{"scenario":{"scenario_id":"EDU-BR-V026","product_id":"BR-V026","tax_profile_id":"V11","ncm":"8704.31.90","state":"SP","date":"2026-09-12","mode":"educational","path":"vehicle_equivalent","origin_scenario":"Representative Brazilian domestic non-ZFM production and sale through a dealer or retailer. No finished-good import is modeled. Exact factory, batch and incentive eligibility are not certified.","imported":false,"zfm_qualified":false,"reference_price_brl":"116990","price_source_id":"V4-P029","price_date":"2026-09-13","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-V4-PICKUP"],"educational_ready":true,"actual_sale_verified":false,"confidence":"MEDIUM","warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","IPI uses legal formula parameters with representative power and efficiency inputs. No unproven safety, recycling or sustainable-car benefit is assumed."],"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":"0.0265"},"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-LCV-MOVER","ICMS_OWN":"R-SP-ICMS-VEH12","PIS_RETAIL":"R-PIS-V-DEALER","COFINS_RETAIL":"R-COFINS-V-DEALER"},"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":"formula_derived_representative_inputs_not_certified"},"IVA_original":"0","IVA_adjusted":false,"cest":null,"source_ids":["V4-P029","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014"],"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,"research_checked_at":"2026-09-13","IPI_selection":{"method":"representative_NC87-14_proxy","marketing_power_cv":"107","power_kw_proxy":"78.69836625","power_input_status":"manufacturer_or_dealer_marketing_cv_converted_not_certified","propulsion":"ICE_flex","base_pp":"3.90","propulsion_pp":"0","power_pp":"-0.25","efficiency_pp":"-1","safety_pp":"0","recycling_pp":"0","sustainable_assumed":false,"rate":"0.0265","power_band_upper_inclusive_kw":85,"source_ids":["V4-S003","V4-P029"],"potential_rate_range":{"low":"0","high":"0.0365"},"range_meaning":"Legal bonus envelope at thispowerproxy,notconfidenceinterval or proofthesequalificationsapply."},"calibrated":{"upstream_fixed_residual_brl":"82324.61760176503033645890788747931605076","retailer_fixed_residual_brl":"7019.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"105826.5857694429123000551571980143408715","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"116990","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.3.0","scenario_id":"EDU-BR-V026","product_id":"BR-V026","tax_profile_id":"V11","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":"116990.00000000000000000000000000000000","reference_price_brl":"116990","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"89344.01760176503033645890788747931605076","modeled_net_tax_total_brl":"27645.98239823496966354109211252068394926","modeled_net_tax_components_brl":{"II":"0","IPI":"2804.404522890237175951461665747380033095","ICMS":"14038.80000000000000000000000000000000000","PIS":"1862.547909542195256480970766685052399338","COFINS":"8940.229965802537231108659680088251516824"},"modeled_tax_share_percent":"23.63106453392167677881963596249310535025","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"116990.00","fixed_residual_brl":"89344.02","modeled_net_tax_total_brl":"27645.98","modeled_tax_share_percent":"23.63","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":"0.0265"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"82324.61760176503033645890788747931605076","retailer_fixed_residual_brl":"7019.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"105826.5857694429123000551571980143408715","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"116990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"105826.5857694429123000551571980143408715","supplier_own_ICMS":"12699.19029233314947600661886376172090458","supplier_IPI":"2804.404522890237175951461665747380033095","supplier_PC_base":"93127.39547710976282404853833425261996692","supplier_PIS_debit":"1862.547909542195256480970766685052399338","supplier_COFINS_debit":"8940.229965802537231108659680088251516824","IVA_applied":"0","presumed_ST_base":"116990.00000000000000000000000000000000","ICMS_ST":"1339.60970766685052399338113623827909542","retailer_acquisition_cash":"109970.6000000000000000000000000000000000","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":"2804.404522890237175951461665747380033095","PIS":"1862.547909542195256480970766685052399338","COFINS":"8940.229965802537231108659680088251516824","ICMS":"14038.80000000000000000000000000000000000"},"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":"-0.00000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-PICKUP"],"source_ids":["V4-P029","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","IPI uses legal formula parameters with representative power and efficiency inputs. No unproven safety, recycling or sustainable-car benefit is assumed."]