22.13708423490424331737770482728788224545","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"181607.47","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"40202.60","modeled_tax_share_percent":"22.14","savings_vs_reference_brl":"68382.53"},"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":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"146574.0606386095107899619177814666536470","supplier_own_ICMS":"17588.88727663314129479543013377599843764","supplier_IPI":"15829.99854896982716531588712039839859388","supplier_PC_base":"128985.1733619763694951664876476906552094","supplier_PIS_debit":"2579.703467239527389903329752953813104188","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"181607.4680806206780232754258728284702309","ICMS_ST":"4204.00889304134006799762097096341799007","retailer_acquisition_cash":"166608.0680806206780232754258728284702310","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"113415.463200","import_ICMS_gross_base":"128881.2081818181818181818181818181818182","import_payments":{"II":"0.00","IPI":"10799.56800","PIS":"2619.895200","COFINS":"0.00","ICMS":"15465.74498181818181818181818181818181818"},"eligible_import_credits":{"IPI":"10799.56800","PIS":"2619.895200","COFINS":"0.00","ICMS":"15465.74498181818181818181818181818181818"},"supplier_net_remittance_or_credit":{"IPI":"5030.43054896982716531588712039839859388","PIS":"-40.191732760472610096670247046186895812","COFINS":"0.0000000000000000000000000000000000","ICMS":"6327.15118785629954461123292292123460953"},"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":"-0.00000000000000000000000000000000008"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_40","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":"141404.8698947368421052631578947368421052","modeled_net_tax_total_brl":"56178.31957894736842105263157894736842104","modeled_net_tax_components_brl":{"II":"34998.6000","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"3651.675789473684210526315789473684210524","COFINS":"17528.04378947368421052631578947368421052"},"modeled_tax_share_percent":"28.43274254687019772564286446060854420655","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"197583.19","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"56178.32","modeled_tax_share_percent":"28.43","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":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"150183.992400","import_ICMS_gross_base":"150183.992400","import_payments":{"II":"34998.6000","IPI":"0.0000","PIS":"2619.895200","COFINS":"12569.497200","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"2619.895200","COFINS":"12569.497200","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"1031.780589473684210526315789473684210524","COFINS":"4958.54658947368421052631578947368421052","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_40","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":"141404.8698947368421052631578947368421052","modeled_net_tax_total_brl":"78531.18136071473938264809247575898717025","modeled_net_tax_components_brl":{"II":"34998.6000","IPI":"0.0000000000000000000000000000000000","ICMS":"26392.32615065418977854935004445949951306","PIS":"0.0000000000000000000000000000000000","COFINS":"17140.25521006054960409874243129948765719"},"modeled_tax_share_percent":"35.70637051653812371406913645606478083527","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"219936.05","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"78531.18","modeled_tax_share_percent":"35.71","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":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"147564.097200","import_ICMS_gross_base":"167686.4740909090909090909090909090909091","import_payments":{"II":"34998.6000","IPI":"0.0000","PIS":"0.00","COFINS":"12569.497200","ICMS":"20122.37689090909090909090909090909090909"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"12569.497200","ICMS":"20122.37689090909090909090909090909090909"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"4570.75801006054960409874243129948765719","ICMS":"6269.94925974509886945844095355040860397"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_40","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":"141404.8698947368421052631578947368421052","modeled_net_tax_total_brl":"62796.75567893760374963382482179474660676","modeled_net_tax_components_brl":{"II":"34998.6000","IPI":"0.0000000000000000000000000000000000","ICMS":"24504.19506884093350258763792598379064543","PIS":"3293.960610096670247046186895810955961330","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"30.75232898000657481844535429305758943249","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"204201.63","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"62796.76","modeled_tax_share_percent":"30.75","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":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"137614.495200","import_ICMS_gross_base":"156380.1081818181818181818181818181818182","import_payments":{"II":"34998.6000","IPI":"0.0000","PIS":"2619.895200","COFINS":"0.00","ICMS":"18765.61298181818181818181818181818181818"},"eligible_import_credits":{"IPI":"0.0000","PIS":"2619.895200","COFINS":"0.00","ICMS":"18765.61298181818181818181818181818181818"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"674.065410096670247046186895810955961330","COFINS":"0.0000000000000000000000000000000000","ICMS":"5738.58208702275168440581974416560882725"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_40","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":"141404.8698947368421052631578947368421052","modeled_net_tax_total_brl":