{"scenario":{"scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","tax_profile_id":"V06","ncm":"8703.80.00","state":"SP","date":"2026-09-12","mode":"educational","path":"vehicle_equivalent","origin_scenario":"Produção da família documentada em México. Cenário padrão pressupõe origem qualificada pelo ACE 55 e II zero; certificado e requisitos da unidade não verificados. Alternativa sem preferência mantém II de 35%.","imported":true,"zfm_qualified":false,"reference_price_brl":"503190","price_source_id":"V63-P-BR-V040","price_date":"2026-09-17","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"calibration_policy":"vehicle_fixed_dealer_fraction","customs_fraction":"0.30","dealer_margin_fraction":"0.06","assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V63-POWER-NO-BONUSES","A-V63-ACE55"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."],"rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0.02","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0.1257","II":"0","IPI":"0.1055"},"rate_rule_ids":{"ICMS":"R-SP-ICMS-VEH12","PIS_UP":"R-PIS-V-MONO","COFINS_UP":"R-COFINS-V-MONO","II":"R-V63-ACE55","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_preferential_origin_assumed_not_unit_verified","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-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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":"6.25","efficiency_pp":"0","safety_pp":"0","recycling_pp":"0","method":"representative_NC87-13_proxy","marketing_power_cv":"370","power_kw_proxy":"272.13453750","power_input_status":"published_marketing_power_proxy_not_certified_regulatory_power","propulsion":"BEV","sustainable_assumed":false,"rate":"0.1055","power_band_upper_inclusive_kw":290,"source_ids":["V63-S-BR-V040","V4-S003"],"potential_rate_range":{"low":"0.0555","high":"0.1055"},"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":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"}},"assumption_override":{"assumptionId":"A-CUSTOMS-35","parameter":"customs_fraction","value":"0.30","basis":"package_sensitivity","baselineScenarioId":"EDU-BR-V040"},"sensitivity_fixture":{"product_id":"BR-V040","dimension":"customs_fraction","value":"0.30","status":"feasible","result":{"price_brl":"503190.00","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"147293.80","modeled_tax_share_percent":"29.27","savings_vs_reference_brl":"0.00"}},"baseline_warnings":["Educational representative estimate, not an actual invoice or prediction of market repricing.","The fixed residual includes costs, margins and possibly unallocated upstream taxes.","Rules are inherited from the saved September 12, 2026 SP snapshot. September 17–18 price inspection is not a new full legal audit.","IPI uses a published-power proxy, with no unverified efficiency, safety, recycling or sustainable-car bonus.","Preço inicial anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Produção da família documentada em México. Cenário padrão pressupõe origem qualificada pelo ACE 55 e II zero; certificado e requisitos da unidade não verificados. Alternativa sem preferência mantém II de 35%."],"toggle_cases":[{"engine_version":"0.3.0","scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","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":"503190.00000000000000000000000000000000","reference_price_brl":"503190","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"355896.2027762557077625570776255707762557","modeled_net_tax_total_brl":"147293.7972237442922374429223744292237443","modeled_net_tax_components_brl":{"II":"0.00","IPI":"44171.45296803652968036529680365296803653","ICMS":"60382.80000000000000000000000000000000000","PIS":"7368.886940639269406392694063926940639270","COFINS":"35370.65731506849315068493150684931506850"},"modeled_tax_share_percent":"29.27200405885337392186707255200405885338","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"503190.00","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"147293.80","modeled_tax_share_percent":"29.27","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0.02","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0.1257","II":"0","IPI":"0.1055"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"418686.7579908675799086757990867579908676","supplier_own_ICMS":"50242.41095890410958904109589041095890411","supplier_IPI":"44171.45296803652968036529680365296803653","supplier_PC_base":"368444.3470319634703196347031963470319635","supplier_PIS_debit":"7368.886940639269406392694063926940639270","supplier_COFINS_debit":"35370.65731506849315068493150684931506850","IVA_applied":"0","presumed_ST_base":"503190.00000000000000000000000000000000","ICMS_ST":"10140.38904109589041095890410958904109589","retailer_acquisition_cash":"472998.6000000000000000000000000000000000","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"189813.331800","import_ICMS_gross_base":"215696.9679545454545454545454545454545455","import_payments":{"II":"0.00","IPI":"15925.963500","PIS":"3955.073400","COFINS":"18975.294900","ICMS":"25883.63615454545454545454545454545454545"},"eligible_import_credits":{"IPI":"15925.963500","PIS":"3955.073400","COFINS":"18975.294900","ICMS":"25883.63615454545454545454545454545454545"},"supplier_net_remittance_or_credit":{"IPI":"28245.48946803652968036529680365296803653","PIS":"3413.813540639269406392694063926940639270","COFINS":"16395.36241506849315068493150684931506850","ICMS":"34499.16384545454545454545454545454545455"},"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-V63-POWER-NO-BONUSES","A-V63-ACE55"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","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":"503190.00000000000000000000000000000000","reference_price_brl":"503190","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"355896.2027762557077625570776255707762557","modeled_net_tax_total_brl":"147293.7972237442922374429223744292237443","modeled_net_tax_components_brl":{"II":"0.00","IPI":"44171.45296803652968036529680365296803653","ICMS":"60382.80000000000000000000000000000000000","PIS":"7368.886940639269406392694063926940639270","COFINS":"35370.65731506849315068493150684931506850"},"modeled_tax_share_percent":"29.27200405885337392186707255200405885338","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"503190.00","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"147293.80","modeled_tax_share_percent":"29.27","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0.02","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0.1257","II":"0","IPI":"0.1055"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"418686.7579908675799086757990867579908676","supplier_own_ICMS":"50242.41095890410958904109589041095890411","supplier_IPI":"44171.45296803652968036529680365296803653","supplier_PC_base":"368444.3470319634703196347031963470319635","supplier_PIS_debit":"7368.886940639269406392694063926940639270","supplier_COFINS_debit":"35370.65731506849315068493150684931506850","IVA_applied":"0","presumed_ST_base":"503190.00000000000000000000000000000000","ICMS_ST":"10140.38904109589041095890410958904109589","retailer_acquisition_cash":"472998.6000000000000000000000000000000000","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"189813.331800","import_ICMS_gross_base":"215696.9679545454545454545454545454545455","import_payments":{"II":"0.00","IPI":"15925.963500","PIS":"3955.073400","COFINS":"18975.294900","ICMS":"25883.63615454545454545454545454545454545"},"eligible_import_credits":{"IPI":"15925.963500","PIS":"3955.073400","COFINS":"18975.294900","ICMS":"25883.63615454545454545454545454545454545"},"supplier_net_remittance_or_credit":{"IPI":"28245.48946803652968036529680365296803653","PIS":"3413.813540639269406392694063926940639270","COFINS":"16395.36241506849315068493150684931506850","ICMS":"34499.16384545454545454545454545454545455"},"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-V63-POWER-NO-BONUSES","A-V63-ACE55"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","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":"452995.1670817766708177667081776670817767","reference_price_brl":"503190","savings_vs_reference_brl":"50194.8329182233291822332918223329182233","fixed_residual_brl":"355896.2027762557077625570776255707762557","modeled_net_tax_total_brl":"97098.96430552096305520963055209630552097","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"54359.42004981320049813200498132004981320","PIS":"7368.886940639269406392694063926940639270","COFINS":"35370.65731