{"scenario":{"scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","ncm":"8703.40.00","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":"174990","price_source_id":"V63-P-BR-V027","price_date":"2026-09-17","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"calibration_policy":"vehicle_fixed_dealer_fraction","customs_fraction":"0.40","dealer_margin_fraction":"0.06","assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-NONPREF","A-V63-POWER-NO-BONUSES"],"educational_ready":true,"actual_sale_verified":false,"confidence":"MEDIUM","warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; 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":"0.1005"},"rate_rule_ids":{"ICMS":"R-SP-ICMS-VEH12","PIS_UP":"R-PIS-V-MONO","COFINS_UP":"R-COFINS-V-MONO","II":"R-II-HEV-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":"conditional_official_schedule_no_preference","IPI":"formula_derived_representative_inputs_not_certified"},"IVA_original":"0","IVA_adjusted":false,"cest":null,"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"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":"2026-09-17","IPI_selection":{"base_pp":"6.3","propulsion_pp":"3","power_pp":"0.75","efficiency_pp":"0","safety_pp":"0","recycling_pp":"0","method":"representative_NC87-13_proxy","marketing_power_cv":"141","power_kw_proxy":"103.70532375","power_input_status":"published_marketing_power_proxy_not_certified_regulatory_power","propulsion":"HEV_gasoline","sustainable_assumed":false,"rate":"0.1005","power_band_upper_inclusive_kw":105,"source_ids":["V63-S-BR-V027","V4-S003"],"potential_rate_range":{"low":"0.0505","high":"0.1005"},"range_meaning":"Legal bonus envelope at this stated power proxy, not a confidence interval or proof of eligibility. Default assumes no efficiency, safety or recycling bonus."},"calibrated":{"upstream_fixed_residual_brl":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"}},"assumption_override":{"assumptionId":"A-CUSTOMS-35","parameter":"customs_fraction","value":"0.40","basis":"package_sensitivity","baselineScenarioId":"EDU-BR-V027"},"sensitivity_fixture":{"product_id":"BR-V027","dimension":"customs_fraction","value":"0.40","status":"feasible","result":{"price_brl":"174990.00","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"75144.08","modeled_tax_share_percent":"42.94","savings_vs_reference_brl":"0.00"}},"baseline_warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."],"toggle_cases":[{"engine_version":"0.3.0","scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","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":"174990.00000000000000000000000000000000","reference_price_brl":"174990","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"99845.9209138194798572157062723100458950","modeled_net_tax_total_brl":"75144.07908618052014278429372768995410506","modeled_net_tax_components_brl":{"II":"24498.6000","IPI":"14707.72656807751147373788883222845486997","ICMS":"20998.80000000000000000000000000000000000","PIS":"2575.681468638449770525242223355430902602","COFINS":"12363.27104946455889852116267210606833249"},"modeled_tax_share_percent":"42.94192758796532381438041815400305966344","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"174990.00","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"75144.08","modeled_tax_share_percent":"42.94","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":"0.1005"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"146345.5379908210096889342172361040285569","supplier_own_ICMS":"17561.46455889852116267210606833248342683","supplier_IPI":"14707.72656807751147373788883222845486997","supplier_PC_base":"128784.0734319224885262621111677715451301","supplier_PIS_debit":"2575.681468638449770525242223355430902602","supplier_COFINS_debit":"12363.27104946455889852116267210606833249","IVA_applied":"0","presumed_ST_base":"174990.00000000000000000000000000000000","ICMS_ST":"3437.33544110147883732789393166751657317","retailer_acquisition_cash":"164490.6000000000000000000000000000000001","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"114623.69970000","import_ICMS_gross_base":"130254.2042045454545454545454545454545455","import_payments":{"II":"24498.6000","IPI":"9496.70730000","PIS":"1833.895200","COFINS":"8798.497200","ICMS":"15630.50450454545454545454545454545454545"},"eligible_import_credits":{"IPI":"9496.70730000","PIS":"1833.895200","COFINS":"8798.497200","ICMS":"15630.50450454545454545454545454545454545"},"supplier_net_remittance_or_credit":{"IPI":"5211.01926807751147373788883222845486997","PIS":"741.786268638449770525242223355430902602","COFINS":"3564.77384946455889852116267210606833249","ICMS":"5368.29549545454545454545454545454545455"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000006"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-NONPREF","A-V63-POWER-NO-BONUSES"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","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":"139900.978664550689951759470476048016155","reference_price_brl":"174990","savings_vs_reference_brl":"35089.021335449310048240529523951983845","fixed_residual_brl":"99845.9209138194798572157062723100458950","modeled_net_tax_total_brl":"40055.05775073121009454376420373797026004","modeled_net_tax_components_brl":{"II":"0.00","IPI":"11542.73620917171139146721832626383125829","ICMS":"16788.11743974608279421113645712576193860","PIS":"2021.414500312657915321622313853168459164","COFINS":"9702.789601500757993543787106495208603987"},"modeled_tax_share_percent":"28.63100611095346413094560475381055084378","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"139900.98","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"40055.06","modeled_tax_share_percent":"28.63","savings_vs_reference_brl":"35089.02"},"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":"0.1005"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"114853.0966086737451887285405598391169979","supplier_own_ICMS":"13782.37159304084942264742486718069403975","supplier_IPI":"11542.73620917171139146721832626383125829","supplier_PC_base":"101070.7250156328957660811156926584229582","supplier_PIS_debit":"2021.414500312657915321622313853168459164","supplier_COFINS_debit":"9702.789601500757993543787106495208603987","IVA_applied":"0","presumed_ST_base":"139900.978664550689951759470476048016155","ICMS_ST":"3005.74584670523337156371158994506789885","retailer_acquisition_cash":"129401.5786645506899517594704760480161550","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"87662.990400","import_ICMS_gross_base":"99617.03454545454545454545454545454545455","import_payments":{"II":"0.00","IPI":"7034.598000","PIS":"1833.895200","COFINS":"8798.497200","ICMS":"11954.04414545454545454545454545454545455"},"eligible_import_credits":{"IPI":"7034.598000","PIS":"1833.895200","COFINS":"8798.497200","ICMS":"11954.04414545454545454545454545454545455"},"supplier_net_remittance_or_credit":{"IPI":"4508.13820917171139146721832626383125829","PIS":"187.519300312657915321622313853168459164","COFINS":"904.292401500757993543787106495208603987","ICMS":"4834.07329429153733966568191167121648405"},"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-NONPREF","A-V63-POWER-NO-BONUSES"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","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":"158276.6743544573733252978535997403921933","reference_price_brl":"174990","savings_vs_reference_brl":"16713.3256455426266747021464002596078067","fixed_residual_brl":"99845.9209138194798572157062723100458950","modeled_net_tax_total_brl":"58430.75344063789346808214732743034629829","modeled_net_tax_components_brl":{"II":"24498.6000","IPI":"0.0000000000000000000000000000000000","ICMS":"18993.20092253488479903574243196884706320","PIS":"2575.681468638449770525242223355430902602","COFINS":"12363.27104946455889852116267210606833249"},"modeled_tax_share_percent":"36.91684430378124879873915661878707891803","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"158276.67","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"58430.75","modeled_tax_share_percent":"36.92","savings_vs_reference_brl":"16713.33"},"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":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"146345.5379908210096889342172361040285569","supplier_own_ICMS":"17561.46455889852116267210606833248342683","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"128784.0734319224885262621111677715451301","supplier_PIS_debit":"2575.681468638449770525242223355430902602","supplier_COFINS_debit":"12363.27104946455889852116267210606833