"71421.64232137866790870982766651141127153","modeled_net_tax_components_brl":{"II":"34998.6000","IPI":"19282.78711131811830461108523521192361434","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"17140.25521006054960409874243129948765719"},"modeled_tax_share_percent":"33.55862085868948662105476929110147830168","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"212826.51","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"71421.64","modeled_tax_share_percent":"33.56","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":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"162143.5140000","import_ICMS_gross_base":"162143.5140000","import_payments":{"II":"34998.6000","IPI":"14579.4168000","PIS":"0.00","COFINS":"12569.497200","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"14579.4168000","PIS":"0.00","COFINS":"12569.497200","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"4703.37031131811830461108523521192361434","PIS":"0.0000000000000000000000000000000000","COFINS":"4570.75801006054960409874243129948765719","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_40","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":"141404.8698947368421052631578947368421052","modeled_net_tax_total_brl":"56079.94790461868958109559613319011815251","modeled_net_tax_components_brl":{"II":"34998.6000","IPI":"17787.38729452201933404940923737916219118","ICMS":"0.0000000000000000000000000000000000","PIS":"3293.960610096670247046186895810955961330","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"28.39709327002336270186742803389343048830","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"197484.82","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"56079.95","modeled_tax_share_percent":"28.40","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":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"152193.9120000","import_ICMS_gross_base":"152193.9120000","import_payments":{"II":"34998.6000","IPI":"14579.4168000","PIS":"2619.895200","COFINS":"0.00","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"14579.4168000","PIS":"2619.895200","COFINS":"0.00","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"3207.97049452201933404940923737916219118","PIS":"674.065410096670247046186895810955961330","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_40","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":"141404.8698947368421052631578947368421052","modeled_net_tax_total_brl":"81563.48374162679425837320574162679425836","modeled_net_tax_components_brl":{"II":"34998.6000","IPI":"19808.68130526315789473684210526315789473","ICMS":"26756.20243636363636363636363636363636363","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"36.58074449195049595244864786571463824172","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"222968.35","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"81563.48","modeled_tax_share_percent":"36.58","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":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"149574.0168000","import_ICMS_gross_base":"169970.4736363636363636363636363636363636","import_payments":{"II":"34998.6000","IPI":"14579.4168000","PIS":"0.00","COFINS":"0.00","ICMS":"20396.45683636363636363636363636363636364"},"eligible_import_credits":{"IPI":"14579.4168000","PIS":"0.00","COFINS":"0.00","ICMS":"20396.45683636363636363636363636363636364"},"supplier_net_remittance_or_credit":{"IPI":"5229.26450526315789473684210526315789473","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"6359.74559999999999999999999999999999999"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_40","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":"157992.0130030959752321981424148606811145","reference_price_brl":"249990","savings_vs_reference_brl":"91997.9869969040247678018575851393188855","fixed_residual_brl":"141404.8698947368421052631578947368421052","modeled_net_tax_total_brl":"16587.14310835913312693498452012383900928","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"2859.852260061919504643962848297213622290","COFINS":"13727.29084829721362229102167182662538699"},"modeled_tax_share_percent":"10.49872255759795609215672974745076759592","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"157992.01","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"16587.14","modeled_tax_share_percent":"10.50","savings_vs_reference_brl":"91997.99"},"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":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"142992.6130030959752321981424148606811145","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"142992.6130030959752321981424148606811145","supplier_PIS_debit":"2859.852260061919504643962848297213622290","supplier_COFINS_debit":"13727.29084829721362229102167182662538699","IVA_applied":"0","presumed_ST_base":"157992.0130030959752321981424148606811145","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"142992.6130030959752321981424148606811145","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"115185.392400","import_ICMS_gross_base":"115185.392400","import_payments":{"II":"0.00","IPI":"0.00","PIS":"2619.895200","COFINS":"12569.497200","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"2619.895200","COFINS":"12569.497200","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"239.957060061919504643962848297213622290","COFINS":"1157.79364829721362229102167182662538699","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_40","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":"175941.4313841724181733497057204556040140","reference_price_brl":"249990","savings_vs_reference_brl":"74048.5686158275818266502942795443959860","