{"scenario":{"scenario_id":"EDU-BR-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","ncm":"8703.21.00","state":"SP","date":"2026-09-12","mode":"educational","path":"vehicle_equivalent","origin_scenario":"Produção da família documentada em Argentina. Cenário padrão pressupõe origem qualificada pelo ACE 14 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":"93990","price_source_id":"V63-P-BR-V073","price_date":"2026-09-18","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"calibration_policy":"vehicle_fixed_dealer_fraction","customs_fraction":"0.40","dealer_margin_fraction":"0.06","assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V63-POWER-NO-BONUSES","A-V63-ACE14"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."],"rates":{"ICMS":"0.12","ICMS_OWN":"0.12","PIS_UP":"0.02","COFINS_UP":"0.096","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0262","COFINS_IMPORT":"0.1257","II":"0","IPI":"0.0455"},"rate_rule_ids":{"ICMS":"R-SP-ICMS-VEH12","PIS_UP":"R-PIS-V-MONO","COFINS_UP":"R-COFINS-V-MONO","II":"R-V63-ACE14","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","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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":"2026-09-18","IPI_selection":{"base_pp":"6.3","propulsion_pp":"0","power_pp":"-1.75","efficiency_pp":"0","safety_pp":"0","recycling_pp":"0","method":"representative_NC87-13_proxy","marketing_power_cv":"75","power_kw_proxy":"55.16240625","power_input_status":"published_marketing_power_proxy_not_certified_regulatory_power","propulsion":"ICE_flex","sustainable_assumed":false,"rate":"0.0455","power_band_upper_inclusive_kw":66,"source_ids":["V63-S-BR-V073","V4-S003"],"potential_rate_range":{"low":"0","high":"0.0455"},"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":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"}},"assumption_override":{"assumptionId":"A-CUSTOMS-35","parameter":"customs_fraction","value":"0.40","basis":"package_sensitivity","baselineScenarioId":"EDU-BR-V073"},"sensitivity_fixture":{"product_id":"BR-V073","dimension":"customs_fraction","value":"0.40","status":"feasible","result":{"price_brl":"93990.00","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"23568.65","modeled_tax_share_percent":"25.08","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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Produção da família documentada em Argentina. Cenário padrão pressupõe origem qualificada pelo ACE 14 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-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","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":"93990.000000000000000000000000000000000","reference_price_brl":"93990","savings_vs_reference_brl":"0.000000000000000000000000000000000","fixed_residual_brl":"70421.34992544570502431118314424635332253","modeled_net_tax_total_brl":"23568.65007455429497568881685575364667747","modeled_net_tax_components_brl":{"II":"0.00","IPI":"3789.051215559157212317666126418152350081","ICMS":"11278.80000000000000000000000000000000000","PIS":"1465.654975688816855753646677471636952998","COFINS":"7035.143883306320907617504051863857374392"},"modeled_tax_share_percent":"25.07569962182603997839005942733657482442","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"93990.00","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"23568.65","modeled_tax_share_percent":"25.08","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":"0.0455"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"83275.85089141004862236628849270664505673","supplier_own_ICMS":"9993.102106969205834683954619124797406808","supplier_IPI":"3789.051215559157212317666126418152350081","supplier_PC_base":"73282.74878444084278768233387358184764992","supplier_PIS_debit":"1465.654975688816855753646677471636952998","supplier_COFINS_debit":"7035.143883306320907617504051863857374392","IVA_applied":"0","presumed_ST_base":"93990.000000000000000000000000000000000","ICMS_ST":"1285.697893030794165316045380875202593192","retailer_acquisition_cash":"88350.60000000000000000000000000000000000","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"45017.450400","import_ICMS_gross_base":"51156.19363636363636363636363636363636364","import_payments":{"II":"0.00","IPI":"1710.618000","PIS":"985.015200","COFINS":"4725.817200","ICMS":"6138.743236363636363636363636363636363636"},"eligible_import_credits":{"IPI":"1710.618000","PIS":"985.015200","COFINS":"4725.817200","ICMS":"6138.743236363636363636363636363636363636"},"supplier_net_remittance_or_credit":{"IPI":"2078.433215559157212317666126418152350081","PIS":"480.639775688816855753646677471636952998","COFINS":"2309.326683306320907617504051863857374392","ICMS":"5140.056763636363636363636363636363636364"},"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-ACE14"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","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":"93990.000000000000000000000000000000000","reference_price_brl":"93990","savings_vs_reference_brl":"0.000000000000000000000000000000000","fixed_residual_brl":"70421.34992544570502431118314424635332253","modeled_net_tax_total_brl":"23568.65007455429497568881685575364667747","modeled_net_tax_components_brl":{"II":"0.00","IPI":"3789.051215559157212317666126418152350081","ICMS":"11278.80000000000000000000000000000000000","PIS":"1465.654975688816855753646677471636952998","COFINS":"7035.143883306320907617504051863857374392"},"modeled_tax_share_percent":"25.07569962182603997839005942733657482442","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"93990.00","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"23568.65","modeled_tax_share_percent":"25.08","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":"0.0455"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"83275.85089141004862236628849270664505673","supplier_own_ICMS":"9993.102106969205834683954619124797406808","supplier_IPI":"3789.051215559157212317666126418152350081","supplier_PC_base":"73282.74878444084278768233387358184764992","supplier_PIS_debit":"1465.654975688816855753646677471636952998","supplier_COFINS_debit":"7035.143883306320907617504051863857374392","IVA_applied":"0","presumed_ST_base":"93990.000000000000000000000000000000000","ICMS_ST":"1285.697893030794165316045380875202593192","retailer_acquisition_cash":"88350.60000000000000000000000000000000000","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"45017.450400","import_ICMS_gross_base":"51156.19363636363636363636363636363636364","import_payments":{"II":"0.00","IPI":"1710.618000","PIS":"985.015200","COFINS":"4725.817200","ICMS":"6138.743236363636363636363636363636363636"},"eligible_import_credits":{"IPI":"1710.618000","PIS":"985.015200","COFINS":"4725.817200","ICMS":"6138.743236363636363636363636363636363636"},"supplier_net_remittance_or_credit":{"IPI":"2078.433215559157212317666126418152350081","PIS":"480.639775688816855753646677471636952998","COFINS":"2309.326683306320907617504051863857374392","ICMS":"5140.056763636363636363636363636363636364"},"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-ACE14"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","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":"89684.25998231913953145719758361573596582","reference_price_brl":"93990","savings_vs_reference_brl":"4305.74001768086046854280241638426403418","fixed_residual_brl":"70421.34992544570502431118314424635332253","modeled_net_tax_total_brl":"19262.91005687343450714601443936938264329","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"10762.11119787829674377486371003388831590","PIS":"1465.654975688816855753646677471636952998","COFINS":"7035.143883306320907617504051863857374392"},"modeled_tax_share_percent":"21.47858505012031449049708542972218290376","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"89684.26","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"19262.91","modeled_tax_share_percent":"21.48","savings_vs_reference_brl":"4305.74"},"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":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"83275.85089141004862236628849270664505673","supplier_own_ICMS":"9993.102106969205834683954619124797406808","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"73282.74878444084278768233387358184764992","supplier_PIS_debit":"1465.654975688816855753646677471636952998","supplier_COFINS_debit":"7035.143883306320907617504051863857374392","IVA_applied":"0","presumed_ST_base":"89684