},"toggle_cases":[{"engine_version":"0.3.0","scenario_id":"EDU-BR-V026","product_id":"BR-V026","tax_profile_id":"V11","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":"116990.00000000000000000000000000000000","reference_price_brl":"116990","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"89344.01760176503033645890788747931605076","modeled_net_tax_total_brl":"27645.98239823496966354109211252068394926","modeled_net_tax_components_brl":{"II":"0","IPI":"2804.404522890237175951461665747380033095","ICMS":"14038.80000000000000000000000000000000000","PIS":"1862.547909542195256480970766685052399338","COFINS":"8940.229965802537231108659680088251516824"},"modeled_tax_share_percent":"23.63106453392167677881963596249310535025","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"116990.00","fixed_residual_brl":"89344.02","modeled_net_tax_total_brl":"27645.98","modeled_tax_share_percent":"23.63","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":"0.0265"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"82324.61760176503033645890788747931605076","retailer_fixed_residual_brl":"7019.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"105826.5857694429123000551571980143408715","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"116990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"105826.5857694429123000551571980143408715","supplier_own_ICMS":"12699.19029233314947600661886376172090458","supplier_IPI":"2804.404522890237175951461665747380033095","supplier_PC_base":"93127.39547710976282404853833425261996692","supplier_PIS_debit":"1862.547909542195256480970766685052399338","supplier_COFINS_debit":"8940.229965802537231108659680088251516824","IVA_applied":"0","presumed_ST_base":"116990.00000000000000000000000000000000","ICMS_ST":"1339.60970766685052399338113623827909542","retailer_acquisition_cash":"109970.6000000000000000000000000000000000","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":"2804.404522890237175951461665747380033095","PIS":"1862.547909542195256480970766685052399338","COFINS":"8940.229965802537231108659680088251516824","ICMS":"14038.80000000000000000000000000000000000"},"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":"-0.00000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-PICKUP"],"source_ids":["V4-P029","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","IPI uses legal formula parameters with representative power and efficiency inputs. No unproven safety, recycling or sustainable-car benefit is assumed."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V026","product_id":"BR-V026","tax_profile_id":"V11","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":"113803.1766785338213909642481071052499624","reference_price_brl":"116990","savings_vs_reference_brl":"3186.8233214661786090357518928947500376","fixed_residual_brl":"89344.01760176503033645890788747931605076","modeled_net_tax_total_brl":"24459.15907676879105450534021962593391165","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000","ICMS":"13656.38120142405856691570977285262999549","PIS":"1862.547909542195256480970766685052399338","COFINS":"8940.229965802537231108659680088251516824"},"modeled_tax_share_percent":"21.49250995502519362362917047900101805436","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"113803.18","fixed_residual_brl":"89344.02","modeled_net_tax_total_brl":"24459.16","modeled_tax_share_percent":"21.49","savings_vs_reference_brl":"3186.82"},"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":"82324.61760176503033645890788747931605076","retailer_fixed_residual_brl":"7019.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"105826.5857694429123000551571980143408715","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"116990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"105826.5857694429123000551571980143408715","supplier_own_ICMS":"12699.19029233314947600661886376172090458","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"93127.39547710976282404853833425261996692","supplier_PIS_debit":"1862.547909542195256480970766685052399338","supplier_COFINS_debit":"8940.229965802537231108659680088251516824","IVA_applied":"0","presumed_ST_base":"113803.1766785338213909642481071052499624","ICMS_ST":"957.19090909090909090909090909090909091","retailer_acquisition_cash":"106783.7766785338213909642481071052499624","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":"1862.547909542195256480970766685052399338","COFINS":"8940.229965802537231108659680088251516824","ICMS":"13656.38120142405856691570977285262999549"},"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-V4-PICKUP"],"source_ids":["V4-P029","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","IPI uses legal formula parameters with representative power and efficiency inputs. No unproven safety, recycling or sustainable-car benefit is assumed."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V026","product_id":"BR-V026","tax_profile_id":"V11","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":"102614.6714572531715388858246001103143960","reference_price_brl":"116990","savings_vs_reference_brl":"14375.3285427468284611141753998896856040","fixed_residual_brl":"89344.01760176503033645890788747931605076","modeled_net_tax_total_brl":"13270.65385548814120242691671263099834528","modeled_net_tax_components_brl":{"II":"0","IPI":"2467.875980143408714837286265857694429123","ICMS":"0.00000000000000000000000000000000000","PIS":"1862.547909542195256480970766685052399338","COFINS":"8940.229965802537231108659680088251516824"},"modeled_tax_share_percent":"12.93251117703610206556959745565532621551","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"102614.67","fixed_residual_brl":"89344.02","modeled_net_tax_total_brl":"13270.65","modeled_tax_share_percent":"12.93","savings_vs_reference_brl":"14375.33"},"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":"0.0265"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"82324.61760176503033645890788747931605076","retailer_fixed_residual_brl":"7019.