506849315068493150684931506850"},"modeled_tax_share_percent":"21.43487863922226634047622097267941541890","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"452995.17","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"97098.96","modeled_tax_share_percent":"21.43","savings_vs_reference_brl":"50194.83"},"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":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"418686.7579908675799086757990867579908676","supplier_own_ICMS":"50242.41095890410958904109589041095890411","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"368444.3470319634703196347031963470319635","supplier_PIS_debit":"7368.886940639269406392694063926940639270","supplier_COFINS_debit":"35370.65731506849315068493150684931506850","IVA_applied":"0","presumed_ST_base":"452995.1670817766708177667081776670817767","ICMS_ST":"4117.00909090909090909090909090909090909","retailer_acquisition_cash":"422803.7670817766708177667081776670817767","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"173887.368300","import_ICMS_gross_base":"197599.2821590909090909090909090909090909","import_payments":{"II":"0.00","IPI":"0.00","PIS":"3955.073400","COFINS":"18975.294900","ICMS":"23711.91385909090909090909090909090909091"},"eligible_import_credits":{"IPI":"0.00","PIS":"3955.073400","COFINS":"18975.294900","ICMS":"23711.91385909090909090909090909090909091"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"3413.813540639269406392694063926940639270","COFINS":"16395.36241506849315068493150684931506850","ICMS":"30647.50619072229140722291407222914072229"},"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-V63-POWER-NO-BONUSES","A-V63-ACE55"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","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":"437506.6256438356164383561643835616438356","reference_price_brl":"503190","savings_vs_reference_brl":"65683.3743561643835616438356164383561644","fixed_residual_brl":"355896.2027762557077625570776255707762557","modeled_net_tax_total_brl":"81610.42286757990867579908675799086757992","modeled_net_tax_components_brl":{"II":"0.00","IPI":"38870.87861187214611872146118721461187215","ICMS":"0.0000000000000000000000000000000000","PIS":"7368.886940639269406392694063926940639270","COFINS":"35370.65731506849315068493150684931506850"},"modeled_tax_share_percent":"18.65352844599366896856284839462464527411","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"437506.63","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"81610.42","modeled_tax_share_percent":"18.65","savings_vs_reference_brl":"65683.37"},"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":"0.1055"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"368444.3470319634703196347031963470319635","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"38870.87861187214611872146118721461187215","supplier_PC_base":"368444.3470319634703196347031963470319635","supplier_PIS_debit":"7368.886940639269406392694063926940639270","supplier_COFINS_debit":"35370.65731506849315068493150684931506850","IVA_applied":"0","presumed_ST_base":"437506.6256438356164383561643835616438356","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"407315.2256438356164383561643835616438356","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"189813.331800","import_ICMS_gross_base":"189813.331800","import_payments":{"II":"0.00","IPI":"15925.963500","PIS":"3955.073400","COFINS":"18975.294900","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"15925.963500","PIS":"3955.073400","COFINS":"18975.294900","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"22944.91511187214611872146118721461187215","PIS":"3413.813540639269406392694063926940639270","COFINS":"16395.36241506849315068493150684931506850","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-V63-POWER-NO-BONUSES","A-V63-ACE55"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","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":"492816.5134754625905068382944489139179405","reference_price_brl":"503190","savings_vs_reference_brl":"10373.4865245374094931617055510860820595","fixed_residual_brl":"355896.2027762557077625570776255707762557","modeled_net_tax_total_brl":"136920.3106992068827442812168233431416848","modeled_net_tax_components_brl":{"II":"0.00","IPI":"43194.20843334545601487048935224471653129","ICMS":"59137.98161705551086082059533386967015286","PIS":"0.0000000000000000000000000000000000","COFINS":"34588.12064880591586859013213722875500060"},"modeled_tax_share_percent":"27.78322295525597600154493987648920435753","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"492816.51","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"136920.31","modeled_tax_share_percent":"27.78","savings_vs_reference_brl":"10373.49"},"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":"0.1055"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"409423.7766193882086717581929122721946094","supplier_own_ICMS":"49130.85319432658504061098314947266335313","supplier_IPI":"43194.20843334545601487048935224471653129","supplier_PC_base":"360292.9234250616236311472097627995312563","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"34588.12064880591586859013213722875500060","IVA_applied":"0","presumed_ST_base":"492816.5134754625905068382944489139179405","ICMS_ST":"10007.12842272892582020961218439700679973","retailer_acquisition_cash":"462625.1134754625905068382944489139179404","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"185858.258400","import_ICMS_gross_base":"211202.5663636363636363636363636363636364","import_payments":{"II":"0.00","IPI":"15925.963500","PIS":"0.00","COFINS":"18975.294900","ICMS":"25344.30796363636363636363636363636363636"},"eligible_import_credits":{"IPI":"15925.963500","PIS":"0.00","COFINS":"18975.294900","ICMS":"25344.30796363636363636363636363636363636"},"supplier_net_remittance_or_credit":{"IPI":"27268.24493334545601487048935224471653129","PIS":"0.0000000000000000000000000000000000","COFINS":"15612.82574880591586859013213722875500060","ICMS":"33793.67365341914722445695897023330651650"},"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-V63-POWER-NO-BONUSES","A-V63-ACE55"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","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":"457258.7421150278293135435992578849721707","reference_price_brl":"503190","savings_vs_reference_brl":"45931.2578849721706864564007421150278293","fixed_residual_brl":"355896.2027762557077625570776255707762557","modeled_net_tax_total_brl":"101362.5393387721215509865216323141959150","modeled_net_tax_components_brl":{"II":"0.00","IPI":"39844.45349361662473208461466778492218805","ICMS":"54871.04905380333951762523191094619666048","PIS":"6647.036791352157301276675053583077066444","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"22.16743607129842495689332810438993001627","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"457258.74","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"101362.54","modeled_tax_share_percent":"22.17","savings_vs_reference_brl":"45931.26"},"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":"0.1055"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"377672.5449631907557543565371354021060479","supplier_own_ICMS":"45320.70539558289069052278445624825272575","supplier_IPI":"39844.45349361662473208461466778492218805","supplier_PC_base":"332351.8395676078650638337526791538533222","supplier_PIS_debit":"6647.036791352157301276675053583077066444","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"457258.7421150278293135435992578849721707","ICMS_ST":"9550.34365822044882710244745469794393473","retailer_acquisition_cash":"427067.3421150278293135435992578849721707","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"170838.036900","import_ICMS_gross_base":"194134.1328409090909090909090909090909091","import_payments":{"II":"0.00","IPI":"15925.963500","PIS":"3955.073400","COFINS":"0.00","ICMS":"23296.09594090909090909090909090909090909"},"eligible_import_credits":{"IPI":"15925.963500","PIS":"3955.073400","COFINS":"0.00","ICMS":"23296.09594090909090909090909090909090909"},"supplier_net_remittance_or_credit":{"IPI":"23918.48999361662473208461466778492218805","PIS":"2691.963391352157301276675053583077066444","COFINS":"0.0000000000000000000000000000000000","ICMS":"31574.95311289424860853432282003710575139"},"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-V63-POWER-NO-BONUSES","A-V63-ACE55"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","