{"scenario":{"scenario_id":"EDU-BR-V007","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":"0.35","dealer_margin_fraction":"0.06","assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"educational_ready":true,"actual_sale_verified":false,"confidence":"MEDIUM","warnings":["Representative scenario; not an actual purchase invoice.","Fixed residual may contain unmodeled upstream taxes, fees and margins.","IPI uses marketing-power band and stated bonus assumptions, not certified homologation.","Customs value35% of baseline price is a transparent modeling convention, not an observed category average."],"rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0.02","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0.1257","II":"0.35","IPI":"0.108"},"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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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"}},"baseline":{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007","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":"145779.6948947368421052631578947368421052","modeled_net_tax_total_brl":"104210.3051052631578947368421052631578947","modeled_net_tax_components_brl":{"II":"30623.7750","IPI":"22408.01052631578947368421052631578947368","ICMS":"29998.80000000000000000000000000000000000","PIS":"3651.675789473684210526315789473684210526","COFINS":"17528.04378947368421052631578947368421052"},"modeled_tax_share_percent":"41.68578947368421052631578947368421052630","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"249990.00","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"104210.31","modeled_tax_share_percent":"41.69","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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"144167.9830500","import_ICMS_gross_base":"163827.2534659090909090909090909090909091","import_payments":{"II":"30623.7750","IPI":"12756.9897000","PIS":"2292.408300","COFINS":"10998.310050","ICMS":"19659.27041590909090909090909090909090909"},"eligible_import_credits":{"IPI":"12756.9897000","PIS":"2292.408300","COFINS":"10998.310050","ICMS":"19659.27041590909090909090909090909090909"},"supplier_net_remittance_or_credit":{"IPI":"9651.02082631578947368421052631578947368","PIS":"1359.267489473684210526315789473684210526","COFINS":"6529.73373947368421052631578947368421052","ICMS":"10339.52958409090909090909090909090909091"},"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 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","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":"145779.6948947368421052631578947368421052","modeled_net_tax_total_brl":"104210.3051052631578947368421052631578947","modeled_net_tax_components_brl":{"II":"30623.7750","IPI":"22408.01052631578947368421052631578947368","ICMS":"29998.80000000000000000000000000000000000","PIS":"3651.675789473684210526315789473684210526","COFINS":"17528.04378947368421052631578947368421052"},"modeled_tax_share_percent":"41.68578947368421052631578947368421052630","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"249990.00","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"104210.31","modeled_tax_share_percent":"41.69","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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"144167.9830500","import_ICMS_gross_base":"163827.2534659090909090909090909090909091","import_payments":{"II":"30623.7750","IPI":"12756.9897000","PIS":"2292.408300","COFINS":"10998.310050","ICMS":"19659.27041590909090909090909090909090909"},"eligible_import_credits":{"IPI":"12756.9897000","PIS":"2292.408300","COFINS":"10998.310050","ICMS":"19659.27041590909090909090909090909090909"},"supplier_net_remittance_or_credit":{"IPI":"9651.02082631578947368421052631578947368","PIS":"1359.267489473684210526315789473684210526","COFINS":"6529.73373947368421052631578947368421052","ICMS":"10339.52958409090909090909090909090909091"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007","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":"205792.4637670150704910063198833252309186","reference_price_brl":"249990","savings_vs_reference_brl":"44197.5362329849295089936801166747690814","fixed_residual_brl":"145779.6948947368421052631578947368421052","modeled_net_tax_total_brl":"60012.76887227822838574316198858838881350","modeled_net_tax_components_brl":{"II":"0.00","IPI":"18156.45805305375738812271320011258091752","ICMS":"24695.09565204180845892075838599902771023","PIS":"2958.830201238390092879256965944272445818","COFINS":"14202.38496594427244582043343653250773993"},"modeled_tax_share_percent":"29.16179133761710894197282582037572963163","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"205792.46","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"60012.77","modeled_tax_share_percent":"29.16","savings_vs_reference_brl":"44197.54"},"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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"168115.3523430903461863214185195609344215","supplier_own_ICMS":"20173.84228117084154235857022234731213058","supplier_IPI":"18156.45805305375738812271320011258091752","supplier_PC_base":"147941.5100619195046439628482972136222909","supplier_PIS_debit":"2958.830201238390092879256965944272445818","supplier_COFINS_debit":"14202.38496594427244582043343653250773993","IVA_applied":"0","presumed_ST_base":"205792.4637670150704910063198833252309186","ICMS_ST":"4521.25337087096691656218816365171557965","retailer_acquisition_cash":"190793.0637670150704910063198833252309186","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"110236.840350","import_ICMS_gross_base":"125269.1367613636363636363636363636363636","import_payments":{"II":"0.00","IPI":"9449.62200","PIS":"2292.408300","COFINS":"10998.310050","ICMS":"15032.29641136363636363636363636363636364"},"eligible_import_credits":{"IPI":"9449.62200","PIS":"2292.408300","COFINS":"10998.310050","ICMS":"15032.29641136363636363636363636363636364"},"supplier_net_remittance_or_credit":{"IPI":"8706.83605305375738812271320011258091752","PIS":"666.421901238390092879256965944272445818","COFINS":"3204.07491594427244582043343653250773993","ICMS":"9662.79924067817209528439474963539134659"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007","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":"145779.6948947368421052631578947368421052","modeled_net_tax_total_brl":"78746.65677990430622009569377990430622009","modeled_net_tax_components_brl":{"II":"30623.7750","IPI":"0.0000000000000000000000000000000000","ICMS":"26943.16220095693779904306220095693779904","PIS":"3651.675789473684210526315789