{"scenario":{"scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","ncm":"8703.80.00","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":"1110000","price_source_id":"V63-P-BR-V033","price_date":"2026-09-17","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"calibration_policy":"vehicle_fixed_dealer_fraction","customs_fraction":"0.35","dealer_margin_fraction":"0.06","assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."],"rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0.02","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0.1257","II":"0.35","IPI":"0.108"},"rate_rule_ids":{"ICMS":"R-SP-ICMS-VEH12","PIS_UP":"R-PIS-V-MONO","COFINS_UP":"R-COFINS-V-MONO","II":"R-II-CBU35","PIS_IMPORT":"R-PIS-IMPORT-V","COFINS_IMPORT":"R-COFINS-IMPORT-V","IPI":"R-IPI-V-MOVER","ICMS_OWN":"R-SP-ICMS-VEH12","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-V033","V63-S-BR-V033"],"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":"-2","power_pp":"6.5","efficiency_pp":"0","safety_pp":"0","recycling_pp":"0","method":"representative_NC87-13_proxy","marketing_power_cv":"700","power_kw_proxy":"514.84912500","power_input_status":"published_marketing_power_proxy_not_certified_regulatory_power","propulsion":"BEV","sustainable_assumed":false,"rate":"0.108","power_band_upper_inclusive_kw":null,"source_ids":["V63-S-BR-V033","V4-S003"],"potential_rate_range":{"low":"0.058","high":"0.108"},"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":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.3.0","scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"1110000.00000000000000000000000000000000","reference_price_brl":"1110000","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"647287.7368421052631578947368421052631579","modeled_net_tax_total_brl":"462712.2631578947368421052631578947368421","modeled_net_tax_components_brl":{"II":"135975.0000","IPI":"99495.54655870445344129554655870445344130","ICMS":"133200.0000000000000000000000000000000000","PIS":"16214.08906882591093117408906882591093117","COFINS":"77827.62753036437246963562753036437246964"},"modeled_tax_share_percent":"41.68578947368421052631578947368421052632","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"1110000.00","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"462712.26","modeled_tax_share_percent":"41.69","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0.02","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0.1257","II":"0.35","IPI":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"921255.0607287449392712550607287449392713","supplier_own_ICMS":"110550.6072874493927125506072874493927126","supplier_IPI":"99495.54655870445344129554655870445344130","supplier_PC_base":"810704.4534412955465587044534412955465587","supplier_PIS_debit":"16214.08906882591093117408906882591093117","supplier_COFINS_debit":"77827.62753036437246963562753036437246964","IVA_applied":"0","presumed_ST_base":"1110000.00000000000000000000000000000000","ICMS_ST":"22649.3927125506072874493927125506072874","retailer_acquisition_cash":"1043400.000000000000000000000000000000000","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"640131.4500000","import_ICMS_gross_base":"727422.1022727272727272727272727272727273","import_payments":{"II":"135975.0000","IPI":"56643.3000000","PIS":"10178.700000","COFINS":"48834.450000","ICMS":"87290.65227272727272727272727272727272727"},"eligible_import_credits":{"IPI":"56643.3000000","PIS":"10178.700000","COFINS":"48834.450000","ICMS":"87290.65227272727272727272727272727272727"},"supplier_net_remittance_or_credit":{"IPI":"42852.24655870445344129554655870445344130","PIS":"6035.38906882591093117408906882591093117","COFINS":"28993.17753036437246963562753036437246964","ICMS":"45909.34772727272727272727272727272727273"},"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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","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-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"1110000.00000000000000000000000000000000","reference_price_brl":"1110000","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"647287.7368421052631578947368421052631579","modeled_net_tax_total_brl":"462712.2631578947368421052631578947368421","modeled_net_tax_components_brl":{"II":"135975.0000","IPI":"99495.54655870445344129554655870445344130","ICMS":"133200.0000000000000000000000000000000000","PIS":"16214.08906882591093117408906882591093117","COFINS":"77827.62753036437246963562753036437246964"},"modeled_tax_share_percent":"41.68578947368421052631578947368421052632","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"1110000.00","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"462712.26","modeled_tax_share_percent":"41.69","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0.02","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0.1257","II":"0.35","IPI":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"921255.0607287449392712550607287449392713","supplier_own_ICMS":"110550.6072874493927125506072874493927126","supplier_IPI":"99495.54655870445344129554655870445344130","supplier_PC_base":"810704.4534412955465587044534412955465587","supplier_PIS_debit":"16214.08906882591093117408906882591093117","supplier_COFINS_debit":"77827.62753036437246963562753036437246964","IVA_applied":"0","presumed_ST_base":"1110000.00000000000000000000000000000000","ICMS_ST":"22649.3927125506072874493927125506072874","retailer_acquisition_cash":"1043400.000000000000000000000000000000000","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"640131.4500000","import_ICMS_gross_base":"727422.1022727272727272727272727272727273","import_payments":{"II":"135975.0000","IPI":"56643.3000000","PIS":"10178.700000","COFINS":"48834.450000","ICMS":"87290.65227272727272727272727272727272727"},"eligible_import_credits":{"IPI":"56643.3000000","PIS":"10178.700000","COFINS":"48834.450000","ICMS":"87290.65227272727272727272727272727272727"},"supplier_net_remittance_or_credit":{"IPI":"42852.24655870445344129554655870445344130","PIS":"6035.38906882591093117408906882591093117","COFINS":"28993.17753036437246963562753036437246964","ICMS":"45909.34772727272727272727272727272727273"},"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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"913755.0893291200777831793874574623237725","reference_price_brl":"1110000","savings_vs_reference_brl":"196244.9106708799222168206125425376762275","fixed_residual_brl":"647287.7368421052631578947368421052631579","modeled_net_tax_total_brl":"266467.3524870148146252846506153570606146","modeled_net_tax_components_brl":{"II":"0.00","IPI":"80617.89847149754270497304553032107211674","ICMS":"109650.6107194944093339815264948954788527","PIS":"13137.73160276256251488449630864491545606","COFINS":"63061.11169326030007144558228149559418910"},"modeled_tax_share_percent":"29.16179133761710894197282582037572963163","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"913755.09","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"266467.35","modeled_tax_share_percent":"29.16","savings_vs_reference_brl":"196244.91"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0.02","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0.1257","II":"0","IPI":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"746462.0228842365065275281993548247418217","supplier_own_ICMS":"89575.44274610838078330338392257896901860","supplier_IPI":"80617.89847149754270497304553032107211674","supplier_PC_base":"656886.5801381281257442248154322457728031","supplier_PIS_debit":"13137.73160276256251488449630864491545606","supplier_COFINS_debit":"63061.11169326030007144558228149559418910","IVA_applied":"0","presumed_ST_base":"913755.0893291200777831793874574623237725","ICMS_ST":"20075.16797338602855067814257231650983410","retailer_acquisition_cash":"847155.0893291200777831793874574623237725","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"489471.150000","import_ICMS_gross_base":"556217.2159090909090909090909090909090909","import_payments":{"II":"0.00","IPI":"41958.00000","PIS":"10178.700000","COFINS":"48834.450000","ICMS":"66746.06590909090909090909090909090909091"},"eligible_import_credits":{"IPI":"41958.00000","PIS":"10178.700000","COFINS":"48834.450000","ICMS":"66746.06590909090909090909090909090909091"},"supplier_net_remittance_or_credit":{"IPI":"38659.89847149754270497304553032107211674","PIS":"2959.03160276256251488449630