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"105826.5857694429123000551571980143408715","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"116990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"93127.39547710976282404853833425261996692","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"2467.875980143408714837286265857694429123","supplier_PC_base":"93127.39547710976282404853833425261996692","supplier_PIS_debit":"1862.547909542195256480970766685052399338","supplier_COFINS_debit":"8940.229965802537231108659680088251516824","IVA_applied":"0","presumed_ST_base":"102614.6714572531715388858246001103143960","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"95595.27145725317153888582460011031439604","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":"2467.875980143408714837286265857694429123","PIS":"1862.547909542195256480970766685052399338","COFINS":"8940.229965802537231108659680088251516824","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000004"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-PICKUP"],"source_ids":["V4-P029","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","IPI uses legal formula parameters with representative power and efficiency inputs. No unproven safety, recycling or sustainable-car benefit is assumed."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V026","product_id":"BR-V026","tax_profile_id":"V11","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":"114578.1989139179404666130329847144006436","reference_price_brl":"116990","savings_vs_reference_brl":"2411.8010860820595333869670152855993564","fixed_residual_brl":"89344.01760176503033645890788747931605076","modeled_net_tax_total_brl":"25234.18131215291013015412509723508459286","modeled_net_tax_components_brl":{"II":"0","IPI":"2742.360175038683256129526673142349501388","ICMS":"13749.38386967015285599356395816572807723","PIS":"0.00000000000000000000000000000000000","COFINS":"8742.437267444074018031034465927007014236"},"modeled_tax_share_percent":"22.02354509963211355258059965202088916756","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"114578.20","fixed_residual_brl":"89344.02","modeled_net_tax_total_brl":"25234.18","modeled_tax_share_percent":"22.02","savings_vs_reference_brl":"2411.80"},"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":"0.0265"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"82324.61760176503033645890788747931605076","retailer_fixed_residual_brl":"7019.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"105826.5857694429123000551571980143408715","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"116990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"103485.2896241012549482840254015980943920","supplier_own_ICMS":"12418.23475489215059379408304819177132704","supplier_IPI":"2742.360175038683256129526673142349501388","supplier_PC_base":"91067.05486920910435448994235340632306496","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"8742.437267444074018031034465927007014236","IVA_applied":"0","presumed_ST_base":"114578.1989139179404666130329847144006436","ICMS_ST":"1331.14911477800226219948090997395675019","retailer_acquisition_cash":"107558.7989139179404666130329847144006436","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":"2742.360175038683256129526673142349501388","PIS":"0.00000000000000000000000000000000000","COFINS":"8742.437267444074018031034465927007014236","ICMS":"13749.38386967015285599356395816572807723"},"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-V4-PICKUP"],"source_ids":["V4-P029","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","IPI uses legal formula parameters with representative power and efficiency inputs. No unproven safety, recycling or sustainable-car benefit is assumed."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V026","product_id":"BR-V026","tax_profile_id":"V11","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":"106311.1354359925788497217068645640074212","reference_price_brl":"116990","savings_vs_reference_brl":"10678.8645640074211502782931354359925788","fixed_residual_brl":"89344.01760176503033645890788747931605076","modeled_net_tax_total_brl":"16967.11783422754851326279897708469137041","modeled_net_tax_components_brl":{"II":"0","IPI":"2529.687345137724146470502155633350968628","ICMS":"12757.33625231910946196660482374768089054","PIS":"1680.094236770714904825691997703659511240","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"15.95986889298445035480560184520984847648","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"106311.14","fixed_residual_brl":"89344.02","modeled_net_tax_total_brl":"16967.12","modeled_tax_share_percent":"15.96","savings_vs_reference_brl":"10678.86"},"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":"0.0265"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"82324.61760176503033645890788747931605076","retailer_fixed_residual_brl":"7019.