473684210526","COFINS":"17528.04378947368421052631578947368421052"},"modeled_tax_share_percent":"35.07234504661407642659563569306423522181","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"224526.35","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"78746.66","modeled_tax_share_percent":"35.07","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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"131410.993350","import_ICMS_gross_base":"149330.6742613636363636363636363636363636","import_payments":{"II":"30623.7750","IPI":"0.0000","PIS":"2292.408300","COFINS":"10998.310050","ICMS":"17919.68091136363636363636363636363636364"},"eligible_import_credits":{"IPI":"0.0000","PIS":"2292.408300","COFINS":"10998.310050","ICMS":"17919.68091136363636363636363636363636364"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"1359.267489473684210526315789473684210526","COFINS":"6529.73373947368421052631578947368421052","ICMS":"9023.48128959330143540669856459330143540"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007","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":"145779.6948947368421052631578947368421052","modeled_net_tax_total_brl":"71522.54384210526315789473684210526315787","modeled_net_tax_components_brl":{"II":"30623.7750","IPI":"19719.04926315789473684210526315789473683","ICMS":"0.0000000000000000000000000000000000","PIS":"3651.675789473684210526315789473684210524","COFINS":"17528.04378947368421052631578947368421052"},"modeled_tax_share_percent":"32.91385503336699220132722754015776197096","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"217302.24","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"71522.54","modeled_tax_share_percent":"32.91","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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"144167.9830500","import_ICMS_gross_base":"144167.9830500","import_payments":{"II":"30623.7750","IPI":"12756.9897000","PIS":"2292.408300","COFINS":"10998.310050","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"12756.9897000","PIS":"2292.408300","COFINS":"10998.310050","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"6962.05956315789473684210526315789473683","PIS":"1359.267489473684210526315789473684210524","COFINS":"6529.73373947368421052631578947368421052","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007","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":"145779.6948947368421052631578947368421052","modeled_net_tax_total_brl":"99056.64963462759876360248973197273150694","modeled_net_tax_components_brl":{"II":"30623.7750","IPI":"21912.25808104331625523986958546809501629","ICMS":"29380.36134352373290426387771520514883346","PIS":"0.0000000000000000000000000000000000","COFINS":"17140.25521006054960409874243129948765719"},"modeled_tax_share_percent":"40.45831096892040142454915397128204019649","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"244836.34","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"99056.65","modeled_tax_share_percent":"40.46","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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"141875.5747500","import_ICMS_gross_base":"161222.2440340909090909090909090909090909","import_payments":{"II":"30623.7750","IPI":"12756.9897000","PIS":"0.00","COFINS":"10998.310050","ICMS":"19346.66928409090909090909090909090909091"},"eligible_import_credits":{"IPI":"12756.9897000","PIS":"0.00","COFINS":"10998.310050","ICMS":"19346.66928409090909090909090909090909091"},"supplier_net_remittance_or_credit":{"IPI":"9155.26838104331625523986958546809501629","PIS":"0.0000000000000000000000000000000000","COFINS":"6141.94516006054960409874243129948765719","ICMS":"10033.69205943282381335478680611423974255"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007","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":"145779.6948947368421052631578947368421052","modeled_net_tax_total_brl":"81391.18080099599648471828922956742505610","modeled_net_tax_components_brl":{"II":"30623.7750","IPI":"20212.94010741138560687432867883995703543","ICMS":"27260.50508348794063079777365491651205934","PIS":"3293.960610096670247046186895810955961330","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"35.82817583976273881928176914315187724314","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"227170.88","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"81391.18","modeled_tax_share_percent":"35.83","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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"133169.6730000","import_ICMS_gross_base":"151329.1738636363636363636363636363636364","import_payments":{"II":"30623.7750","IPI":"12756.9897000","PIS":"2292.408300","COFINS":"0.00","ICMS":"18159.50086363636363636363636363636363636"},"eligible_import_credits":{"IPI":"12756.9897000","PIS":"2292.408300","COFINS":"0.00","ICMS":"18159.50086363636363636363636363636363636"},"supplier_net_remittance_or_credit":{"IPI":"7455.95040741138560687432867883995703543","PIS":"1001.552310096670247046186895810955961330","COFINS":"0.0000000000000000000000000000000000","ICMS":"9101.00421985157699443413729128014842298"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007","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":"185160.1250703630734590486912468336616942","reference_price_brl":"249990","savings_vs_reference_brl":"64829.8749296369265409513087531663383058","fixed_residual_brl":"145779.6948947368421052631578947368421052","modeled_net_tax_total_brl":"39380.43017562623135378553335209681958905","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"22219.21500844356881508584294962003940330","PIS":"2958.830201238390092879256965944272445818","COFINS":"14202.38496594427244582043343653250773993"},"modeled_tax_share_percent":"21.26831042086474853527667605088303588230","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"185160.13","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"39380.43","modeled_tax_share_percent":"21.27","savings_vs_reference_brl":"64829.87"},"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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"168115.3523430903461863214185195609344215","supplier_own_ICMS":"20173.84228117084154235857022234731213058","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"147941.5100619195046439628482972136222909","supplier_PIS_debit":"2958.830201238390092879256965944272445818","supplier_COFINS_debit":"14202.38496594427244582043343653250773993","IVA_applied":"0","presumed_ST_base":"185160.1250703630734590486912468336616942","ICMS_ST":"2045.37272727272727272727272727272727272","