{"scenario":{"scenario_id":"EDU-BR-V008","product_id":"BR-V008","tax_profile_id":"V04","ncm":"8703.60.00","state":"SP","date":"2026-09-12","mode":"educational","path":"vehicle_equivalent","origin_scenario":"Domestic-assembly scenario, not confirmed for a specific VIN or factory batch. Marketing page alone does not establish tax origin.","imported":false,"zfm_qualified":false,"reference_price_brl":"199990","price_source_id":"EP006","price_date":"2026-09-12","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"calibration_policy":"vehicle_fixed_dealer_fraction","customs_fraction":"0","dealer_margin_fraction":"0.06","assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","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."],"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":"0.063"},"rate_rule_ids":{"ICMS":"R-SP-ICMS-VEH12","PIS_UP":"R-PIS-V-MONO","COFINS_UP":"R-COFINS-V-MONO","II":null,"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":"not_applicable_finished_domestic","COFINS_IMPORT":"not_applicable_finished_domestic","II":"not_applicable_finished_domestic","IPI":"representative_formula_derived_rate"},"IPI_selection":{"method":"representative_MOVER_proxy","marketing_power_cv":"219","power_kw_proxy":"161.07422625","propulsion":"PHEV_flex","base_pp":"6.3","propulsion_pp":"-2","power_pp":"3","efficiency_pp":"-1","safety_pp":"0","recycling_pp":"0","sustainable_assumed":false,"rate":"0.063","potential_rate_range":{"low":"0.023","high":"0.073"},"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","P011","P012","S002","EP006"]},"IVA_original":"0","IVA_adjusted":false,"cest":null,"source_ids":["P011","P012","S002","EP006","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","EP015"],"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":"135283.6702608695652173913043478260869565","retailer_fixed_residual_brl":"11999.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"173904.3478260869565217391304347826086957","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"199990","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.3.0","scenario_id":"EDU-BR-V008","product_id":"BR-V008","tax_profile_id":"V04","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":"199990.00000000000000000000000000000000","reference_price_brl":"199990","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"147283.0702608695652173913043478260869565","modeled_net_tax_total_brl":"52706.92973913043478260869565217391304346","modeled_net_tax_components_brl":{"II":"0","IPI":"10955.97391304347826086956521739130434782","ICMS":"23998.80000000000000000000000000000000000","PIS":"3060.716521739130434782608695652173913042","COFINS":"14691.43930434782608695652173913043478260"},"modeled_tax_share_percent":"26.35478260869565217391304347826086956521","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"199990.00","fixed_residual_brl":"147283.07","modeled_net_tax_total_brl":"52706.93","modeled_tax_share_percent":"26.35","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","IPI":"0.063"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"135283.6702608695652173913043478260869565","retailer_fixed_residual_brl":"11999.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"173904.3478260869565217391304347826086957","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"199990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"173904.3478260869565217391304347826086956","supplier_own_ICMS":"20868.52173913043478260869565217391304347","supplier_IPI":"10955.97391304347826086956521739130434782","supplier_PC_base":"153035.8260869565217391304347826086956521","supplier_PIS_debit":"3060.716521739130434782608695652173913042","supplier_COFINS_debit":"14691.43930434782608695652173913043478260","IVA_applied":"0","presumed_ST_base":"199990.00000000000000000000000000000000","ICMS_ST":"3130.27826086956521739130434782608695653","retailer_acquisition_cash":"187990.5999999999999999999999999999999999","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"10955.97391304347826086956521739130434782","PIS":"3060.716521739130434782608695652173913042","COFINS":"14691.43930434782608695652173913043478260","ICMS":"23998.80000000000000000000000000000000000"},"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-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P011","P012","S002","EP006","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","EP015"],"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."]},"toggle_cases":[{"engine_version":"0.3.0","scenario_id":"EDU-BR-V008","product_id":"BR-V008","tax_profile_id":"V04","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":"199990.00000000000000000000000000000000","reference_price_brl":"199990","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"147283.0702608695652173913043478260869565","modeled_net_tax_total_brl":"52706.92973913043478260869565217391304346","modeled_net_tax_components_brl":{"II":"0","IPI":"10955.97391304347826086956521739130434782","ICMS":"23998.80000000000000000000000000000000000","PIS":"3060.716521739130434782608695652173913042","COFINS":"14691.43930434782608695652173913043478260"},"modeled_tax_share_percent":"26.35478260869565217391304347826086956521","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"199990.00","fixed_residual_brl":"147283.07","modeled_net_tax_total_brl":"52706.93","modeled_tax_share_percent":"26.35","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","IPI":"0.063"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"135283.6702608695652173913043478260869565","retailer_fixed_residual_brl":"11999.