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"105826.5857694429123000551571980143408715","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"116990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"95459.89981651789231964159077861701768409","supplier_own_ICMS":"11455.18797798214707835699089343404212209","supplier_IPI":"2529.687345137724146470502155633350968628","supplier_PC_base":"84004.71183853574524128459988518297556200","supplier_PIS_debit":"1680.094236770714904825691997703659511240","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"106311.1354359925788497217068645640074212","ICMS_ST":"1302.14827433696238360961393031363876845","retailer_acquisition_cash":"99291.73543599257884972170686456400742117","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":"2529.687345137724146470502155633350968628","PIS":"1680.094236770714904825691997703659511240","COFINS":"0.00000000000000000000000000000000000","ICMS":"12757.33625231910946196660482374768089054"},"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-V4-PICKUP"],"source_ids":["V4-P029","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","IPI uses legal formula parameters with representative power and efficiency inputs. No unproven safety, recycling or sustainable-car benefit is assumed."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V026","product_id":"BR-V026","tax_profile_id":"V11","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":"100146.7954771097628240485383342526199669","reference_price_brl":"116990","savings_vs_reference_brl":"16843.2045228902371759514616657473800331","fixed_residual_brl":"89344.01760176503033645890788747931605076","modeled_net_tax_total_brl":"10802.77787534473248758963044677330391616","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000","PIS":"1862.547909542195256480970766685052399338","COFINS":"8940.229965802537231108659680088251516824"},"modeled_tax_share_percent":"10.78694313071044729957860281704661142540","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"100146.80","fixed_residual_brl":"89344.02","modeled_net_tax_total_brl":"10802.78","modeled_tax_share_percent":"10.79","savings_vs_reference_brl":"16843.20"},"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":"82324.61760176503033645890788747931605076","retailer_fixed_residual_brl":"7019.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"105826.5857694429123000551571980143408715","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"116990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"93127.39547710976282404853833425261996692","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"93127.39547710976282404853833425261996692","supplier_PIS_debit":"1862.547909542195256480970766685052399338","supplier_COFINS_debit":"8940.229965802537231108659680088251516824","IVA_applied":"0","presumed_ST_base":"100146.7954771097628240485383342526199669","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"93127.39547710976282404853833425261996692","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":"0.00000000000000000000000000000000000","PIS":"1862.547909542195256480970766685052399338","COFINS":"8940.229965802537231108659680088251516824","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-PICKUP"],"source_ids":["V4-P029","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","IPI uses legal formula parameters with representative power and efficiency inputs. No unproven safety, recycling or sustainable-car benefit is assumed."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V026","product_id":"BR-V026","tax_profile_id":"V11","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":"111461.8805331921640391931163106890034829","reference_price_brl":"116990","savings_vs_reference_brl":"5528.1194668078359608068836893109965171","fixed_residual_brl":"89344.01760176503033645890788747931605076","modeled_net_tax_total_brl":"22117.86293142713370273420842320968743219","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000","ICMS":"13375.42566398305968470317395728268041795","PIS":"0.00000000000000000000000000000000000","COFINS":"8742.437267444074018031034465927007014236"},"modeled_tax_share_percent":"19.84343241440347766673377356858241928804","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"111461.88","fixed_residual_brl":"89344.02","modeled_net_tax_total_brl":"22117.86","modeled_tax_share_percent":"19.84","savings_vs_reference_brl":"5528.12"},"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":"82324.61760176503033645890788747931605076","retailer_fixed_residual_brl":"7019.