{"scenario":{"scenario_id":"EDU-BR-M001","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":"Representative domestic_ZFM_assumed route, not a verified exact-unit country/plant. Nonpreferential imports; Chinese footwear excluded from selected route.","imported":false,"zfm_qualified":true,"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","II":"0","PIS_UP":"0.0065","COFINS_UP":"0.03","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.01","COFINS_CREDIT":"0.046","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"rate_rule_ids":{"ICMS":"R-V5-SP-MOTO12","ICMS_OWN":"R-SP-ZFM-ORIGIN12","IPI":"R-IPI-ZFM","II":"R-V5-II-DOMESTIC-NA","PIS_UP":"R-ZFM-PIS-OUTPUT","COFINS_UP":"R-ZFM-COFINS-OUTPUT","PIS_RETAIL":"R-PIS-NC","COFINS_RETAIL":"R-COFINS-NC","PIS_CREDIT":"R-ZFM-PIS-CREDIT","COFINS_CREDIT":"R-ZFM-COFINS-CREDIT","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":"ZFM_to_noncumulative_reseller","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","A-V5-ZFM"],"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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Conditional approvedManaus route; exact-unit project/PPB eligibility not verified. AM-specific credits excluded from the modeled invoice-equivalent boundary.","Manaus qualified-production scenario assumed.12%SP automotor-ST rule selected even above250cc; not vehicle2%/9.6%monophase. MSRPandSTreference exclude unobservedfreight."],"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","calibrated":{"upstream_fixed_residual_brl":"15317.25002865220593476040008552897293959","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"18065.35126274025326079209332161269630087","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","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":"16552.65002865220593476040008552897293959","modeled_net_tax_total_brl":"4037.349971347794065239599914471027060417","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"279.0949136109857214131286973462260340691","COFINS":"1287.455057736808343826471217124801026348","ICMS":"2470.800000000000000000000000000000000000"},"modeled_tax_share_percent":"19.60830486327243353686061153215651802048","display":{"price_brl":"20590.00","fixed_residual_brl":"16552.65","modeled_net_tax_total_brl":"4037.35","modeled_tax_share_percent":"19.61","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0","II":"0","PIS_UP":"0.0065","COFINS_UP":"0.03","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.01","COFINS_CREDIT":"0.046","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"15317.25002865220593476040008552897293959","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"18065.35126274025326079209332161269630087","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":"18065.35126274025326079209332161269630088","supplier_own_ICMS":"2167.842151528830391295051198593523556106","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"15897.50911121142286949704212301917274477","supplier_PIS_debit":"103.3338092228742486517307737996246228410","supplier_COFINS_debit":"476.9252733363426860849112636905751823431","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"302.957848471169608704948801406476443894","retailer_acquisition_cash":"18368.30911121142286949704212301917274477","retailer_PC_revenue_base":"20287.04215152883039129505119859352355611","retailer_PC_credit_base":"15897.50911121142286949704212301917274477","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":"103.3338092228742486517307737996246228410","COFINS":"476.9252733363426860849112636905751823431","ICMS":"2470.800000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"334.7361955002257014563683447767931386758","COFINS":"1541.815203516191109738423891093107790264","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"158.9750911121142286949704212301917274477","COFINS":"731.2854191157254519968639376588819462594","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"175.7611043881114727613979235466014112281","COFINS":"810.5297844004656577415599534342258440046","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","A-V5-ZFM"],"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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Conditional approvedManaus route; exact-unit project/PPB eligibility not verified. AM-specific credits excluded from the modeled invoice-equivalent boundary.","Manaus qualified-production scenario assumed.12%SP automotor-ST rule selected even above250cc; not vehicle2%/9.6%monophase. MSRPandSTreference exclude unobservedfreight."]},"toggle_cases":[{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001","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":"16552.65002865220593476040008552897293959","modeled_net_tax_total_brl":"4037.349971347794065239599914471027060417","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"279.0949136109857214131286973462260340691","COFINS":"1287.455057736808343826471217124801026348","ICMS":"2470.800000000000000000000000000000000000"},"modeled_tax_share_percent":"19.60830486327243353686061153215651802048","display":{"price_brl":"20590.00","fixed_residual_brl":"16552.65","modeled_net_tax_total_brl":"4037.35","modeled_tax_share_percent":"19.61","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0","II":"0","PIS_UP":"0.0065","COFINS_UP":"0.03","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