{"scenario":{"scenario_id":"EDU-BR-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","ncm":"8703.23.10","state":"SP","date":"2026-09-12","mode":"educational","path":"vehicle_equivalent","origin_scenario":"Representative ordinary non-preferential finished import. No preferential-origin certificate, quota or kit benefit is assumed. Manufacturing country and import-event date are not verified for an individual unit.","imported":true,"zfm_qualified":false,"reference_price_brl":"314990","price_source_id":"V4-P019","price_date":"2026-09-13","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"calibration_policy":"vehicle_fixed_dealer_fraction","customs_fraction":"0.30","dealer_margin_fraction":"0.06","assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."],"rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0.02","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0.1257","II":"0.35","IPI":"0.148"},"rate_rule_ids":{"ICMS":"R-SP-ICMS-VEH12","PIS_UP":"R-PIS-V-MONO","COFINS_UP":"R-COFINS-V-MONO","II":"R-II-ICE-CBU35","PIS_IMPORT":"R-PIS-IMPORT-V","COFINS_IMPORT":"R-COFINS-IMPORT-V","IPI":"R-IPI-V-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":"conditional_sourced_rate","COFINS_IMPORT":"conditional_sourced_rate","II":"qualified_secondary_rate_nonpreferential","IPI":"formula_derived_representative_inputs_not_certified"},"IVA_original":"0","IVA_adjusted":false,"cest":null,"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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_NC87-13_proxy","marketing_power_cv":"204","power_kw_proxy":"150.04174500","power_input_status":"manufacturer_or_dealer_marketing_cv_converted_not_certified","propulsion":"ICE_gasoline","base_pp":"6.3","propulsion_pp":"6.5","power_pp":"3","efficiency_pp":"-1","safety_pp":"0","recycling_pp":"0","sustainable_assumed":false,"rate":"0.148","power_band_upper_inclusive_kw":165,"source_ids":["V4-S003","V4-P020","V4-P021","V4-P019"],"potential_rate_range":{"low":"0.108","high":"0.158"},"range_meaning":"Legal bonus envelope at thispowerproxy,notconfidenceinterval or proofthesequalificationsapply."},"calibrated":{"upstream_fixed_residual_brl":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"}},"assumption_override":{"assumptionId":"A-CUSTOMS-35","parameter":"customs_fraction","value":"0.30","basis":"package_sensitivity","baselineScenarioId":"EDU-BR-V020"},"sensitivity_fixture":{"product_id":"BR-V020","parameter":"customs_fraction","value":"0.30","method":"Separate baseline calibration against the same reference price; not a tax toggle or probability interval.","status":"feasible","result":{"price_brl":"314990.00","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"133707.00","modeled_tax_share_percent":"42.45","savings_vs_reference_brl":"-0.00"},"dimension":"customs_fraction"},"baseline_warnings":["Educational representative estimate, not an actual invoice or prediction of repricing.","The fixed residual may contain unallocated upstream taxes, fees, costs and margins.","Customs value is 35% of the original reference price by modeling convention, not an observed category average. It remains fixed during tax toggles.","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-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","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":"314990.0000000000000000000000000000000001","reference_price_brl":"314990","savings_vs_reference_brl":"-0.0000000000000000000000000000000001","fixed_residual_brl":"181282.9957743190661478599221789883268483","modeled_net_tax_total_brl":"133707.0042256809338521400778210116731518","modeled_net_tax_components_brl":{"II":"33073.9500","IPI":"37185.97898832684824902723735408560311285","ICMS":"37798.80000000000000000000000000000000001","PIS":"4422.116420233463035019455252918287937744","COFINS":"21226.15881712062256809338521400778210117"},"modeled_tax_share_percent":"42.44801556420233463035019455252918287938","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"314990.00","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"133707.00","modeled_tax_share_percent":"42.45","savings_vs_reference_brl":"-0.00"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0.02","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0.1257","II":"0.35","IPI":"0.148"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"251256.6147859922178988326848249027237355","supplier_own_ICMS":"30150.79377431906614785992217898832684826","supplier_IPI":"37185.97898832684824902723735408560311285","supplier_PC_base":"221105.8210116731517509727626459143968872","supplier_PIS_debit":"4422.116420233463035019455252918287937744","supplier_COFINS_debit":"21226.15881712062256809338521400778210117","IVA_applied":"0","presumed_ST_base":"314990.0000000000000000000000000000000001","ICMS_ST":"7648.00622568093385214007782101167315175","retailer_acquisition_cash":"296090.6000000000000000000000000000000002","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"160805.5449000","import_ICMS_gross_base":"182733.57375","import_payments":{"II":"33073.9500","IPI":"18880.5006000","PIS":"2475.821400","COFINS":"11878.272900","ICMS":"21928.0288500"},"eligible_import_credits":{"IPI":"18880.5006000","PIS":"2475.821400","COFINS":"11878.272900","ICMS":"21928.0288500"},"supplier_net_remittance_or_credit":{"IPI":"18305.47838832684824902723735408560311285","PIS":"1946.295020233463035019455252918287937744","COFINS":"9347.88591712062256809338521400778210117","ICMS":"15870.77115000000000000000000000000000001"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["II"],"price_brl":"265323.7270600388915896937287311618862422","reference_price_brl":"314990","savings_vs_reference_brl":"49666.2729399611084103062712688381137578","fixed_residual_brl":"181282.9957743190661478599221789883268483","modeled_net_tax_total_brl":"84040.73128571982544183380655217355939387","modeled_net_tax_components_brl":{"II":"0.00","IPI":"30893.62938939636696560477746103747477060","ICMS":"31838.84724720466699076324744773942634906","PIS":"3673.837008468757152666514076447699702450","COFINS":"17634.41764065003433279926756694895857176"},"modeled_tax_share_percent":"31.67478921578040138238651041283187979261","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"265323.73","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"84040.73","modeled_tax_share_percent":"31.67","savings_vs_reference_brl":"49666.27"},"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":"0.148"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"208740.7391175430200378701179799829376392","supplier_own_ICMS":"25048.88869410516240454441415759795251670","supplier_IPI":"30893.62938939636696560477746103747477060","supplier_PC_base":"183691.8504234378576333257038223849851225","supplier_PIS_debit":"3673.837008468757152666514076447699702450","supplier_COFINS_debit":"17634.41764065003433279926756694895857176","IVA_applied":"0","presumed_ST_base":"265323.7270600388915896937287311618862422","ICMS_ST":"6789.95855309950458621883329014147383236","retailer_acquisition_cash":"246424.3270600388915896937287311618862422","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"122836.650300","import_ICMS_gross_base":"139587.1026136363636363636363636363636364","import_payments":{"II":"0.00","IPI":"13985.55600","PIS":"2475.821400","COFINS":"11878.272900","ICMS":"16750.45231363636363636363636363636363636"},"eligible_import_credits":{"IPI":"13985.55600","PIS":"2475.821400","COFINS":"11878.272900","ICMS":"16750.45231363636363636363636363636363636"},"supplier_net_remittance_or_credit":{"IPI":"16908.07338939636696560477746103747477060","PIS":"1198.015608468757152666514076447699702450","COFINS":"5756.14474065003433279926756694895857176","ICMS":"15088.39493356830335439961108410306271270"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000003"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","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":"272733.2056950831269897417757339936328264","reference_price_brl":"314990","savings_vs_reference_brl":"42256.7943049168730102582242660063671736","fixed_residual_brl":"181282.9957743190661478599221789883268483","modeled_net_tax_total_brl":"91450.20992076406084188185355500530597808","modeled_net_tax_components_brl":{"II":"33073.9500","IPI":"0.0000000000000000000000000000000000","ICMS":"32727.98468340997523876901308807923593917","PIS":"4422.116420233463035019455252918287937744","COFINS":