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"105826.5857694429123000551571980143408715","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"116990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"103485.2896241012549482840254015980943920","supplier_own_ICMS":"12418.23475489215059379408304819177132704","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"91067.05486920910435448994235340632306496","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"8742.437267444074018031034465927007014236","IVA_applied":"0","presumed_ST_base":"111461.8805331921640391931163106890034829","ICMS_ST":"957.19090909090909090909090909090909091","retailer_acquisition_cash":"104442.4805331921640391931163106890034829","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":"0.00000000000000000000000000000000000","COFINS":"8742.437267444074018031034465927007014236","ICMS":"13375.42566398305968470317395728268041795"},"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-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-PICKUP"],"source_ids":["V4-P029","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","IPI uses legal formula parameters with representative power and efficiency inputs. No unproven safety, recycling or sustainable-car benefit is assumed."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V026","product_id":"BR-V026","tax_profile_id":"V11","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":"103436.490725608801410550681687707926775","reference_price_brl":"116990","savings_vs_reference_brl":"13553.509274391198589449318312292073225","fixed_residual_brl":"89344.01760176503033645890788747931605076","modeled_net_tax_total_brl":"14092.47312384377107409177380022861072424","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","ICMS":"12412.37888707305616926608180252495121300","PIS":"1680.094236770714904825691997703659511240","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"13.62427613793239144984220119138317520659","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"103436.49","fixed_residual_brl":"89344.02","modeled_net_tax_total_brl":"14092.47","modeled_tax_share_percent":"13.62","savings_vs_reference_brl":"13553.51"},"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":"82324.61760176503033645890788747931605076","retailer_fixed_residual_brl":"7019.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"105826.5857694429123000551571980143408715","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"116990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"95459.89981651789231964159077861701768409","supplier_own_ICMS":"11455.18797798214707835699089343404212209","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"84004.71183853574524128459988518297556200","supplier_PIS_debit":"1680.094236770714904825691997703659511240","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"103436.490725608801410550681687707926775","ICMS_ST":"957.19090909090909090909090909090909091","retailer_acquisition_cash":"96417.09072560880141055068168770792677500","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":"0.00000000000000000000000000000000000","PIS":"1680.094236770714904825691997703659511240","COFINS":"0.00000000000000000000000000000000000","ICMS":"12412.37888707305616926608180252495121300"},"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-V4-PICKUP"],"source_ids":["V4-P029","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","IPI uses legal formula parameters with representative power and efficiency inputs. No unproven safety, recycling or sustainable-car benefit is assumed."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V026","product_id":"BR-V026","tax_profile_id":"V11","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":"100499.7318232431456198839258257715906262","reference_price_brl":"116990","savings_vs_reference_brl":"16490.2681767568543801160741742284093738","fixed_residual_brl":"89344.01760176503033645890788747931605076","modeled_net_tax_total_brl":"11155.71422147811528342501793829227457546","modeled_net_tax_components_brl":{"II":"0","IPI":"2413.276954034041265393983472365267561222","ICMS":"0.0000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000","COFINS":"8742.437267444074018031034465927007014240"},"modeled_tax_share_percent":"11.10024277586984534705887053695204637227","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"100499.73","fixed_residual_brl":"89344.02","modeled_net_tax_total_brl":"11155.71","modeled_tax_share_percent":"11.10","savings_vs_reference_brl":"16490.27"},"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","IPI":"0.0265"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"82324.61760176503033645890788747931605076","retailer_fixed_residual_brl":"7019.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"105826.5857694429123000551571980143408715","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"116990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"91067.054869209104354489942353406323065","supplier_own_ICMS":"0.000000000000000000000000000000000","supplier_IPI":"2413.276954034041265393983472365267561222","supplier_PC_base":"91067.054869209104354489942353406323065","supplier_PIS_debit":"0.000000000000000000000000000000000","supplier_COFINS_debit":"8742.437267444074018031034465927007014240","IVA_applied":"0","presumed_ST_base":"100499.7318232431456198839258257715906262","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"93480.33182324314561988392582577159062622","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":"2413.276954034041265393983472365267561222","PIS":"0.000000000000000000000000000000000","COFINS":"8742.437267444074018031034465927007014240","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-V4-PICKUP"],"source_ids":["V4-P029","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","IPI uses legal formula parameters with representative power and efficiency inputs. No unproven safety, recycling or sustainable-car benefit is assumed."