864491545606","COFINS":"14226.66169326030007144558228149559418910","ICMS":"42904.54481040350024307243558580456976179"},"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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"996936.8789105631210894368789105631210894","reference_price_brl":"1110000","savings_vs_reference_brl":"113063.1210894368789105631210894368789106","fixed_residual_brl":"647287.7368421052631578947368421052631579","modeled_net_tax_total_brl":"349649.1420684578579315421420684578579315","modeled_net_tax_components_brl":{"II":"135975.0000","IPI":"0.0000000000000000000000000000000000","ICMS":"119632.4254692675745307324254692675745307","PIS":"16214.08906882591093117408906882591093117","COFINS":"77827.62753036437246963562753036437246964"},"modeled_tax_share_percent":"35.07234504661407642659563569306423522180","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"996936.88","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"349649.14","modeled_tax_share_percent":"35.07","savings_vs_reference_brl":"113063.12"},"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":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"921255.0607287449392712550607287449392713","supplier_own_ICMS":"110550.6072874493927125506072874493927126","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"810704.4534412955465587044534412955465587","supplier_PIS_debit":"16214.08906882591093117408906882591093117","supplier_COFINS_debit":"77827.62753036437246963562753036437246964","IVA_applied":"0","presumed_ST_base":"996936.8789105631210894368789105631210894","ICMS_ST":"9081.8181818181818181818181818181818181","retailer_acquisition_cash":"930336.8789105631210894368789105631210894","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"583488.150000","import_ICMS_gross_base":"663054.7159090909090909090909090909090909","import_payments":{"II":"135975.0000","IPI":"0.0000","PIS":"10178.700000","COFINS":"48834.450000","ICMS":"79566.56590909090909090909090909090909091"},"eligible_import_credits":{"IPI":"0.0000","PIS":"10178.700000","COFINS":"48834.450000","ICMS":"79566.56590909090909090909090909090909091"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"6035.38906882591093117408906882591093117","COFINS":"28993.17753036437246963562753036437246964","ICMS":"40065.85956017666543982333456017666543979"},"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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"964860.5344129554655870445344129554655870","reference_price_brl":"1110000","savings_vs_reference_brl":"145139.4655870445344129554655870445344130","fixed_residual_brl":"647287.7368421052631578947368421052631579","modeled_net_tax_total_brl":"317572.7975708502024291497975708502024291","modeled_net_tax_components_brl":{"II":"135975.0000","IPI":"87556.08097165991902834008097165991902834","ICMS":"0.0000000000000000000000000000000000","PIS":"16214.08906882591093117408906882591093117","COFINS":"77827.62753036437246963562753036437246964"},"modeled_tax_share_percent":"32.91385503336699220132722754015776197094","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"964860.53","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"317572.80","modeled_tax_share_percent":"32.91","savings_vs_reference_brl":"145139.47"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0.02","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0.1257","II":"0.35","IPI":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"810704.4534412955465587044534412955465587","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"87556.08097165991902834008097165991902834","supplier_PC_base":"810704.4534412955465587044534412955465587","supplier_PIS_debit":"16214.08906882591093117408906882591093117","supplier_COFINS_debit":"77827.62753036437246963562753036437246964","IVA_applied":"0","presumed_ST_base":"964860.5344129554655870445344129554655870","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"898260.5344129554655870445344129554655870","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"640131.4500000","import_ICMS_gross_base":"640131.4500000","import_payments":{"II":"135975.0000","IPI":"56643.3000000","PIS":"10178.700000","COFINS":"48834.450000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"56643.3000000","PIS":"10178.700000","COFINS":"48834.450000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"30912.78097165991902834008097165991902834","PIS":"6035.38906882591093117408906882591093117","COFINS":"28993.17753036437246963562753036437246964","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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"1087116.854384553499597747385358004827031","reference_price_brl":"1110000","savings_vs_reference_brl":"22883.145615446500402252614641995172969","fixed_residual_brl":"647287.7368421052631578947368421052631579","modeled_net_tax_total_brl":"439829.1175424482364398526485158995638734","modeled_net_tax_components_brl":{"II":"135975.0000","IPI":"97294.31765253842571029343269678621332092","ICMS":"130454.0225261464199517296862429605792437","PIS":"0.0000000000000000000000000000000000","COFINS":"76105.77736376339077782952957615277130880"},"modeled_tax_share_percent":"40.45831096892040142454915397128204019650","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"1087116.85","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"439829.12","modeled_tax_share_percent":"40.46","savings_vs_reference_brl":"22883.15"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0.1257","II":"0.35","IPI":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"900873.3115975780158360503027480204937122","supplier_own_ICMS":"108104.7973917093619003260363297624592455","supplier_IPI":"97294.31765253842571029343269678621332092","supplier_PC_base":"792768.5142058686539357242664182580344667","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"76105.77736376339077782952957615277130880","IVA_applied":"0","presumed_ST_base":"1087116.854384553499597747385358004827031","ICMS_ST":"22349.2251344370580514036499131981199982","retailer_acquisition_cash":"1020516.854384553499597747385358004827031","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"629952.7500000","import_ICMS_gross_base":"715855.3977272727272727272727272727272727","import_payments":{"II":"135975.0000","IPI":"56643.3000000","PIS":"0.00","COFINS":"48834.450000","ICMS":"85902.64772727272727272727272727272727273"},"eligible_import_credits":{"IPI":"56643.3000000","PIS":"0.00","COFINS":"48834.450000","ICMS":"85902.64772727272727272727272727272727273"},"supplier_net_remittance_or_credit":{"IPI":"40651.01765253842571029343269678621332092","PIS":"0.0000000000000000000000000000000000","COFINS":"27271.32736376339077782952957615277130880","ICMS":"44551.37479887369267900241351568785197097"},"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":"-0.0000000000000000000000000000000003"},"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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"1008679.035250463821892393320964749536178","reference_price_brl":"1110000","savings_vs_reference_brl":"101320.964749536178107606679035250463822","fixed_residual_brl":"647287.7368421052631578947368421052631579","modeled_net_tax_total_brl":"361391.2984083585587344985841226442730203","modeled_net_tax_components_brl":{"II":"135975.0000","IPI":"89749.04403866809881847475832438238453277","ICMS":"121041.4842300556586270871985157699443414","PIS":"14625.77013963480128893662728249194414608","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"35.82817583976273881928176914315187724314","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"1008679.04","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"361391.30","modeled_tax_share_percent":"35.83","savings_vs_reference_brl":"101320.96"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0.02","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0","II":"0.35","IPI":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"831009.6670247046186895810955961331901182","supplier_own_ICMS":"99721.16004296455424274973147153598281418","supplier_IPI":"89749.04403866809881847475832438238453277","supplier_PC_base":"731288.5069817400644468313641245972073040","supplier_PIS_debit":"14625.77013963480128893662728249194414608","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"1008679.035250463821892393320964749536178","ICMS_ST":"21320.32418709110438433746704423396152722","retailer_acquisition_cash":"942079.0352504638218