{"scenario":{"scenario_id":"EDU-BR-M001-ORDINARY-IPI","product_id":"BR-M001","tax_profile_id":"M02","ncm":"8711.20.20","state":"SP","date":"2026-09-14","mode":"educational","path":"motorcycle_retail_st_reference","origin_scenario":"Ordinary non-ZFM domestic production alternative; no finished-good import.","imported":false,"zfm_qualified":false,"reference_price_brl":"20590","price_source_id":"V5-P023","price_date":"2026-09-14","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"customs_fraction":"0","rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0.35","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"rate_rule_ids":{"ICMS":"R-V5-SP-MOTO12","ICMS_OWN":"R-V5-SP-MOTO12","IPI":"R-V5-IPI-MOTO","II":"R-V5-II-DOMESTIC-NA","PIS_UP":"R-PIS-NC","COFINS_UP":"R-COFINS-NC","PIS_RETAIL":"R-PIS-NC","COFINS_RETAIL":"R-COFINS-NC","PIS_CREDIT":"R-PIS-NC","COFINS_CREDIT":"R-COFINS-NC","PIS_IMPORT":"R-PIS-IMPORT-STD","COFINS_IMPORT":"R-COFINS-IMPORT-STD","COFINS_IMPORT_ADDITIONAL":"R-V5-COFINS-EXTRA-NA","ST_BASE":"R-V5-MOTO-ST-BASE"},"rate_evidence":{"ICMS":"sourced_selected_rule","ICMS_OWN":"sourced_selected_rule","IPI":"qualified_scope_scenario","II":"sourced_selected_rule","PIS_UP":"sourced_selected_rule","COFINS_UP":"sourced_selected_rule","PIS_RETAIL":"sourced_selected_rule","COFINS_RETAIL":"sourced_selected_rule","PIS_CREDIT":"sourced_selected_rule","COFINS_CREDIT":"sourced_selected_rule","PIS_IMPORT":"sourced_selected_rule","COFINS_IMPORT":"sourced_selected_rule","COFINS_IMPORT_ADDITIONAL":"sourced_selected_rule"},"IVA_original":null,"IVA_adjusted":false,"ST_policy":"fixed_manufacturer_reference","ST_reference_price_brl":"20590","retailer_margin_fraction":"0.06","retailer_IPI_credit":false,"retailer_PC_credit_IPI_policy":"exclude_IPI_administrative","contribution_regime":"ordinary_non_cumulative","calibration_policy":"fixed_retail_margin_and_manufacturer_ST_price","assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-MOTO-BASE","A-V5-MOTO-MARGIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P023","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."],"confidence":"MEDIUM","educational_ready":true,"actual_sale_verified":false,"education_use_allowed":true,"calculation_boundary":"Representative supplier/importer→retailer chain. No payroll/corporate tax, upstream allocations, ownership expenses or personal parcel imports.","expected_effective_to":"2026-12-31","alternative_reason":"Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","calibrated":{"upstream_fixed_residual_brl":"10472.47418849702509269638699663706130896","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"13113.54143312925756661205484176942312667","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"20590","calibrated_to_price_brl":"20590","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001-ORDINARY-IPI","product_id":"BR-M001","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"20590.0000000000000000000000000000000","reference_price_brl":"20590","savings_vs_reference_brl":"0.0000000000000000000000000000000","fixed_residual_brl":"11707.87418849702509269638699663706130896","modeled_net_tax_total_brl":"8882.125811502974907303613003362938691040","modeled_net_tax_components_brl":{"II":"0","IPI":"4589.739501595240148314219194619298094334","PIS":"324.9316120375959299818918685867034577908","COFINS":"1496.654697870138829007501940156937138915","ICMS":"2470.800000000000000000000000000000000000"},"modeled_tax_share_percent":"43.13805639389497283780288005518668621195","display":{"price_brl":"20590.00","fixed_residual_brl":"11707.87","modeled_net_tax_total_brl":"8882.13","modeled_tax_share_percent":"43.14","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0.35","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"10472.47418849702509269638699663706130896","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"13113.54143312925756661205484176942312667","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"20590","calibrated_to_price_brl":"20590","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"13113.54143312925756661205484176942312667","supplier_own_ICMS":"1573.624971975510907993446581012330775200","supplier_IPI":"4589.739501595240148314219194619298094334","supplier_PC_base":"11539.91646115374665861860826075709235147","supplier_PIS_debit":"190.4086216090368198672070363024920237993","supplier_COFINS_debit":"877.0336510476847460550142278175390187117","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"897.175028024489092006553418987669224800","retailer_acquisition_cash":"18600.45596274898680693282745537639044580","retailer_PC_revenue_base":"19692.82497197551090799344658101233077520","retailer_PC_credit_base":"11539.91646115374665861860826075709235147","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"4589.739501595240148314219194619298094334","PIS":"190.4086216090368198672070363024920237993","COFINS":"877.0336510476847460550142278175390187117","ICMS":"2470.800000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"324.9316120375959299818918685867034577908","COFINS":"1496.654697870138829007501940156937138915","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"190.4086216090368198672070363024920237993","COFINS":"877.0336510476847460550142278175390187117","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"134.5229904285591101146848322842114339915","COFINS":"619.6210468224540829524877123393981202033","