retailer_acquisition_cash":"170160.7250703630734590486912468336616942","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"100787.218350","import_ICMS_gross_base":"114530.9299431818181818181818181818181818","import_payments":{"II":"0.00","IPI":"0.00","PIS":"2292.408300","COFINS":"10998.310050","ICMS":"13743.71159318181818181818181818181818182"},"eligible_import_credits":{"IPI":"0.00","PIS":"2292.408300","COFINS":"10998.310050","ICMS":"13743.71159318181818181818181818181818182"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"666.421901238390092879256965944272445818","COFINS":"3204.07491594427244582043343653250773993","ICMS":"8475.50341526175063326766113143822122148"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007","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":"178918.5931486068111455108359133126934984","reference_price_brl":"249990","savings_vs_reference_brl":"71071.4068513931888544891640866873065016","fixed_residual_brl":"145779.6948947368421052631578947368421052","modeled_net_tax_total_brl":"33138.89825386996904024767801857585139319","modeled_net_tax_components_brl":{"II":"0.00","IPI":"15977.68308668730650154798761609907120743","ICMS":"0.0000000000000000000000000000000000","PIS":"2958.830201238390092879256965944272445820","COFINS":"14202.38496594427244582043343653250773994"},"modeled_tax_share_percent":"18.52177443981204942612011718610269959084","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"178918.59","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"33138.90","modeled_tax_share_percent":"18.52","savings_vs_reference_brl":"71071.41"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0.02","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0.1257","II":"0","IPI":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"147941.5100619195046439628482972136222910","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"15977.68308668730650154798761609907120743","supplier_PC_base":"147941.5100619195046439628482972136222910","supplier_PIS_debit":"2958.830201238390092879256965944272445820","supplier_COFINS_debit":"14202.38496594427244582043343653250773994","IVA_applied":"0","presumed_ST_base":"178918.5931486068111455108359133126934984","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"163919.1931486068111455108359133126934984","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"110236.840350","import_ICMS_gross_base":"110236.840350","import_payments":{"II":"0.00","IPI":"9449.62200","PIS":"2292.408300","COFINS":"10998.310050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"9449.62200","PIS":"2292.408300","COFINS":"10998.310050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"6528.06108668730650154798761609907120743","PIS":"666.421901238390092879256965944272445820","COFINS":"3204.07491594427244582043343653250773994","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007","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":"201616.6298944543991808674029108461932274","reference_price_brl":"249990","savings_vs_reference_brl":"48373.3701055456008191325970891538067726","fixed_residual_brl":"145779.6948947368421052631578947368421052","modeled_net_tax_total_brl":"55836.93499971755707560424501610935112223","modeled_net_tax_components_brl":{"II":"0.00","IPI":"17754.76650320743532201380361603929372908","ICMS":"24193.99558733452790170408834930154318729","PIS":"0.0000000000000000000000000000000000","COFINS":"13888.17290917559385188635305076851420586"},"modeled_tax_share_percent":"27.69460784507111210031988988410931927020","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"201616.63","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"55836.93","modeled_tax_share_percent":"27.69","savings_vs_reference_brl":"48373.37"},"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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"164395.9861408095863149426260744379048989","supplier_own_ICMS":"19727.51833689715035779311512893254858787","supplier_IPI":"17754.76650320743532201380361603929372908","supplier_PC_base":"144668.4678039124359571495109455053563110","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"13888.17290917559385188635305076851420586","IVA_applied":"0","presumed_ST_base":"201616.6298944543991808674029108461932274","ICMS_ST":"4466.47725043737754391097322036899459942","retailer_acquisition_cash":"186617.2298944543991808674029108461932274","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"107944.432050","import_ICMS_gross_base":"122664.1273295454545454545454545454545455","import_payments":{"II":"0.00","IPI":"9449.62200","PIS":"0.00","COFINS":"10998.310050","ICMS":"14719.69527954545454545454545454545454545"},"eligible_import_credits":{"IPI":"9449.62200","PIS":"0.00","COFINS":"10998.310050","ICMS":"14719.69527954545454545454545454545454545"},"supplier_net_remittance_or_credit":{"IPI":"8305.14450320743532201380361603929372908","PIS":"0.0000000000000000000000000000000000","COFINS":"2889.86285917559385188635305076851420586","ICMS":"9474.30030778907335624954289475608864184"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007","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":"187302.8940325096980941136785292629448473","reference_price_brl":"249990","savings_vs_reference_brl":"62687.1059674903019058863214707370551527","fixed_residual_brl":"145779.6948947368421052631578947368421052","modeled_net_tax_total_brl":"41523.19913777285598885052063452610274209","modeled_net_tax_components_brl":{"II":"0.00","IPI":"16377.86624377502197051069231520359339908","ICMS":"22476.34728390116377129364142351155338168","PIS":"2668.985610096670247046186895810955961332","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"22.16901097671548921709100396872897336541","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"187302.89","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"41523.20","modeled_tax_share_percent":"22.17","savings_vs_reference_brl":"62687.11"},"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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"151646.9096645835367639878918074406796211","supplier_own_ICMS":"18197.62915975002441167854701689288155453","supplier_IPI":"16377.86624377502197051069231520359339908","supplier_PC_base":"133449.2805048335123523093447905477980666","supplier_PIS_debit":"2668.985610096670247046186895810955961332","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"187302.8940325096980941136785292629448473","ICMS_ST":"4278.71812415113935961509440661867182715","retailer_acquisition_cash":"172303.4940325096980941136785292629448474","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