"21226.15881712062256809338521400778210117"},"modeled_tax_share_percent":"33.53101419671126544786027984884077213767","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"272733.21","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"91450.21","modeled_tax_share_percent":"33.53","savings_vs_reference_brl":"42256.79"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0.02","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0.1257","II":"0.35","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"251256.6147859922178988326848249027237355","supplier_own_ICMS":"30150.79377431906614785992217898832684826","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"221105.8210116731517509727626459143968872","supplier_PIS_debit":"4422.116420233463035019455252918287937744","supplier_COFINS_debit":"21226.15881712062256809338521400778210117","IVA_applied":"0","presumed_ST_base":"272733.2056950831269897417757339936328264","ICMS_ST":"2577.19090909090909090909090909090909091","retailer_acquisition_cash":"253833.8056950831269897417757339936328264","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"141925.044300","import_ICMS_gross_base":"161278.4594318181818181818181818181818182","import_payments":{"II":"33073.9500","IPI":"0.0000","PIS":"2475.821400","COFINS":"11878.272900","ICMS":"19353.41513181818181818181818181818181818"},"eligible_import_credits":{"IPI":"0.0000","PIS":"2475.821400","COFINS":"11878.272900","ICMS":"19353.41513181818181818181818181818181818"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"1946.295020233463035019455252918287937744","COFINS":"9347.88591712062256809338521400778210117","ICMS":"13374.56955159179342058719490626105412099"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","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":"272728.8825214007782101167315175097276265","reference_price_brl":"314990","savings_vs_reference_brl":"42261.1174785992217898832684824902723735","fixed_residual_brl":"181282.9957743190661478599221789883268483","modeled_net_tax_total_brl":"91445.88674708171206225680933852140077822","modeled_net_tax_components_brl":{"II":"33073.9500","IPI":"32723.66150972762645914396887159533073931","ICMS":"0.0000000000000000000000000000000000","PIS":"4422.116420233463035019455252918287937744","COFINS":"21226.15881712062256809338521400778210117"},"modeled_tax_share_percent":"33.52996056070667160406832309301849008984","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"272728.88","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"91445.89","modeled_tax_share_percent":"33.53","savings_vs_reference_brl":"42261.12"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0.02","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0.1257","II":"0.35","IPI":"0.148"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"221105.8210116731517509727626459143968872","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"32723.66150972762645914396887159533073931","supplier_PC_base":"221105.8210116731517509727626459143968872","supplier_PIS_debit":"4422.116420233463035019455252918287937744","supplier_COFINS_debit":"21226.15881712062256809338521400778210117","IVA_applied":"0","presumed_ST_base":"272728.8825214007782101167315175097276265","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"253829.4825214007782101167315175097276265","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"160805.5449000","import_ICMS_gross_base":"160805.5449000","import_payments":{"II":"33073.9500","IPI":"18880.5006000","PIS":"2475.821400","COFINS":"11878.272900","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"18880.5006000","PIS":"2475.821400","COFINS":"11878.272900","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"13843.16090972762645914396887159533073931","PIS":"1946.295020233463035019455252918287937744","COFINS":"9347.88591712062256809338521400778210117","ICMS":"0.0000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","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":"308496.3405068382944489139179404666130331","reference_price_brl":"314990","savings_vs_reference_brl":"6493.6594931617055510860820595333869669","fixed_residual_brl":"181282.9957743190661478599221789883268483","modeled_net_tax_total_brl":"127213.3447325192283010539957614782861848","modeled_net_tax_components_brl":{"II":"33073.9500","IPI":"36363.28033814262594263282944802176233602","ICMS":"37019.56086082059533386967015285599356397","PIS":"0.0000000000000000000000000000000000","COFINS":"20756.55353355600702455149616060053028478"},"modeled_tax_share_percent":"41.23658145296519309623188567926380475948","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"308496.34","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"127213.34","modeled_tax_share_percent":"41.24","savings_vs_reference_brl":"6493.66"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0.1257","II":"0.35","IPI":"0.148"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"245697.8401225853104231947935677146103785","supplier_own_ICMS":"29483.74081471023725078337522812575324542","supplier_IPI":"36363.28033814262594263282944802176233602","supplier_PC_base":"216214.0993078750731724114183395888571331","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"20756.55353355600702455149616060053028478","IVA_applied":"0","presumed_ST_base":"308496.3405068382944489139179404666130331","ICMS_ST":"7535.82004611035808308629492473024031855","retailer_acquisition_cash":"289596.9405068382944489139179404666130330","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"158329.7235000","import_ICMS_gross_base":"179920.1403409090909090909090909090909091","import_payments":{"II":"33073.9500","IPI":"18880.5006000","PIS":"0.00","COFINS":"11878.272900","ICMS":"21590.41684090909090909090909090909090909"},"eligible_import_credits":{"IPI":"18880.5006000","PIS":"0.00","COFINS":"11878.272900","ICMS":"21590.41684090909090909090909090909090909"},"supplier_net_remittance_or_credit":{"IPI":"17482.77973814262594263282944802176233602","PIS":"0.0000000000000000000000000000000000","COFINS":"8878.28063355600702455149616060053028478","ICMS":"15429.14401991150442477876106194690265488"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","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":"286237.6660482374768089053803339517625232","reference_price_brl":"314990","savings_vs_reference_brl":"28752.3339517625231910946196660482374768","fixed_residual_brl":"181282.9957743190661478599221789883268483","modeled_net_tax_total_brl":"104954.6702739184106610454581549634356749","modeled_net_tax_components_brl":{"II":"33073.9500","IPI":"33543.27084253156515524497736837925831812","ICMS":"34348.51992578849721706864564007421150278","PIS":"3988.929505598348288731835146509965854046","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"36.66696690303196889701664937487388642707","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"286237.67","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"104954.67","modeled_tax_share_percent":"36.67","savings_vs_reference_brl":"28752.33"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0.02","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0","II":"0.35","IPI":"0.148"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"226643.7219089970618597633605971571507981","supplier_own_ICMS":"27197.24662907964742317160327165885809577","supplier_IPI":"33543.27084253156515524497736837925831812","supplier_PC_base":"199446.4752799174144365917573254982927023","supplier_PIS_debit":"3988.929505598348288731835146509965854046","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"286237.6660482374768089053803339517625232","ICMS_ST":"7151.27329670884979389704236841535340701","retailer_acquisition_cash":"267338.2660482374768089053803339517625232","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"148927.2720000","import_ICMS_gross_base":"169235.5363636363636363636363636363636364","import_payments":{"II":"33073.9500","IPI":"18880.5006000","PIS":"2475.821400","COFINS":"0.00","ICMS":"20308.26436363636363636363636363636363636"},"eligible_import_credits":{"IPI":"18880.5006000","PIS":"2475.821400","COFINS":"0.00","ICMS":"20308.26436363636363636363636363636363636"},"supplier_net_remittance_or_credit":{"IPI":"14662.77024253156515524497736837925831812","PIS":"1513.108105598348288731835146509965854046","COFINS":"0.0000000000000000000000000000000000","ICMS":"14040.25556215213358070500927643784786642"