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":"452995.1670817766708177667081776670817767","reference_price_brl":"503190","savings_vs_reference_brl":"50194.8329182233291822332918223329182233","fixed_residual_brl":"355896.2027762557077625570776255707762557","modeled_net_tax_total_brl":"97098.96430552096305520963055209630552097","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"54359.42004981320049813200498132004981320","PIS":"7368.886940639269406392694063926940639270","COFINS":"35370.65731506849315068493150684931506850"},"modeled_tax_share_percent":"21.43487863922226634047622097267941541890","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"452995.17","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"97098.96","modeled_tax_share_percent":"21.43","savings_vs_reference_brl":"50194.83"},"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":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"418686.7579908675799086757990867579908676","supplier_own_ICMS":"50242.41095890410958904109589041095890411","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"368444.3470319634703196347031963470319635","supplier_PIS_debit":"7368.886940639269406392694063926940639270","supplier_COFINS_debit":"35370.65731506849315068493150684931506850","IVA_applied":"0","presumed_ST_base":"452995.1670817766708177667081776670817767","ICMS_ST":"4117.00909090909090909090909090909090909","retailer_acquisition_cash":"422803.7670817766708177667081776670817767","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"173887.368300","import_ICMS_gross_base":"197599.2821590909090909090909090909090909","import_payments":{"II":"0.00","IPI":"0.00","PIS":"3955.073400","COFINS":"18975.294900","ICMS":"23711.91385909090909090909090909090909091"},"eligible_import_credits":{"IPI":"0.00","PIS":"3955.073400","COFINS":"18975.294900","ICMS":"23711.91385909090909090909090909090909091"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"3413.813540639269406392694063926940639270","COFINS":"16395.36241506849315068493150684931506850","ICMS":"30647.50619072229140722291407222914072229"},"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-V63-POWER-NO-BONUSES","A-V63-ACE55"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","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":"437506.6256438356164383561643835616438356","reference_price_brl":"503190","savings_vs_reference_brl":"65683.3743561643835616438356164383561644","fixed_residual_brl":"355896.2027762557077625570776255707762557","modeled_net_tax_total_brl":"81610.42286757990867579908675799086757992","modeled_net_tax_components_brl":{"II":"0.00","IPI":"38870.87861187214611872146118721461187215","ICMS":"0.0000000000000000000000000000000000","PIS":"7368.886940639269406392694063926940639270","COFINS":"35370.65731506849315068493150684931506850"},"modeled_tax_share_percent":"18.65352844599366896856284839462464527411","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"437506.63","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"81610.42","modeled_tax_share_percent":"18.65","savings_vs_reference_brl":"65683.37"},"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":"0.1055"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"368444.3470319634703196347031963470319635","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"38870.87861187214611872146118721461187215","supplier_PC_base":"368444.3470319634703196347031963470319635","supplier_PIS_debit":"7368.886940639269406392694063926940639270","supplier_COFINS_debit":"35370.65731506849315068493150684931506850","IVA_applied":"0","presumed_ST_base":"437506.6256438356164383561643835616438356","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"407315.2256438356164383561643835616438356","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"189813.331800","import_ICMS_gross_base":"189813.331800","import_payments":{"II":"0.00","IPI":"15925.963500","PIS":"3955.073400","COFINS":"18975.294900","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"15925.963500","PIS":"3955.073400","COFINS":"18975.294900","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"22944.91511187214611872146118721461187215","PIS":"3413.813540639269406392694063926940639270","COFINS":"16395.36241506849315068493150684931506850","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-V63-POWER-NO-BONUSES","A-V63-ACE55"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","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":"492816.5134754625905068382944489139179405","reference_price_brl":"503190","savings_vs_reference_brl":"10373.4865245374094931617055510860820595","fixed_residual_brl":"355896.2027762557077625570776255707762557","modeled_net_tax_total_brl":"136920.3106992068827442812168233431416848","modeled_net_tax_components_brl":{"II":"0.00","IPI":"43194.20843334545601487048935224471653129","ICMS":"59137.98161705551086082059533386967015286","PIS":"0.0000000000000000000000000000000000","COFINS":"34588.12064880591586859013213722875500060"},"modeled_tax_share_percent":"27.78322295525597600154493987648920435753","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"492816.51","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"136920.31","modeled_tax_share_percent":"27.78","savings_vs_reference_brl":"10373.49"},"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":"0.1055"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"409423.7766193882086717581929122721946094","supplier_own_ICMS":"49130.85319432658504061098314947266335313","supplier_IPI":"43194.20843334545601487048935224471653129","supplier_PC_base":"360292.9234250616236311472097627995312563","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"34588.12064880591586859013213722875500060","IVA_applied":"0","presumed_ST_base":"492816.5134754625905068382944489139179405","ICMS_ST":"10007.12842272892582020961218439700679973","retailer_acquisition_cash":"462625.1134754625905068382944489139179404","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"185858.258400","import_ICMS_gross_base":"211202.5663636363636363636363636363636364","import_payments":{"II":"0.00","IPI":"15925.963500","PIS":"0.00","COFINS":"18975.294900","ICMS":"25344.30796363636363636363636363636363636"},"eligible_import_credits":{"IPI":"15925.963500","PIS":"0.00","COFINS":"18975.294900","ICMS":"25344.30796363636363636363636363636363636"},"supplier_net_remittance_or_credit":{"IPI":"27268.24493334545601487048935224471653129","PIS":"0.0000000000000000000000000000000000","COFINS":"15612.82574880591586859013213722875500060","ICMS":"33793.67365341914722445695897023330651650"},"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-V63-POWER-NO-BONUSES","A-V63-ACE55"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","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":"457258.7421150278293135435992578849721707","reference_price_brl":"503190","savings_vs_reference_brl":"45931.2578849721706864564007421150278293","fixed_residual_brl":"355896.2027762557077625570776255707762557","modeled_net_tax_total_brl":"101362.5393387721215509865216323141959150","modeled_net_tax_components_brl":{"II":"0.00","IPI":"39844.45349361662473208461466778492218805","ICMS":"54871.04905380333951762523191094619666048","PIS":"6647.036791352157301276675053583077066444","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"22.16743607129842495689332810438993001627","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"457258.74","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"101362.54","modeled_tax_share_percent":"22.17","savings_vs_reference_brl":"45931.26"},"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":"0.1055"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"377672.5449631907557543565371354021060479","supplier_own_ICMS":"45320.70539558289069052278445624825272575","supplier_IPI":"39844.45349361662473208461466778492218805","supplier_PC_base":"332351.8395676078650638337526791538533222","supplier_PIS_debit":"6647.036791352157301276675053583077066444","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"457258.7421150278293135435992578849721707","ICMS_ST":"9550.34365822044882710244745469794393473","retailer_acquisition_cash":"427067.3421150278293135435992578849721707","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"170838.036900","import_ICMS_gross_base":"194134.1328409090909090909090909090909091","import_payments":{"II":"0.00","IPI":"15925.963500","PIS":"3955.073400","COFINS":"0.00","ICMS":"23296.09594090909090909090909090909090909"},"eligible_import_credits