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-MOTO-BASE","A-V5-MOTO-MARGIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P023","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},"toggle_cases":[{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001-ORDINARY-IPI","product_id":"BR-M001","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"20590.0000000000000000000000000000000","reference_price_brl":"20590","savings_vs_reference_brl":"0.0000000000000000000000000000000","fixed_residual_brl":"11707.87418849702509269638699663706130896","modeled_net_tax_total_brl":"8882.125811502974907303613003362938691040","modeled_net_tax_components_brl":{"II":"0","IPI":"4589.739501595240148314219194619298094334","PIS":"324.9316120375959299818918685867034577908","COFINS":"1496.654697870138829007501940156937138915","ICMS":"2470.800000000000000000000000000000000000"},"modeled_tax_share_percent":"43.13805639389497283780288005518668621195","display":{"price_brl":"20590.00","fixed_residual_brl":"11707.87","modeled_net_tax_total_brl":"8882.13","modeled_tax_share_percent":"43.14","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0.35","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"10472.47418849702509269638699663706130896","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"13113.54143312925756661205484176942312667","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"20590","calibrated_to_price_brl":"20590","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"13113.54143312925756661205484176942312667","supplier_own_ICMS":"1573.624971975510907993446581012330775200","supplier_IPI":"4589.739501595240148314219194619298094334","supplier_PC_base":"11539.91646115374665861860826075709235147","supplier_PIS_debit":"190.4086216090368198672070363024920237993","supplier_COFINS_debit":"877.0336510476847460550142278175390187117","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"897.175028024489092006553418987669224800","retailer_acquisition_cash":"18600.45596274898680693282745537639044580","retailer_PC_revenue_base":"19692.82497197551090799344658101233077520","retailer_PC_credit_base":"11539.91646115374665861860826075709235147","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"4589.739501595240148314219194619298094334","PIS":"190.4086216090368198672070363024920237993","COFINS":"877.0336510476847460550142278175390187117","ICMS":"2470.800000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"324.9316120375959299818918685867034577908","COFINS":"1496.654697870138829007501940156937138915","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"190.4086216090368198672070363024920237993","COFINS":"877.0336510476847460550142278175390187117","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"134.5229904285591101146848322842114339915","COFINS":"619.6210468224540829524877123393981202033","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-MOTO-BASE","A-V5-MOTO-MARGIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P023","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001-ORDINARY-IPI","product_id":"BR-M001","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"15532.43581091433592472262347700352827071","reference_price_brl":"20590","savings_vs_reference_brl":"5057.56418908566407527737652299647172929","fixed_residual_brl":"11707.87418849702509269638699663706130896","modeled_net_tax_total_brl":"3824.561622417310832026236480366466961746","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"241.4818029176824727398151559572616742575","COFINS":"1112.279819499628359286421324409205287489","ICMS":"2470.800000000000000000000000000000000000"},"modeled_tax_share_percent":"24.62306407685178974774150093003966720733","display":{"price_brl":"15532.44","fixed_residual_brl":"11707.87","modeled_net_tax_total_brl":"3824.56","modeled_tax_share_percent":"24.62","savings_vs_reference_brl":"5057.56"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"10472.47418849702509269638699663706130896","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"13113.54143312925756661205484176942312667","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"20590","calibrated_to_price_brl":"20590","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"13113.54143312925756661205484176942312667","supplier_own_ICMS":"1573.624971975510907993446581012330775200","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"11539.91646115374665861860826075709235147","supplier_PIS_debit":"190.4086216090368198672070363024920237993","supplier_COFINS_debit":"877.0336510476847460550142278175390187117","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"897.175028024489092006553418987669224800","retailer_acquisition_cash":"14010.71646115374665861860826075709235147","retailer_PC_revenue_base":"14635.26078288984683271607005801585904591","retailer_PC_credit_base":"11539.91646115374665861860826075709235147","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"190.4086216090368198672070363024920237993","COFINS":"877.0336510476847460550142278175390187117","ICMS":"2470.800000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"241.4818029176824727398151559572616742575","COFINS":"1112.279819499628359286421324409205287489","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"190.4086216090368198672070363024920237993","COFINS":"877.0336510476847460550142278175390187117","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"51.0731813086456528726081196