.25998231913953145719758361573596582","ICMS_ST":"769.009090909090909090909090909090909092","retailer_acquisition_cash":"84044.85998231913953145719758361573596582","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"43306.832400","import_ICMS_gross_base":"49212.30954545454545454545454545454545455","import_payments":{"II":"0.00","IPI":"0.00","PIS":"985.015200","COFINS":"4725.817200","ICMS":"5905.477145454545454545454545454545454545"},"eligible_import_credits":{"IPI":"0.00","PIS":"985.015200","COFINS":"4725.817200","ICMS":"5905.477145454545454545454545454545454545"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"480.639775688816855753646677471636952998","COFINS":"2309.326683306320907617504051863857374392","ICMS":"4856.634052423751289229409164579342861355"},"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-ACE14"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","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":"82256.51385413290113452188006482982171799","reference_price_brl":"93990","savings_vs_reference_brl":"11733.48614586709886547811993517017828201","fixed_residual_brl":"70421.34992544570502431118314424635332253","modeled_net_tax_total_brl":"11835.16392868719611021069692058346839546","modeled_net_tax_components_brl":{"II":"0.00","IPI":"3334.365069692058346839546191247974068071","ICMS":"0.00000000000000000000000000000000000","PIS":"1465.654975688816855753646677471636952998","COFINS":"7035.143883306320907617504051863857374392"},"modeled_tax_share_percent":"14.38811757774554584482151525971316213535","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"82256.51","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"11835.16","modeled_tax_share_percent":"14.39","savings_vs_reference_brl":"11733.49"},"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":"0.0455"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"73282.74878444084278768233387358184764992","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"3334.365069692058346839546191247974068071","supplier_PC_base":"73282.74878444084278768233387358184764992","supplier_PIS_debit":"1465.654975688816855753646677471636952998","supplier_COFINS_debit":"7035.143883306320907617504051863857374392","IVA_applied":"0","presumed_ST_base":"82256.51385413290113452188006482982171799","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"76617.11385413290113452188006482982171799","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"45017.450400","import_ICMS_gross_base":"45017.450400","import_payments":{"II":"0.00","IPI":"1710.618000","PIS":"985.015200","COFINS":"4725.817200","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"1710.618000","PIS":"985.015200","COFINS":"4725.817200","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"1623.747069692058346839546191247974068071","PIS":"480.639775688816855753646677471636952998","COFINS":"2309.326683306320907617504051863857374392","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V63-POWER-NO-BONUSES","A-V63-ACE14"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","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":"92052.35418342719227674979887369267900242","reference_price_brl":"93990","savings_vs_reference_brl":"1937.64581657280772325020112630732099758","fixed_residual_brl":"70421.34992544570502431118314424635332253","modeled_net_tax_total_brl":"21631.00425798148725243861572944632567989","modeled_net_tax_components_brl":{"II":"0.00","IPI":"3705.222648843246654523027495302706501628","ICMS":"11046.28250201126307320997586484312148029","PIS":"0.00000000000000000000000000000000000","COFINS":"6879.499107126977524705612369300497697968"},"modeled_tax_share_percent":"23.49858887354329413133902361078497792936","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"92052.35","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"21631.00","modeled_tax_share_percent":"23.50","savings_vs_reference_brl":"1937.65"},"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":"0.0455"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"81433.46480974168471479181308357596706875","supplier_own_ICMS":"9772.015777169002165775017570029116048250","supplier_IPI":"3705.222648843246654523027495302706501628","supplier_PC_base":"71661.44903257268254901679551354685102050","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"6879.499107126977524705612369300497697968","IVA_applied":"0","presumed_ST_base":"92052.35418342719227674979887369267900242","ICMS_ST":"1274.266724842260907434958294814005432040","retailer_acquisition_cash":"86412.95418342719227674979887369267900242","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"44032.435200","import_ICMS_gross_base":"50036.85818181818181818181818181818181818","import_payments":{"II":"0.00","IPI":"1710.618000","PIS":"0.00","COFINS":"4725.817200","ICMS":"6004.422981818181818181818181818181818182"},"eligible_import_credits":{"IPI":"1710.618000","PIS":"0.00","COFINS":"4725.817200","ICMS":"6004.422981818181818181818181818181818182"},"supplier_net_remittance_or_credit":{"IPI":"1994.604648843246654523027495302706501628","PIS":"0.00000000000000000000000000000000000","COFINS":"2153.681907126977524705612369300497697968","ICMS":"5041.859520193081255028157683024939662108"},"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-ACE14"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","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":"85410.57884972170686456400742115027829314","reference_price_brl":"93990","savings_vs_reference_brl":"8579.42115027829313543599257884972170686","fixed_residual_brl":"70421.34992544570502431118314424635332253","modeled_net_tax_total_brl":"14989.22892427600184025282427690392497061","modeled_net_tax_components_brl":{"II":"0.00","IPI":"3417.878851586015281315119240564945589257","ICMS":"10249.26946196660482374768089053803339518","PIS":"1322.080610723381735190024145800945986174","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"17.54961636619892925347538185245899107873","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"85410.58","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"14989.23","modeled_tax_share_percent":"17.55","savings_vs_reference_brl":"8579.42"},"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":"0.0455"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"75118.21651837396222670591737505374921444","supplier_own_ICMS":"9014.185982204875467204710085006449905733","supplier_IPI":"3417.878851586015281315119240564945589257","supplier_PC_base":"66104.03053616908675950120729004729930871","supplier_PIS_debit":"1322.080610723381735190024145800945986174","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"85410.57884972170686456400742115027829314","ICMS_ST":"1235.083479761729356542970805531583489447","retailer_acquisition_cash":"79771.17884972170686456400742115027829315","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"40291.633200","import_ICMS_gross_base":"45785.94681818181818181818181818181818182","import_payments":{"II":"0.00","IPI":"1710.618000","PIS":"985.015200","COFINS":"0.00","ICMS":"5494.313618181818181818181818181818181818"},"eligible_import_credits":{"IPI":"1710.618000","PIS":"985.015200","COFINS":"0.00","ICMS":"5494.313618181818181818181818181818181818"},"supplier_net_remittance_or_credit":{"IPI":"1707.260851586015281315119240564945589257","PIS":"337.065410723381735190024145800945986174","COFINS":"0.00000000000000000000000000000000000","ICMS":"4754.955843784786641929499072356215213362"},"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-ACE14"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","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":"89684.25998231913953145719758361573596582","reference_price_brl":"93990","savings_vs_reference_brl":"4305.74001768086046854280241638426403418","fixed_residual_brl":"70421.34992544570502431118314424635332253","modeled_net_tax_total_brl":"19262.91005687343450714601443936938264329","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"10762.11119787829674377486371003388831590","PIS":"1465.654975688816855753646677471636952998","COFINS":"7035.143883306320907617504051863857374392"},"modeled_tax_share_percent":"21.47858505012031449049708542972218290376","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"89684.26","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"19262.91","modeled_tax_share_percent":"21.48","savings_vs_reference_brl":"4305.74"},"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":