":{"IPI":"15925.963500","PIS":"3955.073400","COFINS":"0.00","ICMS":"23296.09594090909090909090909090909090909"},"supplier_net_remittance_or_credit":{"IPI":"23918.48999361662473208461466778492218805","PIS":"2691.963391352157301276675053583077066444","COFINS":"0.0000000000000000000000000000000000","ICMS":"31574.95311289424860853432282003710575139"},"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-V63-POWER-NO-BONUSES","A-V63-ACE55"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","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":"398635.7470319634703196347031963470319635","reference_price_brl":"503190","savings_vs_reference_brl":"104554.2529680365296803652968036529680365","fixed_residual_brl":"355896.2027762557077625570776255707762557","modeled_net_tax_total_brl":"42739.54425570776255707762557077625570777","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"7368.886940639269406392694063926940639270","COFINS":"35370.65731506849315068493150684931506850"},"modeled_tax_share_percent":"10.72145299911621175054116019622660843057","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"398635.75","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"42739.54","modeled_tax_share_percent":"10.72","savings_vs_reference_brl":"104554.25"},"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":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"368444.3470319634703196347031963470319635","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"368444.3470319634703196347031963470319635","supplier_PIS_debit":"7368.886940639269406392694063926940639270","supplier_COFINS_debit":"35370.65731506849315068493150684931506850","IVA_applied":"0","presumed_ST_base":"398635.7470319634703196347031963470319635","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"368444.3470319634703196347031963470319635","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"173887.368300","import_ICMS_gross_base":"173887.368300","import_payments":{"II":"0.00","IPI":"0.00","PIS":"3955.073400","COFINS":"18975.294900","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"3955.073400","COFINS":"18975.294900","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"3413.813540639269406392694063926940639270","COFINS":"16395.36241506849315068493150684931506850","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-V63-POWER-NO-BONUSES","A-V63-ACE55"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","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":"443732.1857102972995808491020031812855185","reference_price_brl":"503190","savings_vs_reference_brl":"59457.8142897027004191508979968187144815","fixed_residual_brl":"355896.2027762557077625570776255707762557","modeled_net_tax_total_brl":"87835.98293404159181829202437761050926282","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"53247.86228523567594970189224038175426222","PIS":"0.0000000000000000000000000000000000","COFINS":"34588.12064880591586859013213722875500060"},"modeled_tax_share_percent":"19.79481898376146123358554401957266321131","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"443732.19","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"87835.98","modeled_tax_share_percent":"19.79","savings_vs_reference_brl":"59457.81"},"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":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"409423.7766193882086717581929122721946094","supplier_own_ICMS":"49130.85319432658504061098314947266335313","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"360292.9234250616236311472097627995312563","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"34588.12064880591586859013213722875500060","IVA_applied":"0","presumed_ST_base":"443732.1857102972995808491020031812855185","ICMS_ST":"4117.00909090909090909090909090909090909","retailer_acquisition_cash":"413540.7857102972995808491020031812855185","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"169932.294900","import_ICMS_gross_base":"193104.8805681818181818181818181818181818","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"18975.294900","ICMS":"23172.58566818181818181818181818181818182"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"18975.294900","ICMS":"23172.58566818181818181818181818181818182"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"15612.82574880591586859013213722875500060","ICMS":"30075.27661705385776788371042219993608040"},"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-V63-POWER-NO-BONUSES","A-V63-ACE55"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","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":"411980.9540540998466634474462263111969570","reference_price_brl":"503190","savings_vs_reference_brl":"91209.0459459001533365525537736888030430","fixed_residual_brl":"355896.2027762557077625570776255707762557","modeled_net_tax_total_brl":"56084.75127784413890089036860074042070128","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"49437.71448649198159961369354715734363484","PIS":"6647.036791352157301276675053583077066444","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"13.61343303032384659846534082890680036755","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"411980.95","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"56084.75","modeled_tax_share_percent":"13.61","savings_vs_reference_brl":"91209.05"},"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":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"377672.5449631907557543565371354021060479","supplier_own_ICMS":"45320.70539558289069052278445624825272575","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"332351.8395676078650638337526791538533222","supplier_PIS_debit":"6647.036791352157301276675053583077066444","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"411980.9540540998466634474462263111969570","ICMS_ST":"4117.00909090909090909090909090909090909","retailer_acquisition_cash":"381789.5540540998466634474462263111969570","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"154912.073400","import_ICMS_gross_base":"176036.4470454545454545454545454545454545","import_payments":{"II":"0.00","IPI":"0.00","PIS":"3955.073400","COFINS":"0.00","ICMS":"21124.37364545454545454545454545454545455"},"eligible_import_credits":{"IPI":"0.00","PIS":"3955.073400","COFINS":"0.00","ICMS":"21124.37364545454545454545454545454545455"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"2691.963391352157301276675053583077066444","COFINS":"0.0000000000000000000000000000000000","ICMS":"28313.34084103743614506823900170279818029"},"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-V63-POWER-NO-BONUSES","A-V63-ACE55"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","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":"428495.2268464056249242332403927748818038","reference_price_brl":"503190","savings_vs_reference_brl":"74694.7731535943750757667596072251181962","fixed_residual_brl":"355896.2027762557077625570776255707762557","modeled_net_tax_total_brl":"72599.02407014991716167616276720410554814","modeled_net_tax_components_brl":{"II":"0.00","IPI":"38010.90342134400129308603062997535054754","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"34588.12064880591586859013213722875500060"},"modeled_tax_share_percent":"16.94278477836418970483346228310499509598","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"428495.23","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"72599.02","modeled_tax_share_percent":"16.94","savings_vs_reference_brl":"74694.77"},"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":"0.1055"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"360292.9234250616236311472097627995312563","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"38010.90342134400129308603062997535054754","supplier_PC_base":"360292.9234250616236311472097627995312563","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"34588.12064880591586859013213722875500060","IVA_applied":"0","presumed_ST_base":"428495.2268464056249242332403927748818038","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"398303.8268464056249242332403927748818038","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"185858.258400","import_ICMS_gross_base":"185858.258400","import_payments":{"II":"0.00","IPI":"15925.963500","PIS":"0.00","COFINS":"18975.294900","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"15925.963500","PIS":"0.00","COFINS":"18975.294900","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"22084.93992134400129308603062997535054754","PIS":"0.0000000000