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["II","IPI"],"price_brl":"230217.3300266339291287792088890738467301","reference_price_brl":"314990","savings_vs_reference_brl":"84772.6699733660708712207911109261532699","fixed_residual_brl":"181282.9957743190661478599221789883268483","modeled_net_tax_total_brl":"48934.33425231486298091928671008551988182","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"27626.07960319607149545350506668886160761","PIS":"3673.837008468757152666514076447699702450","COFINS":"17634.41764065003433279926756694895857176"},"modeled_tax_share_percent":"21.25571269836794281517340419387149784136","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"230217.33","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"48934.33","modeled_tax_share_percent":"21.26","savings_vs_reference_brl":"84772.67"},"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":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"208740.7391175430200378701179799829376392","supplier_own_ICMS":"25048.88869410516240454441415759795251670","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"183691.8504234378576333257038223849851225","supplier_PIS_debit":"3673.837008468757152666514076447699702450","supplier_COFINS_debit":"17634.41764065003433279926756694895857176","IVA_applied":"0","presumed_ST_base":"230217.3300266339291287792088890738467301","ICMS_ST":"2577.19090909090909090909090909090909091","retailer_acquisition_cash":"211317.9300266339291287792088890738467301","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"108851.094300","import_ICMS_gross_base":"123694.4253409090909090909090909090909091","import_payments":{"II":"0.00","IPI":"0.00","PIS":"2475.821400","COFINS":"11878.272900","ICMS":"14843.33104090909090909090909090909090909"},"eligible_import_credits":{"IPI":"0.00","PIS":"2475.821400","COFINS":"11878.272900","ICMS":"14843.33104090909090909090909090909090909"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"1198.015608468757152666514076447699702450","COFINS":"5756.14474065003433279926756694895857176","ICMS":"12782.74856228698058636259597577977069852"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["ICMS","II"],"price_brl":"229777.6442861066605630579079880979629206","reference_price_brl":"314990","savings_vs_reference_brl":"85212.3557138933394369420920119020370794","fixed_residual_brl":"181282.9957743190661478599221789883268483","modeled_net_tax_total_brl":"48494.64851178759441519798580910963607234","modeled_net_tax_components_brl":{"II":"0.00","IPI":"27186.39386266880292973220416571297779813","ICMS":"0.0000000000000000000000000000000000","PIS":"3673.837008468757152666514076447699702450","COFINS":"17634.41764065003433279926756694895857176"},"modeled_tax_share_percent":"21.10503337365783427525554963995238835429","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"229777.64","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"48494.65","modeled_tax_share_percent":"21.11","savings_vs_reference_brl":"85212.36"},"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":"0.148"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"183691.8504234378576333257038223849851225","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"27186.39386266880292973220416571297779813","supplier_PC_base":"183691.8504234378576333257038223849851225","supplier_PIS_debit":"3673.837008468757152666514076447699702450","supplier_COFINS_debit":"17634.41764065003433279926756694895857176","IVA_applied":"0","presumed_ST_base":"229777.6442861066605630579079880979629206","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"210878.2442861066605630579079880979629206","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"122836.650300","import_ICMS_gross_base":"122836.650300","import_payments":{"II":"0.00","IPI":"13985.55600","PIS":"2475.821400","COFINS":"11878.272900","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"13985.55600","PIS":"2475.821400","COFINS":"11878.272900","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"13200.83786266880292973220416571297779813","PIS":"1198.015608468757152666514076447699702450","COFINS":"5756.14474065003433279926756694895857176","ICMS":"0.0000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000004"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["II","PIS"],"price_brl":"259928.8789151064141007825641775762451548","reference_price_brl":"314990","savings_vs_reference_brl":"55061.1210848935858992174358224237548452","fixed_residual_brl":"181282.9957743190661478599221789883268483","modeled_net_tax_total_brl":"78645.88314078734795292264199858791830647","modeled_net_tax_components_brl":{"II":"0.00","IPI":"30210.14201352476592654272486234195541728","ICMS":"31191.46546981276969209390770130914941858","PIS":"0.0000000000000000000000000000000000","COFINS":"17244.27565744981233428600943493681347061"},"modeled_tax_share_percent":"30.25669308814021380439437015216694633984","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"259928.88","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"78645.88","modeled_tax_share_percent":"30.26","savings_vs_reference_brl":"55061.12"},"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":"0.148"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"204122.5811724646346388021950158240230897","supplier_own_ICMS":"24494.70974069575615665626340189888277076","supplier_IPI":"30210.14201352476592654272486234195541728","supplier_PC_base":"179627.8714317688784821459316139251403189","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"17244.27565744981233428600943493681347061","IVA_applied":"0","presumed_ST_base":"259928.8789151064141007825641775762451548","ICMS_ST":"6696.75572911701353543764429941026664782","retailer_acquisition_cash":"241029.4789151064141007825641775762451548","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"120360.828900","import_ICMS_gross_base":"136773.6692045454545454545454545454545455","import_payments":{"II":"0.00","IPI":"13985.55600","PIS":"0.00","COFINS":"11878.272900","ICMS":"16412.84030454545454545454545454545454545"},"eligible_import_credits":{"IPI":"13985.55600","PIS":"0.00","COFINS":"11878.272900","ICMS":"16412.84030454545454545454545454545454545"},"supplier_net_remittance_or_credit":{"IPI":"16224.58601352476592654272486234195541728","PIS":"0.0000000000000000000000000000000000","COFINS":"5366.00275744981233428600943493681347061","ICMS":"14778.62516526731514663936224676369487313"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000003"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","II"],"price_brl":"241436.6606615786810592005397200202395008","reference_price_brl":"314990","savings_vs_reference_brl":"73553.3393384213189407994602799797604992","fixed_residual_brl":"181282.9957743190661478599221789883268483","modeled_net_tax_total_brl":"60153.66488725961491134061754103191265253","modeled_net_tax_components_brl":{"II":"0.00","IPI":"27867.31467370039632407614619954808948695","ICMS":"28972.39927938944172710406476640242874010","PIS":"3313.950934169776860160406575081394425476","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"24.91488439345874456417333595596795046601","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"241436.66","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"60153.66","modeled_tax_share_percent":"24.91","savings_vs_reference_brl":"73553.34"},"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":"0.148"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"188292.6667141918670545685554023519559929","supplier_own_ICMS":"22595.12000570302404654822664828223471915","supplier_IPI":"27867.31467370039632407614619954808948695","supplier_PC_base":"165697.5467084888430080203287540697212738","supplier_PIS_debit":"3313.950934169776860160406575081394425476","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"241436.6606615786810592005397200202395008","ICMS_ST":"6377.27927368641768055583811812019402095","retailer_acquisition_cash":"222537.2606615786810592005397200202395008","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"110958.377400","import_ICMS_gross_base":"126089.0652272727272727272727272727272727","import_payments":{"II":"0.00","IPI":"13985.55600","PIS":"2475.821400","COFINS":"0.00","ICMS":"15130.68782727272727272727272727272727273"},"eligible_import_credits":{"IPI":"13985.55600","PIS":"2475.821400","COFINS":"0.00","ICMS":"15130.68782727272727272727272727272727273"},"supplier_net_remittance_or_credit":{