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"83275.85089141004862236628849270664505673","supplier_own_ICMS":"9993.102106969205834683954619124797406808","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"73282.74878444084278768233387358184764992","supplier_PIS_debit":"1465.654975688816855753646677471636952998","supplier_COFINS_debit":"7035.143883306320907617504051863857374392","IVA_applied":"0","presumed_ST_base":"89684.25998231913953145719758361573596582","ICMS_ST":"769.009090909090909090909090909090909092","retailer_acquisition_cash":"84044.85998231913953145719758361573596582","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"43306.832400","import_ICMS_gross_base":"49212.30954545454545454545454545454545455","import_payments":{"II":"0.00","IPI":"0.00","PIS":"985.015200","COFINS":"4725.817200","ICMS":"5905.477145454545454545454545454545454545"},"eligible_import_credits":{"IPI":"0.00","PIS":"985.015200","COFINS":"4725.817200","ICMS":"5905.477145454545454545454545454545454545"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"480.639775688816855753646677471636952998","COFINS":"2309.326683306320907617504051863857374392","ICMS":"4856.634052423751289229409164579342861355"},"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-ACE14"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","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":"82256.51385413290113452188006482982171799","reference_price_brl":"93990","savings_vs_reference_brl":"11733.48614586709886547811993517017828201","fixed_residual_brl":"70421.34992544570502431118314424635332253","modeled_net_tax_total_brl":"11835.16392868719611021069692058346839546","modeled_net_tax_components_brl":{"II":"0.00","IPI":"3334.365069692058346839546191247974068071","ICMS":"0.00000000000000000000000000000000000","PIS":"1465.654975688816855753646677471636952998","COFINS":"7035.143883306320907617504051863857374392"},"modeled_tax_share_percent":"14.38811757774554584482151525971316213535","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"82256.51","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"11835.16","modeled_tax_share_percent":"14.39","savings_vs_reference_brl":"11733.49"},"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":"0.0455"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"73282.74878444084278768233387358184764992","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"3334.365069692058346839546191247974068071","supplier_PC_base":"73282.74878444084278768233387358184764992","supplier_PIS_debit":"1465.654975688816855753646677471636952998","supplier_COFINS_debit":"7035.143883306320907617504051863857374392","IVA_applied":"0","presumed_ST_base":"82256.51385413290113452188006482982171799","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"76617.11385413290113452188006482982171799","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"45017.450400","import_ICMS_gross_base":"45017.450400","import_payments":{"II":"0.00","IPI":"1710.618000","PIS":"985.015200","COFINS":"4725.817200","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"1710.618000","PIS":"985.015200","COFINS":"4725.817200","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"1623.747069692058346839546191247974068071","PIS":"480.639775688816855753646677471636952998","COFINS":"2309.326683306320907617504051863857374392","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V63-POWER-NO-BONUSES","A-V63-ACE14"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","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":"92052.35418342719227674979887369267900242","reference_price_brl":"93990","savings_vs_reference_brl":"1937.64581657280772325020112630732099758","fixed_residual_brl":"70421.34992544570502431118314424635332253","modeled_net_tax_total_brl":"21631.00425798148725243861572944632567989","modeled_net_tax_components_brl":{"II":"0.00","IPI":"3705.222648843246654523027495302706501628","ICMS":"11046.28250201126307320997586484312148029","PIS":"0.00000000000000000000000000000000000","COFINS":"6879.499107126977524705612369300497697968"},"modeled_tax_share_percent":"23.49858887354329413133902361078497792936","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"92052.35","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"21631.00","modeled_tax_share_percent":"23.50","savings_vs_reference_brl":"1937.65"},"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":"0.0455"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"81433.46480974168471479181308357596706875","supplier_own_ICMS":"9772.015777169002165775017570029116048250","supplier_IPI":"3705.222648843246654523027495302706501628","supplier_PC_base":"71661.44903257268254901679551354685102050","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"6879.499107126977524705612369300497697968","IVA_applied":"0","presumed_ST_base":"92052.35418342719227674979887369267900242","ICMS_ST":"1274.266724842260907434958294814005432040","retailer_acquisition_cash":"86412.95418342719227674979887369267900242","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"44032.435200","import_ICMS_gross_base":"50036.85818181818181818181818181818181818","import_payments":{"II":"0.00","IPI":"1710.618000","PIS":"0.00","COFINS":"4725.817200","ICMS":"6004.422981818181818181818181818181818182"},"eligible_import_credits":{"IPI":"1710.618000","PIS":"0.00","COFINS":"4725.817200","ICMS":"6004.422981818181818181818181818181818182"},"supplier_net_remittance_or_credit":{"IPI":"1994.604648843246654523027495302706501628","PIS":"0.00000000000000000000000000000000000","COFINS":"2153.681907126977524705612369300497697968","ICMS":"5041.859520193081255028157683024939662108"},"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-ACE14"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","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":"85410.57884972170686456400742115027829314","reference_price_brl":"93990","savings_vs_reference_brl":"8579.42115027829313543599257884972170686","fixed_residual_brl":"70421.34992544570502431118314424635332253","modeled_net_tax_total_brl":"14989.22892427600184025282427690392497061","modeled_net_tax_components_brl":{"II":"0.00","IPI":"3417.878851586015281315119240564945589257","ICMS":"10249.26946196660482374768089053803339518","PIS":"1322.080610723381735190024145800945986174","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"17.54961636619892925347538185245899107873","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"85410.58","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"14989.23","modeled_tax_share_percent":"17.55","savings_vs_reference_brl":"8579.42"},"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":"0.0455"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"75118.21651837396222670591737505374921444","supplier_own_ICMS":"9014.185982204875467204710085006449905733","supplier_IPI":"3417.878851586015281315119240564945589257","supplier_PC_base":"66104.03053616908675950120729004729930871","supplier_PIS_debit":"1322.080610723381735190024145800945986174","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"85410.57884972170686456400742115027829314","ICMS_ST":"1235.083479761729356542970805531583489447","retailer_acquisition_cash":"79771.17884972170686456400742115027829315","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"40291.633200","import_ICMS_gross_base":"45785.94681818181818181818181818181818182","import_payments":{"II":"0.00","IPI":"1710.618000","PIS":"985.015200","COFINS":"0.00","ICMS":"5494.313618181818181818181818181818181818"},"eligible_import_credits":{"IPI":"1710.618000","PIS":"985.015200","COFINS":"0.00","ICMS":"5494.313618181818181818181818181818181818"},"supplier_net_remittance_or_credit":{"IPI":"1707.260851586015281315119240564945589257","PIS":"337.065410723381735190024145800945986174","COFINS":"0.00000000000000000000000000000000000","ICMS":"4754.955843784786641929499072356215213362"},"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-ACE14"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","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":"78922.14878444084278768233387358184764992","reference_price_brl":"93990","savings_vs_reference_brl":"15067.85121555915721231766612641815235008","fixed_residual_brl":"70421.34992544570502431118314424635332253","modeled_net_tax_total_brl":"8500.798858995137763371150729335494327390","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000","PIS":"1465.654975688816855753646677471636952998","COFINS":"7035.143883306320907617504051863