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V026","product_id":"BR-V026","tax_profile_id":"V11","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":"93250.23670225694249017864178214032441439","reference_price_brl":"116990","savings_vs_reference_brl":"23739.76329774305750982135821785967558561","fixed_residual_brl":"89344.01760176503033645890788747931605076","modeled_net_tax_total_brl":"3906.219100491912153719733894661008363633","modeled_net_tax_components_brl":{"II":"0","IPI":"2226.124863721197248894041896957348852393","ICMS":"0.00000000000000000000000000000000000","PIS":"1680.09423677071490482569199770365951124","COFINS":"0.000000000000000000000000000000000"},"modeled_tax_share_percent":"4.188964273585988269272423882537799403615","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"93250.24","fixed_residual_brl":"89344.02","modeled_net_tax_total_brl":"3906.22","modeled_tax_share_percent":"4.19","savings_vs_reference_brl":"23739.76"},"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":"0.0265"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"82324.61760176503033645890788747931605076","retailer_fixed_residual_brl":"7019.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"105826.5857694429123000551571980143408715","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"116990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"84004.711838535745241284599885182975562","supplier_own_ICMS":"0.000000000000000000000000000000000","supplier_IPI":"2226.124863721197248894041896957348852393","supplier_PC_base":"84004.711838535745241284599885182975562","supplier_PIS_debit":"1680.09423677071490482569199770365951124","supplier_COFINS_debit":"0.000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"93250.23670225694249017864178214032441439","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"86230.83670225694249017864178214032441439","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":"2226.124863721197248894041896957348852393","PIS":"1680.09423677071490482569199770365951124","COFINS":"0.000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000003"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-PICKUP"],"source_ids":["V4-P029","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","IPI uses legal formula parameters with representative power and efficiency inputs. No unproven safety, recycling or sustainable-car benefit is assumed."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V026","product_id":"BR-V026","tax_profile_id":"V11","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":"104344.4445454545454545454545454545454546","reference_price_brl":"116990","savings_vs_reference_brl":"12645.5554545454545454545454545454545454","fixed_residual_brl":"89344.01760176503033645890788747931605076","modeled_net_tax_total_brl":"15000.42694368951511808654665797522940381","modeled_net_tax_components_brl":{"II":"0","IPI":"2479.093598234969663541092112520683949256","ICMS":"12521.33334545454545454545454545454545455","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"14.37587502529186062246621094561453051195","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"104344.44","fixed_residual_brl":"89344.02","modeled_net_tax_total_brl":"15000.43","modeled_tax_share_percent":"14.38","savings_vs_reference_brl":"12645.56"},"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":"0.0265"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"82324.61760176503033645890788747931605076","retailer_fixed_residual_brl":"7019.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"105826.5857694429123000551571980143408715","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"116990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"93550.70182018753447324875896304467733041","supplier_own_ICMS":"11226.08421842250413678985107556536127965","supplier_IPI":"2479.093598234969663541092112520683949256","supplier_PC_base":"82324.61760176503033645890788747931605076","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"104344.4445454545454545454545454545454546","ICMS_ST":"1295.24912703204131775560346988918417490","retailer_acquisition_cash":"97325.04454545454545454545454545454545457","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":"2479.093598234969663541092112520683949256","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"12521.33334545454545454545454545454545455"},"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-V4-PICKUP"],"source_ids":["V4-P029","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","IPI uses legal formula parameters with representative power and efficiency inputs. No unproven safety, recycling or sustainable-car benefit is assumed."