fixed_residual_brl":"141404.8698947368421052631578947368421052","modeled_net_tax_total_brl":"34536.56148943557606808654782571876190878","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"21112.97176610069018080196468645467248168","PIS":"0.0000000000000000000000000000000000","COFINS":"13423.58972333488588728458313926408942710"},"modeled_tax_share_percent":"19.62957855789188701380741810305929067773","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"175941.43","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"34536.56","modeled_tax_share_percent":"19.63","savings_vs_reference_brl":"74048.57"},"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":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"158896.6586568996909006224329931828767413","supplier_own_ICMS":"19067.59903882796290807469195918194520896","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"139829.0596180717279925477410340009315323","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"13423.58972333488588728458313926408942710","IVA_applied":"0","presumed_ST_base":"175941.4313841724181733497057204556040140","ICMS_ST":"2045.37272727272727272727272727272727272","retailer_acquisition_cash":"160942.0313841724181733497057204556040140","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"112565.497200","import_ICMS_gross_base":"127915.3377272727272727272727272727272727","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"12569.497200","ICMS":"15349.84052727272727272727272727272727273"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"12569.497200","ICMS":"15349.84052727272727272727272727272727273"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"854.09252333488588728458313926408942710","ICMS":"5763.13123882796290807469195918194520895"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_40","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":"163618.8333658822380626891905087393809198","reference_price_brl":"249990","savings_vs_reference_brl":"86371.1666341177619373108094912606190802","fixed_residual_brl":"141404.8698947368421052631578947368421052","modeled_net_tax_total_brl":"22213.96347114539595742603261400253881457","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"19634.26000390586856752270286104872571038","PIS":"2579.703467239527389903329752953813104188","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"13.57665435828577822535526463018910148820","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"163618.83","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"22213.96","modeled_tax_share_percent":"13.58","savings_vs_reference_brl":"86371.17"},"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":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"146574.0606386095107899619177814666536470","supplier_own_ICMS":"17588.88727663314129479543013377599843764","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"128985.1733619763694951664876476906552094","supplier_PIS_debit":"2579.703467239527389903329752953813104188","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"163618.8333658822380626891905087393809198","ICMS_ST":"2045.37272727272727272727272727272727274","retailer_acquisition_cash":"148619.4333658822380626891905087393809197","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"102615.895200","import_ICMS_gross_base":"116608.9718181818181818181818181818181818","import_payments":{"II":"0.00","IPI":"0.00","PIS":"2619.895200","COFINS":"0.00","ICMS":"13993.07661818181818181818181818181818182"},"eligible_import_credits":{"IPI":"0.00","PIS":"2619.895200","COFINS":"0.00","ICMS":"13993.07661818181818181818181818181818182"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"-40.191732760472610096670247046186895812","COFINS":"0.0000000000000000000000000000000000","ICMS":"5641.18338572405038570452104286690752856"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_40","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":"169929.9980568234746157428970656730321378","reference_price_brl":"249990","savings_vs_reference_brl":"80060.0019431765253842571029343269678622","fixed_residual_brl":"141404.8698947368421052631578947368421052","modeled_net_tax_total_brl":"28525.12816208663251047973917093619003259","modeled_net_tax_components_brl":{"II":"0.00","IPI":"15101.53843875174662319515603167210060549","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"13423.58972333488588728458313926408942710"},"modeled_tax_share_percent":"16.78639939285353084779321499020293854286","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"169930.00","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"28525.13","modeled_tax_share_percent":"16.79","savings_vs_reference_brl":"80060.00"},"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":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"139829.0596180717279925477410340009315323","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"15101.53843875174662319515603167210060549","supplier_PC_base":"139829.0596180717279925477410340009315323","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"13423.58972333488588728458313926408942710","IVA_applied":"0","presumed_ST_base":"169929.9980568234746157428970656730321378","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"154930.5980568234746157428970656730321378","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"123365.065200","import_ICMS_gross_base":"123365.065200","import_payments":{"II":"0.00","IPI":"10799.56800","PIS":"0.00","COFINS":"12569.497200","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"10799.56800","PIS":"0.00","COFINS":"12569.497200","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"4301.97043875174662319515603167