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"173904.3478260869565217391304347826086957","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"199990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"173904.3478260869565217391304347826086956","supplier_own_ICMS":"20868.52173913043478260869565217391304347","supplier_IPI":"10955.97391304347826086956521739130434782","supplier_PC_base":"153035.8260869565217391304347826086956521","supplier_PIS_debit":"3060.716521739130434782608695652173913042","supplier_COFINS_debit":"14691.43930434782608695652173913043478260","IVA_applied":"0","presumed_ST_base":"199990.00000000000000000000000000000000","ICMS_ST":"3130.27826086956521739130434782608695653","retailer_acquisition_cash":"187990.5999999999999999999999999999999999","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"10955.97391304347826086956521739130434782","PIS":"3060.716521739130434782608695652173913042","COFINS":"14691.43930434782608695652173913043478260","ICMS":"23998.80000000000000000000000000000000000"},"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-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P011","P012","S002","EP006","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","EP015"],"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."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V008","product_id":"BR-V008","tax_profile_id":"V04","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":"187540.0296442687747035573122529644268774","reference_price_brl":"199990","savings_vs_reference_brl":"12449.9703557312252964426877470355731226","fixed_residual_brl":"147283.0702608695652173913043478260869565","modeled_net_tax_total_brl":"40256.95938339920948616600790513833992093","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000","ICMS":"22504.80355731225296442687747035573122529","PIS":"3060.716521739130434782608695652173913042","COFINS":"14691.43930434782608695652173913043478260"},"modeled_tax_share_percent":"21.46579557428872497365648050579557428872","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"187540.03","fixed_residual_brl":"147283.07","modeled_net_tax_total_brl":"40256.96","modeled_tax_share_percent":"21.47","savings_vs_reference_brl":"12449.97"},"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":"135283.6702608695652173913043478260869565","retailer_fixed_residual_brl":"11999.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"173904.3478260869565217391304347826086957","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"199990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"173904.3478260869565217391304347826086956","supplier_own_ICMS":"20868.52173913043478260869565217391304347","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"153035.8260869565217391304347826086956521","supplier_PIS_debit":"3060.716521739130434782608695652173913042","supplier_COFINS_debit":"14691.43930434782608695652173913043478260","IVA_applied":"0","presumed_ST_base":"187540.0296442687747035573122529644268774","ICMS_ST":"1636.28181818181818181818181818181818182","retailer_acquisition_cash":"175540.6296442687747035573122529644268774","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"3060.716521739130434782608695652173913042","COFINS":"14691.43930434782608695652173913043478260","ICMS":"22504.80355731225296442687747035573122529"},"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-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P011","P012","S002","EP006","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","EP015"],"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."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V008","product_id":"BR-V008","tax_profile_id":"V04","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":"174676.4831304347826086956521739130434782","reference_price_brl":"199990","savings_vs_reference_brl":"25313.5168695652173913043478260869565218","fixed_residual_brl":"147283.0702608695652173913043478260869565","modeled_net_tax_total_brl":"27393.41286956521739130434782608695652172","modeled_net_tax_components_brl":{"II":"0","IPI":"9641.257043478260869565217391304347826082","ICMS":"0.0000000000000000000000000000000000","PIS":"3060.716521739130434782608695652173913042","COFINS":"14691.43930434782608695652173913043478260"},"modeled_tax_share_percent":"15.68237027597467245430289514555374138823","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"174676.48","fixed_residual_brl":"147283.07","modeled_net_tax_total_brl":"27393.41","modeled_tax_share_percent":"15.68","savings_vs_reference_brl":"25313.52"},"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":"0.063"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"135283.6702608695652173913043478260869565","retailer_fixed_residual_brl":"11999.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"173904.3478260869565217391304347826086957","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"199990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"153035.8260869565217391304347826086956521","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"9641.257043478260869565217391304347826082","supplier_PC_base":"153035.8260869565217391304347826086956521","supplier_PIS_debit":"3060.716521739130434782608695652173913042","supplier_COFINS_debit":"14691.43930434782608695652173913043478260","IVA_applied":"0","presumed_ST_base":"174676.4831304347826086956521739130434782","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"162677.0831304347826086956521739130434782","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"9641.257043478260869565217391304347826082","PIS":"3060.716521739130434782608695652173913042","COFINS":"14691.43930434782608695652173913043478260","ICMS":"0.0000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P011","P012","S002","EP006","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","EP015"],"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."