249","IVA_applied":"0","presumed_ST_base":"158276.6743544573733252978535997403921933","ICMS_ST":"1431.73636363636363636363636363636363637","retailer_acquisition_cash":"147777.2743544573733252978535997403921933","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"105126.992400","import_ICMS_gross_base":"119462.4913636363636363636363636363636364","import_payments":{"II":"24498.6000","IPI":"0.0000","PIS":"1833.895200","COFINS":"8798.497200","ICMS":"14335.49896363636363636363636363636363636"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1833.895200","COFINS":"8798.497200","ICMS":"14335.49896363636363636363636363636363636"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"741.786268638449770525242223355430902602","COFINS":"3564.77384946455889852116267210606833249","ICMS":"4657.70195889852116267210606833248342684"},"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-NONPREF","A-V63-POWER-NO-BONUSES"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","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":"152226.2728118306986231514533401325854157","reference_price_brl":"174990","savings_vs_reference_brl":"22763.7271881693013768485466598674145843","fixed_residual_brl":"99845.9209138194798572157062723100458950","modeled_net_tax_total_brl":"52380.35189801121876593574706782253952067","modeled_net_tax_components_brl":{"II":"24498.6000","IPI":"12942.79937990821009688934217236104028558","ICMS":"0.0000000000000000000000000000000000","PIS":"2575.681468638449770525242223355430902602","COFINS":"12363.27104946455889852116267210606833249"},"modeled_tax_share_percent":"34.40953452414840340146231177695126143265","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"152226.27","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"52380.35","modeled_tax_share_percent":"34.41","savings_vs_reference_brl":"22763.73"},"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":"0.1005"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"128784.0734319224885262621111677715451301","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"12942.79937990821009688934217236104028558","supplier_PC_base":"128784.0734319224885262621111677715451301","supplier_PIS_debit":"2575.681468638449770525242223355430902602","supplier_COFINS_debit":"12363.27104946455889852116267210606833249","IVA_applied":"0","presumed_ST_base":"152226.2728118306986231514533401325854157","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"141726.8728118306986231514533401325854157","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"114623.69970000","import_ICMS_gross_base":"114623.69970000","import_payments":{"II":"24498.6000","IPI":"9496.70730000","PIS":"1833.895200","COFINS":"8798.497200","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"9496.70730000","PIS":"1833.895200","COFINS":"8798.497200","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"3446.09207990821009688934217236104028558","PIS":"741.786268638449770525242223355430902602","COFINS":"3564.77384946455889852116267210606833249","ICMS":"0.0000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000003"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-NONPREF","A-V63-POWER-NO-BONUSES"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","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":"171382.5030168946098149637972646822204344","reference_price_brl":"174990","savings_vs_reference_brl":"3607.4969831053901850362027353177795656","fixed_residual_brl":"99845.9209138194798572157062723100458950","modeled_net_tax_total_brl":"71536.58210307512995774809099237217453949","modeled_net_tax_components_brl":{"II":"24498.6000","IPI":"14382.33438736783201635430722089596693037","ICMS":"20565.90036202735317779565567176186645213","PIS":"0.0000000000000000000000000000000000","COFINS":"12089.74735367994476359812809971434115699"},"modeled_tax_share_percent":"41.74089002307497484446030168635449484478","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"171382.50","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"71536.58","modeled_tax_share_percent":"41.74","savings_vs_reference_brl":"3607.50"},"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":"0.1005"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"143107.8048494311643418339026954822580136","supplier_own_ICMS":"17172.93658193173972102006832345787096163","supplier_IPI":"14382.33438736783201635430722089596693037","supplier_PC_base":"125934.8682674994246208138343720243870520","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"12089.74735367994476359812809971434115699","IVA_applied":"0","presumed_ST_base":"171382.5030168946098149637972646822204344","ICMS_ST":"3392.96378009561345677558734830399549050","retailer_acquisition_cash":"160883.1030168946098149637972646822204345","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"112789.80450000","import_ICMS_gross_base":"128170.2323863636363636363636363636363636","import_payments":{"II":"24498.6000","IPI":"9496.70730000","PIS":"0.00","COFINS":"8798.497200","ICMS":"15380.42788636363636363636363636363636364"},"eligible_import_credits":{"IPI":"9496.70730000","PIS":"0.00","COFINS":"8798.497200","ICMS":"15380.42788636363636363636363636363636364"},"supplier_net_remittance_or_credit":{"IPI":"4885.62708736783201635430722089596693037","PIS":"0.0000000000000000000000000000000000","COFINS":"3291.25015367994476359812809971434115699","ICMS":"5185.47247566371681415929203539823008849"},"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-NONPREF","A-V63-POWER-NO-BONUSES"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","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":"159016.8868274582560296846011131725417440","reference_price_brl":"174990","savings_vs_reference_brl":"15973.1131725417439703153988868274582560","fixed_residual_brl":"99845.9209138194798572157062723100458950","modeled_net_tax_total_brl":"59170.96591363877617246889484086249584902","modeled_net_tax_components_brl":{"II":"24498.6000","IPI":"13266.96967977604096202478951805097357658","ICMS":"19082.02641929499072356215213358070500928","PIS":"2323.369814567744486881953189230817263162","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"37.21049197613987247029613185995845071170","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"159016.89","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"59170.97","modeled_tax_share_percent":"37.21","savings_vs_reference_brl":"15973.11"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0.02","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0","II":"0.35","IPI":"0.1005"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"132009.6485549854822092018857517509808615","supplier_own_ICMS":"15841.15782659825786510422629021011770338","supplier_IPI":"13266.96967977604096202478951805097357658","supplier_PC_base":"116168.4907283872243440976594615408631581","supplier_PIS_debit":"2323.369814567744486881953189230817263162","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"159016.8868274582560296846011131725417440","ICMS_ST":"3240.86859269673285845792584337058730590","retailer_acquisition_cash":"148517.4868274582560296846011131725417440","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"105825.20250000","import_ICMS_gross_base":"120255.9119318181818181818181818181818182","import_payments":{"II":"24498.6000","IPI":"9496.70730000","PIS":"1833.895200","COFINS":"0.00","ICMS":"14430.70943181818181818181818181818181818"},"eligible_import_credits":{"IPI":"9496.70730000","PIS":"1833.895200","COFINS":"0.00","ICMS":"14430.70943181818181818181818181818181818"},"supplier_net_remittance_or_credit":{"IPI":"3770.26237977604096202478951805097357658","PIS":"489.474614567744486881953189230817263162","COFINS":"0.0000000000000000000000000000000000","ICMS":"4651.31698747680890538033395176252319110"},"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-NONPREF","A-V63-POWER-NO-BONUSES"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","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":"126784.2329723101088250921769234754806343","reference_price_brl":"174990","savings_vs_reference_brl":"48205.7670276898911749078230765245193657","fixed_residual_brl":"99845.9209138194798572157062723100458950","modeled_net_tax_total_brl":"26938.31205849062896787647065116543473927","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"15214.10795667721305901106123081705767612","PIS":"2021.414500312657915321622313853168459164","COFINS":"9702.789601500757993543787106495208603987"},"modeled_tax_share_percent":"21.24736761579336283733503342163109024894","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