857374392"},"modeled_tax_share_percent":"10.77111937513672101192850617013884420882","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"78922.15","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"8500.80","modeled_tax_share_percent":"10.77","savings_vs_reference_brl":"15067.85"},"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":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"73282.74878444084278768233387358184764992","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"73282.74878444084278768233387358184764992","supplier_PIS_debit":"1465.654975688816855753646677471636952998","supplier_COFINS_debit":"7035.143883306320907617504051863857374392","IVA_applied":"0","presumed_ST_base":"78922.14878444084278768233387358184764992","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"73282.74878444084278768233387358184764992","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"43306.832400","import_ICMS_gross_base":"43306.832400","import_payments":{"II":"0.00","IPI":"0.00","PIS":"985.015200","COFINS":"4725.817200","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"985.015200","COFINS":"4725.817200","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"480.639775688816855753646677471636952998","COFINS":"2309.326683306320907617504051863857374392","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"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-ACE14"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","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":"87841.87390065077562388272217448505797784","reference_price_brl":"93990","savings_vs_reference_brl":"6148.12609934922437611727782551494202216","fixed_residual_brl":"70421.34992544570502431118314424635332253","modeled_net_tax_total_brl":"17420.52397520507059957153903023870465531","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"10541.02486807809307486592666093820695734","PIS":"0.00000000000000000000000000000000000","COFINS":"6879.499107126977524705612369300497697968"},"modeled_tax_share_percent":"19.83168527905916044667881772814834820709","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"87841.87","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"17420.52","modeled_tax_share_percent":"19.83","savings_vs_reference_brl":"6148.13"},"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":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"81433.46480974168471479181308357596706875","supplier_own_ICMS":"9772.015777169002165775017570029116048250","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"71661.44903257268254901679551354685102050","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"6879.499107126977524705612369300497697968","IVA_applied":"0","presumed_ST_base":"87841.87390065077562388272217448505797784","ICMS_ST":"769.009090909090909090909090909090909090","retailer_acquisition_cash":"82202.47390065077562388272217448505797784","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"42321.817200","import_ICMS_gross_base":"48092.97409090909090909090909090909090909","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"4725.817200","ICMS":"5771.156890909090909090909090909090909091"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"4725.817200","ICMS":"5771.156890909090909090909090909090909091"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"2153.681907126977524705612369300497697968","ICMS":"4769.867977169002165775017570029116048249"},"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-ACE14"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","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":"81526.62560928305313579682646596284012353","reference_price_brl":"93990","savings_vs_reference_brl":"12463.37439071694686420317353403715987647","fixed_residual_brl":"70421.34992544570502431118314424635332253","modeled_net_tax_total_brl":"11105.27568383734811148564332171648680100","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"9783.195073113966376295619175915540814824","PIS":"1322.080610723381735190024145800945986174","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"13.62165501251022296536628332412267385108","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"81526.63","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"11105.28","modeled_tax_share_percent":"13.62","savings_vs_reference_brl":"12463.37"},"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":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"75118.21651837396222670591737505374921444","supplier_own_ICMS":"9014.185982204875467204710085006449905733","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"66104.03053616908675950120729004729930871","supplier_PIS_debit":"1322.080610723381735190024145800945986174","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"81526.62560928305313579682646596284012353","ICMS_ST":"769.009090909090909090909090909090909091","retailer_acquisition_cash":"75887.22560928305313579682646596284012353","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"38581.015200","import_ICMS_gross_base":"43842.06272727272727272727272727272727273","import_payments":{"II":"0.00","IPI":"0.00","PIS":"985.015200","COFINS":"0.00","ICMS":"5261.047527272727272727272727272727272727"},"eligible_import_credits":{"IPI":"0.00","PIS":"985.015200","COFINS":"0.00","ICMS":"5261.047527272727272727272727272727272727"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"337.065410723381735190024145800945986174","COFINS":"0.00000000000000000000000000000000000","ICMS":"4522.147545841239103568346448642813542097"},"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-ACE14"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","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":"80561.44496355473960499705970941323274193","reference_price_brl":"93990","savings_vs_reference_brl":"13428.55503644526039500294029058676725807","fixed_residual_brl":"70421.34992544570502431118314424635332253","modeled_net_tax_total_brl":"10140.09503810903458068587656516687941940","modeled_net_tax_components_brl":{"II":"0.00","IPI":"3260.595930982057055980264195866381721433","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"6879.499107126977524705612369300497697968"},"modeled_tax_share_percent":"12.58678396681727937321495972994755547771","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"80561.44","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"10140.10","modeled_tax_share_percent":"12.59","savings_vs_reference_brl":"13428.56"},"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":"0.0455"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"71661.44903257268254901679551354685102050","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"3260.595930982057055980264195866381721433","supplier_PC_base":"71661.44903257268254901679551354685102050","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"6879.499107126977524705612369300497697968","IVA_applied":"0","presumed_ST_base":"80561.44496355473960499705970941323274193","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"74922.04496355473960499705970941323274193","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"44032.435200","import_ICMS_gross_base":"44032.435200","import_payments":{"II":"0.00","IPI":"1710.618000","PIS":"0.00","COFINS":"4725.817200","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"1710.618000","PIS":"0.00","COFINS":"4725.817200","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"1549.977930982057055980264195866381721433","PIS":"0.00000000000000000000000000000000000","COFINS":"2153.681907126977524705612369300497697968","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V63-POWER-NO-BONUSES","A-V63-ACE14"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","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":"74751.16392556478020705851222174445142725","reference_price_brl":"93990","savings_vs_reference_brl":"19238.83607443521979294148777825554857275","fixed_residual_brl":"70421.34992544570502431118314424635332253","modeled_net_tax_total_brl":"4329.814000119075182747329077498098104720","modeled_net_tax_components_brl":{"II":"0.00","IPI":"3007.733389395693447557304931697152118546","ICMS":"0.00000000000000000000000000000000000","PIS":"1322.080610723381735190024145800945986174","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"5.792303119762240412759003381553746276306","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"74751.16","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"4329.81","modeled_tax_share