923933209647495361782","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"591297.0000000","import_ICMS_gross_base":"671928.4090909090909090909090909090909091","import_payments":{"II":"135975.0000","IPI":"56643.3000000","PIS":"10178.700000","COFINS":"0.00","ICMS":"80631.40909090909090909090909090909090909"},"eligible_import_credits":{"IPI":"56643.3000000","PIS":"10178.700000","COFINS":"0.00","ICMS":"80631.40909090909090909090909090909090909"},"supplier_net_remittance_or_credit":{"IPI":"33105.74403866809881847475832438238453277","PIS":"4447.07013963480128893662728249194414608","COFINS":"0.0000000000000000000000000000000000","ICMS":"40410.07513914656771799628942486085343231"},"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":"-0.0000000000000000000000000000000002"},"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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"822143.8410660546883457100175366429236399","reference_price_brl":"1110000","savings_vs_reference_brl":"287856.1589339453116542899824633570763601","fixed_residual_brl":"647287.7368421052631578947368421052631579","modeled_net_tax_total_brl":"174856.1042239494251878152806945376604819","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"98657.26092792656260148520210439715083679","PIS":"13137.73160276256251488449630864491545606","COFINS":"63061.11169326030007144558228149559418910"},"modeled_tax_share_percent":"21.26831042086474853527667605088303588229","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"822143.84","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"174856.10","modeled_tax_share_percent":"21.27","savings_vs_reference_brl":"287856.16"},"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":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"746462.0228842365065275281993548247418217","supplier_own_ICMS":"89575.44274610838078330338392257896901860","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"656886.5801381281257442248154322457728031","supplier_PIS_debit":"13137.73160276256251488449630864491545606","supplier_COFINS_debit":"63061.11169326030007144558228149559418910","IVA_applied":"0","presumed_ST_base":"822143.8410660546883457100175366429236399","ICMS_ST":"9081.81818181818181818181818181818181819","retailer_acquisition_cash":"755543.8410660546883457100175366429236399","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"447513.150000","import_ICMS_gross_base":"508537.6704545454545454545454545454545455","import_payments":{"II":"0.00","IPI":"0.00","PIS":"10178.700000","COFINS":"48834.450000","ICMS":"61024.52045454545454545454545454545454545"},"eligible_import_credits":{"IPI":"0.00","PIS":"10178.700000","COFINS":"48834.450000","ICMS":"61024.52045454545454545454545454545454545"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"2959.03160276256251488449630864491545606","COFINS":"14226.66169326030007144558228149559418910","ICMS":"37632.74047338110805603065664985169629134"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"794430.3307930459633246010954989283162658","reference_price_brl":"1110000","savings_vs_reference_brl":"315569.6692069540366753989045010716837342","fixed_residual_brl":"647287.7368421052631578947368421052631579","modeled_net_tax_total_brl":"147142.5939509407001667063586568230531079","modeled_net_tax_components_brl":{"II":"0.00","IPI":"70943.75065491783758037628006668254346273","ICMS":"0.0000000000000000000000000000000000","PIS":"13137.73160276256251488449630864491545606","COFINS":"63061.11169326030007144558228149559418910"},"modeled_tax_share_percent":"18.52177443981204942612011718610269959084","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"794430.33","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"147142.59","modeled_tax_share_percent":"18.52","savings_vs_reference_brl":"315569.67"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0.02","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0.1257","II":"0","IPI":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"656886.5801381281257442248154322457728031","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"70943.75065491783758037628006668254346273","supplier_PC_base":"656886.5801381281257442248154322457728031","supplier_PIS_debit":"13137.73160276256251488449630864491545606","supplier_COFINS_debit":"63061.11169326030007144558228149559418910","IVA_applied":"0","presumed_ST_base":"794430.3307930459633246010954989283162658","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"727830.3307930459633246010954989283162658","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"489471.150000","import_ICMS_gross_base":"489471.150000","import_payments":{"II":"0.00","IPI":"41958.00000","PIS":"10178.700000","COFINS":"48834.450000","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"41958.00000","PIS":"10178.700000","COFINS":"48834.450000","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"28985.75065491783758037628006668254346273","PIS":"2959.03160276256251488449630864491545606","COFINS":"14226.66169326030007144558228149559418910","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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"895213.6452771886199078475828274701967381","reference_price_brl":"1110000","savings_vs_reference_brl":"214786.3547228113800921524171725298032619","fixed_residual_brl":"647287.7368421052631578947368421052631579","modeled_net_tax_total_brl":"247925.9084350833567499528459853649335802","modeled_net_tax_components_brl":{"II":"0.00","IPI":"78834.31664690688910530550027522547317610","ICMS":"107425.6374332626343889417099392964236086","PIS":"0.0000000000000000000000000000000000","COFINS":"61665.95435491383325570563577084303679553"},"modeled_tax_share_percent":"27.69460784507111210031988988410931927019","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"895213.65","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"247925.91","modeled_tax_share_percent":"27.69","savings_vs_reference_brl":"214786.35"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0.1257","II":"0","IPI":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"729947.3763602489731972731506965321590380","supplier_own_ICMS":"87593.68516322987678367277808358385908456","supplier_IPI":"78834.31664690688910530550027522547317610","supplier_PC_base":"642353.6911970190964136003726129482999534","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"61665.95435491383325570563577084303679553","IVA_applied":"0","presumed_ST_base":"895213.6452771886199078475828274701967381","ICMS_ST":"19831.95227003275760526893185571256452404","retailer_acquisition_cash":"828613.6452771886199078475828274701967381","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"479292.450000","import_ICMS_gross_base":"544650.5113636363636363636363636363636364","import_payments":{"II":"0.00","IPI":"41958.00000","PIS":"0.00","COFINS":"48834.450000","ICMS":"65358.06136363636363636363636363636363636"},"eligible_import_credits":{"IPI":"41958.00000","PIS":"0.00","COFINS":"48834.450000","ICMS":"65358.06136363636363636363636363636363636"},"supplier_net_remittance_or_credit":{"IPI":"36876.31664690688910530550027522547317610","PIS":"0.0000000000000000000000000000000000","COFINS":"12831.50435491383325570563577084303679553","ICMS":"42067.57606962627075257807357566005997224"},"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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"831658.1158289762185866081969978073874177","reference_price_brl":"1110000","savings_vs_reference_brl":"278341.8841710237814133918030021926125823","fixed_residual_brl":"647287.7368421052631578947368421052631579","modeled_net_tax_total_brl":"184370.3789868709554287134601557021242599","modeled_net_tax_components_brl":{"II":"0.00","IPI":"72720.63494775900790938384923347329362367","ICMS":"99798.97389947714623039298363973688649012","PIS":"11850.77013963480128893662728249194414608","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"22.16901097671548921709100396872897336541","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"831658.12","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"184370.38","modeled_tax_share_percent":"22.17","savings_vs_reference_brl":"278341.88"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0.02","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0","II":"0","IPI":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"673339.2124792500732350356410506786446636","supplier_own_ICMS":"80800.70549751000878820427