.01","COFINS_CREDIT":"0.046","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"15317.25002865220593476040008552897293959","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"18065.35126274025326079209332161269630087","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":"18065.35126274025326079209332161269630088","supplier_own_ICMS":"2167.842151528830391295051198593523556106","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"15897.50911121142286949704212301917274477","supplier_PIS_debit":"103.3338092228742486517307737996246228410","supplier_COFINS_debit":"476.9252733363426860849112636905751823431","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"302.957848471169608704948801406476443894","retailer_acquisition_cash":"18368.30911121142286949704212301917274477","retailer_PC_revenue_base":"20287.04215152883039129505119859352355611","retailer_PC_credit_base":"15897.50911121142286949704212301917274477","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":"103.3338092228742486517307737996246228410","COFINS":"476.9252733363426860849112636905751823431","ICMS":"2470.800000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"334.7361955002257014563683447767931386758","COFINS":"1541.815203516191109738423891093107790264","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"158.9750911121142286949704212301917274477","COFINS":"731.2854191157254519968639376588819462594","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"175.7611043881114727613979235466014112281","COFINS":"810.5297844004656577415599534342258440046","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","A-V5-ZFM"],"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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Conditional approvedManaus route; exact-unit project/PPB eligibility not verified. AM-specific credits excluded from the modeled invoice-equivalent boundary.","Manaus qualified-production scenario assumed.12%SP automotor-ST rule selected even above250cc; not vehicle2%/9.6%monophase. MSRPandSTreference exclude unobservedfreight."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001","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":"20590.0000000000000000000000000000000","reference_price_brl":"20590","savings_vs_reference_brl":"0.0000000000000000000000000000000","fixed_residual_brl":"16552.65002865220593476040008552897293959","modeled_net_tax_total_brl":"4037.349971347794065239599914471027060417","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"279.0949136109857214131286973462260340691","COFINS":"1287.455057736808343826471217124801026348","ICMS":"2470.800000000000000000000000000000000000"},"modeled_tax_share_percent":"19.60830486327243353686061153215651802048","display":{"price_brl":"20590.00","fixed_residual_brl":"16552.65","modeled_net_tax_total_brl":"4037.35","modeled_tax_share_percent":"19.61","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0","II":"0","PIS_UP":"0.0065","COFINS_UP":"0.03","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.01","COFINS_CREDIT":"0.046","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"15317.25002865220593476040008552897293959","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"18065.35126274025326079209332161269630087","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":"18065.35126274025326079209332161269630088","supplier_own_ICMS":"2167.842151528830391295051198593523556106","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"15897.50911121142286949704212301917274477","supplier_PIS_debit":"103.3338092228742486517307737996246228410","supplier_COFINS_debit":"476.9252733363426860849112636905751823431","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"302.957848471169608704948801406476443894","retailer_acquisition_cash":"18368.30911121142286949704212301917274477","retailer_PC_revenue_base":"20287.04215152883039129505119859352355611","retailer_PC_credit_base":"15897.50911121142286949704212301917274477","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":"103.3338092228742486517307737996246228410","COFINS":"476.9252733363426860849112636905751823431","ICMS":"2470.800000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"334.7361955002257014563683447767931386758","COFINS":"1541.815203516191109738423891093107790264","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"158.9750911121142286949704212301917274477","COFINS":"731.2854191157254519968639376588819462594","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"175.7611043881114727613979235466014112281","COFINS":"810.5297844004656577415599534342258440046","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","A-V5-ZFM"],"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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Conditional approvedManaus route; exact-unit project/PPB eligibility not verified. AM-specific credits excluded from the modeled invoice-equivalent boundary.","Manaus qualified-production scenario assumed.12%SP automotor-ST rule selected even above250cc; not vehicle2%/9.6%monophase. MSRPandSTreference exclude unobservedfreight."