"126784.23","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"26938.31","modeled_tax_share_percent":"21.25","savings_vs_reference_brl":"48205.77"},"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":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"114853.0966086737451887285405598391169979","supplier_own_ICMS":"13782.37159304084942264742486718069403975","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"101070.7250156328957660811156926584229582","supplier_PIS_debit":"2021.414500312657915321622313853168459164","supplier_COFINS_debit":"9702.789601500757993543787106495208603987","IVA_applied":"0","presumed_ST_base":"126784.2329723101088250921769234754806343","ICMS_ST":"1431.73636363636363636363636363636363637","retailer_acquisition_cash":"116284.8329723101088250921769234754806343","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"80628.392400","import_ICMS_gross_base":"91623.17318181818181818181818181818181818","import_payments":{"II":"0.00","IPI":"0.00","PIS":"1833.895200","COFINS":"8798.497200","ICMS":"10994.78078181818181818181818181818181818"},"eligible_import_credits":{"IPI":"0.00","PIS":"1833.895200","COFINS":"8798.497200","ICMS":"10994.78078181818181818181818181818181818"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"187.519300312657915321622313853168459164","COFINS":"904.292401500757993543787106495208603987","ICMS":"4219.32717485903124082924304899887585794"},"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-NONPREF","A-V63-POWER-NO-BONUSES"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","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":"121727.7328797040017905722678197705944654","reference_price_brl":"174990","savings_vs_reference_brl":"53262.2671202959982094277321802294055346","fixed_residual_brl":"99845.9209138194798572157062723100458950","modeled_net_tax_total_brl":"21881.81196588452193335656154746054857043","modeled_net_tax_components_brl":{"II":"0.00","IPI":"10157.60786407110602449115212711217150729","ICMS":"0.0000000000000000000000000000000000","PIS":"2021.414500312657915321622313853168459162","COFINS":"9702.789601500757993543787106495208603978"},"modeled_tax_share_percent":"17.97602850905714712253629656557701321807","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"121727.73","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"21881.81","modeled_tax_share_percent":"17.98","savings_vs_reference_brl":"53262.27"},"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":"0.1005"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"101070.7250156328957660811156926584229581","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"10157.60786407110602449115212711217150729","supplier_PC_base":"101070.7250156328957660811156926584229581","supplier_PIS_debit":"2021.414500312657915321622313853168459162","supplier_COFINS_debit":"9702.789601500757993543787106495208603978","IVA_applied":"0","presumed_ST_base":"121727.7328797040017905722678197705944654","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"111228.3328797040017905722678197705944654","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"87662.990400","import_ICMS_gross_base":"87662.990400","import_payments":{"II":"0.00","IPI":"7034.598000","PIS":"1833.895200","COFINS":"8798.497200","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"7034.598000","PIS":"1833.895200","COFINS":"8798.497200","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"3123.00986407110602449115212711217150729","PIS":"187.519300312657915321622313853168459162","COFINS":"904.292401500757993543787106495208603978","ICMS":"0.0000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000003"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-NONPREF","A-V63-POWER-NO-BONUSES"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","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":"137069.7874632030278651356688363928910993","reference_price_brl":"174990","savings_vs_reference_brl":"37920.2125367969721348643311636071089007","fixed_residual_brl":"99845.9209138194798572157062723100458950","modeled_net_tax_total_brl":"37223.86654938354800791996256408284520431","modeled_net_tax_components_brl":{"II":"0.00","IPI":"11287.36593905729299785068694736418897381","ICMS":"16448.37449558436334381628026036714693192","PIS":"0.00000000000000000000000000000000000","COFINS":"9488.126114741891666252995356351509298580"},"modeled_tax_share_percent":"27.15687186673172202986164638400303077172","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"137069.79","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"37223.87","modeled_tax_share_percent":"27.16","savings_vs_reference_brl":"37920.21"},"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":"0.1005"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"112312.0988960924676403053427598426763563","supplier_own_ICMS":"13477.45186753109611683664113118112116276","supplier_IPI":"11287.36593905729299785068694736418897381","supplier_PC_base":"98834.64702856137152346870162866155519354","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"9488.126114741891666252995356351509298580","IVA_applied":"0","presumed_ST_base":"137069.7874632030278651356688363928910993","ICMS_ST":"2970.92262805326722697963912918602576916","retailer_acquisition_cash":"126570.3874632030278651356688363928910993","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"85829.095200","import_ICMS_gross_base":"97533.06272727272727272727272727272727273","import_payments":{"II":"0.00","IPI":"7034.598000","PIS":"0.00","COFINS":"8798.497200","ICMS":"11703.96752727272727272727272727272727273"},"eligible_import_credits":{"IPI":"7034.598000","PIS":"0.00","COFINS":"8798.497200","ICMS":"11703.96752727272727272727272727272727273"},"supplier_net_remittance_or_credit":{"IPI":"4252.76793905729299785068694736418897381","PIS":"0.00000000000000000000000000000000000","COFINS":"689.628914741891666252995356351509298580","ICMS":"4744.40696831163607108900753309441965919"},"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-NONPREF","A-V63-POWER-NO-BONUSES"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","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":"127365.1573779305110473941642772811603981","reference_price_brl":"174990","savings_vs_reference_brl":"47624.8426220694889526058357227188396019","fixed_residual_brl":"99845.9209138194798572157062723100458950","modeled_net_tax_total_brl":"27519.23646411103119017845800497111450310","modeled_net_tax_components_brl":{"II":"0.00","IPI":"10412.01919276305394903777653103798656360","ICMS":"15283.81888535166132568729971327373924777","PIS":"1823.398385996315915453381760659388691734","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"21.60656574423507902808899260365142179621","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"127365.16","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"27519.24","modeled_tax_share_percent":"21.61","savings_vs_reference_brl":"47624.84"},"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":"0.1005"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"103602.1810225179497416694182192834483940","supplier_own_ICMS":"12432.26172270215396900033018631401380728","supplier_IPI":"10412.01919276305394903777653103798656360","supplier_PC_base":"91169.91929981579577266908803296943458672","supplier_PIS_debit":"1823.398385996315915453381760659388691734","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"127365.1573779305110473941642772811603981","ICMS_ST":"2851.55716264950735668696952695972544049","retailer_acquisition_cash":"116865.7573779305110473941642772811603981","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"78864.493200","import_ICMS_gross_base":"89618.74227272727272727272727272727272727","import_payments":{"II":"0.00","IPI":"7034.598000","PIS":"1833.895200","COFINS":"0.00","ICMS":"10754.24907272727272727272727272727272727"},"eligible_import_credits":{"IPI":"7034.598000","PIS":"1833.895200","COFINS":"0.00","ICMS":"10754.24907272727272727272727272727272727"},"supplier_net_remittance_or_credit":{"IPI":"3377.42119276305394903777653103798656360","PIS":"-10.496814003684084546618239340611308266","COFINS":"0.00000000000000000000000000000000000","ICMS":"4529.56981262438859841457244054646652050"},"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-NONPREF","A-V63-POWER-NO-BONUSES"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","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":"139283.4734319224885262621111677715451301","reference_price_brl":"174990","savings_vs_reference_brl":"35706.5265680775114737378888322284548