"99238.530300","import_ICMS_gross_base":"112771.0571590909090909090909090909090909","import_payments":{"II":"0.00","IPI":"9449.62200","PIS":"2292.408300","COFINS":"0.00","ICMS":"13532.52685909090909090909090909090909091"},"eligible_import_credits":{"IPI":"9449.62200","PIS":"2292.408300","COFINS":"0.00","ICMS":"13532.52685909090909090909090909090909091"},"supplier_net_remittance_or_credit":{"IPI":"6928.24424377502197051069231520359339908","PIS":"376.577310096670247046186895810955961332","COFINS":"0.0000000000000000000000000000000000","ICMS":"8943.82042481025468038455051442064429077"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007","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":"145779.6948947368421052631578947368421052","modeled_net_tax_total_brl":"51803.49457894736842105263157894736842104","modeled_net_tax_components_brl":{"II":"30623.7750","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"3651.675789473684210526315789473684210524","COFINS":"17528.04378947368421052631578947368421052"},"modeled_tax_share_percent":"26.21857391660690503022231328757299457024","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"197583.19","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"51803.49","modeled_tax_share_percent":"26.22","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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"131410.993350","import_ICMS_gross_base":"131410.993350","import_payments":{"II":"30623.7750","IPI":"0.0000","PIS":"2292.408300","COFINS":"10998.310050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"2292.408300","COFINS":"10998.310050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"1359.267489473684210526315789473684210524","COFINS":"6529.73373947368421052631578947368421052","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007","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":"145779.6948947368421052631578947368421052","modeled_net_tax_total_brl":"74156.35636071473938264809247575898717025","modeled_net_tax_components_brl":{"II":"30623.7750","IPI":"0.0000000000000000000000000000000000","ICMS":"26392.32615065418977854935004445949951306","PIS":"0.0000000000000000000000000000000000","COFINS":"17140.25521006054960409874243129948765719"},"modeled_tax_share_percent":"33.71723550432554054216650022259388047310","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"219936.05","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"74156.36","modeled_tax_share_percent":"33.72","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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"129118.585050","import_ICMS_gross_base":"146725.6648295454545454545454545454545455","import_payments":{"II":"30623.7750","IPI":"0.0000","PIS":"0.00","COFINS":"10998.310050","ICMS":"17607.07977954545454545454545454545454545"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"10998.310050","ICMS":"17607.07977954545454545454545454545454545"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"6141.94516006054960409874243129948765719","ICMS":"8785.24637110873523309480458991404496761"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007","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":"145779.6948947368421052631578947368421052","modeled_net_tax_total_brl":"58421.93067893760374963382482179474660676","modeled_net_tax_components_brl":{"II":"30623.7750","IPI":"0.0000000000000000000000000000000000","ICMS":"24504.19506884093350258763792598379064543","PIS":"3293.960610096670247046186895810955961330","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"28.60992438958787842562983772152655330087","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"204201.63","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"58421.93","modeled_tax_share_percent":"28.61","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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"120412.683300","import_ICMS_gross_base":"136832.5946590909090909090909090909090909","import_payments":{"II":"30623.7750","IPI":"0.0000","PIS":"2292.408300","COFINS":"0.00","ICMS":"16419.91135909090909090909090909090909091"},"eligible_import_credits":{"IPI":"0.0000","PIS":"2292.408300","COFINS":"0.00","ICMS":"16419.91135909090909090909090909090909091"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"1001.552310096670247046186895810955961330","COFINS":"0.0000000000000000000000000000000000","ICMS":"8084.28370975002441167854701689288155452"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007","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":"145779.6948947368421052631578947368421052","modeled_net_tax_total_brl":"67046.81732137866790870982766651141127153","modeled_net_tax_components_brl":{"II":"30623.7750","IPI":"19282.78711131811830461108523521192361434","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"17140.25521006054960409874243129948765719"},"modeled_tax_share_percent":"31.50303814277410906238839207557475892689","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"212826.51","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"67046.82","modeled_tax_share_percent":"31.50","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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"141875.5747500","import_ICMS_gross_base":"141875.5747500","import_payments":{"II":"30623.7750","IPI":"12756.9897000","PIS":"0.00","COFINS":"10998.310050","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"12756.9897000","PIS":"0.00","COFINS":"10998.310050","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"6525.79741131811830461108523521192361434","PIS":"0.0000000000000000000000000000000000","COFINS":"6141.94516006054960409874243129948765719","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007","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":"145779.6948947368421052631578947368421052","modeled_net_tax_total_brl":"51705.12290461868958109559613319011815251","modeled_net_tax_components_brl":{"II":"30623.7750","IPI":"17787.38729452201933404940923737916219118","ICMS":"0.0000000000000000000000000000000000","PIS":"3293.960610096670247046186895810955961330","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"26.18182171206247689890209006877410318792","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"197484.82","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"51705.12","modeled_tax_share_percent":"26.18","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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"133169.6730000","import_ICMS_gross_base":"133169.6730000","import_payments":{"II":"30623.7750","IPI":"12756.9897000","PIS":"2