210060549","PIS":"0.0000000000000000000000000000000000","COFINS":"854.09252333488588728458313926408942710","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_40","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":"157914.9720850698174006444683136412459720","reference_price_brl":"249990","savings_vs_reference_brl":"92075.0279149301825993555316863587540280","fixed_residual_brl":"141404.8698947368421052631578947368421052","modeled_net_tax_total_brl":"16510.10219033297529538131041890440386681","modeled_net_tax_components_brl":{"II":"0.00","IPI":"13930.39872309344790547798066595059076262","ICMS":"0.0000000000000000000000000000000000","PIS":"2579.703467239527389903329752953813104188","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"10.45505816980981157454338290867005221979","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"157914.97","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"16510.10","modeled_tax_share_percent":"10.46","savings_vs_reference_brl":"92075.03"},"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":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"128985.1733619763694951664876476906552094","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"13930.39872309344790547798066595059076262","supplier_PC_base":"128985.1733619763694951664876476906552094","supplier_PIS_debit":"2579.703467239527389903329752953813104188","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"157914.9720850698174006444683136412459720","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"142915.5720850698174006444683136412459720","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"113415.463200","import_ICMS_gross_base":"113415.463200","import_payments":{"II":"0.00","IPI":"10799.56800","PIS":"2619.895200","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"10799.56800","PIS":"2619.895200","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"3130.83072309344790547798066595059076262","PIS":"-40.191732760472610096670247046186895812","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_40","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":"178316.2141735537190082644628099173553718","reference_price_brl":"249990","savings_vs_reference_brl":"71673.7858264462809917355371900826446282","fixed_residual_brl":"141404.8698947368421052631578947368421052","modeled_net_tax_total_brl":"36911.34427881687690300130491518051326662","modeled_net_tax_components_brl":{"II":"0.00","IPI":"15513.39857799043062200956937799043062200","ICMS":"21397.94570082644628099173553719008264462","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"20.69993715932717488641571254645590496515","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"178316.21","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"36911.34","modeled_tax_share_percent":"20.70","savings_vs_reference_brl":"71673.79"},"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":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"143642.5794258373205741626794258373205741","supplier_own_ICMS":"17237.10953110047846889952153110047846889","supplier_IPI":"15513.39857799043062200956937799043062200","supplier_PC_base":"126405.4698947368421052631578947368421052","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"178316.2141735537190082644628099173553718","ICMS_ST":"4160.83616972596781209221400608960417573","retailer_acquisition_cash":"163316.8141735537190082644628099173553718","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"110795.56800","import_ICMS_gross_base":"125904.0545454545454545454545454545454545","import_payments":{"II":"0.00","IPI":"10799.56800","PIS":"0.00","COFINS":"0.00","ICMS":"15108.48654545454545454545454545454545455"},"eligible_import_credits":{"IPI":"10799.56800","PIS":"0.00","COFINS":"0.00","ICMS":"15108.48654545454545454545454545454545455"},"supplier_net_remittance_or_credit":{"IPI":"4713.83057799043062200956937799043062200","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"6289.45915537190082644628099173553719007"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_40","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":"141404.8698947368421052631578947368421052","modeled_net_tax_total_brl":"52138.85521006054960409874243129948765719","modeled_net_tax_components_brl":{"II":"34998.6000","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"17140.25521006054960409874243129948765719"},"modeled_tax_share_percent":"26.93905740515695876598765506370997822190","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"193543.73","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"52138.86","modeled_tax_share_percent":"26.94","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":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"147564.097200","import_ICMS_gross_base":"147564.097200","import_payments":{"II":"34998.6000","IPI":"0.0000","PIS":"0.00","COFINS":"12569.497200","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"12569.497200","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"4570.75801006054960409874243129948765719","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_40","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":"141404.8698947368421052631578947368421052","modeled_net_tax_total_brl":"38292.56061009667024704618689581095596133","modeled_net_tax_components_brl":{"II":"34998.6000","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"3293.960610096670247046186895810955961330","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"21.30946475000747138459699351483816980964","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"179697.43","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"38292.56","modeled_