692608143735963","supplier_IPI":"72720.63494775900790938384923347329362367","supplier_PC_base":"592538.5069817400644468313641245972073040","supplier_PIS_debit":"11850.77013963480128893662728249194414608","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"831658.1158289762185866081969978073874177","ICMS_ST":"18998.26840196713744218870671365544913049","retailer_acquisition_cash":"765058.1158289762185866081969978073874178","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"440636.700000","import_ICMS_gross_base":"500723.5227272727272727272727272727272727","import_payments":{"II":"0.00","IPI":"41958.00000","PIS":"10178.700000","COFINS":"0.00","ICMS":"60086.82272727272727272727272727272727273"},"eligible_import_credits":{"IPI":"41958.00000","PIS":"10178.700000","COFINS":"0.00","ICMS":"60086.82272727272727272727272727272727273"},"supplier_net_remittance_or_credit":{"IPI":"30762.63494775900790938384923347329362367","PIS":"1672.07013963480128893662728249194414608","COFINS":"0.0000000000000000000000000000000000","ICMS":"39712.15117220441895766571091246415921739"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"877304.4534412955465587044534412955465587","reference_price_brl":"1110000","savings_vs_reference_brl":"232695.5465587044534412955465587044534413","fixed_residual_brl":"647287.7368421052631578947368421052631579","modeled_net_tax_total_brl":"230016.7165991902834008097165991902834008","modeled_net_tax_components_brl":{"II":"135975.0000","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"16214.08906882591093117408906882591093117","COFINS":"77827.62753036437246963562753036437246964"},"modeled_tax_share_percent":"26.21857391660690503022231328757299457023","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"877304.45","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"230016.72","modeled_tax_share_percent":"26.22","savings_vs_reference_brl":"232695.55"},"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":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"810704.4534412955465587044534412955465587","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"810704.4534412955465587044534412955465587","supplier_PIS_debit":"16214.08906882591093117408906882591093117","supplier_COFINS_debit":"77827.62753036437246963562753036437246964","IVA_applied":"0","presumed_ST_base":"877304.4534412955465587044534412955465587","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"810704.4534412955465587044534412955465587","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"583488.150000","import_ICMS_gross_base":"583488.150000","import_payments":{"II":"135975.0000","IPI":"0.0000","PIS":"10178.700000","COFINS":"48834.450000","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"10178.700000","COFINS":"48834.450000","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"6035.38906882591093117408906882591093117","COFINS":"28993.17753036437246963562753036437246964","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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"976555.1297793961976542321209298386755303","reference_price_brl":"1110000","savings_vs_reference_brl":"133444.8702206038023457678790701613244697","fixed_residual_brl":"647287.7368421052631578947368421052631579","modeled_net_tax_total_brl":"329267.3929372909344963373840877334123724","modeled_net_tax_components_brl":{"II":"135975.0000","IPI":"0.0000000000000000000000000000000000","ICMS":"117186.6155735275437185078545115806410636","PIS":"0.0000000000000000000000000000000000","COFINS":"76105.77736376339077782952957615277130880"},"modeled_tax_share_percent":"33.71723550432554054216650022259388047310","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"976555.13","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"329267.39","modeled_tax_share_percent":"33.72","savings_vs_reference_brl":"133444.87"},"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":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"900873.3115975780158360503027480204937122","supplier_own_ICMS":"108104.7973917093619003260363297624592455","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"792768.5142058686539357242664182580344667","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"76105.77736376339077782952957615277130880","IVA_applied":"0","presumed_ST_base":"976555.1297793961976542321209298386755303","ICMS_ST":"9081.8181818181818181818181818181818181","retailer_acquisition_cash":"909955.1297793961976542321209298386755303","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"573309.450000","import_ICMS_gross_base":"651488.0113636363636363636363636363636364","import_payments":{"II":"135975.0000","IPI":"0.0000","PIS":"0.00","COFINS":"48834.450000","ICMS":"78178.56136363636363636363636363636363636"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"48834.450000","ICMS":"78178.56136363636363636363636363636363636"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"27271.32736376339077782952957615277130880","ICMS":"39008.05420989118008214421814794427742724"},"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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"906691.4852065228005077629137779513719364","reference_price_brl":"1110000","savings_vs_reference_brl":"203308.5147934771994922370862220486280636","fixed_residual_brl":"647287.7368421052631578947368421052631579","modeled_net_tax_total_brl":"259403.7483644175373498681769358461087785","modeled_net_tax_components_brl":{"II":"135975.0000","IPI":"0.0000000000000000000000000000000000","ICMS":"108802.9782247827360609315496533541646324","PIS":"14625.77013963480128893662728249194414608","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"28.60992438958787842562983772152655330086","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"906691.49","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"259403.75","modeled_tax_share_percent":"28.61","savings_vs_reference_brl":"203308.51"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0.02","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0","II":"0.35","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"831009.6670247046186895810955961331901182","supplier_own_ICMS":"99721.16004296455424274973147153598281418","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"731288.5069817400644468313641245972073040","supplier_PIS_debit":"14625.77013963480128893662728249194414608","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"906691.4852065228005077629137779513719364","ICMS_ST":"9081.81818181818181818181818181818181822","retailer_acquisition_cash":"840091.4852065228005077629137779513719364","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"534653.700000","import_ICMS_gross_base":"607561.0227272727272727272727272727272727","import_payments":{"II":"135975.0000","IPI":"0.0000","PIS":"10178.700000","COFINS":"0.00","ICMS":"72907.32272727272727272727272727272727273"},"eligible_import_credits":{"IPI":"0.0000","PIS":"10178.700000","COFINS":"0.00","ICMS":"72907.32272727272727272727272727272727273"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"4447.07013963480128893662728249194414608","COFINS":"0.0000000000000000000000000000000000","ICMS":"35895.65549751000878820427692608143735967"},"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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"944987.5137401024685607824871914299021891","reference_price_brl":"1110000","savings_vs_reference_brl":"165012.4862598975314392175128085700978109","fixed_residual_brl":"647287.7368421052631578947368421052631579","modeled_net_tax_total_brl":"297699.7768979972054028877503493246390312","modeled_net_tax_components_brl":{"II":"135975.0000","IPI":"85618.99953423381462505822077317186772240","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"76105.77736376339077782952957615277130880"},"modeled_tax_share_percent":"31.50303814277410906238839207557475892688","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"944987.51","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"297699.78","modeled_tax_share_percent":"31.50","savings_vs_reference_brl":"165012.49"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0.1257","II":"0.35","IPI":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"792768.5142058686539357242664182580344667","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"85618.99953423381462505822077317186772240","supplier_PC_base":"792768.5142058686539357242664182580344667","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