"IPI":"13881.75867370039632407614619954808948695","PIS":"838.129534169776860160406575081394425476","COFINS":"0.0000000000000000000000000000000000","ICMS":"13841.71145211671445437679203912970146737"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000003"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","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":"240005.2210116731517509727626459143968872","reference_price_brl":"314990","savings_vs_reference_brl":"74984.7789883268482490272373540856031128","fixed_residual_brl":"181282.9957743190661478599221789883268483","modeled_net_tax_total_brl":"58722.22523735408560311284046692607003891","modeled_net_tax_components_brl":{"II":"33073.9500","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"4422.116420233463035019455252918287937744","COFINS":"21226.15881712062256809338521400778210117"},"modeled_tax_share_percent":"24.46706158717189255438668164640996833827","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"240005.22","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"58722.23","modeled_tax_share_percent":"24.47","savings_vs_reference_brl":"74984.78"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0.02","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0.1257","II":"0.35","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"221105.8210116731517509727626459143968872","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"221105.8210116731517509727626459143968872","supplier_PIS_debit":"4422.116420233463035019455252918287937744","supplier_COFINS_debit":"21226.15881712062256809338521400778210117","IVA_applied":"0","presumed_ST_base":"240005.2210116731517509727626459143968872","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"221105.8210116731517509727626459143968872","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"141925.044300","import_ICMS_gross_base":"141925.044300","import_payments":{"II":"33073.9500","IPI":"0.0000","PIS":"2475.821400","COFINS":"11878.272900","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"2475.821400","COFINS":"11878.272900","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"1946.295020233463035019455252918287937744","COFINS":"9347.88591712062256809338521400778210117","ICMS":"0.0000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","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":"267174.4310316762195141038844768055194694","reference_price_brl":"314990","savings_vs_reference_brl":"47815.5689683237804858961155231944805306","fixed_residual_brl":"181282.9957743190661478599221789883268483","modeled_net_tax_total_brl":"85891.43525735715336624396229781719262111","modeled_net_tax_components_brl":{"II":"33073.9500","IPI":"0.0000000000000000000000000000000000","ICMS":"32060.93172380114634169246613721666233633","PIS":"0.0000000000000000000000000000000000","COFINS":"20756.55353355600702455149616060053028478"},"modeled_tax_share_percent":"32.14807454653991897275687306070215614398","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"267174.43","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"85891.44","modeled_tax_share_percent":"32.15","savings_vs_reference_brl":"47815.57"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0.1257","II":"0.35","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"245697.8401225853104231947935677146103785","supplier_own_ICMS":"29483.74081471023725078337522812575324542","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"216214.0993078750731724114183395888571331","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"20756.55353355600702455149616060053028478","IVA_applied":"0","presumed_ST_base":"267174.4310316762195141038844768055194694","ICMS_ST":"2577.19090909090909090909090909090909091","retailer_acquisition_cash":"248275.0310316762195141038844768055194694","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"139449.222900","import_ICMS_gross_base":"158465.0260227272727272727272727272727273","import_payments":{"II":"33073.9500","IPI":"0.0000","PIS":"0.00","COFINS":"11878.272900","ICMS":"19015.80312272727272727272727272727272727"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"11878.272900","ICMS":"19015.80312272727272727272727272727272727"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"8878.28063355600702455149616060053028478","ICMS":"13045.12860107387361441973886448938960906"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","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":"248120.3128180879709506724515062480598890","reference_price_brl":"314990","savings_vs_reference_brl":"66869.6871819120290493275484937519401110","fixed_residual_brl":"181282.9957743190661478599221789883268483","modeled_net_tax_total_brl":"66837.31704376890480281252932725973304073","modeled_net_tax_components_brl":{"II":"33073.9500","IPI":"0.0000000000000000000000000000000000","ICMS":"29774.43753817055651408069418074976718668","PIS":"3988.929505598348288731835146509965854046","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"26.93746283190098587967364931277107108735","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"248120.31","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"66837.32","modeled_tax_share_percent":"26.94","savings_vs_reference_brl":"66869.69"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0.02","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0","II":"0.35","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"226643.7219089970618597633605971571507981","supplier_own_ICMS":"27197.24662907964742317160327165885809577","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"199446.4752799174144365917573254982927023","supplier_PIS_debit":"3988.929505598348288731835146509965854046","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"248120.3128180879709506724515062480598890","ICMS_ST":"2577.19090909090909090909090909090909091","retailer_acquisition_cash":"229220.9128180879709506724515062480598890","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"130046.771400","import_ICMS_gross_base":"147780.4220454545454545454545454545454545","import_payments":{"II":"33073.9500","IPI":"0.0000","PIS":"2475.821400","COFINS":"0.00","ICMS":"17733.65064545454545454545454545454545455"},"eligible_import_credits":{"IPI":"0.0000","PIS":"2475.821400","COFINS":"0.00","ICMS":"17733.65064545454545454545454545454545455"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"1513.108105598348288731835146509965854046","COFINS":"0.0000000000000000000000000000000000","ICMS":"12040.78689271601105953523963529522173213"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000003"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","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":"267113.1860054405840019283082538480079888","reference_price_brl":"314990","savings_vs_reference_brl":"47876.8139945594159980716917461519920112","fixed_residual_brl":"181282.9957743190661478599221789883268483","modeled_net_tax_total_brl":"85830.19023112151785406838607485968114048","modeled_net_tax_components_brl":{"II":"33073.9500","IPI":"31999.68669756551082951688991425915085570","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"20756.55353355600702455149616060053028478"},"modeled_tax_share_percent":"32.13251712304959788396776314908965317045","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"267113.19","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"85830.19","modeled_tax_share_percent":"32.13","savings_vs_reference_brl":"47876.81"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0.1257","II":"0.35","IPI":"0.148"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"216214.0993078750731724114183395888571331","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"31999.68669756551082951688991425915085570","supplier_PC_base":"216214.0993078750731724114183395888571331","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"20756.55353355600702455149616060053028478","IVA_applied":"0","presumed_ST_base":"267113.1860054405840019283082538480079888","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"248213.7860054405840019283082538480079888","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"158329.7235000","import_ICMS_gross_base":"158329.7235000","import_payments":{"II":"33073.9500","IPI":"18880.5006000","PIS":"0.00","COFINS":"11878.272900","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"18880.5006000","PIS":"0.00","COFINS":"11878.272900","