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001","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":"17898.23537298466467085973307342159677252","reference_price_brl":"20590","savings_vs_reference_brl":"2691.76462701533532914026692657840322748","fixed_residual_brl":"16552.65002865220593476040008552897293959","modeled_net_tax_total_brl":"1345.585344332458736099332987892623832936","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"239.6796017650069870259459482808892421399","COFINS":"1105.905742567451749073387039611734590796","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"7.517977701664744124295382016842960151950","display":{"price_brl":"17898.24","fixed_residual_brl":"16552.65","modeled_net_tax_total_brl":"1345.59","modeled_tax_share_percent":"7.52","savings_vs_reference_brl":"2691.76"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.0065","COFINS_UP":"0.03","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.01","COFINS_CREDIT":"0.046","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"15317.25002865220593476040008552897293959","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"18065.35126274025326079209332161269630087","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":"15897.50911121142286949704212301917274477","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"15897.50911121142286949704212301917274477","supplier_PIS_debit":"103.3338092228742486517307737996246228410","supplier_COFINS_debit":"476.9252733363426860849112636905751823431","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"15897.50911121142286949704212301917274477","retailer_PC_revenue_base":"17898.23537298466467085973307342159677252","retailer_PC_credit_base":"15897.50911121142286949704212301917274477","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":"103.3338092228742486517307737996246228410","COFINS":"476.9252733363426860849112636905751823431","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"295.3208836542469670691855957114563467466","COFINS":"1360.265888346834514985339713580041354712","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"158.9750911121142286949704212301917274477","COFINS":"731.2854191157254519968639376588819462594","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"136.3457925421327383742151744812646192989","COFINS":"628.9804692311090629884757759211594084526","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","A-V5-ZFM"],"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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Conditional approvedManaus route; exact-unit project/PPB eligibility not verified. AM-specific credits excluded from the modeled invoice-equivalent boundary.","Manaus qualified-production scenario assumed.12%SP automotor-ST rule selected even above250cc; not vehicle2%/9.6%monophase. MSRPandSTreference exclude unobservedfreight."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001","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":"20288.59905467270785468201131416839552405","reference_price_brl":"20590","savings_vs_reference_brl":"301.40094532729214531798868583160447595","fixed_residual_brl":"16552.65002865220593476040008552897293959","modeled_net_tax_total_brl":"3735.949026020501919921611228639422584453","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"1265.149026020501919921611228639422584453","ICMS":"2470.800000000000000000000000000000000000"},"modeled_tax_share_percent":"18.41403152555310625286110840374761648094","display":{"price_brl":"20288.60","fixed_residual_brl":"16552.65","modeled_net_tax_total_brl":"3735.95","modeled_tax_share_percent":"18.41","savings_vs_reference_brl":"301.40"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.03","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.046","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"15317.25002865220593476040008552897293959","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"18065.35126274025326079209332161269630087","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":"17944.29478520642682141565145914828132567","supplier_own_ICMS":"2153.315374224771218569878175097793759080","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"15790.97941098165560284577328405048756659","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"473.7293823294496680853731985215146269977","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"317.484625775228781430121824902206240920","retailer_acquisition_cash":"18261.77941098165560284577328405048756659","retailer_PC_revenue_base":"19971.11442889747907325188948926618928313","retailer_PC_credit_base":"15790.97941098165560284577328405048756659","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":"473.7293823294496680853731985215146269977","ICMS":"2470.800000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"1517.804696596208409567143601184230385518","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"726.3850529051561577309055710663224280631","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"791.4196436910522518362380301179079574549","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","A-V5-ZFM"],"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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Conditional approvedManaus route; exact-unit project/PPB eligibility not verified. AM-specific credits excluded from the modeled invoice-equivalent boundary.","Manaus qualified-production scenario assumed.12%SP automotor-ST rule selected even above250cc; not vehicle2%/9.6%monophase. MSRPandSTreference exclude unobservedfreight."