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V026","product_id":"BR-V026","tax_profile_id":"V11","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":"98086.454869209104354489942353406323065","reference_price_brl":"116990","savings_vs_reference_brl":"18903.545130790895645510057646593676935","fixed_residual_brl":"89344.01760176503033645890788747931605076","modeled_net_tax_total_brl":"8742.437267444074018031034465927007014240","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000","COFINS":"8742.437267444074018031034465927007014240"},"modeled_tax_share_percent":"8.912991380003951894015651782480021918224","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"98086.45","fixed_residual_brl":"89344.02","modeled_net_tax_total_brl":"8742.44","modeled_tax_share_percent":"8.91","savings_vs_reference_brl":"18903.55"},"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":"82324.61760176503033645890788747931605076","retailer_fixed_residual_brl":"7019.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"105826.5857694429123000551571980143408715","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"116990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"91067.054869209104354489942353406323065","supplier_own_ICMS":"0.000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000","supplier_PC_base":"91067.054869209104354489942353406323065","supplier_PIS_debit":"0.000000000000000000000000000000000","supplier_COFINS_debit":"8742.437267444074018031034465927007014240","IVA_applied":"0","presumed_ST_base":"98086.454869209104354489942353406323065","ICMS_ST":"0.000000000000000000000000000000000","retailer_acquisition_cash":"91067.054869209104354489942353406323065","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":"0.000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000","COFINS":"8742.437267444074018031034465927007014240","ICMS":"0.000000000000000000000000000000000"},"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":"0.000000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-PICKUP"],"source_ids":["V4-P029","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","IPI uses legal formula parameters with representative power and efficiency inputs. No unproven safety, recycling or sustainable-car benefit is assumed."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V026","product_id":"BR-V026","tax_profile_id":"V11","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":"91024.111838535745241284599885182975562","reference_price_brl":"116990","savings_vs_reference_brl":"25965.888161464254758715400114817024438","fixed_residual_brl":"89344.01760176503033645890788747931605076","modeled_net_tax_total_brl":"1680.09423677071490482569199770365951124","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000","PIS":"1680.09423677071490482569199770365951124","COFINS":"0.000000000000000000000000000000000"},"modeled_tax_share_percent":"1.845768338559535738457046808389971825672","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"91024.11","fixed_residual_brl":"89344.02","modeled_net_tax_total_brl":"1680.09","modeled_tax_share_percent":"1.85","savings_vs_reference_brl":"25965.89"},"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":"82324.61760176503033645890788747931605076","retailer_fixed_residual_brl":"7019.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"105826.5857694429123000551571980143408715","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"116990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"84004.711838535745241284599885182975562","supplier_own_ICMS":"0.000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000","supplier_PC_base":"84004.711838535745241284599885182975562","supplier_PIS_debit":"1680.09423677071490482569199770365951124","supplier_COFINS_debit":"0.000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"91024.111838535745241284599885182975562","ICMS_ST":"0.000000000000000000000000000000000","retailer_acquisition_cash":"84004.711838535745241284599885182975562","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":"0.000000000000000000000000000000000","PIS":"1680.09423677071490482569199770365951124","COFINS":"0.000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000"},"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-V4-PICKUP"],"source_ids":["V4-P029","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","IPI uses legal formula parameters with representative power and efficiency inputs. No unproven safety, recycling or sustainable-car benefit is assumed."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V026","product_id":"BR-V026","tax_profile_id":"V11","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":"101527.2927292784435641578498721355864213","reference_price_brl":"116990","savings_vs_reference_brl":"15462.7072707215564358421501278644135787","fixed_residual_brl":"89344.01760176503033645890788747931605076","modeled_net_tax_total_brl":"12183.27512751341322769894198465627037056","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","ICMS":"12183.27512751341322769894198465627037056","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"12.00000000000000000000000000000000000000","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"101527.29","fixed_residual_brl":"89344.02","modeled_net_tax_total_brl":"12183.28","modeled_tax_share_percent":"12.00","savings_vs_reference_brl":"15462.71"},"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":"82324.61760176503033645890788747931605076","retailer_fixed_residual_brl":"7019.