699","fixed_residual_brl":"99845.9209138194798572157062723100458950","modeled_net_tax_total_brl":"39437.55251810300866904640489546149923509","modeled_net_tax_components_brl":{"II":"24498.6000","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"2575.681468638449770525242223355430902602","COFINS":"12363.27104946455889852116267210606833249"},"modeled_tax_share_percent":"28.31459579975141908947631433953077149776","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"139283.47","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"39437.55","modeled_tax_share_percent":"28.31","savings_vs_reference_brl":"35706.53"},"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":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"128784.0734319224885262621111677715451301","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"128784.0734319224885262621111677715451301","supplier_PIS_debit":"2575.681468638449770525242223355430902602","supplier_COFINS_debit":"12363.27104946455889852116267210606833249","IVA_applied":"0","presumed_ST_base":"139283.4734319224885262621111677715451301","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"128784.0734319224885262621111677715451301","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"105126.992400","import_ICMS_gross_base":"105126.992400","import_payments":{"II":"24498.6000","IPI":"0.0000","PIS":"1833.895200","COFINS":"8798.497200","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1833.895200","COFINS":"8798.497200","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"741.786268638449770525242223355430902602","COFINS":"3564.77384946455889852116267210606833249","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-NONPREF","A-V63-POWER-NO-BONUSES"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","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":"155038.94121306752797819753905911862165","reference_price_brl":"174990","savings_vs_reference_brl":"19951.05878693247202180246094088137835","fixed_residual_brl":"99845.9209138194798572157062723100458950","modeled_net_tax_total_brl":"55193.02029924804812098183278680857575499","modeled_net_tax_components_brl":{"II":"24498.6000","IPI":"0.0000000000000000000000000000000000","ICMS":"18604.67294556810335738370468709423459800","PIS":"0.0000000000000000000000000000000000","COFINS":"12089.74735367994476359812809971434115699"},"modeled_tax_share_percent":"35.59945641230687093612413973371871070985","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"155038.94","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"55193.02","modeled_tax_share_percent":"35.60","savings_vs_reference_brl":"19951.06"},"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":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"143107.8048494311643418339026954822580136","supplier_own_ICMS":"17172.93658193173972102006832345787096163","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"125934.8682674994246208138343720243870520","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"12089.74735367994476359812809971434115699","IVA_applied":"0","presumed_ST_base":"155038.94121306752797819753905911862165","ICMS_ST":"1431.73636363636363636363636363636363637","retailer_acquisition_cash":"144539.5412130675279781975390591186216500","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"103293.097200","import_ICMS_gross_base":"117378.5195454545454545454545454545454545","import_payments":{"II":"24498.6000","IPI":"0.0000","PIS":"0.00","COFINS":"8798.497200","ICMS":"14085.42234545454545454545454545454545455"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"8798.497200","ICMS":"14085.42234545454545454545454545454545455"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"3291.25015367994476359812809971434115699","ICMS":"4519.25060011355790283825014163968914345"},"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-NONPREF","A-V63-POWER-NO-BONUSES"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","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":"143940.7849186218458455655221153873444978","reference_price_brl":"174990","savings_vs_reference_brl":"31049.2150813781541544344778846126555022","fixed_residual_brl":"99845.9209138194798572157062723100458950","modeled_net_tax_total_brl":"44094.86400480236598834981584307729860290","modeled_net_tax_components_brl":{"II":"24498.6000","IPI":"0.0000000000000000000000000000000000","ICMS":"17272.89419023462150146786265384648133974","PIS":"2323.369814567744486881953189230817263162","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"30.63403053535644854314829261195276586312","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"143940.78","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"44094.86","modeled_tax_share_percent":"30.63","savings_vs_reference_brl":"31049.22"},"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":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"132009.6485549854822092018857517509808615","supplier_own_ICMS":"15841.15782659825786510422629021011770338","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"116168.4907283872243440976594615408631581","supplier_PIS_debit":"2323.369814567744486881953189230817263162","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"143940.7849186218458455655221153873444978","ICMS_ST":"1431.73636363636363636363636363636363636","retailer_acquisition_cash":"133441.3849186218458455655221153873444979","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"96328.495200","import_ICMS_gross_base":"109464.1990909090909090909090909090909091","import_payments":{"II":"24498.6000","IPI":"0.0000","PIS":"1833.895200","COFINS":"0.00","ICMS":"13135.70389090909090909090909090909090909"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1833.895200","COFINS":"0.00","ICMS":"13135.70389090909090909090909090909090909"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"489.474614567744486881953189230817263162","COFINS":"0.0000000000000000000000000000000000","ICMS":"4137.19029932553059237695356293739043065"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000010"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-NONPREF","A-V63-POWER-NO-BONUSES"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","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":"149090.7225283831167952056247264128379507","reference_price_brl":"174990","savings_vs_reference_brl":"25899.2774716168832047943752735871620493","fixed_residual_brl":"99845.9209138194798572157062723100458950","modeled_net_tax_total_brl":"49244.80161456363693798991845410279205572","modeled_net_tax_components_brl":{"II":"24498.6000","IPI":"12656.45426088369217439179035438845089873","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"12089.74735367994476359812809971434115699"},"modeled_tax_share_percent":"33.03009119510348310004384577990788004777","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"149090.72","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"49244.80","modeled_tax_share_percent":"33.03","savings_vs_reference_brl":"25899.28"},"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":"0.1005"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"125934.8682674994246208138343720243870520","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"12656.45426088369217439179035438845089873","supplier_PC_base":"125934.8682674994246208138343720243870520","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"12089.74735367994476359812809971434115699","IVA_applied":"0","presumed_ST_base":"149090.7225283831167952056247264128379507","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"138591.3225283831167952056247264128379507","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"112789.80450000","import_ICMS_gross_base":"112789.80450000","import_payments":{"II":"24498.6000","IPI":"9496.70730000","PIS":"0.00","COFINS":"8798.497200","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"9496.70730000","PIS":"0.00","COFINS":"8798.497200","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"3159.74696088369217439179035438845089873","PIS":"0.0000000000000000000000000000000000","COFINS":"3291.25015367994476359812809971434115699","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-NONPREF","A-V63-POWER-NO-BONUSES"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","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":"138342.8240465901403906794742374257199056","reference_price_brl":"174990","savings_vs_reference_brl":"36647.1759534098596093205257625742800944","fixed_residual_brl":"99845.9209138194798572157062723100458950","modeled_net_tax_total_brl":"38496.90313277