547696504582","COFINS":"235.2461684519436132314070965916662687773","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000004"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-MOTO-BASE","A-V5-MOTO-MARGIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P023","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001-ORDINARY-IPI","product_id":"BR-M001","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"17351.89526159871782172220373322539243192","reference_price_brl":"20590","savings_vs_reference_brl":"3238.10473840128217827779626677460756808","fixed_residual_brl":"11707.87418849702509269638699663706130896","modeled_net_tax_total_brl":"5644.021073101692729025816736588331122967","modeled_net_tax_components_brl":{"II":"0","IPI":"4038.970761403811330516512891264982323014","PIS":"286.3062718163788440584163615982189751267","COFINS":"1318.744039881502554450887483725129824826","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"32.52682769237555055335745374797066637912","display":{"price_brl":"17351.90","fixed_residual_brl":"11707.87","modeled_net_tax_total_brl":"5644.02","modeled_tax_share_percent":"32.53","savings_vs_reference_brl":"3238.10"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.35","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"10472.47418849702509269638699663706130896","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"13113.54143312925756661205484176942312667","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"20590","calibrated_to_price_brl":"20590","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"11539.91646115374665861860826075709235147","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"4038.970761403811330516512891264982323014","supplier_PC_base":"11539.91646115374665861860826075709235147","supplier_PIS_debit":"190.4086216090368198672070363024920237993","supplier_COFINS_debit":"877.0336510476847460550142278175390187117","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"15578.88722255755798913512115202207467448","retailer_PC_revenue_base":"17351.89526159871782172220373322539243192","retailer_PC_credit_base":"11539.91646115374665861860826075709235147","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"4038.970761403811330516512891264982323014","PIS":"190.4086216090368198672070363024920237993","COFINS":"877.0336510476847460550142278175390187117","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"286.3062718163788440584163615982189751267","COFINS":"1318.744039881502554450887483725129824826","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"190.4086216090368198672070363024920237993","COFINS":"877.0336510476847460550142278175390187117","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"95.8976502073420241912093252957269513274","COFINS":"441.7103888338178083958732559075908061143","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000007"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-MOTO-BASE","A-V5-MOTO-MARGIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P023","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001-ORDINARY-IPI","product_id":"BR-M001","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"20147.33021657446755070524764657483710440","reference_price_brl":"20590","savings_vs_reference_brl":"442.66978342553244929475235342516289560","fixed_residual_brl":"11707.87418849702509269638699663706130896","modeled_net_tax_total_brl":"8439.456028077442458008860649937775795446","modeled_net_tax_components_brl":{"II":"0","IPI":"4507.779867638182288522893851858239199792","PIS":"0.00000000000000000000000000000000000","COFINS":"1460.876160439260169485966798079536595654","ICMS":"2470.800000000000000000000000000000000000"},"modeled_tax_share_percent":"41.88870653013178086872283723542589551373","display":{"price_brl":"20147.33","fixed_residual_brl":"11707.87","modeled_net_tax_total_brl":"8439.46","modeled_tax_share_percent":"41.89","savings_vs_reference_brl":"442.67"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0.35","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"10472.47418849702509269638699663706130896","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"13113.54143312925756661205484176942312667","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"20590","calibrated_to_price_brl":"20590","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"12879.37105039480653863683957673782628512","supplier_own_ICMS":"1545.524526047376784636420749208539154214","supplier_IPI":"4507.779867638182288522893851858239199792","supplier_PC_base":"11333.84652434742975400041882752928713091","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"861.3723358504046613040318308922258219492","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"925.275473952623215363579250791460845786","retailer_acquisition_cash":"18312.42639198561204252331267938752633070","retailer_PC_revenue_base":"19222.05474262184433534166839578337625861","retailer_PC_credit_base":"11333.84652434742975400041882752928713091","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"4507.779867638182288522893851858239199792","PIS":"0.00000000000000000000000000000000000","COFINS":"861.3723358504046613040318308922258219492","ICMS":"2470.800000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"1460.876160439260169485966798079536595654","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"861.3723358504046613040318308922258219492","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