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001","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":"19281.55566774287197108199431010886819160","reference_price_brl":"20590","savings_vs_reference_brl":"1308.44433225712802891800568989113180840","fixed_residual_brl":"16552.65002865220593476040008552897293959","modeled_net_tax_total_brl":"2728.905639090666036321594224579895252012","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"258.1056390906660363215942245798952520115","COFINS":"0.00000000000000000000000000000000000","ICMS":"2470.800000000000000000000000000000000000"},"modeled_tax_share_percent":"14.15293291742012148605147590055219283762","display":{"price_brl":"19281.56","fixed_residual_brl":"16552.65","modeled_net_tax_total_brl":"2728.91","modeled_tax_share_percent":"14.15","savings_vs_reference_brl":"1308.44"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0","II":"0","PIS_UP":"0.0065","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.01","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"15317.25002865220593476040008552897293959","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"18065.35126274025326079209332161269630087","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":"17519.84493371941018296243776081915740906","supplier_own_ICMS":"2102.381392046329221955492531298298889087","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"15417.46354167308096100694522952085851997","supplier_PIS_debit":"100.2135130208750262465451439918855803798","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"368.418607953670778044507468701701110913","retailer_acquisition_cash":"17888.26354167308096100694522952085851997","retailer_PC_revenue_base":"18913.13705978920119303748684140716708069","retailer_PC_credit_base":"15417.46354167308096100694522952085851997","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":"100.2135130208750262465451439918855803798","COFINS":"0.00000000000000000000000000000000000","ICMS":"2470.800000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"312.0667614865218196851185328832182568314","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"154.1746354167308096100694522952085851997","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"157.8921260697910100750490805880096716317","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","A-V5-ZFM"],"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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Conditional approvedManaus route; exact-unit project/PPB eligibility not verified. AM-specific credits excluded from the modeled invoice-equivalent boundary.","Manaus qualified-production scenario assumed.12%SP automotor-ST rule selected even above250cc; not vehicle2%/9.6%monophase. MSRPandSTreference exclude unobservedfreight."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001","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":"17898.23537298466467085973307342159677252","reference_price_brl":"20590","savings_vs_reference_brl":"2691.76462701533532914026692657840322748","fixed_residual_brl":"16552.65002865220593476040008552897293959","modeled_net_tax_total_brl":"1345.585344332458736099332987892623832936","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"239.6796017650069870259459482808892421399","COFINS":"1105.905742567451749073387039611734590796","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"7.517977701664744124295382016842960151950","display":{"price_brl":"17898.24","fixed_residual_brl":"16552.65","modeled_net_tax_total_brl":"1345.59","modeled_tax_share_percent":"7.52","savings_vs_reference_brl":"2691.76"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.0065","COFINS_UP":"0.03","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.01","COFINS_CREDIT":"0.046","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"15317.25002865220593476040008552897293959","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"18065.35126274025326079209332161269630087","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":"15897.50911121142286949704212301917274477","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"15897.50911121142286949704212301917274477","supplier_PIS_debit":"103.3338092228742486517307737996246228410","supplier_COFINS_debit":"476.9252733363426860849112636905751823431","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"15897.50911121142286949704212301917274477","retailer_PC_revenue_base":"17898.23537298466467085973307342159677252","retailer_PC_credit_base":"15897.50911121142286949704212301917274477","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":"103.3338092228742486517307737996246228410","COFINS":"476.9252733363426860849112636905751823431","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"295.3208836542469670691855957114563467466","COFINS":"1360.265888346834514985339713580041354712","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"158.9750911121142286949704212301917274477","COFINS":"731.2854191157254519968639376588819462594","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"136.3457925421327383742151744812646192989","COFINS":"628.9804692311090629884757759211594084526","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","A-V5-ZFM"],"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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Conditional approvedManaus route; exact-unit project/PPB eligibility not verified. AM-specific credits excluded from the modeled invoice-equivalent boundary.","Manaus qualified-production scenario assumed.12%SP automotor-ST rule selected even above250cc; not vehicle2%/9.6%monophase. MSRPandSTreference exclude unobservedfreight."