066053346376796511567401056","modeled_net_tax_components_brl":{"II":"24498.6000","IPI":"11674.93331820291604658181477588485674740","ICMS":"0.0000000000000000000000000000000000","PIS":"2323.369814567744486881953189230817263164","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"27.82717744709760984357055994238336666310","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"138342.82","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"38496.90","modeled_tax_share_percent":"27.83","savings_vs_reference_brl":"36647.18"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0.02","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0","II":"0.35","IPI":"0.1005"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"116168.4907283872243440976594615408631582","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"11674.93331820291604658181477588485674740","supplier_PC_base":"116168.4907283872243440976594615408631582","supplier_PIS_debit":"2323.369814567744486881953189230817263164","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"138342.8240465901403906794742374257199056","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"127843.4240465901403906794742374257199056","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"105825.20250000","import_ICMS_gross_base":"105825.20250000","import_payments":{"II":"24498.6000","IPI":"9496.70730000","PIS":"1833.895200","COFINS":"0.00","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"9496.70730000","PIS":"1833.895200","COFINS":"0.00","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"2178.22601820291604658181477588485674740","PIS":"489.474614567744486881953189230817263164","COFINS":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000004"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-NONPREF","A-V63-POWER-NO-BONUSES"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","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":"156075.1718181818181818181818181818181818","reference_price_brl":"174990","savings_vs_reference_brl":"18914.8281818181818181818181818181818182","fixed_residual_brl":"99845.9209138194798572157062723100458950","modeled_net_tax_total_brl":"56229.25090436233832460247554587177228687","modeled_net_tax_components_brl":{"II":"24498.6000","IPI":"13001.63028618052014278429372768995410505","ICMS":"18729.02061818181818181818181818181818182","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"36.02703123714387544166594635552274552012","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"156075.17","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"56229.25","modeled_tax_share_percent":"36.03","savings_vs_reference_brl":"18914.83"},"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":"0.1005"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"129369.4555838857725650178480367159612443","supplier_own_ICMS":"15524.33467006629270780214176440591534932","supplier_IPI":"13001.63028618052014278429372768995410505","supplier_PC_base":"113845.1209138194798572157062723100458950","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"156075.1718181818181818181818181818181818","ICMS_ST":"3204.68594811552547401604005377590283250","retailer_acquisition_cash":"145575.7718181818181818181818181818181819","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"103991.30730000","import_ICMS_gross_base":"118171.9401136363636363636363636363636364","import_payments":{"II":"24498.6000","IPI":"9496.70730000","PIS":"0.00","COFINS":"0.00","ICMS":"14180.63281363636363636363636363636363636"},"eligible_import_credits":{"IPI":"9496.70730000","PIS":"0.00","COFINS":"0.00","ICMS":"14180.63281363636363636363636363636363636"},"supplier_net_remittance_or_credit":{"IPI":"3504.92298618052014278429372768995410505","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"4548.38780454545454545454545454545454546"},"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-NONPREF","A-V63-POWER-NO-BONUSES"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","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":"111570.1250156328957660811156926584229581","reference_price_brl":"174990","savings_vs_reference_brl":"63419.8749843671042339188843073415770419","fixed_residual_brl":"99845.9209138194798572157062723100458950","modeled_net_tax_total_brl":"11724.20410181341590886540942034837706314","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"2021.414500312657915321622313853168459162","COFINS":"9702.789601500757993543787106495208603978"},"modeled_tax_share_percent":"10.50837229067427595151708343367169346470","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"111570.13","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"11724.20","modeled_tax_share_percent":"10.51","savings_vs_reference_brl":"63419.87"},"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":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"101070.7250156328957660811156926584229581","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"101070.7250156328957660811156926584229581","supplier_PIS_debit":"2021.414500312657915321622313853168459162","supplier_COFINS_debit":"9702.789601500757993543787106495208603978","IVA_applied":"0","presumed_ST_base":"111570.1250156328957660811156926584229581","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"101070.7250156328957660811156926584229581","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"80628.392400","import_ICMS_gross_base":"80628.392400","import_payments":{"II":"0.00","IPI":"0.00","PIS":"1833.895200","COFINS":"8798.497200","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"1833.895200","COFINS":"8798.497200","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"187.519300312657915321622313853168459162","COFINS":"904.292401500757993543787106495208603978","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-NONPREF","A-V63-POWER-NO-BONUSES"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","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":"124243.2352597288312766689791234790399926","reference_price_brl":"174990","savings_vs_reference_brl":"50746.7647402711687233310208765209600074","fixed_residual_brl":"99845.9209138194798572157062723100458950","modeled_net_tax_total_brl":"24397.31434590935141945327285116899409769","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"14909.18823116745975320027749481748479911","PIS":"0.00000000000000000000000000000000000","COFINS":"9488.126114741891666252995356351509298580"},"modeled_tax_share_percent":"19.63673458350234536699012969723444309235","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"124243.24","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"24397.31","modeled_tax_share_percent":"19.64","savings_vs_reference_brl":"50746.76"},"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":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"112312.0988960924676403053427598426763563","supplier_own_ICMS":"13477.45186753109611683664113118112116276","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"98834.64702856137152346870162866155519354","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"9488.126114741891666252995356351509298580","IVA_applied":"0","presumed_ST_base":"124243.2352597288312766689791234790399926","ICMS_ST":"1431.73636363636363636363636363636363635","retailer_acquisition_cash":"113743.8352597288312766689791234790399926","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"78794.497200","import_ICMS_gross_base":"89539.20136363636363636363636363636363636","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"8798.497200","ICMS":"10744.70416363636363636363636363636363636"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"8798.497200","ICMS":"10744.70416363636363636363636363636363636"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"689.628914741891666252995356351509298580","ICMS":"4164.48406753109611683664113118112116275"},"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-NONPREF","A-V63-POWER-NO-BONUSES"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","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":"115533.3173861543133780330545829198120303","reference_price_brl":"174990","savings_vs_reference_brl":"59456.6826138456866219669454170801879697","fixed_residual_brl":"99845.9209138194798572157062723100458950","modeled_net_tax_total_brl":"15687.39647233483352081734831060976613537","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"13863.99808633851760536396654995037744364","PIS":"1823.398385996315915453381760659388691734","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"13.57824463734721316161953779999849537273","