292.408300","COFINS":"0.00","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"12756.9897000","PIS":"2292.408300","COFINS":"0.00","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"5030.39759452201933404940923737916219118","PIS":"1001.552310096670247046186895810955961330","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007","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":"145779.6948947368421052631578947368421052","modeled_net_tax_total_brl":"77188.65874162679425837320574162679425836","modeled_net_tax_components_brl":{"II":"30623.7750","IPI":"19808.68130526315789473684210526315789473","ICMS":"26756.20243636363636363636363636363636363","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"34.61866111614782548052937358174766239827","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"222968.35","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"77188.66","modeled_tax_share_percent":"34.62","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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"130877.2647000","import_ICMS_gross_base":"148724.1644318181818181818181818181818182","import_payments":{"II":"30623.7750","IPI":"12756.9897000","PIS":"0.00","COFINS":"0.00","ICMS":"17846.89973181818181818181818181818181818"},"eligible_import_credits":{"IPI":"12756.9897000","PIS":"0.00","COFINS":"0.00","ICMS":"17846.89973181818181818181818181818181818"},"supplier_net_remittance_or_credit":{"IPI":"7051.69160526315789473684210526315789473","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"8909.30270454545454545454545454545454545"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007","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":"162940.9100619195046439628482972136222910","reference_price_brl":"249990","savings_vs_reference_brl":"87049.0899380804953560371517027863777090","fixed_residual_brl":"145779.6948947368421052631578947368421052","modeled_net_tax_total_brl":"17161.21516718266253869969040247678018576","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"2958.830201238390092879256965944272445820","COFINS":"14202.38496594427244582043343653250773994"},"modeled_tax_share_percent":"10.53217093280085060826895005782163168443","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"162940.91","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"17161.22","modeled_tax_share_percent":"10.53","savings_vs_reference_brl":"87049.09"},"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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"147941.5100619195046439628482972136222910","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"147941.5100619195046439628482972136222910","supplier_PIS_debit":"2958.830201238390092879256965944272445820","supplier_COFINS_debit":"14202.38496594427244582043343653250773994","IVA_applied":"0","presumed_ST_base":"162940.9100619195046439628482972136222910","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"147941.5100619195046439628482972136222910","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"100787.218350","import_ICMS_gross_base":"100787.218350","import_payments":{"II":"0.00","IPI":"0.00","PIS":"2292.408300","COFINS":"10998.310050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"2292.408300","COFINS":"10998.310050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"666.421901238390092879256965944272445820","COFINS":"3204.07491594427244582043343653250773994","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007","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":"181440.7588680823135876698988017106321716","reference_price_brl":"249990","savings_vs_reference_brl":"68549.2411319176864123301011982893678284","fixed_residual_brl":"145779.6948947368421052631578947368421052","modeled_net_tax_total_brl":"35661.06397334547148240674090697379006645","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"21772.89106416987763052038785620527586059","PIS":"0.0000000000000000000000000000000000","COFINS":"13888.17290917559385188635305076851420586"},"modeled_tax_share_percent":"19.65438427165810108420402068866189133165","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"181440.76","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"35661.06","modeled_tax_share_percent":"19.65","savings_vs_reference_brl":"68549.24"},"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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"164395.9861408095863149426260744379048989","supplier_own_ICMS":"19727.51833689715035779311512893254858787","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"144668.4678039124359571495109455053563110","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"13888.17290917559385188635305076851420586","IVA_applied":"0","presumed_ST_base":"181440.7588680823135876698988017106321716","ICMS_ST":"2045.37272727272727272727272727272727272","retailer_acquisition_cash":"166441.3588680823135876698988017106321716","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"98494.810050","import_ICMS_gross_base":"111925.9205113636363636363636363636363636","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"10998.310050","ICMS":"13431.11046136363636363636363636363636364"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"10998.310050","ICMS":"13431.11046136363636363636363636363636364"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"2889.86285917559385188635305076851420586","ICMS":"8341.78060280624126688402421984163949695"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007","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":"168691.6823918562640367151645347134068939","reference_price_brl":"249990","savings_vs_reference_brl":"81298.3176081437359632848354652865931061","fixed_residual_brl":"145779.6948947368421052631578947368421052","modeled_net_tax_total_brl":"22911.98749711942193145200663997656478860","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"20243.00188702275168440581974416560882727","PIS":"2668.985610096670247046186895810955961332","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"13.58216787707223543669563801788928180593","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"168691.68","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"22911.99","modeled_tax_share_percent":"13.58","savings_vs_reference_brl":"81298.32"},"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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"151646.9096645835367639878918074406796211","supplier_own_ICMS":"18197.62915975002441167854701689288155453","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"133449.2805048335123523093447905477980666","supplier_PIS_debit