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001","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":"20288.59905467270785468201131416839552405","reference_price_brl":"20590","savings_vs_reference_brl":"301.40094532729214531798868583160447595","fixed_residual_brl":"16552.65002865220593476040008552897293959","modeled_net_tax_total_brl":"3735.949026020501919921611228639422584453","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"1265.149026020501919921611228639422584453","ICMS":"2470.800000000000000000000000000000000000"},"modeled_tax_share_percent":"18.41403152555310625286110840374761648094","display":{"price_brl":"20288.60","fixed_residual_brl":"16552.65","modeled_net_tax_total_brl":"3735.95","modeled_tax_share_percent":"18.41","savings_vs_reference_brl":"301.40"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.03","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.046","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"15317.25002865220593476040008552897293959","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"18065.35126274025326079209332161269630087","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":"17944.29478520642682141565145914828132567","supplier_own_ICMS":"2153.315374224771218569878175097793759080","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"15790.97941098165560284577328405048756659","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"473.7293823294496680853731985215146269977","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"317.484625775228781430121824902206240920","retailer_acquisition_cash":"18261.77941098165560284577328405048756659","retailer_PC_revenue_base":"19971.11442889747907325188948926618928313","retailer_PC_credit_base":"15790.97941098165560284577328405048756659","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":"473.7293823294496680853731985215146269977","ICMS":"2470.800000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"1517.804696596208409567143601184230385518","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"726.3850529051561577309055710663224280631","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"791.4196436910522518362380301179079574549","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","A-V5-ZFM"],"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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Conditional approvedManaus route; exact-unit project/PPB eligibility not verified. AM-specific credits excluded from the modeled invoice-equivalent boundary.","Manaus qualified-production scenario assumed.12%SP automotor-ST rule selected even above250cc; not vehicle2%/9.6%monophase. MSRPandSTreference exclude unobservedfreight."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001","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":"19281.55566774287197108199431010886819160","reference_price_brl":"20590","savings_vs_reference_brl":"1308.44433225712802891800568989113180840","fixed_residual_brl":"16552.65002865220593476040008552897293959","modeled_net_tax_total_brl":"2728.905639090666036321594224579895252012","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"258.1056390906660363215942245798952520115","COFINS":"0.00000000000000000000000000000000000","ICMS":"2470.800000000000000000000000000000000000"},"modeled_tax_share_percent":"14.15293291742012148605147590055219283762","display":{"price_brl":"19281.56","fixed_residual_brl":"16552.65","modeled_net_tax_total_brl":"2728.91","modeled_tax_share_percent":"14.15","savings_vs_reference_brl":"1308.44"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0","II":"0","PIS_UP":"0.0065","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.01","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"15317.25002865220593476040008552897293959","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"18065.35126274025326079209332161269630087","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":"17519.84493371941018296243776081915740906","supplier_own_ICMS":"2102.381392046329221955492531298298889087","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"15417.46354167308096100694522952085851997","supplier_PIS_debit":"100.2135130208750262465451439918855803798","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"368.418607953670778044507468701701110913","retailer_acquisition_cash":"17888.26354167308096100694522952085851997","retailer_PC_revenue_base":"18913.13705978920119303748684140716708069","retailer_PC_credit_base":"15417.46354167308096100694522952085851997","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":"100.2135130208750262465451439918855803798","COFINS":"0.00000000000000000000000000000000000","ICMS":"2470.800000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"312.0667614865218196851185328832182568314","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"154.1746354167308096100694522952085851997","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"157.8921260697910100750490805880096716317","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","A-V5-ZFM"],"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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Conditional approvedManaus route; exact-unit project/PPB eligibility not verified. AM-specific credits excluded from the modeled invoice-equivalent boundary.","Manaus qualified-production scenario assumed.12%SP automotor-ST rule selected even above250cc; not vehicle2%/9.6%monophase. MSRPandSTreference exclude unobservedfreight."