_percent":"5.79","savings_vs_reference_brl":"19238.84"},"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":"0.0455"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"66104.03053616908675950120729004729930870","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"3007.733389395693447557304931697152118546","supplier_PC_base":"66104.03053616908675950120729004729930870","supplier_PIS_debit":"1322.080610723381735190024145800945986174","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"74751.16392556478020705851222174445142725","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"69111.76392556478020705851222174445142725","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"40291.633200","import_ICMS_gross_base":"40291.633200","import_payments":{"II":"0.00","IPI":"1710.618000","PIS":"985.015200","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"1710.618000","PIS":"985.015200","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"1297.115389395693447557304931697152118546","PIS":"337.065410723381735190024145800945986174","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"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-ACE14"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","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":"83830.53545454545454545454545454545454545","reference_price_brl":"93990","savings_vs_reference_brl":"10159.46454545454545454545454545454545455","fixed_residual_brl":"70421.34992544570502431118314424635332253","modeled_net_tax_total_brl":"13409.18552909974952114336231029910122292","modeled_net_tax_components_brl":{"II":"0.00","IPI":"3349.521274554294975688816855753646677472","ICMS":"10059.66425454545454545454545454545454545","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"15.99558616247950665195093810016331903665","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"83830.54","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"13409.19","modeled_tax_share_percent":"16.00","savings_vs_reference_brl":"10159.46"},"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":"0.0455"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"73615.85218800648298217179902755267423015","supplier_own_ICMS":"8833.902262560777957860615883306320907618","supplier_IPI":"3349.521274554294975688816855753646677472","supplier_PC_base":"64781.94992544570502431118314424635332253","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"83830.53545454545454545454545454545454545","ICMS_ST":"1225.761991984676587593929571239133637832","retailer_acquisition_cash":"78191.13545454545454545454545454545454545","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"39306.618000","import_ICMS_gross_base":"44666.61136363636363636363636363636363636","import_payments":{"II":"0.00","IPI":"1710.618000","PIS":"0.00","COFINS":"0.00","ICMS":"5359.993363636363636363636363636363636364"},"eligible_import_credits":{"IPI":"1710.618000","PIS":"0.00","COFINS":"0.00","ICMS":"5359.993363636363636363636363636363636364"},"supplier_net_remittance_or_credit":{"IPI":"1638.903274554294975688816855753646677472","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"4699.670890909090909090909090909090909086"},"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-ACE14"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","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":"78922.14878444084278768233387358184764992","reference_price_brl":"93990","savings_vs_reference_brl":"15067.85121555915721231766612641815235008","fixed_residual_brl":"70421.34992544570502431118314424635332253","modeled_net_tax_total_brl":"8500.798858995137763371150729335494327390","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000","PIS":"1465.654975688816855753646677471636952998","COFINS":"7035.143883306320907617504051863857374392"},"modeled_tax_share_percent":"10.77111937513672101192850617013884420882","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"78922.15","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"8500.80","modeled_tax_share_percent":"10.77","savings_vs_reference_brl":"15067.85"},"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":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"73282.74878444084278768233387358184764992","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"73282.74878444084278768233387358184764992","supplier_PIS_debit":"1465.654975688816855753646677471636952998","supplier_COFINS_debit":"7035.143883306320907617504051863857374392","IVA_applied":"0","presumed_ST_base":"78922.14878444084278768233387358184764992","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"73282.74878444084278768233387358184764992","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"43306.832400","import_ICMS_gross_base":"43306.832400","import_payments":{"II":"0.00","IPI":"0.00","PIS":"985.015200","COFINS":"4725.817200","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"985.015200","COFINS":"4725.817200","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"480.639775688816855753646677471636952998","COFINS":"2309.326683306320907617504051863857374392","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"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-ACE14"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","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":"87841.87390065077562388272217448505797784","reference_price_brl":"93990","savings_vs_reference_brl":"6148.12609934922437611727782551494202216","fixed_residual_brl":"70421.34992544570502431118314424635332253","modeled_net_tax_total_brl":"17420.52397520507059957153903023870465531","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"10541.02486807809307486592666093820695734","PIS":"0.00000000000000000000000000000000000","COFINS":"6879.499107126977524705612369300497697968"},"modeled_tax_share_percent":"19.83168527905916044667881772814834820709","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"87841.87","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"17420.52","modeled_tax_share_percent":"19.83","savings_vs_reference_brl":"6148.13"},"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":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"81433.46480974168471479181308357596706875","supplier_own_ICMS":"9772.015777169002165775017570029116048250","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"71661.44903257268254901679551354685102050","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"6879.499107126977524705612369300497697968","IVA_applied":"0","presumed_ST_base":"87841.87390065077562388272217448505797784","ICMS_ST":"769.009090909090909090909090909090909090","retailer_acquisition_cash":"82202.47390065077562388272217448505797784","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"42321.817200","import_ICMS_gross_base":"48092.97409090909090909090909090909090909","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"4725.817200","ICMS":"5771.156890909090909090909090909090909091"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"4725.817200","ICMS":"5771.156890909090909090909090909090909091"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"2153.681907126977524705612369300497697968","ICMS":"4769.867977169002165775017570029116048249"},"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-ACE14"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","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":"81526.62560928305313579682646596284012353","reference_price_brl":"93990","savings_vs_reference_brl":"12463.37439071694686420317353403715987647","fixed_residual_brl":"70421.34992544570502431118314424635332253","modeled_net_tax_total_brl":"11105.27568383734811148564332171648680100","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"9783.195073113966376295619175915540814824","PIS":"1322.080610723381735190024145800945986174","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"13.62165501251022296536628332412267385108","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"81526.63","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"11105.28","modeled_tax_share_percent":"13.62","savings_vs_reference_brl":"12463.37"},"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":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"75118.21651837396222670591737505374921444","supplier_own_ICMS":"9014.185982204875467204710085006449905733","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"66104.03053616908675950120729004729930871","supplier_PIS_debit":"1322.080610723381735190024145800