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"115533.32","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"15687.40","modeled_tax_share_percent":"13.58","savings_vs_reference_brl":"59456.68"},"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":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"103602.1810225179497416694182192834483940","supplier_own_ICMS":"12432.26172270215396900033018631401380728","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"91169.91929981579577266908803296943458672","supplier_PIS_debit":"1823.398385996315915453381760659388691734","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"115533.3173861543133780330545829198120303","ICMS_ST":"1431.73636363636363636363636363636363636","retailer_acquisition_cash":"105033.9173861543133780330545829198120304","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"71829.895200","import_ICMS_gross_base":"81624.88090909090909090909090909090909091","import_payments":{"II":"0.00","IPI":"0.00","PIS":"1833.895200","COFINS":"0.00","ICMS":"9794.985709090909090909090909090909090909"},"eligible_import_credits":{"IPI":"0.00","PIS":"1833.895200","COFINS":"0.00","ICMS":"9794.985709090909090909090909090909090909"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"-10.496814003684084546618239340611308266","COFINS":"0.00000000000000000000000000000000000","ICMS":"4069.012377247608514454875640859468352731"},"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-NONPREF","A-V63-POWER-NO-BONUSES"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","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":"119266.9290549317893615773061423420414905","reference_price_brl":"174990","savings_vs_reference_brl":"55723.0709450682106384226938576579585095","fixed_residual_brl":"99845.9209138194798572157062723100458950","modeled_net_tax_total_brl":"19421.00814111230950436159987003199559554","modeled_net_tax_components_brl":{"II":"0.00","IPI":"9932.882026370417838108604513680486296955","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"9488.126114741891666252995356351509298584"},"modeled_tax_share_percent":"16.28364903414877875873241882237081117546","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"119266.93","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"19421.01","modeled_tax_share_percent":"16.28","savings_vs_reference_brl":"55723.07"},"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":"0.1005"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"98834.64702856137152346870162866155519358","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"9932.882026370417838108604513680486296955","supplier_PC_base":"98834.64702856137152346870162866155519358","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"9488.126114741891666252995356351509298584","IVA_applied":"0","presumed_ST_base":"119266.9290549317893615773061423420414905","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"108767.5290549317893615773061423420414905","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"85829.095200","import_ICMS_gross_base":"85829.095200","import_payments":{"II":"0.00","IPI":"7034.598000","PIS":"0.00","COFINS":"8798.497200","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"7034.598000","PIS":"0.00","COFINS":"8798.497200","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"2898.284026370417838108604513680486296955","PIS":"0.00000000000000000000000000000000000","COFINS":"689.628914741891666252995356351509298584","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000004"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-NONPREF","A-V63-POWER-NO-BONUSES"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","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":"110831.8961894472832478223313802828627627","reference_price_brl":"174990","savings_vs_reference_brl":"64158.1038105527167521776686197171372373","fixed_residual_brl":"99845.9209138194798572157062723100458950","modeled_net_tax_total_brl":"10985.97527562780339060662510797281686770","modeled_net_tax_components_brl":{"II":"0.00","IPI":"9162.576889631487475153243347313428175966","ICMS":"0.00000000000000000000000000000000000","PIS":"1823.398385996315915453381760659388691735","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"9.912286673187694615020019365985813277631","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"110831.90","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"10985.98","modeled_tax_share_percent":"9.91","savings_vs_reference_brl":"64158.10"},"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":"0.1005"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"91169.91929981579577266908803296943458673","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"9162.576889631487475153243347313428175966","supplier_PC_base":"91169.91929981579577266908803296943458673","supplier_PIS_debit":"1823.398385996315915453381760659388691735","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"110831.8961894472832478223313802828627627","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"100332.4961894472832478223313802828627627","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"78864.493200","import_ICMS_gross_base":"78864.493200","import_payments":{"II":"0.00","IPI":"7034.598000","PIS":"1833.895200","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"7034.598000","PIS":"1833.895200","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"2127.978889631487475153243347313428175966","PIS":"-10.496814003684084546618239340611308265","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-NONPREF","A-V63-POWER-NO-BONUSES"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","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":"125056.4769576446280991735537190082644628","reference_price_brl":"174990","savings_vs_reference_brl":"49933.5230423553719008264462809917355372","fixed_residual_brl":"99845.9209138194798572157062723100458950","modeled_net_tax_total_brl":"25210.55604382514824195784744669821856786","modeled_net_tax_components_brl":{"II":"0.00","IPI":"10203.77880890779287005702100041722683232","ICMS":"15006.77723491735537190082644628099173554","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"20.15933653109683411475207059620061819350","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"125056.48","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"25210.56","modeled_tax_share_percent":"20.16","savings_vs_reference_brl":"49933.52"},"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":"0.1005"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"101530.1374020675907468360298548977794261","supplier_own_ICMS":"12183.61648824811088962032358258773353113","supplier_IPI":"10203.77880890779287005702100041722683232","supplier_PC_base":"89346.52091381947985721570627231004589497","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"125056.4769576446280991735537190082644628","ICMS_ST":"2823.16074666924448228050286369325820441","retailer_acquisition_cash":"114557.0769576446280991735537190082644628","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"77030.598000","import_ICMS_gross_base":"87534.77045454545454545454545454545454545","import_payments":{"II":"0.00","IPI":"7034.598000","PIS":"0.00","COFINS":"0.00","ICMS":"10504.17245454545454545454545454545454545"},"eligible_import_credits":{"IPI":"7034.598000","PIS":"0.00","COFINS":"0.00","ICMS":"10504.17245454545454545454545454545454545"},"supplier_net_remittance_or_credit":{"IPI":"3169.18080890779287005702100041722683232","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"4502.60478037190082644628099173553719009"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000006"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-NONPREF","A-V63-POWER-NO-BONUSES"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","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":"136434.2682674994246208138343720243870520","reference_price_brl":"174990","savings_vs_reference_brl":"38555.7317325005753791861656279756129480","fixed_residual_brl":"99845.9209138194798572157062723100458950","modeled_net_tax_total_brl":"36588.34735367994476359812809971434115699","modeled_net_tax_components_brl":{"II":"24498.6000","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"12089.74735367994476359812809971434115699"},"modeled_tax_share_percent":"26.81756410489417151832288606104398944302","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"136434.27","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"36588.35","modeled_tax_share_percent":"26.82","savings_vs_reference_brl":"38555.73"},"