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"13119.18609756551082951688991425915085570","PIS":"0.0000000000000000000000000000000000","COFINS":"8878.28063355600702455149616060053028478","ICMS":"0.0000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","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":"247863.9536213451917732073374096720400222","reference_price_brl":"314990","savings_vs_reference_brl":"67126.0463786548082267926625903279599778","fixed_residual_brl":"181282.9957743190661478599221789883268483","modeled_net_tax_total_brl":"66580.95784702612562534741523068371317399","modeled_net_tax_components_brl":{"II":"33073.9500","IPI":"29518.07834142777733661558008417374731994","ICMS":"0.0000000000000000000000000000000000","PIS":"3988.929505598348288731835146509965854046","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"26.86189616290071247191484922488431104903","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"247863.95","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"66580.96","modeled_tax_share_percent":"26.86","savings_vs_reference_brl":"67126.05"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0.02","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0","II":"0.35","IPI":"0.148"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"199446.4752799174144365917573254982927023","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"29518.07834142777733661558008417374731994","supplier_PC_base":"199446.4752799174144365917573254982927023","supplier_PIS_debit":"3988.929505598348288731835146509965854046","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"247863.9536213451917732073374096720400222","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"228964.5536213451917732073374096720400222","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"148927.2720000","import_ICMS_gross_base":"148927.2720000","import_payments":{"II":"33073.9500","IPI":"18880.5006000","PIS":"2475.821400","COFINS":"0.00","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"18880.5006000","PIS":"2475.821400","COFINS":"0.00","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"10637.57774142777733661558008417374731994","PIS":"1513.108105598348288731835146509965854046","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":"-0.00000000000000000000000000000000009"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","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":"280942.4445454545454545454545454545454547","reference_price_brl":"314990","savings_vs_reference_brl":"34047.5554545454545454545454545454545453","fixed_residual_brl":"181282.9957743190661478599221789883268483","modeled_net_tax_total_brl":"99659.44877113547930668553236646621860633","modeled_net_tax_components_brl":{"II":"33073.9500","IPI":"32872.40542568093385214007782101167315177","ICMS":"33713.09334545454545454545454545454545456","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"35.47326176803849566138539803055967910234","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"280942.44","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"99659.45","modeled_tax_share_percent":"35.47","savings_vs_reference_brl":"34047.56"},"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":"0.35","IPI":"0.148"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"222110.8474708171206225680933852140077822","supplier_own_ICMS":"26653.30169649805447470817120622568093386","supplier_IPI":"32872.40542568093385214007782101167315177","supplier_PC_base":"195457.5457743190661478599221789883268483","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"280942.4445454545454545454545454545454547","ICMS_ST":"7059.79164895649097983728333922886452070","retailer_acquisition_cash":"262043.0445454545454545454545454545454547","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"146451.4506000","import_ICMS_gross_base":"166422.1029545454545454545454545454545455","import_payments":{"II":"33073.9500","IPI":"18880.5006000","PIS":"0.00","COFINS":"0.00","ICMS":"19970.65235454545454545454545454545454545"},"eligible_import_credits":{"IPI":"18880.5006000","PIS":"0.00","COFINS":"0.00","ICMS":"19970.65235454545454545454545454545454545"},"supplier_net_remittance_or_credit":{"IPI":"13991.90482568093385214007782101167315177","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"13742.44099090909090909090909090909090911"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000007"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["ICMS","II","IPI"],"price_brl":"202591.2504234378576333257038223849851225","reference_price_brl":"314990","savings_vs_reference_brl":"112398.7495765621423666742961776150148775","fixed_residual_brl":"181282.9957743190661478599221789883268483","modeled_net_tax_total_brl":"21308.25464911879148546578164339665827421","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"3673.837008468757152666514076447699702450","COFINS":"17634.41764065003433279926756694895857176"},"modeled_tax_share_percent":"10.51785533905448047178795931121761118337","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"202591.25","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"21308.25","modeled_tax_share_percent":"10.52","savings_vs_reference_brl":"112398.75"},"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":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"183691.8504234378576333257038223849851225","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"183691.8504234378576333257038223849851225","supplier_PIS_debit":"3673.837008468757152666514076447699702450","supplier_COFINS_debit":"17634.41764065003433279926756694895857176","IVA_applied":"0","presumed_ST_base":"202591.2504234378576333257038223849851225","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"183691.8504234378576333257038223849851225","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"108851.094300","import_ICMS_gross_base":"108851.094300","import_payments":{"II":"0.00","IPI":"0.00","PIS":"2475.821400","COFINS":"11878.272900","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"2475.821400","COFINS":"11878.272900","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"1198.015608468757152666514076447699702450","COFINS":"5756.14474065003433279926756694895857176","ICMS":"0.0000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["II","IPI","PIS"],"price_brl":"225599.1720815555437297112859249149321806","reference_price_brl":"314990","savings_vs_reference_brl":"89390.8279184444562702887140750850678194","fixed_residual_brl":"181282.9957743190661478599221789883268483","modeled_net_tax_total_brl":"44316.17630723647758185136374592660533228","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"27071.90064978666524756535431098979186167","PIS":"0.0000000000000000000000000000000000","COFINS":"17244.27565744981233428600943493681347061"},"modeled_tax_share_percent":"19.64376726135142747015808694877792732387","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"225599.17","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"44316.18","modeled_tax_share_percent":"19.64","savings_vs_reference_brl":"89390.83"},"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":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"204122.5811724646346388021950158240230897","supplier_own_ICMS":"24494.70974069575615665626340189888277076","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"179627.8714317688784821459316139251403189","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"17244.27565744981233428600943493681347061","IVA_applied":"0","presumed_ST_base":"225599.1720815555437297112859249149321806","ICMS_ST":"2577.19090909090909090909090909090909091","retailer_acquisition_cash":"206699.7720815555437297112859249149321806","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"106375.272900","import_ICMS_gross_base":"120880.9919318181818181818181818181818182","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"11878.272900","ICMS":"14505.71903181818181818181818181818181818"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"11878.272900","ICMS":"14505.71903181818181818181818181818181818"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"5366.00275744981233428600943493681347061","ICMS":"12566.18161796848342938353612917161004349"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","II","IPI"],"price_brl":"209769.2576232827761454776463114428650839","reference_price_brl":"314990","savings_vs_reference_brl":"105220.7423767172238545223