945986174","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"81526.62560928305313579682646596284012353","ICMS_ST":"769.009090909090909090909090909090909091","retailer_acquisition_cash":"75887.22560928305313579682646596284012353","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"38581.015200","import_ICMS_gross_base":"43842.06272727272727272727272727272727273","import_payments":{"II":"0.00","IPI":"0.00","PIS":"985.015200","COFINS":"0.00","ICMS":"5261.047527272727272727272727272727272727"},"eligible_import_credits":{"IPI":"0.00","PIS":"985.015200","COFINS":"0.00","ICMS":"5261.047527272727272727272727272727272727"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"337.065410723381735190024145800945986174","COFINS":"0.00000000000000000000000000000000000","ICMS":"4522.147545841239103568346448642813542097"},"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-ACE14"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","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":"80561.44496355473960499705970941323274193","reference_price_brl":"93990","savings_vs_reference_brl":"13428.55503644526039500294029058676725807","fixed_residual_brl":"70421.34992544570502431118314424635332253","modeled_net_tax_total_brl":"10140.09503810903458068587656516687941940","modeled_net_tax_components_brl":{"II":"0.00","IPI":"3260.595930982057055980264195866381721433","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"6879.499107126977524705612369300497697968"},"modeled_tax_share_percent":"12.58678396681727937321495972994755547771","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"80561.44","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"10140.10","modeled_tax_share_percent":"12.59","savings_vs_reference_brl":"13428.56"},"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":"0.0455"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"71661.44903257268254901679551354685102050","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"3260.595930982057055980264195866381721433","supplier_PC_base":"71661.44903257268254901679551354685102050","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"6879.499107126977524705612369300497697968","IVA_applied":"0","presumed_ST_base":"80561.44496355473960499705970941323274193","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"74922.04496355473960499705970941323274193","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"44032.435200","import_ICMS_gross_base":"44032.435200","import_payments":{"II":"0.00","IPI":"1710.618000","PIS":"0.00","COFINS":"4725.817200","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"1710.618000","PIS":"0.00","COFINS":"4725.817200","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"1549.977930982057055980264195866381721433","PIS":"0.00000000000000000000000000000000000","COFINS":"2153.681907126977524705612369300497697968","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V63-POWER-NO-BONUSES","A-V63-ACE14"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","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":"74751.16392556478020705851222174445142725","reference_price_brl":"93990","savings_vs_reference_brl":"19238.83607443521979294148777825554857275","fixed_residual_brl":"70421.34992544570502431118314424635332253","modeled_net_tax_total_brl":"4329.814000119075182747329077498098104720","modeled_net_tax_components_brl":{"II":"0.00","IPI":"3007.733389395693447557304931697152118546","ICMS":"0.00000000000000000000000000000000000","PIS":"1322.080610723381735190024145800945986174","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"5.792303119762240412759003381553746276306","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"74751.16","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"4329.81","modeled_tax_share_percent":"5.79","savings_vs_reference_brl":"19238.84"},"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":"0.0455"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"66104.03053616908675950120729004729930870","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"3007.733389395693447557304931697152118546","supplier_PC_base":"66104.03053616908675950120729004729930870","supplier_PIS_debit":"1322.080610723381735190024145800945986174","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"74751.16392556478020705851222174445142725","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"69111.76392556478020705851222174445142725","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"40291.633200","import_ICMS_gross_base":"40291.633200","import_payments":{"II":"0.00","IPI":"1710.618000","PIS":"985.015200","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"1710.618000","PIS":"985.015200","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"1297.115389395693447557304931697152118546","PIS":"337.065410723381735190024145800945986174","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"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-ACE14"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","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":"83830.53545454545454545454545454545454545","reference_price_brl":"93990","savings_vs_reference_brl":"10159.46454545454545454545454545454545455","fixed_residual_brl":"70421.34992544570502431118314424635332253","modeled_net_tax_total_brl":"13409.18552909974952114336231029910122292","modeled_net_tax_components_brl":{"II":"0.00","IPI":"3349.521274554294975688816855753646677472","ICMS":"10059.66425454545454545454545454545454545","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"15.99558616247950665195093810016331903665","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"83830.54","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"13409.19","modeled_tax_share_percent":"16.00","savings_vs_reference_brl":"10159.46"},"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":"0.0455"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"73615.85218800648298217179902755267423015","supplier_own_ICMS":"8833.902262560777957860615883306320907618","supplier_IPI":"3349.521274554294975688816855753646677472","supplier_PC_base":"64781.94992544570502431118314424635332253","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"83830.53545454545454545454545454545454545","ICMS_ST":"1225.761991984676587593929571239133637832","retailer_acquisition_cash":"78191.13545454545454545454545454545454545","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"39306.618000","import_ICMS_gross_base":"44666.61136363636363636363636363636363636","import_payments":{"II":"0.00","IPI":"1710.618000","PIS":"0.00","COFINS":"0.00","ICMS":"5359.993363636363636363636363636363636364"},"eligible_import_credits":{"IPI":"1710.618000","PIS":"0.00","COFINS":"0.00","ICMS":"5359.993363636363636363636363636363636364"},"supplier_net_remittance_or_credit":{"IPI":"1638.903274554294975688816855753646677472","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"4699.670890909090909090909090909090909086"},"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-ACE14"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","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":"77300.84903257268254901679551354685102050","reference_price_brl":"93990","savings_vs_reference_brl":"16689.15096742731745098320448645314897950","fixed_residual_brl":"70421.34992544570502431118314424635332253","modeled_net_tax_total_brl":"6879.499107126977524705612369300497697968","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"6879.499107126977524705612369300497697968"},"modeled_tax_share_percent":"8.899642362567227780316838327441304780780","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"77300.85","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"6879.50","modeled_tax_share_percent":"8.90","savings_vs_reference_brl":"16689.15"},"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":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"71661.44903257268254901679551354685102050","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"71661.44903257268254901679551354685102050","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"6879.499107126977524705612369300497697968","IVA_applied":"0","presumed_ST_base":"77300.84903257268254901679551354685102050","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"71661.44903257268254901679551354685102050","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"42321.817200","import_ICMS_gross_base":"42321.817200","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