":"2668.985610096670247046186895810955961332","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"168691.6823918562640367151645347134068939","ICMS_ST":"2045.37272727272727272727272727272727274","retailer_acquisition_cash":"153692.2823918562640367151645347134068938","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"89788.908300","import_ICMS_gross_base":"102032.8503409090909090909090909090909091","import_payments":{"II":"0.00","IPI":"0.00","PIS":"2292.408300","COFINS":"0.00","ICMS":"12243.94204090909090909090909090909090909"},"eligible_import_credits":{"IPI":"0.00","PIS":"2292.408300","COFINS":"0.00","ICMS":"12243.94204090909090909090909090909090909"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"376.577310096670247046186895810955961332","COFINS":"0.0000000000000000000000000000000000","ICMS":"7999.05984611366077531491065325651791818"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007","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":"175292.0623267349790405216581276199347927","reference_price_brl":"249990","savings_vs_reference_brl":"74697.9376732650209594783418723800652073","fixed_residual_brl":"145779.6948947368421052631578947368421052","modeled_net_tax_total_brl":"29512.36743199813693525850023288309268747","modeled_net_tax_components_brl":{"II":"0.00","IPI":"15624.19452282254308337214718211457848160","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"13888.17290917559385188635305076851420587"},"modeled_tax_share_percent":"16.83611170994649539151750406991259099452","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"175292.06","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"29512.37","modeled_tax_share_percent":"16.84","savings_vs_reference_brl":"74697.94"},"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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"144668.4678039124359571495109455053563111","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"15624.19452282254308337214718211457848160","supplier_PC_base":"144668.4678039124359571495109455053563111","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"13888.17290917559385188635305076851420587","IVA_applied":"0","presumed_ST_base":"175292.0623267349790405216581276199347927","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"160292.6623267349790405216581276199347927","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"107944.432050","import_ICMS_gross_base":"107944.432050","import_payments":{"II":"0.00","IPI":"9449.62200","PIS":"0.00","COFINS":"10998.310050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"9449.62200","PIS":"0.00","COFINS":"10998.310050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"6174.57252282254308337214718211457848160","PIS":"0.0000000000000000000000000000000000","COFINS":"2889.86285917559385188635305076851420587","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007","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":"162861.2027993555316863587540279269602577","reference_price_brl":"249990","savings_vs_reference_brl":"87128.7972006444683136412459720730397423","fixed_residual_brl":"145779.6948947368421052631578947368421052","modeled_net_tax_total_brl":"17081.50790461868958109559613319011815251","modeled_net_tax_components_brl":{"II":"0.00","IPI":"14412.52229452201933404940923737916219118","ICMS":"0.0000000000000000000000000000000000","PIS":"2668.985610096670247046186895810955961330","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"10.48838373474562346218846296387099782368","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"162861.20","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"17081.51","modeled_tax_share_percent":"10.49","savings_vs_reference_brl":"87128.80"},"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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"133449.2805048335123523093447905477980665","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"14412.52229452201933404940923737916219118","supplier_PC_base":"133449.2805048335123523093447905477980665","supplier_PIS_debit":"2668.985610096670247046186895810955961330","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"162861.2027993555316863587540279269602577","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"147861.8027993555316863587540279269602577","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"99238.530300","import_ICMS_gross_base":"99238.530300","import_payments":{"II":"0.00","IPI":"9449.62200","PIS":"2292.408300","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"9449.62200","PIS":"2292.408300","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"4962.90029452201933404940923737916219118","PIS":"376.577310096670247046186895810955961330","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007","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":"183897.7316064049586776859504132231404958","reference_price_brl":"249990","savings_vs_reference_brl":"66092.2683935950413223140495867768595042","fixed_residual_brl":"145779.6948947368421052631578947368421052","modeled_net_tax_total_brl":"38118.03671166811657242279251848629839059","modeled_net_tax_components_brl":{"II":"0.00","IPI":"16050.30891889952153110047846889952153109","ICMS":"22067.72779276859504132231404958677685950","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"20.72784497051431093742025544938573067157","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"183897.73","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"38118.04","modeled_tax_share_percent":"20.73","savings_vs_reference_brl":"66092.27"},"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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"148613.9714712918660287081339712918660286","supplier_own_ICMS":"17833.67657655502392344497607655502392343","supplier_IPI":"16050.30891889952153110047846889952153109","supplier_PC_base":"130780.2948947368421052631578947368421052","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"183897.7316064049586776859504132231404958","ICMS_ST":"4234.05121621357111787733797303175293607","retailer_acquisition_cash":"168898.3316064049586776859504132231404958","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"96946.12200","import_ICMS_gross_base":"110166.0477272727272727272727272727272727","import_payments":{"II":"0.00","IPI":"9449.62200","PIS":"0.00","COFINS":"0.00","ICMS":"13219.92572727272727272727272727272727273"},"eligible_import_credits":{"IPI":"9449.62200","PIS":"0.00","COFINS":"0.00","ICMS":"13219.92572727272727272727272727272727273"},"supplier_net_remittance_or_credit":{"IPI":"6600.68691889952153110047846889952153109","