"599.5038245888555081819349671873107737048","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000006"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-MOTO-BASE","A-V5-MOTO-MARGIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P023","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001-ORDINARY-IPI","product_id":"BR-M001","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"18705.57353868946712750274537603244195821","reference_price_brl":"20590","savings_vs_reference_brl":"1884.42646131053287249725462396755804179","fixed_residual_brl":"11707.87418849702509269638699663706130896","modeled_net_tax_total_brl":"6997.699350192442034806358379395380649253","modeled_net_tax_components_brl":{"II":"0","IPI":"4235.067206606690833345352230927313696602","PIS":"291.8321435857512014610061484680669526512","COFINS":"0.00000000000000000000000000000000000","ICMS":"2470.800000000000000000000000000000000000"},"modeled_tax_share_percent":"37.40970217095363374386019953785769743719","display":{"price_brl":"18705.57","fixed_residual_brl":"11707.87","modeled_net_tax_total_brl":"6997.70","modeled_tax_share_percent":"37.41","savings_vs_reference_brl":"1884.43"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0.35","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"10472.47418849702509269638699663706130896","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"13113.54143312925756661205484176942312667","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"20590","calibrated_to_price_brl":"20590","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"12100.19201887625952384386351693518199029","supplier_own_ICMS":"1452.023042265151142861263622032221838835","supplier_IPI":"4235.067206606690833345352230927313696602","supplier_PC_base":"10648.16897661110838098259989490296015146","supplier_PIS_debit":"175.6947881140832882862128982658988424991","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"1018.776957734848857138736377967778161165","retailer_acquisition_cash":"17354.03618321779921432795212583027384806","retailer_PC_revenue_base":"17686.79658095461827036400899806466379704","retailer_PC_credit_base":"10648.16897661110838098259989490296015146","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"4235.067206606690833345352230927313696602","PIS":"175.6947881140832882862128982658988424991","COFINS":"0.00000000000000000000000000000000000","ICMS":"2470.800000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"291.8321435857512014610061484680669526512","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"175.6947881140832882862128982658988424991","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"116.1373554716679131747932502021681101521","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-MOTO-BASE","A-V5-MOTO-MARGIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P023","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001-ORDINARY-IPI","product_id":"BR-M001","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"12901.23877520333343547811239298849731015","reference_price_brl":"20590","savings_vs_reference_brl":"7688.76122479666656452188760701150268985","fixed_residual_brl":"11707.87418849702509269638699663706130896","modeled_net_tax_total_brl":"1193.364586706308342781725396351436001189","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"212.8704397908550016853888544843102056175","COFINS":"980.4941469154533410963365418671257955713","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"9.250000000000000000000000000000000000001","display":{"price_brl":"12901.24","fixed_residual_brl":"11707.87","modeled_net_tax_total_brl":"1193.36","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"7688.76"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"10472.47418849702509269638699663706130896","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"13113.54143312925756661205484176942312667","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"20590","calibrated_to_price_brl":"20590","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"11539.91646115374665861860826075709235147","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"11539.91646115374665861860826075709235147","supplier_PIS_debit":"190.4086216090368198672070363024920237993","supplier_COFINS_debit":"877.0336510476847460550142278175390187117","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"11539.91646115374665861860826075709235147","retailer_PC_revenue_base":"12901.23877520333343547811239298849731015","retailer_PC_credit_base":"11539.91646115374665861860826075709235147","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"190.4086216090368198672070363024920237993","COFINS":"877.0336510476847460550142278175390187117","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"212.8704397908550016853888544843102056175","COFINS":"980.4941469154533410963365418671257955714","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"190.4086216090368198672070363024920237993","COFINS":"877.0336510476847460550142278175390187117","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"22.4618181818181818181818181818181818182","COFINS":"103.4604958677685950413223140495867768597","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-MOTO-BASE","A-V5-MOTO-MARGIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P023","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001-ORDINARY-IPI","product_id":"BR-M001","