536885571349161","fixed_residual_brl":"181282.9957743190661478599221789883268483","modeled_net_tax_total_brl":"28486.26184896370999761772413245453823555","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"25172.31091479393313745731755737314381007","PIS":"3313.950934169776860160406575081394425476","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"13.57980772383777257754393286729963780537","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"209769.26","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"28486.26","modeled_tax_share_percent":"13.58","savings_vs_reference_brl":"105220.74"},"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":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"188292.6667141918670545685554023519559929","supplier_own_ICMS":"22595.12000570302404654822664828223471915","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"165697.5467084888430080203287540697212738","supplier_PIS_debit":"3313.950934169776860160406575081394425476","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"209769.2576232827761454776463114428650839","ICMS_ST":"2577.19090909090909090909090909090909092","retailer_acquisition_cash":"190869.8576232827761454776463114428650838","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"96972.821400","import_ICMS_gross_base":"110196.3879545454545454545454545454545455","import_payments":{"II":"0.00","IPI":"0.00","PIS":"2475.821400","COFINS":"0.00","ICMS":"13223.56655454545454545454545454545454545"},"eligible_import_credits":{"IPI":"0.00","PIS":"2475.821400","COFINS":"0.00","ICMS":"13223.56655454545454545454545454545454545"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"838.129534169776860160406575081394425476","COFINS":"0.0000000000000000000000000000000000","ICMS":"11948.74436024847859200277210282768926462"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000005"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["ICMS","II","PIS"],"price_brl":"225112.1964036706724975035294927860610861","reference_price_brl":"314990","savings_vs_reference_brl":"89877.8035963293275024964705072139389139","fixed_residual_brl":"181282.9957743190661478599221789883268483","modeled_net_tax_total_brl":"43829.20062935160634964360731379773423781","modeled_net_tax_components_brl":{"II":"0.00","IPI":"26584.92497190179401535759787886092076720","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"17244.27565744981233428600943493681347061"},"modeled_tax_share_percent":"19.46993602725868511076794392037175072651","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"225112.20","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"43829.20","modeled_tax_share_percent":"19.47","savings_vs_reference_brl":"89877.80"},"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":"0.148"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"179627.8714317688784821459316139251403189","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"26584.92497190179401535759787886092076720","supplier_PC_base":"179627.8714317688784821459316139251403189","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"17244.27565744981233428600943493681347061","IVA_applied":"0","presumed_ST_base":"225112.1964036706724975035294927860610861","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"206212.7964036706724975035294927860610861","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"120360.828900","import_ICMS_gross_base":"120360.828900","import_payments":{"II":"0.00","IPI":"13985.55600","PIS":"0.00","COFINS":"11878.272900","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"13985.55600","PIS":"0.00","COFINS":"11878.272900","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"12599.36897190179401535759787886092076720","PIS":"0.0000000000000000000000000000000000","COFINS":"5366.00275744981233428600943493681347061","ICMS":"0.0000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II"],"price_brl":"209120.1836213451917732073374096720400223","reference_price_brl":"314990","savings_vs_reference_brl":"105869.8163786548082267926625903279599777","fixed_residual_brl":"181282.9957743190661478599221789883268483","modeled_net_tax_total_brl":"27837.18784702612562534741523068371317400","modeled_net_tax_components_brl":{"II":"0.00","IPI":"24523.23691285634876518700865560231874852","ICMS":"0.0000000000000000000000000000000000","PIS":"3313.950934169776860160406575081394425476","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"13.31157393082201972673726214733727360800","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"209120.18","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"27837.19","modeled_tax_share_percent":"13.31","savings_vs_reference_brl":"105869.82"},"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":"0.148"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"165697.5467084888430080203287540697212738","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"24523.23691285634876518700865560231874852","supplier_PC_base":"165697.5467084888430080203287540697212738","supplier_PIS_debit":"3313.950934169776860160406575081394425476","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"209120.1836213451917732073374096720400223","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"190220.7836213451917732073374096720400223","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"110958.377400","import_ICMS_gross_base":"110958.377400","import_payments":{"II":"0.00","IPI":"13985.55600","PIS":"2475.821400","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"13985.55600","PIS":"2475.821400","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"10537.68091285634876518700865560231874852","PIS":"838.129534169776860160406575081394425476","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":"0.00000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","II","PIS"],"price_brl":"237037.4592665289256198347107438016528926","reference_price_brl":"314990","savings_vs_reference_brl":"77952.5407334710743801652892561983471074","fixed_residual_brl":"181282.9957743190661478599221789883268483","modeled_net_tax_total_brl":"55754.46349220985947197478856481332604433","modeled_net_tax_components_brl":{"II":"0.00","IPI":"27309.96838022638839759462327555712769722","ICMS":"28444.49511198347107438016528925619834711","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"23.52137238761009430000561241833369121158","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"237037.46","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"55754.46","modeled_tax_share_percent":"23.52","savings_vs_reference_brl":"77952.54"},"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":"0.148"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"184526.8133799080297134771842943049168731","supplier_own_ICMS":"22143.21760558896356561726211531659002477","supplier_IPI":"27309.96838022638839759462327555712769722","supplier_PC_base":"162383.5957743190661478599221789883268483","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"237037.4592665289256198347107438016528926","ICMS_ST":"6301.27750639450750876290317393960832234","retailer_acquisition_cash":"218138.0592665289256198347107438016528926","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"108482.55600","import_ICMS_gross_base":"123275.6318181818181818181818181818181818","import_payments":{"II":"0.00","IPI":"13985.55600","PIS":"0.00","COFINS":"0.00","ICMS":"14793.07581818181818181818181818181818182"},"eligible_import_credits":{"IPI":"13985.55600","PIS":"0.00","COFINS":"0.00","ICMS":"14793.07581818181818181818181818181818182"},"supplier_net_remittance_or_credit":{"IPI":"13324.41238022638839759462327555712769722","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"13651.41929380165289256198347107438016529"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000003"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","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":"235113.4993078750731724114183395888571331","reference_price_brl":"314990","savings_vs_reference_brl":"79876.5006921249268275885816604111428669","fixed_residual_brl":"181282.9957743190661478599221789883268483","modeled_net_tax_total_brl":"53830.50353355600702455149616060053028478","modeled_net_tax_components_brl":{"II":"33073.9500","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"20756.55353355600702455149616060053028478"},"modeled_tax_share_percent":"22.89553925743172610540553756897972289088","