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"8847.80206549586776859504132231404958677"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007","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":"145779.6948947368421052631578947368421052","modeled_net_tax_total_brl":"47764.03021006054960409874243129948765719","modeled_net_tax_components_brl":{"II":"30623.7750","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"17140.25521006054960409874243129948765719"},"modeled_tax_share_percent":"24.67867670946084152518920479840213690126","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"193543.73","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"47764.03","modeled_tax_share_percent":"24.68","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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"129118.585050","import_ICMS_gross_base":"129118.585050","import_payments":{"II":"30623.7750","IPI":"0.0000","PIS":"0.00","COFINS":"10998.310050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"10998.310050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"6141.94516006054960409874243129948765719","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007","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":"145779.6948947368421052631578947368421052","modeled_net_tax_total_brl":"33917.73561009667024704618689581095596133","modeled_net_tax_components_brl":{"II":"30623.7750","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"3293.960610096670247046186895810955961330","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"18.87491407907713457457936104718926511462","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"179697.43","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"33917.74","modeled_tax_share_percent":"18.87","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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"120412.683300","import_ICMS_gross_base":"120412.683300","import_payments":{"II":"30623.7750","IPI":"0.0000","PIS":"2292.408300","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"2292.408300","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"1001.552310096670247046186895810955961330","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007","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":"145779.6948947368421052631578947368421052","modeled_net_tax_total_brl":"54678.79362200956937799043062200956937798","modeled_net_tax_components_brl":{"II":"30623.7750","IPI":"0.0000000000000000000000000000000000","ICMS":"24055.01862200956937799043062200956937798","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"27.27686616146548123396384032460170654574","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"200458.49","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"54678.79","modeled_tax_share_percent":"27.28","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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"118120.2750","import_ICMS_gross_base":"134227.5852272727272727272727272727272727","import_payments":{"II":"30623.7750","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"16107.31022727272727272727272727272727273"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"16107.31022727272727272727272727272727273"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"7947.70839473684210526315789473684210525"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007","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":"145779.6948947368421052631578947368421052","modeled_net_tax_total_brl":"48055.41454863157894736842105263157894736","modeled_net_tax_components_brl":{"II":"30623.7750","IPI":"17431.63954863157894736842105263157894736","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"24.79190415329356301186332586698547798238","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"193835.11","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"48055.41","modeled_tax_share_percent":"24.79","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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"130877.2647000","import_ICMS_gross_base":"130877.2647000","import_payments":{"II":"30623.7750","IPI":"12756.9897000","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"12756.9897000","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"4674.64984863157894736842105263157894736","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007","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":"159667.8678039124359571495109455053563111","reference_price_brl":"249990","savings_vs_reference_brl":"90322.1321960875640428504890544946436889","fixed_residual_brl":"145779.6948947368421052631578947368421052","modeled_net_tax_total_brl":"13888.17290917559385188635305076851420587","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"13888.17290917559385188635305076851420587"},"modeled_tax_share_percent":"8.698163945066023959322750782570331058701","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"159667.87","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"13888.17","modeled_tax_share_percent":"8.70","savings_vs_reference_brl":"90322.13"},"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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"144668.4678039124359571495109455053563111","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"144668.4678039124359571495109455053563111","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"13888.17290917559385188635305076851420587","IVA_applied":"0","presumed_ST_base":"159667.8678039124359571495109455053563111","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"144668.4678039124359571495109455053563111","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"98494.810050","import_ICMS_gross_base":"98494.810050","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"10998.310050","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"10998.310050","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"2889.86285917559385188635305076851420587","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007","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":"148448.6805048335123523093447905477980665","reference_price_brl":"249990","savings_vs_reference_brl":"101541.3194951664876476906552094522019335","fixed_residual_brl":"145779.6948947368421052631578947368421052","modeled_net_tax_total_brl":"2668.985610096670247046186895810955961330","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"2668.985610096670247046186895810955961330","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"1.797918042127540268972315929419638415831","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