"76105.77736376339077782952957615277130880","IVA_applied":"0","presumed_ST_base":"944987.5137401024685607824871914299021891","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"878387.5137401024685607824871914299021891","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"629952.7500000","import_ICMS_gross_base":"629952.7500000","import_payments":{"II":"135975.0000","IPI":"56643.3000000","PIS":"0.00","COFINS":"48834.450000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"56643.3000000","PIS":"0.00","COFINS":"48834.450000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"28975.69953423381462505822077317186772240","PIS":"0.0000000000000000000000000000000000","COFINS":"27271.32736376339077782952957615277130880","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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"876867.6657357679914070891514500537056928","reference_price_brl":"1110000","savings_vs_reference_brl":"233132.3342642320085929108485499462943072","fixed_residual_brl":"647287.7368421052631578947368421052631579","modeled_net_tax_total_brl":"229579.9288936627282491944146079484425349","modeled_net_tax_components_brl":{"II":"135975.0000","IPI":"78979.15875402792696025778732545649838883","ICMS":"0.0000000000000000000000000000000000","PIS":"14625.77013963480128893662728249194414608","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"26.18182171206247689890209006877410318791","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"876867.67","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"229579.93","modeled_tax_share_percent":"26.18","savings_vs_reference_brl":"233132.33"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0.02","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0","II":"0.35","IPI":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"731288.5069817400644468313641245972073040","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"78979.15875402792696025778732545649838883","supplier_PC_base":"731288.5069817400644468313641245972073040","supplier_PIS_debit":"14625.77013963480128893662728249194414608","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"876867.6657357679914070891514500537056928","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"810267.6657357679914070891514500537056928","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"591297.0000000","import_ICMS_gross_base":"591297.0000000","import_payments":{"II":"135975.0000","IPI":"56643.3000000","PIS":"10178.700000","COFINS":"0.00","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"56643.3000000","PIS":"10178.700000","COFINS":"0.00","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"22335.85875402792696025778732545649838883","PIS":"4447.07013963480128893662728249194414608","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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"990019.0909090909090909090909090909090909","reference_price_brl":"1110000","savings_vs_reference_brl":"119980.9090909090909090909090909090909091","fixed_residual_brl":"647287.7368421052631578947368421052631579","modeled_net_tax_total_brl":"342731.3540669856459330143540669856459330","modeled_net_tax_components_brl":{"II":"135975.0000","IPI":"87954.06315789473684210526315789473684211","ICMS":"118802.2909090909090909090909090909090909","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"34.61866111614782548052937358174766239827","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"990019.09","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"342731.35","modeled_tax_share_percent":"34.62","savings_vs_reference_brl":"119980.91"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","II":"0.35","IPI":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"814389.4736842105263157894736842105263158","supplier_own_ICMS":"97726.73684210526315789473684210526315790","supplier_IPI":"87954.06315789473684210526315789473684211","supplier_PC_base":"716662.7368421052631578947368421052631579","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"990019.0909090909090909090909090909090909","ICMS_ST":"21075.55406698564593301435406698564593300","retailer_acquisition_cash":"923419.0909090909090909090909090909090909","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"581118.3000000","import_ICMS_gross_base":"660361.7045454545454545454545454545454545","import_payments":{"II":"135975.0000","IPI":"56643.3000000","PIS":"0.00","COFINS":"0.00","ICMS":"79243.40454545454545454545454545454545455"},"eligible_import_credits":{"IPI":"56643.3000000","PIS":"0.00","COFINS":"0.00","ICMS":"79243.40454545454545454545454545454545455"},"supplier_net_remittance_or_credit":{"IPI":"31310.76315789473684210526315789473684211","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"39558.88636363636363636363636363636363635"},"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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"723486.5801381281257442248154322457728031","reference_price_brl":"1110000","savings_vs_reference_brl":"386513.4198618718742557751845677542271969","fixed_residual_brl":"647287.7368421052631578947368421052631579","modeled_net_tax_total_brl":"76198.84329602286258633007859014050964516","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"13137.73160276256251488449630864491545606","COFINS":"63061.11169326030007144558228149559418910"},"modeled_tax_share_percent":"10.53217093280085060826895005782163168443","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"723486.58","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"76198.84","modeled_tax_share_percent":"10.53","savings_vs_reference_brl":"386513.42"},"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":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"656886.5801381281257442248154322457728031","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"656886.5801381281257442248154322457728031","supplier_PIS_debit":"13137.73160276256251488449630864491545606","supplier_COFINS_debit":"63061.11169326030007144558228149559418910","IVA_applied":"0","presumed_ST_base":"723486.5801381281257442248154322457728031","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"656886.5801381281257442248154322457728031","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"447513.150000","import_ICMS_gross_base":"447513.150000","import_payments":{"II":"0.00","IPI":"0.00","PIS":"10178.700000","COFINS":"48834.450000","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"10178.700000","COFINS":"48834.450000","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"2959.03160276256251488449630864491545606","COFINS":"14226.66169326030007144558228149559418910","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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"805629.1945420671550154549688783503408561","reference_price_brl":"1110000","savings_vs_reference_brl":"304370.8054579328449845450311216496591439","fixed_residual_brl":"647287.7368421052631578947368421052631579","modeled_net_tax_total_brl":"158341.4576999618918575602320362450776983","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"96675.50334504805860185459626540204090273","PIS":"0.0000000000000000000000000000000000","COFINS":"61665.95435491383325570563577084303679553"},"modeled_tax_share_percent":"19.65438427165810108420402068866189133166","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"805629.19","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"158341.46","modeled_tax_share_percent":"19.65","savings_vs_reference_brl":"304370.81"},"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":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"729947.3763602489731972731506965321590380","supplier_own_ICMS":"87593.68516322987678367277808358385908456","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"642353.6911970190964136003726129482999534","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"61665.95435491383325570563577084303679553","IVA_applied":"0","presumed_ST_base":"805629.1945420671550154549688783503408561","ICMS_ST":"9081.81818181818181818181818181818181817","retailer_acquisition_cash":"739029.1945420671550154549688783503408562","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"437334.450000","import_ICMS_gross_base":"496970.9659090909090909090909090909090909","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"48834.450000","ICMS":"59636.51590909090909090909090909090909091"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