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"15268.78057627340446788826295841656957216","reference_price_brl":"20590","savings_vs_reference_brl":"5321.21942372659553211173704158343042784","fixed_residual_brl":"11707.87418849702509269638699663706130896","modeled_net_tax_total_brl":"3560.906387776379375191875961779508263204","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"1090.106387776379375191875961779508263204","ICMS":"2470.800000000000000000000000000000000000"},"modeled_tax_share_percent":"23.32148510477499308676636382912543254484","display":{"price_brl":"15268.78","fixed_residual_brl":"11707.87","modeled_net_tax_total_brl":"3560.91","modeled_tax_share_percent":"23.32","savings_vs_reference_brl":"5321.22"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"10472.47418849702509269638699663706130896","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"13113.54143312925756661205484176942312667","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"20590","calibrated_to_price_brl":"20590","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"12879.37105039480653863683957673782628512","supplier_own_ICMS":"1545.524526047376784636420749208539154214","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"11333.84652434742975400041882752928713091","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"861.3723358504046613040318308922258219492","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"925.275473952623215363579250791460845786","retailer_acquisition_cash":"13804.64652434742975400041882752928713091","retailer_PC_revenue_base":"14343.50510232078125252468370762510872637","retailer_PC_credit_base":"11333.84652434742975400041882752928713091","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"861.3723358504046613040318308922258219492","ICMS":"2470.800000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"1090.106387776379375191875961779508263204","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"861.3723358504046613040318308922258219492","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"228.7340519259747138878441308872824412548","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000004"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-MOTO-BASE","A-V5-MOTO-MARGIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P023","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001-ORDINARY-IPI","product_id":"BR-M001","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"14399.45538250574487702450213157152310046","reference_price_brl":"20590","savings_vs_reference_brl":"6190.54461749425512297549786842847689954","fixed_residual_brl":"11707.87418849702509269638699663706130896","modeled_net_tax_total_brl":"2691.581194008719784328115134934461791498","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"220.7811940087197843281151349344617914984","COFINS":"0.00000000000000000000000000000000000","ICMS":"2470.800000000000000000000000000000000000"},"modeled_tax_share_percent":"18.69224302246033879089561259743782863765","display":{"price_brl":"14399.46","fixed_residual_brl":"11707.87","modeled_net_tax_total_brl":"2691.58","modeled_tax_share_percent":"18.69","savings_vs_reference_brl":"6190.54"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"10472.47418849702509269638699663706130896","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"13113.54143312925756661205484176942312667","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"20590","calibrated_to_price_brl":"20590","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"12100.19201887625952384386351693518199029","supplier_own_ICMS":"1452.023042265151142861263622032221838835","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"10648.16897661110838098259989490296015146","supplier_PIS_debit":"175.6947881140832882862128982658988424991","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"1018.776957734848857138736377967778161165","retailer_acquisition_cash":"13118.96897661110838098259989490296015146","retailer_PC_revenue_base":"13380.67842477089601988576575360374493930","retailer_PC_credit_base":"10648.16897661110838098259989490296015146","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"175.6947881140832882862128982658988424991","COFINS":"0.00000000000000000000000000000000000","ICMS":"2470.800000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"220.7811940087197843281151349344617914984","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"175.6947881140832882862128982658988424991","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"45.0864058946364960419022366685629489993","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-MOTO-BASE","A-V5-MOTO-MARGIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P023","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001-ORDINARY-IPI","product_id":"BR-M001","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"16963.98319482535227986637834012154957227","reference_price_brl":"20590","savings_vs_reference_brl":"3626.01680517464772013362165987845042773","fixed_residual_brl":"11707.87418849702509269638699663706130896","modeled_net_tax_total_brl":"5256.109006328327187169991343484488263311","modeled_net_tax_components_brl":{"II":"0","IPI":"3966.846283521600413900146589635250495818","PIS":"0.00000000000000000000000000000000000","COFINS":"1289.262722806726773269844753849237767493","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"30.98393193369607035796137904768584