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":"0.35","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"125934.8682674994246208138343720243870520","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"125934.8682674994246208138343720243870520","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"12089.74735367994476359812809971434115699","IVA_applied":"0","presumed_ST_base":"136434.2682674994246208138343720243870520","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"125934.8682674994246208138343720243870520","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"103293.097200","import_ICMS_gross_base":"103293.097200","import_payments":{"II":"24498.6000","IPI":"0.0000","PIS":"0.00","COFINS":"8798.497200","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"8798.497200","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"3291.25015367994476359812809971434115699","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-NONPREF","A-V63-POWER-NO-BONUSES"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","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":"126667.8907283872243440976594615408631582","reference_price_brl":"174990","savings_vs_reference_brl":"48322.1092716127756559023405384591368418","fixed_residual_brl":"99845.9209138194798572157062723100458950","modeled_net_tax_total_brl":"26821.96981456774448688195318923081726316","modeled_net_tax_components_brl":{"II":"24498.6000","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"2323.369814567744486881953189230817263164","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"21.17503469926869152630487796812814302624","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"126667.89","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"26821.97","modeled_tax_share_percent":"21.18","savings_vs_reference_brl":"48322.11"},"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":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"116168.4907283872243440976594615408631582","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"116168.4907283872243440976594615408631582","supplier_PIS_debit":"2323.369814567744486881953189230817263164","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"126667.8907283872243440976594615408631582","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"116168.4907283872243440976594615408631582","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"96328.495200","import_ICMS_gross_base":"96328.495200","import_payments":{"II":"24498.6000","IPI":"0.0000","PIS":"1833.895200","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1833.895200","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"489.474614567744486881953189230817263164","COFINS":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000004"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-NONPREF","A-V63-POWER-NO-BONUSES"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","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":"141300.5919475221362013814844003523248807","reference_price_brl":"174990","savings_vs_reference_brl":"33689.4080524778637986185155996476751193","fixed_residual_brl":"99845.9209138194798572157062723100458950","modeled_net_tax_total_brl":"41454.67103370265634416577812804227898568","modeled_net_tax_components_brl":{"II":"24498.6000","IPI":"0.0000000000000000000000000000000000","ICMS":"16956.07103370265634416577812804227898568","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"29.33793161255727515786730018354459812229","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"141300.59","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"41454.67","modeled_tax_share_percent":"29.34","savings_vs_reference_brl":"33689.41"},"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":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"129369.4555838857725650178480367159612443","supplier_own_ICMS":"15524.33467006629270780214176440591534932","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"113845.1209138194798572157062723100458950","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"141300.5919475221362013814844003523248807","ICMS_ST":"1431.73636363636363636363636363636363636","retailer_acquisition_cash":"130801.1919475221362013814844003523248807","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"94494.6000","import_ICMS_gross_base":"107380.2272727272727272727272727272727273","import_payments":{"II":"24498.6000","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"12885.62727272727272727272727272727272727"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"12885.62727272727272727272727272727272727"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"4070.44376097538361689305085531500625841"},"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-NONPREF","A-V63-POWER-NO-BONUSES"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","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":"135785.9555656583375828658847526772055074","reference_price_brl":"174990","savings_vs_reference_brl":"39204.0444343416624171341152473227944926","fixed_residual_brl":"99845.9209138194798572157062723100458950","modeled_net_tax_total_brl":"35940.03465183885772565017848036715961245","modeled_net_tax_components_brl":{"II":"24498.6000","IPI":"11441.43465183885772565017848036715961245","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"26.46815313271504606367205727066752782549","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"135785.96","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"35940.03","modeled_tax_share_percent":"26.47","savings_vs_reference_brl":"39204.04"},"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":"0.1005"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"113845.1209138194798572157062723100458950","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"11441.43465183885772565017848036715961245","supplier_PC_base":"113845.1209138194798572157062723100458950","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"135785.9555656583375828658847526772055074","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"125286.5555656583375828658847526772055074","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"103991.30730000","import_ICMS_gross_base":"103991.30730000","import_payments":{"II":"24498.6000","IPI":"9496.70730000","PIS":"0.00","COFINS":"0.00","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"9496.70730000","PIS":"0.00","COFINS":"0.00","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"1944.72735183885772565017848036715961245","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-NONPREF","A-V63-POWER-NO-BONUSES"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","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":"109334.0470285613715234687016286615551936","reference_price_brl":"174990","savings_vs_reference_brl":"65655.9529714386284765312983713384448064","fixed_residual_brl":"99845.9209138194798572157062723100458950","modeled_net_tax_total_brl":"9488.126114741891666252995356351509298584","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"9488.126114741891666252995356351509298584"},"modeled_tax_share_percent":"8.678107481252665189761511019584594423122","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"109334.05","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"9488.13","modeled_tax_share_percent":"8.68","savings_vs_reference_brl":"65655.95"},"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":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"98834.64702856137152346870162866155519358","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"98834.64702856137152346870162866155519358","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"9488.126114741891666252995356351509298584","IVA_applied":"0","presumed_ST_base":"109334.0470285613715234687016286615551936","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"98834.64702856137152346870162866155519358","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"78794.497200","import_ICMS_gross_base":"78794.497200","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"8798.497200","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"8798.497200","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"689.628914741891666252995356351509298584","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000016"},"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-NONPREF","A-V63-POWER-NO-BONUSES"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","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":"101669.3192998157957726690880329694345867","reference_price_brl":"174990","savings_vs_reference