"4725.817200","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"4725.817200","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"2153.681907126977524705612369300497697968","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000002"},"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-ACE14"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","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":"71743.43053616908675950120729004729930870","reference_price_brl":"93990","savings_vs_reference_brl":"22246.56946383091324049879270995270069130","fixed_residual_brl":"70421.34992544570502431118314424635332253","modeled_net_tax_total_brl":"1322.080610723381735190024145800945986174","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000","PIS":"1322.080610723381735190024145800945986174","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"1.842789786943435187916231050139402103497","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"71743.43","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"1322.08","modeled_tax_share_percent":"1.84","savings_vs_reference_brl":"22246.57"},"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":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"66104.03053616908675950120729004729930870","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"66104.03053616908675950120729004729930870","supplier_PIS_debit":"1322.080610723381735190024145800945986174","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"71743.43053616908675950120729004729930870","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"66104.03053616908675950120729004729930870","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"38581.015200","import_ICMS_gross_base":"38581.015200","import_payments":{"II":"0.00","IPI":"0.00","PIS":"985.015200","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"985.015200","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"337.065410723381735190024145800945986174","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000004"},"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-ACE14"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","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":"80024.26127891557389126270811846176513924","reference_price_brl":"93990","savings_vs_reference_brl":"13965.73872108442610873729188153823486076","fixed_residual_brl":"70421.34992544570502431118314424635332253","modeled_net_tax_total_brl":"9602.911353469868866951524974215411816709","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"9602.911353469868866951524974215411816709","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"12.00000000000000000000000000000000000000","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"80024.26","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"9602.91","modeled_tax_share_percent":"12.00","savings_vs_reference_brl":"13965.74"},"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":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"73615.85218800648298217179902755267423015","supplier_own_ICMS":"8833.902262560777957860615883306320907618","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"64781.94992544570502431118314424635332253","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"80024.26127891557389126270811846176513924","ICMS_ST":"769.009090909090909090909090909090909091","retailer_acquisition_cash":"74384.86127891557389126270811846176513924","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"37596.00","import_ICMS_gross_base":"42722.72727272727272727272727272727272727","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"5126.727272727272727272727272727272727273"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"5126.727272727272727272727272727272727273"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"4476.184080742596139678797701488139089436"},"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":"0.000000000000000000000000000000000001"},"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-ACE14"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","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":"73368.92864705348460291734197730956239871","reference_price_brl":"93990","savings_vs_reference_brl":"20621.07135294651539708265802269043760129","fixed_residual_brl":"70421.34992544570502431118314424635332253","modeled_net_tax_total_brl":"2947.578721607779578606158833063209076175","modeled_net_tax_components_brl":{"II":"0.00","IPI":"2947.578721607779578606158833063209076175","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"4.017475484461984320292855072880900246506","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"73368.93","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"2947.58","modeled_tax_share_percent":"4.02","savings_vs_reference_brl":"20621.07"},"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":"0.0455"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"64781.94992544570502431118314424635332253","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"2947.578721607779578606158833063209076175","supplier_PC_base":"64781.94992544570502431118314424635332253","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"73368.92864705348460291734197730956239871","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"67729.52864705348460291734197730956239870","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"39306.618000","import_ICMS_gross_base":"39306.618000","import_payments":{"II":"0.00","IPI":"1710.618000","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"1710.618000","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"1236.960721607779578606158833063209076175","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000005"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V63-POWER-NO-BONUSES","A-V63-ACE14"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","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":"77300.84903257268254901679551354685102050","reference_price_brl":"93990","savings_vs_reference_brl":"16689.15096742731745098320448645314897950","fixed_residual_brl":"70421.34992544570502431118314424635332253","modeled_net_tax_total_brl":"6879.499107126977524705612369300497697968","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"6879.499107126977524705612369300497697968"},"modeled_tax_share_percent":"8.899642362567227780316838327441304780780","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"77300.85","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"6879.50","modeled_tax_share_percent":"8.90","savings_vs_reference_brl":"16689.15"},"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":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"71661.44903257268254901679551354685102050","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"71661.44903257268254901679551354685102050","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"6879.499107126977524705612369300497697968","IVA_applied":"0","presumed_ST_base":"77300.84903257268254901679551354685102050","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"71661.44903257268254901679551354685102050","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"42321.817200","import_ICMS_gross_base":"42321.817200","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"4725.817200","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"4725.817200","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"2153.681907126977524705612369300497697968","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000002"},"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-ACE14"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","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":"71743.43053616908675950120729004729930870","reference_price_brl":"93990","savings_vs_reference_brl":"22246.56946383091324049879270995270069130","fixed_residual_brl":"70421.34992544570502431118314424635332253","modeled_net_tax_total_brl":"1322.080610723381735190024145800945986174","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000","PIS":"1322.080610723381735190024145800945986174","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"1.842789786943435187916231050139402103497","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"71743.43","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"1322.08","modeled_tax_share_percent":"1.84","savings_vs_reference_brl":"22246.57"},"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":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