393854","display":{"price_brl":"16963.98","fixed_residual_brl":"11707.87","modeled_net_tax_total_brl":"5256.11","modeled_tax_share_percent":"30.98","savings_vs_reference_brl":"3626.02"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.35","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"10472.47418849702509269638699663706130896","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"13113.54143312925756661205484176942312667","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"20590","calibrated_to_price_brl":"20590","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"11333.84652434742975400041882752928713091","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"3966.846283521600413900146589635250495818","supplier_PC_base":"11333.84652434742975400041882752928713091","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"861.3723358504046613040318308922258219492","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"15300.69280786903016790056541716453762673","retailer_PC_revenue_base":"16963.98319482535227986637834012154957227","retailer_PC_credit_base":"11333.84652434742975400041882752928713091","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"3966.846283521600413900146589635250495818","PIS":"0.00000000000000000000000000000000000","COFINS":"861.3723358504046613040318308922258219492","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"1289.262722806726773269844753849237767493","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"861.3723358504046613040318308922258219492","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"427.8903869563221119658129229570119455438","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-MOTO-BASE","A-V5-MOTO-MARGIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P023","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001-ORDINARY-IPI","product_id":"BR-M001","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"15693.67903437815254299979355348560992574","reference_price_brl":"20590","savings_vs_reference_brl":"4896.32096562184745700020644651439007426","fixed_residual_brl":"11707.87418849702509269638699663706130896","modeled_net_tax_total_brl":"3985.804845881127450303406556848548616786","modeled_net_tax_components_brl":{"II":"0","IPI":"3726.859141813887933343909963216036053011","PIS":"258.9457040672395169594965936325125637747","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"25.39751728801086230256326828370102868850","display":{"price_brl":"15693.68","fixed_residual_brl":"11707.87","modeled_net_tax_total_brl":"3985.80","modeled_tax_share_percent":"25.40","savings_vs_reference_brl":"4896.32"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.35","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"10472.47418849702509269638699663706130896","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"13113.54143312925756661205484176942312667","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"20590","calibrated_to_price_brl":"20590","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"10648.16897661110838098259989490296015146","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"3726.859141813887933343909963216036053011","supplier_PC_base":"10648.16897661110838098259989490296015146","supplier_PIS_debit":"175.6947881140832882862128982658988424991","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"14375.02811842499631432650985811899620447","retailer_PC_revenue_base":"15693.67903437815254299979355348560992574","retailer_PC_credit_base":"10648.16897661110838098259989490296015146","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"3726.859141813887933343909963216036053011","PIS":"175.6947881140832882862128982658988424991","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"258.9457040672395169594965936325125637747","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"175.6947881140832882862128982658988424991","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"83.2509159531562286732836953666137212756","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000006"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-MOTO-BASE","A-V5-MOTO-MARGIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P023","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001-ORDINARY-IPI","product_id":"BR-M001","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"18343.86278619470552729154091575407432957","reference_price_brl":"20590","savings_vs_reference_brl":"2246.13721380529447270845908424592567043","fixed_residual_brl":"11707.87418849702509269638699663706130896","modeled_net_tax_total_brl":"6635.988597697680434595153919117013020608","modeled_net_tax_components_brl":{"II":"0","IPI":"4165.188597697680434595153919117013020608","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"2470.800000000000000000000000000000000000"},"modeled_tax_share_percent":"36.17552461574133739620741604602681974831","display":{"price_brl":"18343.86","fixed_residual_brl":"11707.87","modeled_net_tax_total_brl":"6635.99","modeled_tax_share_percent":"36.18","savings_vs_reference_brl":"2246.14"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0.35","II":"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","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"10472.47418849702509269638699663706130896","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"13113.54143312925756661205484176942312667","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"