_brl":"73320.6807001842042273309119670305654133","fixed_residual_brl":"99845.9209138194798572157062723100458950","modeled_net_tax_total_brl":"1823.398385996315915453381760659388691735","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000","PIS":"1823.398385996315915453381760659388691735","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"1.793459815167287683658565681816472014471","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"101669.32","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"1823.40","modeled_tax_share_percent":"1.79","savings_vs_reference_brl":"73320.68"},"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":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"91169.91929981579577266908803296943458673","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"91169.91929981579577266908803296943458673","supplier_PIS_debit":"1823.398385996315915453381760659388691735","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"101669.3192998157957726690880329694345867","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"91169.91929981579577266908803296943458673","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"71829.895200","import_ICMS_gross_base":"71829.895200","import_payments":{"II":"0.00","IPI":"0.00","PIS":"1833.895200","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"1833.895200","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"-10.496814003684084546618239340611308265","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000035"},"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-NONPREF","A-V63-POWER-NO-BONUSES"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","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":"113461.2737657039543831996662185341430625","reference_price_brl":"174990","savings_vs_reference_brl":"61528.7262342960456168003337814658569375","fixed_residual_brl":"99845.9209138194798572157062723100458950","modeled_net_tax_total_brl":"13615.35285188447452598395994622409716750","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"13615.35285188447452598395994622409716750","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"12.00","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"113461.27","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"13615.35","modeled_tax_share_percent":"12.00","savings_vs_reference_brl":"61528.73"},"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":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"101530.1374020675907468360298548977794261","supplier_own_ICMS":"12183.61648824811088962032358258773353113","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"89346.52091381947985721570627231004589497","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"113461.2737657039543831996662185341430625","ICMS_ST":"1431.73636363636363636363636363636363637","retailer_acquisition_cash":"102961.8737657039543831996662185341430625","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"69996.00","import_ICMS_gross_base":"79540.90909090909090909090909090909090909","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"9544.909090909090909090909090909090909091"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"9544.909090909090909090909090909090909091"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"4070.443760975383616893050855315006258409"},"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-NONPREF","A-V63-POWER-NO-BONUSES"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","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":"108825.2462656583375828658847526772055074","reference_price_brl":"174990","savings_vs_reference_brl":"66164.7537343416624171341152473227944926","fixed_residual_brl":"99845.9209138194798572157062723100458950","modeled_net_tax_total_brl":"8979.325351838857725650178480367159612448","modeled_net_tax_components_brl":{"II":"0.00","IPI":"8979.325351838857725650178480367159612448","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"8.251141770834142351166157159227836805741","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"108825.25","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"8979.33","modeled_tax_share_percent":"8.25","savings_vs_reference_brl":"66164.75"},"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":"0.1005"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"89346.5209138194798572157062723100458950","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"8979.325351838857725650178480367159612448","supplier_PC_base":"89346.5209138194798572157062723100458950","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"108825.2462656583375828658847526772055074","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"98325.84626565833758286588475267720550745","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"77030.598000","import_ICMS_gross_base":"77030.598000","import_payments":{"II":"0.00","IPI":"7034.598000","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"7034.598000","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"1944.727351838857725650178480367159612448","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":"-0.000000000000000000000000000000000048"},"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-NONPREF","A-V63-POWER-NO-BONUSES"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","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":"124344.5209138194798572157062723100458950","reference_price_brl":"174990","savings_vs_reference_brl":"50645.4790861805201427842937276899541050","fixed_residual_brl":"99845.9209138194798572157062723100458950","modeled_net_tax_total_brl":"24498.6000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"24498.6000","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"19.70219501426963086121284111766431604806","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"124344.52","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"24498.60","modeled_tax_share_percent":"19.70","savings_vs_reference_brl":"50645.48"},"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":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"113845.1209138194798572157062723100458950","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"113845.1209138194798572157062723100458950","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"124344.5209138194798572157062723100458950","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"113845.1209138194798572157062723100458950","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"94494.6000","import_ICMS_gross_base":"94494.6000","import_payments":{"II":"24498.6000","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V4-NONPREF","A-V63-POWER-NO-BONUSES"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V027-CUSTOMS-0_40","product_id":"BR-V027","tax_profile_id":"V09","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":"99845.9209138194798572157062723100458950","reference_price_brl":"174990","savings_vs_reference_brl":"75144.0790861805201427842937276899541050","fixed_residual_brl":"99845.9209138194798572157062723100458950","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":"99845.92","fixed_residual_brl":"99845.92","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"75144.08"},"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":"89346.5209138194798572157062723100458950","retailer_fixed_residual_brl":"10499.40","customs_value_brl":"69996.00","baseline_upstream_price_ex_IPI_ST_brl":"146345.5379908210096889342172361040285569","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"174990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"89346.5209138194798572157062723100458950","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"89346.5209138194798572157062723100458950","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"99845.9209138194798572157062723100458950","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"89346.5209138194798572157062723100458950","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"69996.00","import_ICMS_gross_base":"69996.00","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-NONPREF","A-V63-POWER-NO-BONUSES"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-P-BR-V027","V63-S-BR-V027"],"warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Oferta brasileira à vista válida até 30/09/2026, sujeita a estoque, com frete incluído. Pintura metálica/perolizada acrescenta R$ 2.800. Não é parcela de financiamento nem preço de transação verificada. Bônus de R$ 20.000 sobre tabela de R$ 194.990.","Separate calibration with customs fraction 0.40; not an observed customs value."]}]}