000000000000000000000000","COFINS":"15612.82574880591586859013213722875500060","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-V63-POWER-NO-BONUSES","A-V63-ACE55"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","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":"397606.3586419904948280682135868045848476","reference_price_brl":"503190","savings_vs_reference_brl":"105583.6413580095051719317864131954151524","fixed_residual_brl":"355896.2027762557077625570776255707762557","modeled_net_tax_total_brl":"41710.15586573478706551113596123380859192","modeled_net_tax_components_brl":{"II":"0.00","IPI":"35063.11907438262976423446090765073152548","ICMS":"0.0000000000000000000000000000000000","PIS":"6647.036791352157301276675053583077066442","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"10.49031409059811053782539414903468038763","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"397606.36","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"41710.16","modeled_tax_share_percent":"10.49","savings_vs_reference_brl":"105583.64"},"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":"0.1055"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"332351.8395676078650638337526791538533221","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"35063.11907438262976423446090765073152548","supplier_PC_base":"332351.8395676078650638337526791538533221","supplier_PIS_debit":"6647.036791352157301276675053583077066442","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"397606.3586419904948280682135868045848476","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"367414.9586419904948280682135868045848476","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"170838.036900","import_ICMS_gross_base":"170838.036900","import_payments":{"II":"0.00","IPI":"15925.963500","PIS":"3955.073400","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"15925.963500","PIS":"3955.073400","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"19137.15557438262976423446090765073152548","PIS":"2691.963391352157301276675053583077066442","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-V63-POWER-NO-BONUSES","A-V63-ACE55"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","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":"448799.7354545454545454545454545454545455","reference_price_brl":"503190","savings_vs_reference_brl":"54390.2645454545454545454545454545454545","fixed_residual_brl":"355896.2027762557077625570776255707762557","modeled_net_tax_total_brl":"92903.53267828974678289746782897467828975","modeled_net_tax_components_brl":{"II":"0.00","IPI":"39047.56442374429223744292237442922374429","ICMS":"53855.96825454545454545454545454545454546","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"20.70044283430711580272528774559623355286","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"448799.74","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"92903.53","modeled_tax_share_percent":"20.70","savings_vs_reference_brl":"54390.26"},"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":"0.1055"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"370119.0940639269406392694063926940639269","supplier_own_ICMS":"44414.29128767123287671232876712328767123","supplier_IPI":"39047.56442374429223744292237442922374429","supplier_PC_base":"325704.8027762557077625570776255707762557","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"448799.7354545454545454545454545454545455","ICMS_ST":"9441.67696687422166874221668742216687423","retailer_acquisition_cash":"418608.3354545454545454545454545454545454","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"166882.963500","import_ICMS_gross_base":"189639.73125","import_payments":{"II":"0.00","IPI":"15925.963500","PIS":"0.00","COFINS":"0.00","ICMS":"22756.767750"},"eligible_import_credits":{"IPI":"15925.963500","PIS":"0.00","COFINS":"0.00","ICMS":"22756.767750"},"supplier_net_remittance_or_credit":{"IPI":"23121.60092374429223744292237442922374429","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"31099.20050454545454545454545454545454546"},"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-V63-POWER-NO-BONUSES","A-V63-ACE55"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","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":"398635.7470319634703196347031963470319635","reference_price_brl":"503190","savings_vs_reference_brl":"104554.2529680365296803652968036529680365","fixed_residual_brl":"355896.2027762557077625570776255707762557","modeled_net_tax_total_brl":"42739.54425570776255707762557077625570777","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"7368.886940639269406392694063926940639270","COFINS":"35370.65731506849315068493150684931506850"},"modeled_tax_share_percent":"10.72145299911621175054116019622660843057","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"398635.75","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"42739.54","modeled_tax_share_percent":"10.72","savings_vs_reference_brl":"104554.25"},"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":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"368444.3470319634703196347031963470319635","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"368444.3470319634703196347031963470319635","supplier_PIS_debit":"7368.886940639269406392694063926940639270","supplier_COFINS_debit":"35370.65731506849315068493150684931506850","IVA_applied":"0","presumed_ST_base":"398635.7470319634703196347031963470319635","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"368444.3470319634703196347031963470319635","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"173887.368300","import_ICMS_gross_base":"173887.368300","import_payments":{"II":"0.00","IPI":"0.00","PIS":"3955.073400","COFINS":"18975.294900","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"3955.073400","COFINS":"18975.294900","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"3413.813540639269406392694063926940639270","COFINS":"16395.36241506849315068493150684931506850","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-V63-POWER-NO-BONUSES","A-V63-ACE55"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","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":"443732.1857102972995808491020031812855185","reference_price_brl":"503190","savings_vs_reference_brl":"59457.8142897027004191508979968187144815","fixed_residual_brl":"355896.2027762557077625570776255707762557","modeled_net_tax_total_brl":"87835.98293404159181829202437761050926282","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"53247.86228523567594970189224038175426222","PIS":"0.0000000000000000000000000000000000","COFINS":"34588.12064880591586859013213722875500060"},"modeled_tax_share_percent":"19.79481898376146123358554401957266321131","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"443732.19","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"87835.98","modeled_tax_share_percent":"19.79","savings_vs_reference_brl":"59457.81"},"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":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"409423.7766193882086717581929122721946094","supplier_own_ICMS":"49130.85319432658504061098314947266335313","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"360292.9234250616236311472097627995312563","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"34588.12064880591586859013213722875500060","IVA_applied":"0","presumed_ST_base":"443732.1857102972995808491020031812855185","ICMS_ST":"4117.00909090909090909090909090909090909","retailer_acquisition_cash":"413540.7857102972995808491020031812855185","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"169932.294900","import_ICMS_gross_base":"193104.8805681818181818181818181818181818","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"18975.294900","ICMS":"23172.58566818181818181818181818181818182"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"18975.294900","ICMS":"23172.58566818181818181818181818181818182"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"15612.82574880591586859013213722875500060","ICMS":"30075.27661705385776788371042219993608040"},"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-V63-POWER-NO-BONUSES","A-V63-ACE55"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","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":"411980.9540540998466634474462263111969570","reference_price_brl":"503190","savings_vs_reference_brl":"91209.0459459001533365525537736888030430","fixed_residual_brl":"355896.2027762557077625