tax_share_percent":"21.31","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":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"137614.495200","import_ICMS_gross_base":"137614.495200","import_payments":{"II":"34998.6000","IPI":"0.0000","PIS":"2619.895200","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"2619.895200","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"674.065410096670247046186895810955961330","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_40","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":"141404.8698947368421052631578947368421052","modeled_net_tax_total_brl":"59053.61862200956937799043062200956937798","modeled_net_tax_components_brl":{"II":"34998.6000","IPI":"0.0000000000000000000000000000000000","ICMS":"24055.01862200956937799043062200956937798","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"29.45927561310340712453010322811623605227","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"200458.49","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"59053.62","modeled_tax_share_percent":"29.46","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":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"134994.6000","import_ICMS_gross_base":"153402.9545454545454545454545454545454545","import_payments":{"II":"34998.6000","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"18408.35454545454545454545454545454545455"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"18408.35454545454545454545454545454545455"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"5646.66407655502392344497607655502392343"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_40","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":"141404.8698947368421052631578947368421052","modeled_net_tax_total_brl":"52430.23954863157894736842105263157894736","modeled_net_tax_components_brl":{"II":"34998.6000","IPI":"17431.63954863157894736842105263157894736","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"27.04888691176445033720204840904233228086","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"193835.11","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"52430.24","modeled_tax_share_percent":"27.05","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":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"149574.0168000","import_ICMS_gross_base":"149574.0168000","import_payments":{"II":"34998.6000","IPI":"14579.4168000","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"14579.4168000","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"2852.22274863157894736842105263157894736","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_40","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":"154828.4596180717279925477410340009315323","reference_price_brl":"249990","savings_vs_reference_brl":"95161.5403819282720074522589659990684677","fixed_residual_brl":"141404.8698947368421052631578947368421052","modeled_net_tax_total_brl":"13423.58972333488588728458313926408942710","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"13423.58972333488588728458313926408942710"},"modeled_tax_share_percent":"8.669975633968053424781156935294648497427","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"154828.46","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"13423.59","modeled_tax_share_percent":"8.67","savings_vs_reference_brl":"95161.54"},"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":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"139829.0596180717279925477410340009315323","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"139829.0596180717279925477410340009315323","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"13423.58972333488588728458313926408942710","IVA_applied":"0","presumed_ST_base":"154828.4596180717279925477410340009315323","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"139829.0596180717279925477410340009315323","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"112565.497200","import_ICMS_gross_base":"112565.497200","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"12569.497200","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"12569.497200","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"854.09252333488588728458313926408942710","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_40","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":"143984.5733619763694951664876476906552094","reference_price_brl":"249990","savings_vs_reference_brl":"106005.4266380236305048335123523093447906","fixed_residual_brl":"141404.8698947368421052631578947368421052","modeled_net_tax_total_brl":"2579.703467239527389903329752953813104188","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"2579.703467239527389903329752953813104188","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"1.791652679870202528812800716123978963858","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"143984.57","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"2579.70","modeled_tax_share_percent":"1.79","savings_vs_reference_brl":"106005.43"},"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":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"128985.1733619763694951664876476906552094","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"128985.1733619763694951664876476906552094","supplier_PIS_debit":"2579.703467239527389903329752953813104188","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"143984.5733619763694951664876476906552094","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"128985.1733619763694951664876476906552094","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"102615.895200","import_ICMS_gross_base":"102615.895