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V008","product_id":"BR-V008","tax_profile_id":"V04","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":"195867.1168543845534995977473853580048270","reference_price_brl":"199990","savings_vs_reference_brl":"4122.8831456154465004022526146419951730","fixed_residual_brl":"147283.0702608695652173913043478260869565","modeled_net_tax_total_brl":"48584.04659351498828220644303753191787050","modeled_net_tax_components_brl":{"II":"0","IPI":"10713.58510965756060023085802231627549057","ICMS":"23504.05402252614641995172968624296057924","PIS":"0.0000000000000000000000000000000000","COFINS":"14366.40746133128126202385532897268180069"},"modeled_tax_share_percent":"24.80459577583628352165430787019469010746","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"195867.12","fixed_residual_brl":"147283.07","modeled_net_tax_total_brl":"48584.05","modeled_tax_share_percent":"24.80","savings_vs_reference_brl":"4122.88"},"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":"0.063"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"135283.6702608695652173913043478260869565","retailer_fixed_residual_brl":"11999.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"173904.3478260869565217391304347826086957","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"199990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"170056.9065025009619084263178145440554059","supplier_own_ICMS":"20406.82878030011542901115813774528664871","supplier_IPI":"10713.58510965756060023085802231627549057","supplier_PC_base":"149650.0777222008464794151596767987687572","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"14366.40746133128126202385532897268180069","IVA_applied":"0","presumed_ST_base":"195867.1168543845534995977473853580048270","ICMS_ST":"3097.22524222603099094057154849767393053","retailer_acquisition_cash":"183867.7168543845534995977473853580048270","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"10713.58510965756060023085802231627549057","PIS":"0.0000000000000000000000000000000000","COFINS":"14366.40746133128126202385532897268180069","ICMS":"23504.05402252614641995172968624296057924"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P011","P012","S002","EP006","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","EP015"],"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."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V008","product_id":"BR-V008","tax_profile_id":"V04","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":"181734.8831168831168831168831168831168832","reference_price_brl":"199990","savings_vs_reference_brl":"18255.1168831168831168831168831168831168","fixed_residual_brl":"147283.0702608695652173913043478260869565","modeled_net_tax_total_brl":"34451.81285601355166572557876905702992661","modeled_net_tax_components_brl":{"II":"0","IPI":"9882.735652173913043478260869565217391306","ICMS":"21808.18597402597402597402597402597402598","PIS":"2760.891229813664596273291925465838509318","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"18.95718216840946615299944964226747385801","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"181734.88","fixed_residual_brl":"147283.07","modeled_net_tax_total_brl":"34451.81","modeled_tax_share_percent":"18.96","savings_vs_reference_brl":"18255.12"},"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","IPI":"0.063"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"135283.6702608695652173913043478260869565","retailer_fixed_residual_brl":"11999.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"173904.3478260869565217391304347826086957","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"199990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"156868.8198757763975155279503105590062112","supplier_own_ICMS":"18824.25838509316770186335403726708074534","supplier_IPI":"9882.735652173913043478260869565217391306","supplier_PC_base":"138044.5614906832298136645962732919254659","supplier_PIS_debit":"2760.891229813664596273291925465838509318","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"181734.8831168831168831168831168831168832","ICMS_ST":"2983.92758893280632411067193675889328064","retailer_acquisition_cash":"169735.4831168831168831168831168831168831","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"9882.735652173913043478260869565217391306","PIS":"2760.891229813664596273291925465838509318","COFINS":"0.0000000000000000000000000000000000","ICMS":"21808.18597402597402597402597402597402598"},"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":"0.00000000000000000000000000000000009"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P011","P012","S002","EP006","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","EP015"],"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."