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"105826.5857694429123000551571980143408715","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"116990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"93550.70182018753447324875896304467733041","supplier_own_ICMS":"11226.08421842250413678985107556536127965","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"82324.61760176503033645890788747931605076","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"101527.2927292784435641578498721355864213","ICMS_ST":"957.19090909090909090909090909090909091","retailer_acquisition_cash":"94507.89272927844356415784987213558642132","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":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"12183.27512751341322769894198465627037056"},"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-V4-PICKUP"],"source_ids":["V4-P029","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","IPI uses legal formula parameters with representative power and efficiency inputs. No unproven safety, recycling or sustainable-car benefit is assumed."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V026","product_id":"BR-V026","tax_profile_id":"V11","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":"91525.61996821180364037506894649751792611","reference_price_brl":"116990","savings_vs_reference_brl":"25464.38003178819635962493105350248207389","fixed_residual_brl":"89344.01760176503033645890788747931605076","modeled_net_tax_total_brl":"2181.602366446773303916161059018201875345","modeled_net_tax_components_brl":{"II":"0","IPI":"2181.602366446773303916161059018201875345","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"2.383597474897712738421993273051499647791","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"91525.62","fixed_residual_brl":"89344.02","modeled_net_tax_total_brl":"2181.60","modeled_tax_share_percent":"2.38","savings_vs_reference_brl":"25464.38"},"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":"0.0265"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"82324.61760176503033645890788747931605076","retailer_fixed_residual_brl":"7019.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"105826.5857694429123000551571980143408715","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"116990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"82324.61760176503033645890788747931605076","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"2181.602366446773303916161059018201875345","supplier_PC_base":"82324.61760176503033645890788747931605076","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"91525.61996821180364037506894649751792611","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"84506.21996821180364037506894649751792610","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":"2181.602366446773303916161059018201875345","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000005"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-PICKUP"],"source_ids":["V4-P029","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","IPI uses legal formula parameters with representative power and efficiency inputs. No unproven safety, recycling or sustainable-car benefit is assumed."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V026","product_id":"BR-V026","tax_profile_id":"V11","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":"89344.01760176503033645890788747931605076","reference_price_brl":"116990","savings_vs_reference_brl":"27645.98239823496966354109211252068394924","fixed_residual_brl":"89344.01760176503033645890788747931605076","modeled_net_tax_total_brl":"0.00000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"0","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"89344.02","fixed_residual_brl":"89344.02","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"27645.98"},"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":"82324.61760176503033645890788747931605076","retailer_fixed_residual_brl":"7019.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"105826.5857694429123000551571980143408715","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"116990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"82324.61760176503033645890788747931605076","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"82324.61760176503033645890788747931605076","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"89344.01760176503033645890788747931605076","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"82324.61760176503033645890788747931605076","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":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-PICKUP"],"source_ids":["V4-P029","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014"],"warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","IPI uses legal formula parameters with representative power and efficiency inputs. No unproven safety, recycling or sustainable-car benefit is assumed."]}]}