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"235113.50","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"53830.50","modeled_tax_share_percent":"22.90","savings_vs_reference_brl":"79876.50"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0.1257","II":"0.35","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"216214.0993078750731724114183395888571331","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"216214.0993078750731724114183395888571331","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"20756.55353355600702455149616060053028478","IVA_applied":"0","presumed_ST_base":"235113.4993078750731724114183395888571331","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"216214.0993078750731724114183395888571331","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"139449.222900","import_ICMS_gross_base":"139449.222900","import_payments":{"II":"33073.9500","IPI":"0.0000","PIS":"0.00","COFINS":"11878.272900","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"11878.272900","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"8878.28063355600702455149616060053028478","ICMS":"0.0000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","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":"218345.8752799174144365917573254982927023","reference_price_brl":"314990","savings_vs_reference_brl":"96644.1247200825855634082426745017072977","fixed_residual_brl":"181282.9957743190661478599221789883268483","modeled_net_tax_total_brl":"37062.87950559834828873183514650996585405","modeled_net_tax_components_brl":{"II":"33073.9500","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"3988.929505598348288731835146509965854046","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"16.97438958170566577235641967360348987200","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"218345.88","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"37062.88","modeled_tax_share_percent":"16.97","savings_vs_reference_brl":"96644.12"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0.02","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0","II":"0.35","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"199446.4752799174144365917573254982927023","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"199446.4752799174144365917573254982927023","supplier_PIS_debit":"3988.929505598348288731835146509965854046","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"218345.8752799174144365917573254982927023","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"199446.4752799174144365917573254982927023","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"130046.771400","import_ICMS_gross_base":"130046.771400","import_payments":{"II":"33073.9500","IPI":"0.0000","PIS":"2475.821400","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"2475.821400","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"1513.108105598348288731835146509965854046","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":"-0.00000000000000000000000000000000005"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","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":"243587.4383799080297134771842943049168731","reference_price_brl":"314990","savings_vs_reference_brl":"71402.5616200919702865228157056950831269","fixed_residual_brl":"181282.9957743190661478599221789883268483","modeled_net_tax_total_brl":"62304.44260558896356561726211531659002477","modeled_net_tax_components_brl":{"II":"33073.9500","IPI":"0.0000000000000000000000000000000000","ICMS":"29230.49260558896356561726211531659002477","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"25.57785533604431494348563926867535461560","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"243587.44","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"62304.44","modeled_tax_share_percent":"25.58","savings_vs_reference_brl":"71402.56"},"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":"0.35","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"222110.8474708171206225680933852140077822","supplier_own_ICMS":"26653.30169649805447470817120622568093386","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"195457.5457743190661478599221789883268483","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"243587.4383799080297134771842943049168731","ICMS_ST":"2577.19090909090909090909090909090909091","retailer_acquisition_cash":"224688.0383799080297134771842943049168731","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"127570.9500","import_ICMS_gross_base":"144966.9886363636363636363636363636363636","import_payments":{"II":"33073.9500","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"17396.03863636363636363636363636363636364"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"17396.03863636363636363636363636363636364"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"11834.45396922532720198089847895295366113"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000003"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","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":"243284.6625489182879377431906614785992218","reference_price_brl":"314990","savings_vs_reference_brl":"71705.3374510817120622568093385214007782","fixed_residual_brl":"181282.9957743190661478599221789883268483","modeled_net_tax_total_brl":"62001.66677459922178988326848249027237355","modeled_net_tax_components_brl":{"II":"33073.9500","IPI":"28927.71677459922178988326848249027237355","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"25.48523450882658145013411595800631901671","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"243284.66","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"62001.67","modeled_tax_share_percent":"25.49","savings_vs_reference_brl":"71705.34"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","II":"0.35","IPI":"0.148"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"195457.5457743190661478599221789883268483","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"28927.71677459922178988326848249027237355","supplier_PC_base":"195457.5457743190661478599221789883268483","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"243284.6625489182879377431906614785992218","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"224385.2625489182879377431906614785992218","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"146451.4506000","import_ICMS_gross_base":"146451.4506000","import_payments":{"II":"33073.9500","IPI":"18880.5006000","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"18880.5006000","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"10047.21617459922178988326848249027237355","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":"-0.00000000000000000000000000000000005"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["ICMS","II","IPI","PIS"],"price_brl":"198527.2714317688784821459316139251403189","reference_price_brl":"314990","savings_vs_reference_brl":"116462.7285682311215178540683860748596811","fixed_residual_brl":"181282.9957743190661478599221789883268483","modeled_net_tax_total_brl":"17244.27565744981233428600943493681347061","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"17244.27565744981233428600943493681347061"},"modeled_tax_share_percent":"8.686099160626622125179644259974917413492","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"198527.27","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"17244.28","modeled_tax_share_percent":"8.69","savings_vs_reference_brl":"116462.73"},"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":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"179627.8714317688784821459316139251403189","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"179627.8714317688784821459316139251403189","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"17244.27565744981233428600943493681347061","IVA_applied":"0","presumed_ST_base":"198527.2714317688784821459316139251403189","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"179627.8714317688784821459316139251403189","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"106375.272900","import_ICMS_gross_base":"106375.272900","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"11878.272900","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"11878.272900","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"5366.00275744981233428600943493681347061","ICMS":"0.0000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II","IPI"],"price_brl":"184596.9467084