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V008","product_id":"BR-V008","tax_profile_id":"V04","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":"165035.2260869565217391304347826086956521","reference_price_brl":"199990","savings_vs_reference_brl":"34954.7739130434782608695652173913043479","fixed_residual_brl":"147283.0702608695652173913043478260869565","modeled_net_tax_total_brl":"17752.15582608695652173913043478260869564","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"3060.716521739130434782608695652173913042","COFINS":"14691.43930434782608695652173913043478260"},"modeled_tax_share_percent":"10.75658587987355110642781875658587987355","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"165035.23","fixed_residual_brl":"147283.07","modeled_net_tax_total_brl":"17752.16","modeled_tax_share_percent":"10.76","savings_vs_reference_brl":"34954.77"},"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":"135283.6702608695652173913043478260869565","retailer_fixed_residual_brl":"11999.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"173904.3478260869565217391304347826086957","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"199990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"153035.8260869565217391304347826086956521","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"153035.8260869565217391304347826086956521","supplier_PIS_debit":"3060.716521739130434782608695652173913042","supplier_COFINS_debit":"14691.43930434782608695652173913043478260","IVA_applied":"0","presumed_ST_base":"165035.2260869565217391304347826086956521","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"153035.8260869565217391304347826086956521","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"3060.716521739130434782608695652173913042","COFINS":"14691.43930434782608695652173913043478260","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-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P011","P012","S002","EP006","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","EP015"],"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."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V008","product_id":"BR-V008","tax_profile_id":"V04","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":"183692.5883206827800902444996327258735877","reference_price_brl":"199990","savings_vs_reference_brl":"16297.4116793172199097555003672741264123","fixed_residual_brl":"147283.0702608695652173913043478260869565","modeled_net_tax_total_brl":"36409.51805981321487285319528489978663121","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000","ICMS":"22043.11059848193361082933995592710483052","PIS":"0.0000000000000000000000000000000000","COFINS":"14366.40746133128126202385532897268180069"},"modeled_tax_share_percent":"19.82089663642335557946247512781210430610","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"183692.59","fixed_residual_brl":"147283.07","modeled_net_tax_total_brl":"36409.52","modeled_tax_share_percent":"19.82","savings_vs_reference_brl":"16297.41"},"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":"135283.6702608695652173913043478260869565","retailer_fixed_residual_brl":"11999.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"173904.3478260869565217391304347826086957","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"199990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"170056.9065025009619084263178145440554059","supplier_own_ICMS":"20406.82878030011542901115813774528664871","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"149650.0777222008464794151596767987687572","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"14366.40746133128126202385532897268180069","IVA_applied":"0","presumed_ST_base":"183692.5883206827800902444996327258735877","ICMS_ST":"1636.28181818181818181818181818181818181","retailer_acquisition_cash":"171693.1883206827800902444996327258735877","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"14366.40746133128126202385532897268180069","ICMS":"22043.11059848193361082933995592710483052"},"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-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P011","P012","S002","EP006","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","EP015"],"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."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V008","product_id":"BR-V008","tax_profile_id":"V04","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":"170504.5016939582156973461321287408243931","reference_price_brl":"199990","savings_vs_reference_brl":"29485.4983060417843026538678712591756069","fixed_residual_brl":"147283.0702608695652173913043478260869565","modeled_net_tax_total_brl":"23221.43143308865047995482778091473743649","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000","ICMS":"20460.54020327498588368153585544889892717","PIS":"2760.891229813664596273291925465838509318","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"13.61924829103294935780684532961184568441","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"170504.50","fixed_residual_brl":"147283.07","modeled_net_tax_total_brl":"23221.43","modeled_tax_share_percent":"13.62","savings_vs_reference_brl":"29485.50"},"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":"135283.6702608695652173913043478260869565","retailer_fixed_residual_brl":"11999.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"173904.3478260869565217391304347826086957","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"199990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"156868.8198757763975155279503105590062112","supplier_own_ICMS":"18824.25838509316770186335403726708074534","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"138044.5614906832298136645962732919254659","supplier_PIS_debit":"2760.891229813664596273291925465838509318","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"170504.5016939582156973461321287408243931","ICMS_ST":"1636.28181818181818181818181818181818183","retailer_acquisition_cash":"158505.1016939582156973461321287408243930","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"2760.891229813664596273291925465838509318","COFINS":"0.0000000000000000000000000000000000","ICMS":"20460.54020327498588368153585544889892717"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000011"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P011","P012","S002","EP006","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","EP015"],"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."