570776255707762557","modeled_net_tax_total_brl":"56084.75127784413890089036860074042070128","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"49437.71448649198159961369354715734363484","PIS":"6647.036791352157301276675053583077066444","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"13.61343303032384659846534082890680036755","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"411980.95","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"56084.75","modeled_tax_share_percent":"13.61","savings_vs_reference_brl":"91209.05"},"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":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"377672.5449631907557543565371354021060479","supplier_own_ICMS":"45320.70539558289069052278445624825272575","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"332351.8395676078650638337526791538533222","supplier_PIS_debit":"6647.036791352157301276675053583077066444","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"411980.9540540998466634474462263111969570","ICMS_ST":"4117.00909090909090909090909090909090909","retailer_acquisition_cash":"381789.5540540998466634474462263111969570","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"154912.073400","import_ICMS_gross_base":"176036.4470454545454545454545454545454545","import_payments":{"II":"0.00","IPI":"0.00","PIS":"3955.073400","COFINS":"0.00","ICMS":"21124.37364545454545454545454545454545455"},"eligible_import_credits":{"IPI":"0.00","PIS":"3955.073400","COFINS":"0.00","ICMS":"21124.37364545454545454545454545454545455"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"2691.963391352157301276675053583077066444","COFINS":"0.0000000000000000000000000000000000","ICMS":"28313.34084103743614506823900170279818029"},"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-V63-POWER-NO-BONUSES","A-V63-ACE55"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","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":"428495.2268464056249242332403927748818038","reference_price_brl":"503190","savings_vs_reference_brl":"74694.7731535943750757667596072251181962","fixed_residual_brl":"355896.2027762557077625570776255707762557","modeled_net_tax_total_brl":"72599.02407014991716167616276720410554814","modeled_net_tax_components_brl":{"II":"0.00","IPI":"38010.90342134400129308603062997535054754","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"34588.12064880591586859013213722875500060"},"modeled_tax_share_percent":"16.94278477836418970483346228310499509598","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"428495.23","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"72599.02","modeled_tax_share_percent":"16.94","savings_vs_reference_brl":"74694.77"},"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":"0.1055"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"360292.9234250616236311472097627995312563","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"38010.90342134400129308603062997535054754","supplier_PC_base":"360292.9234250616236311472097627995312563","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"34588.12064880591586859013213722875500060","IVA_applied":"0","presumed_ST_base":"428495.2268464056249242332403927748818038","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"398303.8268464056249242332403927748818038","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"185858.258400","import_ICMS_gross_base":"185858.258400","import_payments":{"II":"0.00","IPI":"15925.963500","PIS":"0.00","COFINS":"18975.294900","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"15925.963500","PIS":"0.00","COFINS":"18975.294900","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"22084.93992134400129308603062997535054754","PIS":"0.0000000000000000000000000000000000","COFINS":"15612.82574880591586859013213722875500060","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-V63-POWER-NO-BONUSES","A-V63-ACE55"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","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":"397606.3586419904948280682135868045848476","reference_price_brl":"503190","savings_vs_reference_brl":"105583.6413580095051719317864131954151524","fixed_residual_brl":"355896.2027762557077625570776255707762557","modeled_net_tax_total_brl":"41710.15586573478706551113596123380859192","modeled_net_tax_components_brl":{"II":"0.00","IPI":"35063.11907438262976423446090765073152548","ICMS":"0.0000000000000000000000000000000000","PIS":"6647.036791352157301276675053583077066442","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"10.49031409059811053782539414903468038763","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"397606.36","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"41710.16","modeled_tax_share_percent":"10.49","savings_vs_reference_brl":"105583.64"},"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":"0.1055"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"332351.8395676078650638337526791538533221","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"35063.11907438262976423446090765073152548","supplier_PC_base":"332351.8395676078650638337526791538533221","supplier_PIS_debit":"6647.036791352157301276675053583077066442","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"397606.3586419904948280682135868045848476","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"367414.9586419904948280682135868045848476","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"170838.036900","import_ICMS_gross_base":"170838.036900","import_payments":{"II":"0.00","IPI":"15925.963500","PIS":"3955.073400","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"15925.963500","PIS":"3955.073400","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"19137.15557438262976423446090765073152548","PIS":"2691.963391352157301276675053583077066442","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-V63-POWER-NO-BONUSES","A-V63-ACE55"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","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":"448799.7354545454545454545454545454545455","reference_price_brl":"503190","savings_vs_reference_brl":"54390.2645454545454545454545454545454545","fixed_residual_brl":"355896.2027762557077625570776255707762557","modeled_net_tax_total_brl":"92903.53267828974678289746782897467828975","modeled_net_tax_components_brl":{"II":"0.00","IPI":"39047.56442374429223744292237442922374429","ICMS":"53855.96825454545454545454545454545454546","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"20.70044283430711580272528774559623355286","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"448799.74","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"92903.53","modeled_tax_share_percent":"20.70","savings_vs_reference_brl":"54390.26"},"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":"0.1055"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"370119.0940639269406392694063926940639269","supplier_own_ICMS":"44414.29128767123287671232876712328767123","supplier_IPI":"39047.56442374429223744292237442922374429","supplier_PC_base":"325704.8027762557077625570776255707762557","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"448799.7354545454545454545454545454545455","ICMS_ST":"9441.67696687422166874221668742216687423","retailer_acquisition_cash":"418608.3354545454545454545454545454545454","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"166882.963500","import_ICMS_gross_base":"189639.73125","import_payments":{"II":"0.00","IPI":"15925.963500","PIS":"0.00","COFINS":"0.00","ICMS":"22756.767750"},"eligible_import_credits":{"IPI":"15925.963500","PIS":"0.00","COFINS":"0.00","ICMS":"22756.767750"},"supplier_net_remittance_or_credit":{"IPI":"23121.60092374429223744292237442922374429","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"31099.20050454545454545454545454545454546"},"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-V63-POWER-NO-BONUSES","A-V63-ACE55"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","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":"390484.3234250616236311472097627995312563","reference_price_brl":"503190","savings_vs_reference_brl":"112705.6765749383763688527902372004687437","fixed_residual_brl":"355896.2027762557077625570776255707762557","modeled_net_tax_total_brl":"34588.12064880591586859013213722875500060","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"34588.12064880591586859013213722875500060"},"modeled_tax_share_percent":"8.857748845183478674529027294968935467397","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