20590","calibrated_to_price_brl":"20590","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"11900.53885056480124170043976890575148745","supplier_own_ICMS":"1428.064662067776149004052772268690178494","supplier_IPI":"4165.188597697680434595153919117013020608","supplier_PC_base":"10472.47418849702509269638699663706130896","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"1042.735337932223850995947227731309821506","retailer_acquisition_cash":"17108.46278619470552729154091575407432957","retailer_PC_revenue_base":"17301.12744826248167629559368802276450806","retailer_PC_credit_base":"10472.47418849702509269638699663706130896","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"4165.188597697680434595153919117013020608","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"2470.800000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-MOTO-BASE","A-V5-MOTO-MARGIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P023","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001-ORDINARY-IPI","product_id":"BR-M001","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"12670.85951136041676698743181454227414390","reference_price_brl":"20590","savings_vs_reference_brl":"7919.14048863958323301256818545772585610","fixed_residual_brl":"11707.87418849702509269638699663706130896","modeled_net_tax_total_brl":"962.9853228633916742910448179052128349368","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"962.9853228633916742910448179052128349368","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"7.600000000000000000000000000000000000003","display":{"price_brl":"12670.86","fixed_residual_brl":"11707.87","modeled_net_tax_total_brl":"962.99","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"7919.14"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"10472.47418849702509269638699663706130896","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"13113.54143312925756661205484176942312667","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"20590","calibrated_to_price_brl":"20590","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"11333.84652434742975400041882752928713091","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"11333.84652434742975400041882752928713091","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"861.3723358504046613040318308922258219492","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"11333.84652434742975400041882752928713091","retailer_PC_revenue_base":"12670.85951136041676698743181454227414390","retailer_PC_credit_base":"11333.84652434742975400041882752928713091","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"861.3723358504046613040318308922258219492","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"962.9853228633916742910448179052128349364","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"861.3723358504046613040318308922258219492","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"101.6129870129870129870129870129870129872","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000032"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-MOTO-BASE","A-V5-MOTO-MARGIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P023","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001-ORDINARY-IPI","product_id":"BR-M001","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"11904.29505693647696257893949836000133092","reference_price_brl":"20590","savings_vs_reference_brl":"8685.70494306352303742106050163999866908","fixed_residual_brl":"11707.87418849702509269638699663706130896","modeled_net_tax_total_brl":"196.4208684394518698825525017229400219602","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"196.4208684394518698825525017229400219602","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"1.650000000000000000000000000000000000000","display":{"price_brl":"11904.30","fixed_residual_brl":"11707.87","modeled_net_tax_total_brl":"196.42","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"8685.70"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"10472.47418849702509269638699663706130896","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"13113.54143312925756661205484176942312667","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"20590","calibrated_to_price_brl":"20590","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"10648.16897661110838098259989490296015146","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"10648.16897661110838098259989490296015146","supplier_PIS_debit":"175.6947881140832882862128982658988424991","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"10648.16897661110838098259989490296015146","retailer_PC_revenue_base":"11904.29505693647696257893949836000133092","retailer_PC_credit_base":"10648.16897661110838098259989490296015146","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"175.6947881140832882862128982658988424991","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"196.4208684394518698825525017229400219602","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"175.6947881140832882862128982658988424991","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"20.7260803253685815963396034570411794611","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-MOTO-BASE","A-V5-MOTO-MARGIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P023","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001-ORDINARY-IPI","product_id":"BR-M001","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