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V008","product_id":"BR-V008","tax_profile_id":"V04","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":"171077.4326186994998076183147364370911889","reference_price_brl":"199990","savings_vs_reference_brl":"28912.5673813005001923816852635629088111","fixed_residual_brl":"147283.0702608695652173913043478260869565","modeled_net_tax_total_brl":"23794.36235782993459022701038861100423239","modeled_net_tax_components_brl":{"II":"0","IPI":"9427.954896498653328203155059638322431704","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"14366.40746133128126202385532897268180069"},"modeled_tax_share_percent":"13.90853369354872371340422974813949086711","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"171077.43","fixed_residual_brl":"147283.07","modeled_net_tax_total_brl":"23794.36","modeled_tax_share_percent":"13.91","savings_vs_reference_brl":"28912.57"},"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":"0.063"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"135283.6702608695652173913043478260869565","retailer_fixed_residual_brl":"11999.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"173904.3478260869565217391304347826086957","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"199990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"149650.0777222008464794151596767987687572","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"9427.954896498653328203155059638322431704","supplier_PC_base":"149650.0777222008464794151596767987687572","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"14366.40746133128126202385532897268180069","IVA_applied":"0","presumed_ST_base":"171077.4326186994998076183147364370911889","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"159078.0326186994998076183147364370911889","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"9427.954896498653328203155059638322431704","PIS":"0.0000000000000000000000000000000000","COFINS":"14366.40746133128126202385532897268180069","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-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P011","P012","S002","EP006","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","EP015"],"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."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V008","product_id":"BR-V008","tax_profile_id":"V04","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":"158740.7688645962732919254658385093167701","reference_price_brl":"199990","savings_vs_reference_brl":"41249.2311354037267080745341614906832299","fixed_residual_brl":"147283.0702608695652173913043478260869565","modeled_net_tax_total_brl":"11457.69860372670807453416149068322981366","modeled_net_tax_components_brl":{"II":"0","IPI":"8696.807373913043478260869565217391304345","ICMS":"0.0000000000000000000000000000000000","PIS":"2760.891229813664596273291925465838509316","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"7.217867650307256519531362486855945816539","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"158740.77","fixed_residual_brl":"147283.07","modeled_net_tax_total_brl":"11457.70","modeled_tax_share_percent":"7.22","savings_vs_reference_brl":"41249.23"},"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":"0.063"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"135283.6702608695652173913043478260869565","retailer_fixed_residual_brl":"11999.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"173904.3478260869565217391304347826086957","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"199990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"138044.5614906832298136645962732919254658","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"8696.807373913043478260869565217391304345","supplier_PC_base":"138044.5614906832298136645962732919254658","supplier_PIS_debit":"2760.891229813664596273291925465838509316","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"158740.7688645962732919254658385093167701","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"146741.3688645962732919254658385093167701","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"8696.807373913043478260869565217391304345","PIS":"2760.891229813664596273291925465838509316","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":"-0.00000000000000000000000000000000006"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P011","P012","S002","EP006","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","EP015"],"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."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V008","product_id":"BR-V008","tax_profile_id":"V04","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":"178372.8990909090909090909090909090909090","reference_price_brl":"199990","savings_vs_reference_brl":"21617.1009090909090909090909090909090910","fixed_residual_brl":"147283.0702608695652173913043478260869565","modeled_net_tax_total_brl":"31089.82883003952569169960474308300395256","modeled_net_tax_components_brl":{"II":"0","IPI":"9685.080939130434782608695652173913043475","ICMS":"21404.74789090909090909090909090909090908","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"17.42968185665601609550947694025782949928","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"178372.90","fixed_residual_brl":"147283.07","modeled_net_tax_total_brl":"31089.83","modeled_tax_share_percent":"17.43","savings_vs_reference_brl":"21617.10"},"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":"0.063"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"135283.6702608695652173913043478260869565","retailer_fixed_residual_brl":"11999.