"66104.03053616908675950120729004729930870","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"66104.03053616908675950120729004729930870","supplier_PIS_debit":"1322.080610723381735190024145800945986174","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"71743.43053616908675950120729004729930870","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"66104.03053616908675950120729004729930870","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"38581.015200","import_ICMS_gross_base":"38581.015200","import_payments":{"II":"0.00","IPI":"0.00","PIS":"985.015200","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"985.015200","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"337.065410723381735190024145800945986174","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000004"},"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-ACE14"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","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":"80024.26127891557389126270811846176513924","reference_price_brl":"93990","savings_vs_reference_brl":"13965.73872108442610873729188153823486076","fixed_residual_brl":"70421.34992544570502431118314424635332253","modeled_net_tax_total_brl":"9602.911353469868866951524974215411816709","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"9602.911353469868866951524974215411816709","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"12.00000000000000000000000000000000000000","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"80024.26","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"9602.91","modeled_tax_share_percent":"12.00","savings_vs_reference_brl":"13965.74"},"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":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"73615.85218800648298217179902755267423015","supplier_own_ICMS":"8833.902262560777957860615883306320907618","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"64781.94992544570502431118314424635332253","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"80024.26127891557389126270811846176513924","ICMS_ST":"769.009090909090909090909090909090909091","retailer_acquisition_cash":"74384.86127891557389126270811846176513924","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"37596.00","import_ICMS_gross_base":"42722.72727272727272727272727272727272727","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"5126.727272727272727272727272727272727273"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"5126.727272727272727272727272727272727273"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"4476.184080742596139678797701488139089436"},"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":"0.000000000000000000000000000000000001"},"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-ACE14"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","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":"73368.92864705348460291734197730956239871","reference_price_brl":"93990","savings_vs_reference_brl":"20621.07135294651539708265802269043760129","fixed_residual_brl":"70421.34992544570502431118314424635332253","modeled_net_tax_total_brl":"2947.578721607779578606158833063209076175","modeled_net_tax_components_brl":{"II":"0.00","IPI":"2947.578721607779578606158833063209076175","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"4.017475484461984320292855072880900246506","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"73368.93","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"2947.58","modeled_tax_share_percent":"4.02","savings_vs_reference_brl":"20621.07"},"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":"0.0455"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"64781.94992544570502431118314424635332253","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"2947.578721607779578606158833063209076175","supplier_PC_base":"64781.94992544570502431118314424635332253","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"73368.92864705348460291734197730956239871","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"67729.52864705348460291734197730956239870","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"39306.618000","import_ICMS_gross_base":"39306.618000","import_payments":{"II":"0.00","IPI":"1710.618000","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"1710.618000","PIS":"0.00","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"1236.960721607779578606158833063209076175","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000005"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V63-POWER-NO-BONUSES","A-V63-ACE14"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","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":"70421.34992544570502431118314424635332253","reference_price_brl":"93990","savings_vs_reference_brl":"23568.65007455429497568881685575364667747","fixed_residual_brl":"70421.34992544570502431118314424635332253","modeled_net_tax_total_brl":"0.00000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"0","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"70421.35","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"23568.65"},"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":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"64781.94992544570502431118314424635332253","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"64781.94992544570502431118314424635332253","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"70421.34992544570502431118314424635332253","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"64781.94992544570502431118314424635332253","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"37596.00","import_ICMS_gross_base":"37596.00","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":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V63-POWER-NO-BONUSES","A-V63-ACE14"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."]},{"engine_version":"0.3.0","scenario_id":"EDU-BR-V073-CUSTOMS-0_40","product_id":"BR-V073","tax_profile_id":"V63-08","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":"70421.34992544570502431118314424635332253","reference_price_brl":"93990","savings_vs_reference_brl":"23568.65007455429497568881685575364667747","fixed_residual_brl":"70421.34992544570502431118314424635332253","modeled_net_tax_total_brl":"0.00000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"0","rounding_policy":"Decimal40 calculation; UI values HALF_UP cents; no NF-e invoice rounding claim","display":{"price_brl":"70421.35","fixed_residual_brl":"70421.35","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"23568.65"},"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":"64781.94992544570502431118314424635332253","retailer_fixed_residual_brl":"5639.40","customs_value_brl":"37596.00","baseline_upstream_price_ex_IPI_ST_brl":"83275.85089141004862236628849270664505673","baseline_adjusted_IVA":"0","calibrated_to_price_brl":"93990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"64781.94992544570502431118314424635332253","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"64781.94992544570502431118314424635332253","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"70421.34992544570502431118314424635332253","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"64781.94992544570502431118314424635332253","retailer_PC_revenue_base":"0","retailer_PC_credit_base":"0","import_ICMS_base_before_grossup":"37596.00","import_ICMS_gross_base":"37596.00","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":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_credits":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"retailer_net_remittance_or_credit":{"PIS":"0","COFINS":"0","IPI":"0","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000"},"assumption_ids":["A-CREDITS","A-2026-TEST","A-ORIGIN","A-FEES-BOUNDARY","A-SP-CHAIN","A-CUSTOMS-35","A-VEHICLE-MARGIN","A-VEHICLE-ST","A-V63-POWER-NO-BONUSES","A-V63-ACE14"],"source_ids":["S004","S005","S007","S008","S009","S010","S012","S014","S023","S029","S037","V4-S002","V4-S003","V4-S012","V63-ACE14","V63-P-BR-V073","V63-R-BR-V073","V63-S-BR-V073","V63-TEC"],"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 público anunciado na consulta de 18/09/2026, sujeito a estoque, pintura, frete e condições locais. Referência brasileira; cálculo de impostos para São Paulo. Não é transação ou disponibilidade de unidade verificada.","Separate calibration with customs fraction 0.40; not an observed customs value."]}]}