888430080203287540697212738","reference_price_brl":"314990","savings_vs_reference_brl":"130393.0532915111569919796712459302787262","fixed_residual_brl":"181282.9957743190661478599221789883268483","modeled_net_tax_total_brl":"3313.950934169776860160406575081394425476","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"3313.950934169776860160406575081394425476","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"1.795236049815650656299923712840497506101","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"184596.95","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"3313.95","modeled_tax_share_percent":"1.80","savings_vs_reference_brl":"130393.05"},"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":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"165697.5467084888430080203287540697212738","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"165697.5467084888430080203287540697212738","supplier_PIS_debit":"3313.950934169776860160406575081394425476","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"184596.9467084888430080203287540697212738","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"165697.5467084888430080203287540697212738","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"96972.821400","import_ICMS_gross_base":"96972.821400","import_payments":{"II":"0.00","IPI":"0.00","PIS":"2475.821400","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"2475.821400","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"838.129534169776860160406575081394425476","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":"0.000000000000000000000000000000000024"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","II","IPI","PIS"],"price_brl":"206003.4042889989388043862752033958259640","reference_price_brl":"314990","savings_vs_reference_brl":"108986.5957110010611956137247966041740360","fixed_residual_brl":"181282.9957743190661478599221789883268483","modeled_net_tax_total_brl":"24720.40851467987265652635302440749911568","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"24720.40851467987265652635302440749911568","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"12.00","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"206003.40","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"24720.41","modeled_tax_share_percent":"12.00","savings_vs_reference_brl":"108986.60"},"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":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"184526.8133799080297134771842943049168731","supplier_own_ICMS":"22143.21760558896356561726211531659002477","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"162383.5957743190661478599221789883268483","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"206003.4042889989388043862752033958259640","ICMS_ST":"2577.19090909090909090909090909090909091","retailer_acquisition_cash":"187104.0042889989388043862752033958259640","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"94497.00","import_ICMS_gross_base":"107382.9545454545454545454545454545454545","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"12885.95454545454545454545454545454545455"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"12885.95454545454545454545454545454545455"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"11834.45396922532720198089847895295366113"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000002"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II","PIS"],"price_brl":"205315.7679489182879377431906614785992218","reference_price_brl":"314990","savings_vs_reference_brl":"109674.2320510817120622568093385214007782","fixed_residual_brl":"181282.9957743190661478599221789883268483","modeled_net_tax_total_brl":"24032.77217459922178988326848249027237355","modeled_net_tax_components_brl":{"II":"0.00","IPI":"24032.77217459922178988326848249027237355","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"11.70527349880817526622899893842838297579","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"205315.77","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"24032.77","modeled_tax_share_percent":"11.71","savings_vs_reference_brl":"109674.23"},"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":"0.148"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"162383.5957743190661478599221789883268483","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"24032.77217459922178988326848249027237355","supplier_PC_base":"162383.5957743190661478599221789883268483","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"205315.7679489182879377431906614785992218","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"186416.3679489182879377431906614785992218","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"108482.55600","import_ICMS_gross_base":"108482.55600","import_payments":{"II":"0.00","IPI":"13985.55600","PIS":"0.00","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"13985.55600","PIS":"0.00","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"10047.21617459922178988326848249027237355","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":"-0.00000000000000000000000000000000005"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","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":"214356.9457743190661478599221789883268483","reference_price_brl":"314990","savings_vs_reference_brl":"100633.0542256809338521400778210116731517","fixed_residual_brl":"181282.9957743190661478599221789883268483","modeled_net_tax_total_brl":"33073.9500000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"33073.9500","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"15.42938106368672152668822644167653933591","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"214356.95","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"33073.95","modeled_tax_share_percent":"15.43","savings_vs_reference_brl":"100633.05"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","II":"0.35","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"195457.5457743190661478599221789883268483","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"195457.5457743190661478599221789883268483","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"214356.9457743190661478599221789883268483","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"195457.5457743190661478599221789883268483","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"127570.9500","import_ICMS_gross_base":"127570.9500","import_payments":{"II":"33073.9500","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V020-CUSTOMS-0_30","product_id":"BR-V020","tax_profile_id":"V10","date":"2026-09-12","state":"SP","mode":"educational","publication_label":"Estimativa didática — cenário representativo de São Paulo","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II","IPI","PIS"],"price_brl":"181282.9957743190661478599221789883268483","reference_price_brl":"314990","savings_vs_reference_brl":"133707.0042256809338521400778210116731517","fixed_residual_brl":"181282.9957743190661478599221789883268483","modeled_net_tax_total_brl":"0.0000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"0","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"181283.00","fixed_residual_brl":"181283.00","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"133707.00"},"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":"162383.5957743190661478599221789883268483","retailer_fixed_residual_brl":"18899.40","customs_value_brl":"94497.00","baseline_upstream_price_ex_IPI_ST_brl":"251256.6147859922178988326848249027237354","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"314990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"162383.5957743190661478599221789883268483","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"162383.5957743190661478599221789883268483","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"181282.9957743190661478599221789883268483","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"162383.5957743190661478599221789883268483","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"94497.00","import_ICMS_gross_base":"94497.00","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-POWER","A-V4-NONPREF"],"source_ids":["V4-P019","V4-P020","V4-P021","V4-S002","V4-S003","S008","S009","S010","S011","S012","S023","V4-S010","S007","S014","V4-S011","V4-S012"],"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.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]}]}