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"173904.3478260869565217391304347826086957","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"199990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"153731.4434782608695652173913043478260869","supplier_own_ICMS":"18447.77321739130434782608695652173913043","supplier_IPI":"9685.080939130434782608695652173913043475","supplier_PC_base":"135283.6702608695652173913043478260869565","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"178372.8990909090909090909090909090909090","ICMS_ST":"2956.97467351778656126482213438735177865","retailer_acquisition_cash":"166373.4990909090909090909090909090909090","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"9685.080939130434782608695652173913043475","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"21404.74789090909090909090909090909090908"},"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-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P011","P012","S002","EP006","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","EP015"],"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."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V008","product_id":"BR-V008","tax_profile_id":"V04","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":"161649.4777222008464794151596767987687572","reference_price_brl":"199990","savings_vs_reference_brl":"38340.5222777991535205848403232012312428","fixed_residual_brl":"147283.0702608695652173913043478260869565","modeled_net_tax_total_brl":"14366.40746133128126202385532897268180069","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"14366.40746133128126202385532897268180069"},"modeled_tax_share_percent":"8.887382541390176794843721736150118529660","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"161649.48","fixed_residual_brl":"147283.07","modeled_net_tax_total_brl":"14366.41","modeled_tax_share_percent":"8.89","savings_vs_reference_brl":"38340.52"},"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":"135283.6702608695652173913043478260869565","retailer_fixed_residual_brl":"11999.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"173904.3478260869565217391304347826086957","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"199990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"149650.0777222008464794151596767987687572","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"149650.0777222008464794151596767987687572","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"14366.40746133128126202385532897268180069","IVA_applied":"0","presumed_ST_base":"161649.4777222008464794151596767987687572","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"149650.0777222008464794151596767987687572","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"14366.40746133128126202385532897268180069","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-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P011","P012","S002","EP006","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","EP015"],"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."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V008","product_id":"BR-V008","tax_profile_id":"V04","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":"150043.9614906832298136645962732919254658","reference_price_brl":"199990","savings_vs_reference_brl":"49946.0385093167701863354037267080745342","fixed_residual_brl":"147283.0702608695652173913043478260869565","modeled_net_tax_total_brl":"2760.891229813664596273291925465838509316","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"2760.891229813664596273291925465838509316","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"1.840054876173806088416869692740733732289","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"150043.96","fixed_residual_brl":"147283.07","modeled_net_tax_total_brl":"2760.89","modeled_tax_share_percent":"1.84","savings_vs_reference_brl":"49946.04"},"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":"135283.6702608695652173913043478260869565","retailer_fixed_residual_brl":"11999.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"173904.3478260869565217391304347826086957","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"199990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"138044.5614906832298136645962732919254658","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"138044.5614906832298136645962732919254658","supplier_PIS_debit":"2760.891229813664596273291925465838509316","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"150043.9614906832298136645962732919254658","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"138044.5614906832298136645962732919254658","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"2760.891229813664596273291925465838509316","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":"-0.000000000000000000000000000000000016"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P011","P012","S002","EP006","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","EP015"],"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."