"48834.450000","ICMS":"59636.51590909090909090909090909090909091"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"12831.50435491383325570563577084303679553","ICMS":"37038.98743595714951094550535631113181182"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"749021.0306610682550532174592324968264818","reference_price_brl":"1110000","savings_vs_reference_brl":"360978.9693389317449467825407675031735182","fixed_residual_brl":"647287.7368421052631578947368421052631579","modeled_net_tax_total_brl":"101733.2938189629918953227223903915633239","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"89882.52367932819060638609510789961917782","PIS":"11850.77013963480128893662728249194414608","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"13.58216787707223543669563801788928180593","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"749021.03","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"101733.29","modeled_tax_share_percent":"13.58","savings_vs_reference_brl":"360978.97"},"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":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"673339.2124792500732350356410506786446636","supplier_own_ICMS":"80800.70549751000878820427692608143735963","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"592538.5069817400644468313641245972073040","supplier_PIS_debit":"11850.77013963480128893662728249194414608","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"749021.0306610682550532174592324968264818","ICMS_ST":"9081.81818181818181818181818181818181819","retailer_acquisition_cash":"682421.0306610682550532174592324968264818","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"398678.700000","import_ICMS_gross_base":"453043.9772727272727272727272727272727273","import_payments":{"II":"0.00","IPI":"0.00","PIS":"10178.700000","COFINS":"0.00","ICMS":"54365.27727272727272727272727272727272727"},"eligible_import_credits":{"IPI":"0.00","PIS":"10178.700000","COFINS":"0.00","ICMS":"54365.27727272727272727272727272727272727"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"1672.07013963480128893662728249194414608","COFINS":"0.0000000000000000000000000000000000","ICMS":"35517.24640660091787911336783517234645055"},"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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"778327.8898462971588262692128551467163484","reference_price_brl":"1110000","savings_vs_reference_brl":"331672.1101537028411737307871448532836516","fixed_residual_brl":"647287.7368421052631578947368421052631579","modeled_net_tax_total_brl":"131040.1530041918956683744760130414531905","modeled_net_tax_components_brl":{"II":"0.00","IPI":"69374.19864927806241266884024219841639497","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"61665.95435491383325570563577084303679553"},"modeled_tax_share_percent":"16.83611170994649539151750406991259099452","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"778327.89","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"131040.15","modeled_tax_share_percent":"16.84","savings_vs_reference_brl":"331672.11"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0.1257","II":"0","IPI":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"642353.6911970190964136003726129482999534","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"69374.19864927806241266884024219841639497","supplier_PC_base":"642353.6911970190964136003726129482999534","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"61665.95435491383325570563577084303679553","IVA_applied":"0","presumed_ST_base":"778327.8898462971588262692128551467163484","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"711727.8898462971588262692128551467163484","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"479292.450000","import_ICMS_gross_base":"479292.450000","import_payments":{"II":"0.00","IPI":"41958.00000","PIS":"0.00","COFINS":"48834.450000","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"41958.00000","PIS":"0.00","COFINS":"48834.450000","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"27416.19864927806241266884024219841639497","PIS":"0.0000000000000000000000000000000000","COFINS":"12831.50435491383325570563577084303679553","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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"723132.6657357679914070891514500537056928","reference_price_brl":"1110000","savings_vs_reference_brl":"386867.3342642320085929108485499462943072","fixed_residual_brl":"647287.7368421052631578947368421052631579","modeled_net_tax_total_brl":"75844.92889366272824919441460794844253491","modeled_net_tax_components_brl":{"II":"0.00","IPI":"63994.15875402792696025778732545649838883","ICMS":"0.0000000000000000000000000000000000","PIS":"11850.77013963480128893662728249194414608","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"10.48838373474562346218846296387099782368","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"723132.67","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"75844.93","modeled_tax_share_percent":"10.49","savings_vs_reference_brl":"386867.33"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0.02","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0","II":"0","IPI":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"592538.5069817400644468313641245972073040","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"63994.15875402792696025778732545649838883","supplier_PC_base":"592538.5069817400644468313641245972073040","supplier_PIS_debit":"11850.77013963480128893662728249194414608","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"723132.6657357679914070891514500537056928","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"656532.6657357679914070891514500537056928","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"440636.700000","import_ICMS_gross_base":"440636.700000","import_payments":{"II":"0.00","IPI":"41958.00000","PIS":"10178.700000","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"41958.00000","PIS":"10178.700000","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"22036.15875402792696025778732545649838883","PIS":"1672.07013963480128893662728249194414608","COFINS":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"816538.5898760330578512396694214876033058","reference_price_brl":"1110000","savings_vs_reference_brl":"293461.4101239669421487603305785123966942","fixed_residual_brl":"647287.7368421052631578947368421052631579","modeled_net_tax_total_brl":"169250.8530339277946933449325793823401479","modeled_net_tax_components_brl":{"II":"0.00","IPI":"71266.22224880382775119617224880382775119","ICMS":"97984.63078512396694214876033057851239670","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"20.72784497051431093742025544938573067157","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"816538.59","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"169250.85","modeled_tax_share_percent":"20.73","savings_vs_reference_brl":"293461.41"},"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","IPI":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"659872.4282296650717703349282296650717703","supplier_own_ICMS":"79184.69138755980861244019138755980861244","supplier_IPI":"71266.22224880382775119617224880382775119","supplier_PC_base":"580687.7368421052631578947368421052631579","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"816538.5898760330578512396694214876033058","ICMS_ST":"18799.93939756415832970856894301870378426","retailer_acquisition_cash":"749938.5898760330578512396694214876033058","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"430458.00000","import_ICMS_gross_base":"489156.8181818181818181818181818181818182","import_payments":{"II":"0.00","IPI":"41958.00000","PIS":"0.00","COFINS":"0.00","ICMS":"58698.81818181818181818181818181818181818"},"eligible_import_credits":{"IPI":"41958.00000","PIS":"0.00","COFINS":"0.00","ICMS":"58698.81818181818181818181818181818181818"},"supplier_net_remittance_or_credit":{"IPI":"29308.22224880382775119617224880382775119","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"39285.81260330578512396694214876033057852"},"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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"859368.5142058686539357242664182580344667","reference_price_brl":"1110000","savings_vs_reference_brl":"250631.4857941313460642757335817419655333","fixed_residual_brl":"647287.7368421052631578947368421052631579