200","import_payments":{"II":"0.00","IPI":"0.00","PIS":"2619.895200","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"2619.895200","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"-40.191732760472610096670247046186895812","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":"0.000000000000000000000000000000000012"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_40","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":"160687.3521531100478468899521531100478468","reference_price_brl":"249990","savings_vs_reference_brl":"89302.6478468899521531100478468899521532","fixed_residual_brl":"141404.8698947368421052631578947368421052","modeled_net_tax_total_brl":"19282.48225837320574162679425837320574162","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"19282.48225837320574162679425837320574162","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":"160687.35","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"19282.48","modeled_tax_share_percent":"12.00","savings_vs_reference_brl":"89302.65"},"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","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"143642.5794258373205741626794258373205741","supplier_own_ICMS":"17237.10953110047846889952153110047846889","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"126405.4698947368421052631578947368421052","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"160687.3521531100478468899521531100478468","ICMS_ST":"2045.37272727272727272727272727272727273","retailer_acquisition_cash":"145687.9521531100478468899521531100478468","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"99996.00","import_ICMS_gross_base":"113631.8181818181818181818181818181818182","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"13635.81818181818181818181818181818181818"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"13635.81818181818181818181818181818181818"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"5646.66407655502392344497607655502392344"},"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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_40","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":"155056.6606433684210526315789473684210526","reference_price_brl":"249990","savings_vs_reference_brl":"94933.3393566315789473684210526315789474","fixed_residual_brl":"141404.8698947368421052631578947368421052","modeled_net_tax_total_brl":"13651.79074863157894736842105263157894736","modeled_net_tax_components_brl":{"II":"0.00","IPI":"13651.79074863157894736842105263157894736","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"8.804388468052209996733413110825273444274","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"155056.66","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"13651.79","modeled_tax_share_percent":"8.80","savings_vs_reference_brl":"94933.34"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","II":"0","IPI":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"126405.4698947368421052631578947368421052","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"13651.79074863157894736842105263157894736","supplier_PC_base":"126405.4698947368421052631578947368421052","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"155056.6606433684210526315789473684210526","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"140057.2606433684210526315789473684210526","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"110795.56800","import_ICMS_gross_base":"110795.56800","import_payments":{"II":"0.00","IPI":"10799.56800","PIS":"0.00","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"10799.56800","PIS":"0.00","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"2852.22274863157894736842105263157894736","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_40","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":"141404.8698947368421052631578947368421052","modeled_net_tax_total_brl":"34998.6000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"34998.6000","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"19.84008592398114445969329912285935915031","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"176403.47","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"34998.60","modeled_tax_share_percent":"19.84","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":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"134994.6000","import_ICMS_gross_base":"134994.6000","import_payments":{"II":"34998.6000","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007-CUSTOMS-0_40","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":"141404.8698947368421052631578947368421052","reference_price_brl":"249990","savings_vs_reference_brl":"108585.1301052631578947368421052631578948","fixed_residual_brl":"141404.8698947368421052631578947368421052","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":"141404.87","fixed_residual_brl":"141404.87","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"108585.13"},"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":"126405.4698947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"99996.00","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":"126405.4698947368421052631578947368421052","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"126405.4698947368421052631578947368421052","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"141404.8698947368421052631578947368421052","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"126405.4698947368421052631578947368421052","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"99996.00","import_ICMS_gross_base":"99996.00","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]}]}