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V008","product_id":"BR-V008","tax_profile_id":"V04","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":"167367.1252964426877470355731225296442688","reference_price_brl":"199990","savings_vs_reference_brl":"32622.8747035573122529644268774703557312","fixed_residual_brl":"147283.0702608695652173913043478260869565","modeled_net_tax_total_brl":"20084.05503557312252964426877470355731226","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000","ICMS":"20084.05503557312252964426877470355731226","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":"167367.13","fixed_residual_brl":"147283.07","modeled_net_tax_total_brl":"20084.06","modeled_tax_share_percent":"12.00","savings_vs_reference_brl":"32622.87"},"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":"135283.6702608695652173913043478260869565","retailer_fixed_residual_brl":"11999.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"173904.3478260869565217391304347826086957","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"199990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"153731.4434782608695652173913043478260869","supplier_own_ICMS":"18447.77321739130434782608695652173913043","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"135283.6702608695652173913043478260869565","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"167367.1252964426877470355731225296442688","ICMS_ST":"1636.28181818181818181818181818181818183","retailer_acquisition_cash":"155367.7252964426877470355731225296442687","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"20084.05503557312252964426877470355731226"},"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-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P011","P012","S002","EP006","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","EP015"],"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."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V008","product_id":"BR-V008","tax_profile_id":"V04","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":"155805.9414873043478260869565217391304348","reference_price_brl":"199990","savings_vs_reference_brl":"44184.0585126956521739130434782608695652","fixed_residual_brl":"147283.0702608695652173913043478260869565","modeled_net_tax_total_brl":"8522.871226434782608695652173913043478260","modeled_net_tax_components_brl":{"II":"0","IPI":"8522.871226434782608695652173913043478260","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"5.470183707422517070996343281503033454794","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"155805.94","fixed_residual_brl":"147283.07","modeled_net_tax_total_brl":"8522.87","modeled_tax_share_percent":"5.47","savings_vs_reference_brl":"44184.06"},"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":"0.063"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"135283.6702608695652173913043478260869565","retailer_fixed_residual_brl":"11999.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"173904.3478260869565217391304347826086957","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"199990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"135283.6702608695652173913043478260869565","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"8522.871226434782608695652173913043478260","supplier_PC_base":"135283.6702608695652173913043478260869565","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"155805.9414873043478260869565217391304348","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"143806.5414873043478260869565217391304348","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"8522.871226434782608695652173913043478260","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":"0.000000000000000000000000000000000040"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P011","P012","S002","EP006","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","EP015"],"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."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V008","product_id":"BR-V008","tax_profile_id":"V04","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":"147283.0702608695652173913043478260869565","reference_price_brl":"199990","savings_vs_reference_brl":"52706.9297391304347826086956521739130435","fixed_residual_brl":"147283.0702608695652173913043478260869565","modeled_net_tax_total_brl":"0.0000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","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":"147283.07","fixed_residual_brl":"147283.07","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"52706.93"},"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":"135283.6702608695652173913043478260869565","retailer_fixed_residual_brl":"11999.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"173904.3478260869565217391304347826086957","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"199990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"135283.6702608695652173913043478260869565","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"135283.6702608695652173913043478260869565","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"147283.0702608695652173913043478260869565","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"135283.6702608695652173913043478260869565","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"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-VEHICLE-MARGIN","A-VEHICLE-ST","A-MOVER-PROXY"],"source_ids":["P011","P012","S002","EP006","S003","S008","S009","S010","S011","S012","S023","S004","S007","S014","EP015"],"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."]}]}