"390484.32","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"34588.12","modeled_tax_share_percent":"8.86","savings_vs_reference_brl":"112705.68"},"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":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"360292.9234250616236311472097627995312563","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"360292.9234250616236311472097627995312563","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"34588.12064880591586859013213722875500060","IVA_applied":"0","presumed_ST_base":"390484.3234250616236311472097627995312563","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"360292.9234250616236311472097627995312563","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"169932.294900","import_ICMS_gross_base":"169932.294900","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"18975.294900","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"18975.294900","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"15612.82574880591586859013213722875500060","ICMS":"0.0000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V63-POWER-NO-BONUSES","A-V63-ACE55"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","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":"362543.2395676078650638337526791538533221","reference_price_brl":"503190","savings_vs_reference_brl":"140646.7604323921349361662473208461466779","fixed_residual_brl":"355896.2027762557077625570776255707762557","modeled_net_tax_total_brl":"6647.036791352157301276675053583077066442","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"6647.036791352157301276675053583077066442","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"1.833446625368007498256069123757727690403","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"362543.24","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"6647.04","modeled_tax_share_percent":"1.83","savings_vs_reference_brl":"140646.76"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0.02","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"332351.8395676078650638337526791538533221","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"332351.8395676078650638337526791538533221","supplier_PIS_debit":"6647.036791352157301276675053583077066442","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"362543.2395676078650638337526791538533221","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"332351.8395676078650638337526791538533221","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"154912.073400","import_ICMS_gross_base":"154912.073400","import_payments":{"II":"0.00","IPI":"0.00","PIS":"3955.073400","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"3955.073400","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"2691.963391352157301276675053583077066442","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":"-0.000000000000000000000000000000000042"},"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-V63-POWER-NO-BONUSES","A-V63-ACE55"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","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":"404427.5031548360315483603154836031548360","reference_price_brl":"503190","savings_vs_reference_brl":"98762.4968451639684516396845163968451640","fixed_residual_brl":"355896.2027762557077625570776255707762557","modeled_net_tax_total_brl":"48531.30037858032378580323785803237858032","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"48531.30037858032378580323785803237858032","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":"404427.50","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"48531.30","modeled_tax_share_percent":"12.00","savings_vs_reference_brl":"98762.50"},"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":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"370119.0940639269406392694063926940639269","supplier_own_ICMS":"44414.29128767123287671232876712328767123","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"325704.8027762557077625570776255707762557","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"404427.5031548360315483603154836031548360","ICMS_ST":"4117.00909090909090909090909090909090909","retailer_acquisition_cash":"374236.1031548360315483603154836031548360","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"150957.00","import_ICMS_gross_base":"171542.0454545454545454545454545454545455","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"20585.04545454545454545454545454545454545"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"20585.04545454545454545454545454545454545"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"27946.25492403486924034869240348692403487"},"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-V63-POWER-NO-BONUSES","A-V63-ACE55"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","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":"390258.0594691506849315068493150684931507","reference_price_brl":"503190","savings_vs_reference_brl":"112931.9405308493150684931506849315068493","fixed_residual_brl":"355896.2027762557077625570776255707762557","modeled_net_tax_total_brl":"34361.85669289497716894977168949771689498","modeled_net_tax_components_brl":{"II":"0.00","IPI":"34361.85669289497716894977168949771689498","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"8.804906358535109374975010540684774027840","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"390258.06","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"34361.86","modeled_tax_share_percent":"8.80","savings_vs_reference_brl":"112931.94"},"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":"0.1055"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"325704.8027762557077625570776255707762557","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"34361.85669289497716894977168949771689498","supplier_PC_base":"325704.8027762557077625570776255707762557","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"390258.0594691506849315068493150684931507","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"360066.6594691506849315068493150684931507","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"166882.963500","import_ICMS_gross_base":"166882.963500","import_payments":{"II":"0.00","IPI":"15925.963500","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"15925.963500","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"18435.89319289497716894977168949771689498","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":"0.00000000000000000000000000000000002"},"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-V63-POWER-NO-BONUSES","A-V63-ACE55"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","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":"390484.3234250616236311472097627995312563","reference_price_brl":"503190","savings_vs_reference_brl":"112705.6765749383763688527902372004687437","fixed_residual_brl":"355896.2027762557077625570776255707762557","modeled_net_tax_total_brl":"34588.12064880591586859013213722875500060","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"34588.12064880591586859013213722875500060"},"modeled_tax_share_percent":"8.857748845183478674529027294968935467397","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"390484.32","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"34588.12","modeled_tax_share_percent":"8.86","savings_vs_reference_brl":"112705.68"},"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":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"360292.9234250616236311472097627995312563","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"360292.9234250616236311472097627995312563","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"34588.12064880591586859013213722875500060","IVA_applied":"0","presumed_ST_base":"390484.3234250616236311472097627995312563","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"360292.9234250616236311472097627995312563","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"169932.294900","import_ICMS_gross_base":"169932.294900","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"18975.294900","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"18975.294900","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"15612.82574880591586859013213722875500060","ICMS":"0.0000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V63-POWER-NO-BONUSES","A-V63-ACE55"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","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":"362543.2395676078650638337526791538533221","reference_price