","modeled_net_tax_total_brl":"212080.7773637633907778295295761527713088","modeled_net_tax_components_brl":{"II":"135975.0000","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"76105.77736376339077782952957615277130880"},"modeled_tax_share_percent":"24.67867670946084152518920479840213690125","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"859368.51","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"212080.78","modeled_tax_share_percent":"24.68","savings_vs_reference_brl":"250631.49"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0.1257","II":"0.35","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"792768.5142058686539357242664182580344667","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"792768.5142058686539357242664182580344667","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"76105.77736376339077782952957615277130880","IVA_applied":"0","presumed_ST_base":"859368.5142058686539357242664182580344667","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"792768.5142058686539357242664182580344667","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"573309.450000","import_ICMS_gross_base":"573309.450000","import_payments":{"II":"135975.0000","IPI":"0.0000","PIS":"0.00","COFINS":"48834.450000","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"48834.450000","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"27271.32736376339077782952957615277130880","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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"797888.5069817400644468313641245972073040","reference_price_brl":"1110000","savings_vs_reference_brl":"312111.4930182599355531686358754027926960","fixed_residual_brl":"647287.7368421052631578947368421052631579","modeled_net_tax_total_brl":"150600.7701396348012889366272824919441461","modeled_net_tax_components_brl":{"II":"135975.0000","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"14625.77013963480128893662728249194414608","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"18.87491407907713457457936104718926511461","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"797888.51","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"150600.77","modeled_tax_share_percent":"18.87","savings_vs_reference_brl":"312111.49"},"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":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"731288.5069817400644468313641245972073040","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"731288.5069817400644468313641245972073040","supplier_PIS_debit":"14625.77013963480128893662728249194414608","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"797888.5069817400644468313641245972073040","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"731288.5069817400644468313641245972073040","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"534653.700000","import_ICMS_gross_base":"534653.700000","import_payments":{"II":"135975.0000","IPI":"0.0000","PIS":"10178.700000","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"10178.700000","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"4447.07013963480128893662728249194414608","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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"890071.2918660287081339712918660287081340","reference_price_brl":"1110000","savings_vs_reference_brl":"219928.7081339712918660287081339712918660","fixed_residual_brl":"647287.7368421052631578947368421052631579","modeled_net_tax_total_brl":"242783.5550239234449760765550239234449761","modeled_net_tax_components_brl":{"II":"135975.0000","IPI":"0.0000000000000000000000000000000000","ICMS":"106808.5550239234449760765550239234449761","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"27.27686616146548123396384032460170654574","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"890071.29","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"242783.56","modeled_tax_share_percent":"27.28","savings_vs_reference_brl":"219928.71"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","II":"0.35","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"814389.4736842105263157894736842105263158","supplier_own_ICMS":"97726.73684210526315789473684210526315790","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"716662.7368421052631578947368421052631579","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"890071.2918660287081339712918660287081340","ICMS_ST":"9081.81818181818181818181818181818181820","retailer_acquisition_cash":"823471.2918660287081339712918660287081340","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"524475.0000","import_ICMS_gross_base":"595994.3181818181818181818181818181818182","import_payments":{"II":"135975.0000","IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"71519.31818181818181818181818181818181818"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.00","COFINS":"0.00","ICMS":"71519.31818181818181818181818181818181818"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"35289.23684210526315789473684210526315792"},"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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"860662.3124210526315789473684210526315790","reference_price_brl":"1110000","savings_vs_reference_brl":"249337.6875789473684210526315789473684210","fixed_residual_brl":"647287.7368421052631578947368421052631579","modeled_net_tax_total_brl":"213374.5755789473684210526315789473684210","modeled_net_tax_components_brl":{"II":"135975.0000","IPI":"77399.57557894736842105263157894736842105","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"24.79190415329356301186332586698547798238","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"860662.31","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"213374.58","modeled_tax_share_percent":"24.79","savings_vs_reference_brl":"249337.69"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","II":"0.35","IPI":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"716662.7368421052631578947368421052631579","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"77399.57557894736842105263157894736842105","supplier_PC_base":"716662.7368421052631578947368421052631579","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"860662.3124210526315789473684210526315790","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"794062.3124210526315789473684210526315790","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"581118.3000000","import_ICMS_gross_base":"581118.3000000","import_payments":{"II":"135975.0000","IPI":"56643.3000000","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"56643.3000000","PIS":"0.00","COFINS":"0.00","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"20756.27557894736842105263157894736842105","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":"0.0000000000000000000000000000000001"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"708953.6911970190964136003726129482999534","reference_price_brl":"1110000","savings_vs_reference_brl":"401046.3088029809035863996273870517000466","fixed_residual_brl":"647287.7368421052631578947368421052631579","modeled_net_tax_total_brl":"61665.95435491383325570563577084303679553","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"61665.95435491383325570563577084303679553"},"modeled_tax_share_percent":"8.698163945066023959322750782570331058699","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"708953.69","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"61665.95","modeled_tax_share_percent":"8.70","savings_vs_reference_brl":"401046.31"},"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":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"642353.6911970190964136003726129482999534","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"642353.6911970190964136003726129482999534","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"61665.95435491383325570563577084303679553","IVA_applied":"0","presumed_ST_base":"708953.6911970190964136003726129482999534","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"642353.6911970190964136003726129482999534","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"437334.450000","import_ICMS_gross_base":"437334.450000","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"48834.450000","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"48834.450000","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"12831.50435491383325570563577084303679553","