"148448.68","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"2668.99","modeled_tax_share_percent":"1.80","savings_vs_reference_brl":"101541.32"},"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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"133449.2805048335123523093447905477980665","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"133449.2805048335123523093447905477980665","supplier_PIS_debit":"2668.985610096670247046186895810955961330","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"148448.6805048335123523093447905477980665","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"133449.2805048335123523093447905477980665","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"89788.908300","import_ICMS_gross_base":"89788.908300","import_payments":{"II":"0.00","IPI":"0.00","PIS":"2292.408300","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"2292.408300","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"376.577310096670247046186895810955961330","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":"-0.000000000000000000000000000000000030"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007","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":"165658.7441985645933014354066985645933014","reference_price_brl":"249990","savings_vs_reference_brl":"84331.2558014354066985645933014354066986","fixed_residual_brl":"145779.6948947368421052631578947368421052","modeled_net_tax_total_brl":"19879.04930382775119617224880382775119617","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"19879.04930382775119617224880382775119617","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":"165658.74","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"19879.05","modeled_tax_share_percent":"12.00","savings_vs_reference_brl":"84331.26"},"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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"148613.9714712918660287081339712918660286","supplier_own_ICMS":"17833.67657655502392344497607655502392343","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"130780.2948947368421052631578947368421052","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"165658.7441985645933014354066985645933014","ICMS_ST":"2045.37272727272727272727272727272727274","retailer_acquisition_cash":"150659.3441985645933014354066985645933013","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"87496.50","import_ICMS_gross_base":"99427.84090909090909090909090909090909091","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"11931.34090909090909090909090909090909091"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"11931.34090909090909090909090909090909091"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"7947.70839473684210526315789473684210526"},"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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007","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":"159903.9667433684210526315789473684210526","reference_price_brl":"249990","savings_vs_reference_brl":"90086.0332566315789473684210526315789474","fixed_residual_brl":"145779.6948947368421052631578947368421052","modeled_net_tax_total_brl":"14124.27184863157894736842105263157894736","modeled_net_tax_components_brl":{"II":"0.00","IPI":"14124.27184863157894736842105263157894736","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"8.832971524277301536923531074267297577136","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"159903.97","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"14124.27","modeled_tax_share_percent":"8.83","savings_vs_reference_brl":"90086.03"},"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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"130780.2948947368421052631578947368421052","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"14124.27184863157894736842105263157894736","supplier_PC_base":"130780.2948947368421052631578947368421052","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"159903.9667433684210526315789473684210526","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"144904.5667433684210526315789473684210526","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"96946.12200","import_ICMS_gross_base":"96946.12200","import_payments":{"II":"0.00","IPI":"9449.62200","PIS":"0.00","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"9449.62200","PIS":"0.00","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"4674.64984863157894736842105263157894736","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007","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":"145779.6948947368421052631578947368421052","modeled_net_tax_total_brl":"30623.7750000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"30623.7750","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"17.36007518348350140223163673250193925653","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"176403.47","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"30623.78","modeled_tax_share_percent":"17.36","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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"118120.2750","import_ICMS_gross_base":"118120.2750","import_payments":{"II":"30623.7750","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V007","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":"145779.6948947368421052631578947368421052","reference_price_brl":"249990","savings_vs_reference_brl":"104210.3051052631578947368421052631578948","fixed_residual_brl":"145779.6948947368421052631578947368421052","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":"145779.69","fixed_residual_brl":"145779.69","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"104210.31"},"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":"130780.2948947368421052631578947368421052","retailer_fixed_residual_brl":"14999.40","customs_value_brl":"87496.50","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":"130780.2948947368421052631578947368421052","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"130780.2948947368421052631578947368421052","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"145779.6948947368421052631578947368421052","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"130780.2948947368421052631578947368421052","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"87496.50","import_ICMS_gross_base":"87496.50","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","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 value35% of baseline price is a transparent modeling convention, not an observed category average."]}]}