_brl":"503190","savings_vs_reference_brl":"140646.7604323921349361662473208461466779","fixed_residual_brl":"355896.2027762557077625570776255707762557","modeled_net_tax_total_brl":"6647.036791352157301276675053583077066442","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000","PIS":"6647.036791352157301276675053583077066442","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"1.833446625368007498256069123757727690403","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"362543.24","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"6647.04","modeled_tax_share_percent":"1.83","savings_vs_reference_brl":"140646.76"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","PIS_UP":"0.02","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0","II":"0","IPI":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"332351.8395676078650638337526791538533221","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"332351.8395676078650638337526791538533221","supplier_PIS_debit":"6647.036791352157301276675053583077066442","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"362543.2395676078650638337526791538533221","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"332351.8395676078650638337526791538533221","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"154912.073400","import_ICMS_gross_base":"154912.073400","import_payments":{"II":"0.00","IPI":"0.00","PIS":"3955.073400","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"3955.073400","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"2691.963391352157301276675053583077066442","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":"-0.000000000000000000000000000000000042"},"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-V63-POWER-NO-BONUSES","A-V63-ACE55"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","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":"404427.5031548360315483603154836031548360","reference_price_brl":"503190","savings_vs_reference_brl":"98762.4968451639684516396845163968451640","fixed_residual_brl":"355896.2027762557077625570776255707762557","modeled_net_tax_total_brl":"48531.30037858032378580323785803237858032","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000","ICMS":"48531.30037858032378580323785803237858032","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":"404427.50","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"48531.30","modeled_tax_share_percent":"12.00","savings_vs_reference_brl":"98762.50"},"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":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"370119.0940639269406392694063926940639269","supplier_own_ICMS":"44414.29128767123287671232876712328767123","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"325704.8027762557077625570776255707762557","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"404427.5031548360315483603154836031548360","ICMS_ST":"4117.00909090909090909090909090909090909","retailer_acquisition_cash":"374236.1031548360315483603154836031548360","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"150957.00","import_ICMS_gross_base":"171542.0454545454545454545454545454545455","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"20585.04545454545454545454545454545454545"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"20585.04545454545454545454545454545454545"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","ICMS":"27946.25492403486924034869240348692403487"},"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-V63-POWER-NO-BONUSES","A-V63-ACE55"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","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":"390258.0594691506849315068493150684931507","reference_price_brl":"503190","savings_vs_reference_brl":"112931.9405308493150684931506849315068493","fixed_residual_brl":"355896.2027762557077625570776255707762557","modeled_net_tax_total_brl":"34361.85669289497716894977168949771689498","modeled_net_tax_components_brl":{"II":"0.00","IPI":"34361.85669289497716894977168949771689498","ICMS":"0.0000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000"},"modeled_tax_share_percent":"8.804906358535109374975010540684774027840","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"390258.06","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"34361.86","modeled_tax_share_percent":"8.80","savings_vs_reference_brl":"112931.94"},"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":"0.1055"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"325704.8027762557077625570776255707762557","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"34361.85669289497716894977168949771689498","supplier_PC_base":"325704.8027762557077625570776255707762557","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"390258.0594691506849315068493150684931507","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"360066.6594691506849315068493150684931507","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"166882.963500","import_ICMS_gross_base":"166882.963500","import_payments":{"II":"0.00","IPI":"15925.963500","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"15925.963500","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"18435.89319289497716894977168949771689498","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":"0.00000000000000000000000000000000002"},"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-V63-POWER-NO-BONUSES","A-V63-ACE55"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","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":"355896.2027762557077625570776255707762557","reference_price_brl":"503190","savings_vs_reference_brl":"147293.7972237442922374429223744292237443","fixed_residual_brl":"355896.2027762557077625570776255707762557","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":"355896.20","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"147293.80"},"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":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"325704.8027762557077625570776255707762557","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"325704.8027762557077625570776255707762557","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"355896.2027762557077625570776255707762557","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"325704.8027762557077625570776255707762557","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"150957.00","import_ICMS_gross_base":"150957.00","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-V63-POWER-NO-BONUSES","A-V63-ACE55"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V040-CUSTOMS-0_30","product_id":"BR-V040","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":"355896.2027762557077625570776255707762557","reference_price_brl":"503190","savings_vs_reference_brl":"147293.7972237442922374429223744292237443","fixed_residual_brl":"355896.2027762557077625570776255707762557","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":"355896.20","fixed_residual_brl":"355896.20","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"147293.80"},"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":"325704.8027762557077625570776255707762557","retailer_fixed_residual_brl":"30191.40","customs_value_brl":"150957.00","baseline_upstream_price_ex_IPI_ST_brl":"418686.7579908675799086757990867579908676","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"503190","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"325704.8027762557077625570776255707762557","supplier_own_ICMS":"0.0000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"325704.8027762557077625570776255707762557","supplier_PIS_debit":"0.0000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"355896.2027762557077625570776255707762557","ICMS_ST":"0.0000000000000000000000000000000000","retailer_acquisition_cash":"325704.8027762557077625570776255707762557","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"150957.00","import_ICMS_gross_base":"150957.00","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-V63-POWER-NO-BONUSES","A-V63-ACE55"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","S039","V4-S002","V4-S003","V4-S012","V63-ACE55","V63-P-BR-V040","V63-R-BR-V040","V63-S-BR-V040"],"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 anunciado pela fabricante. A página apresenta cabeçalhos 2024 e 2025; ano-modelo não resolvido e mantido nulo. Frete, pintura, estoque e opcionais não confirmados.","Separate calibration with customs fraction 0.30; not an observed customs value."]}]}