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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"659138.5069817400644468313641245972073040","reference_price_brl":"1110000","savings_vs_reference_brl":"450861.4930182599355531686358754027926960","fixed_residual_brl":"647287.7368421052631578947368421052631579","modeled_net_tax_total_brl":"11850.77013963480128893662728249194414608","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"11850.77013963480128893662728249194414608","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"1.797918042127540268972315929419638415831","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"659138.51","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"11850.77","modeled_tax_share_percent":"1.80","savings_vs_reference_brl":"450861.49"},"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":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"592538.5069817400644468313641245972073040","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"592538.5069817400644468313641245972073040","supplier_PIS_debit":"11850.77013963480128893662728249194414608","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"659138.5069817400644468313641245972073040","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"592538.5069817400644468313641245972073040","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"398678.700000","import_ICMS_gross_base":"398678.700000","import_payments":{"II":"0.00","IPI":"0.00","PIS":"10178.700000","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"10178.700000","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"1672.07013963480128893662728249194414608","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":"0.00000000000000000000000000000000002"},"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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"735554.2464114832535885167464114832535885","reference_price_brl":"1110000","savings_vs_reference_brl":"374445.7535885167464114832535885167464115","fixed_residual_brl":"647287.7368421052631578947368421052631579","modeled_net_tax_total_brl":"88266.50956937799043062200956937799043062","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"88266.50956937799043062200956937799043062","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"12.00","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"735554.25","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"88266.51","modeled_tax_share_percent":"12.00","savings_vs_reference_brl":"374445.75"},"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":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"659872.4282296650717703349282296650717703","supplier_own_ICMS":"79184.69138755980861244019138755980861244","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"580687.7368421052631578947368421052631579","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"735554.2464114832535885167464114832535885","ICMS_ST":"9081.81818181818181818181818181818181818","retailer_acquisition_cash":"668954.2464114832535885167464114832535885","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"388500.00","import_ICMS_gross_base":"441477.2727272727272727272727272727272727","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"52977.27272727272727272727272727272727273"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"52977.27272727272727272727272727272727273"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"35289.23684210526315789473684210526315789"},"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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"710002.0124210526315789473684210526315790","reference_price_brl":"1110000","savings_vs_reference_brl":"399997.9875789473684210526315789473684210","fixed_residual_brl":"647287.7368421052631578947368421052631579","modeled_net_tax_total_brl":"62714.27557894736842105263157894736842105","modeled_net_tax_components_brl":{"II":"0.00","IPI":"62714.27557894736842105263157894736842105","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"8.832971524277301536923531074267297577138","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"710002.01","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"62714.28","modeled_tax_share_percent":"8.83","savings_vs_reference_brl":"399997.99"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","II":"0","IPI":"0.108"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"580687.7368421052631578947368421052631579","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"62714.27557894736842105263157894736842105","supplier_PC_base":"580687.7368421052631578947368421052631579","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"710002.0124210526315789473684210526315790","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"643402.0124210526315789473684210526315790","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"430458.00000","import_ICMS_gross_base":"430458.00000","import_payments":{"II":"0.00","IPI":"41958.00000","PIS":"0.00","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"41958.00000","PIS":"0.00","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"20756.27557894736842105263157894736842105","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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"783262.7368421052631578947368421052631579","reference_price_brl":"1110000","savings_vs_reference_brl":"326737.2631578947368421052631578947368421","fixed_residual_brl":"647287.7368421052631578947368421052631579","modeled_net_tax_total_brl":"135975.0000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"135975.0000","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"17.36007518348350140223163673250193925652","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"783262.74","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"135975.00","modeled_tax_share_percent":"17.36","savings_vs_reference_brl":"326737.26"},"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":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"716662.7368421052631578947368421052631579","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"716662.7368421052631578947368421052631579","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"783262.7368421052631578947368421052631579","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"716662.7368421052631578947368421052631579","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"524475.0000","import_ICMS_gross_base":"524475.0000","import_payments":{"II":"135975.0000","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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V033","product_id":"BR-V033","tax_profile_id":"V06","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":"647287.7368421052631578947368421052631579","reference_price_brl":"1110000","savings_vs_reference_brl":"462712.2631578947368421052631578947368421","fixed_residual_brl":"647287.7368421052631578947368421052631579","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":"647287.74","fixed_residual_brl":"647287.74","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"462712.26"},"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":"580687.7368421052631578947368421052631579","retailer_fixed_residual_brl":"66600.00","customs_value_brl":"388500.00","baseline_upstream_price_ex_IPI_ST_brl":"921255.0607287449392712550607287449392713","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"1110000","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"580687.7368421052631578947368421052631579","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"580687.7368421052631578947368421052631579","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"647287.7368421052631578947368421052631579","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"580687.7368421052631578947368421052631579","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"388500.00","import_ICMS_gross_base":"388500.00","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-V033","V63-S-BR-V033"],"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.","Preço inicial do configurador brasileiro para o ano-modelo e versão selecionados, antes de opcionais. Configurabilidade não comprova estoque ou entrega. O preço observado em 17/09/2026 usa o cenário tributário salvo de 12/09/2026, não uma previsão de impostos para entrega futura.","Ordinary non-preferential finished import; customs value is assumed at 35% of the reference price, not an observed declaration."]}]}