"14178.67418849702509269638699663706130896","reference_price_brl":"20590","savings_vs_reference_brl":"6411.32581150297490730361300336293869104","fixed_residual_brl":"11707.87418849702509269638699663706130896","modeled_net_tax_total_brl":"2470.800000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"2470.800000000000000000000000000000000000"},"modeled_tax_share_percent":"17.42617093214912907462779865702629913780","display":{"price_brl":"14178.67","fixed_residual_brl":"11707.87","modeled_net_tax_total_brl":"2470.80","modeled_tax_share_percent":"17.43","savings_vs_reference_brl":"6411.33"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0","II":"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","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"10472.47418849702509269638699663706130896","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"13113.54143312925756661205484176942312667","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"20590","calibrated_to_price_brl":"20590","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"11900.53885056480124170043976890575148745","supplier_own_ICMS":"1428.064662067776149004052772268690178494","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"10472.47418849702509269638699663706130896","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"1042.735337932223850995947227731309821506","retailer_acquisition_cash":"12943.27418849702509269638699663706130896","retailer_PC_revenue_base":"13135.93885056480124170043976890575148745","retailer_PC_credit_base":"10472.47418849702509269638699663706130896","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"2470.800000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-MOTO-BASE","A-V5-MOTO-MARGIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P023","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001-ORDINARY-IPI","product_id":"BR-M001","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"15373.24015447098387514012244546003276710","reference_price_brl":"20590","savings_vs_reference_brl":"5216.75984552901612485987755453996723290","fixed_residual_brl":"11707.87418849702509269638699663706130896","modeled_net_tax_total_brl":"3665.365965973958782443735448822971458136","modeled_net_tax_components_brl":{"II":"0","IPI":"3665.365965973958782443735448822971458136","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"23.84250768962302399349200495611113397432","display":{"price_brl":"15373.24","fixed_residual_brl":"11707.87","modeled_net_tax_total_brl":"3665.37","modeled_tax_share_percent":"23.84","savings_vs_reference_brl":"5216.76"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.35","II":"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","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"10472.47418849702509269638699663706130896","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"13113.54143312925756661205484176942312667","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"20590","calibrated_to_price_brl":"20590","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"10472.47418849702509269638699663706130896","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"3665.365965973958782443735448822971458136","supplier_PC_base":"10472.47418849702509269638699663706130896","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"14137.84015447098387514012244546003276710","retailer_PC_revenue_base":"15373.24015447098387514012244546003276710","retailer_PC_credit_base":"10472.47418849702509269638699663706130896","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"3665.365965973958782443735448822971458136","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000004"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-MOTO-BASE","A-V5-MOTO-MARGIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P023","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001-ORDINARY-IPI","product_id":"BR-M001","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"11707.87418849702509269638699663706130896","reference_price_brl":"20590","savings_vs_reference_brl":"8882.12581150297490730361300336293869104","fixed_residual_brl":"11707.87418849702509269638699663706130896","modeled_net_tax_total_brl":"0.00000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"0","display":{"price_brl":"11707.87","fixed_residual_brl":"11707.87","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"8882.13"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"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","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"10472.47418849702509269638699663706130896","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"13113.54143312925756661205484176942312667","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"20590","calibrated_to_price_brl":"20590","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"10472.47418849702509269638699663706130896","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"10472.47418849702509269638699663706130896","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"10472.47418849702509269638699663706130896","retailer_PC_revenue_base":"11707.87418849702509269638699663706130896","retailer_PC_credit_base":"10472.47418849702509269638699663706130896","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-MOTO-BASE","A-V5-MOTO-MARGIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P023","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]}]}