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001","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":"17640.68653471482623930180488418199690317","reference_price_brl":"20590","savings_vs_reference_brl":"2949.31346528517376069819511581800309683","fixed_residual_brl":"16552.65002865220593476040008552897293959","modeled_net_tax_total_brl":"1088.036506062620304541404798653023963576","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"1088.036506062620304541404798653023963576","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"6.167767359402314546435129107805349643547","display":{"price_brl":"17640.69","fixed_residual_brl":"16552.65","modeled_net_tax_total_brl":"1088.04","modeled_tax_share_percent":"6.17","savings_vs_reference_brl":"2949.31"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.03","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.046","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"15317.25002865220593476040008552897293959","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"18065.35126274025326079209332161269630087","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":"15790.97941098165560284577328405048756659","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"15790.97941098165560284577328405048756659","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"473.7293823294496680853731985215146269977","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"15790.97941098165560284577328405048756659","retailer_PC_revenue_base":"17640.68653471482623930180488418199690317","retailer_PC_credit_base":"15790.97941098165560284577328405048756659","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":"473.7293823294496680853731985215146269977","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"1340.692176638326794186937171197831764641","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"726.3850529051561577309055710663224280631","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"614.3071237331706364560316001315093365779","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","A-V5-ZFM"],"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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Conditional approvedManaus route; exact-unit project/PPB eligibility not verified. AM-specific credits excluded from the modeled invoice-equivalent boundary.","Manaus qualified-production scenario assumed.12%SP automotor-ST rule selected even above250cc; not vehicle2%/9.6%monophase. MSRPandSTreference exclude unobservedfreight."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001","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":"16775.48439883716334661604044456090486504","reference_price_brl":"20590","savings_vs_reference_brl":"3814.51560116283665338395955543909513496","fixed_residual_brl":"16552.65002865220593476040008552897293959","modeled_net_tax_total_brl":"222.8343701849574118556403590319319254533","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"222.8343701849574118556403590319319254533","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"1.328333447112881938943161508354796107659","display":{"price_brl":"16775.48","fixed_residual_brl":"16552.65","modeled_net_tax_total_brl":"222.83","modeled_tax_share_percent":"1.33","savings_vs_reference_brl":"3814.52"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.0065","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.01","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"15317.25002865220593476040008552897293959","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"18065.35126274025326079209332161269630087","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":"15417.46354167308096100694522952085851997","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"15417.46354167308096100694522952085851997","supplier_PIS_debit":"100.2135130208750262465451439918855803798","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"15417.46354167308096100694522952085851997","retailer_PC_revenue_base":"16775.48439883716334661604044456090486504","retailer_PC_credit_base":"15417.46354167308096100694522952085851997","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":"100.2135130208750262465451439918855803798","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"276.7954925808131952191646673352549302732","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"154.1746354167308096100694522952085851997","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"122.6208571640823856090952150400463450735","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000033"},"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","A-V5-ZFM"],"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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Conditional approvedManaus route; exact-unit project/PPB eligibility not verified. AM-specific credits excluded from the modeled invoice-equivalent boundary.","Manaus qualified-production scenario assumed.12%SP automotor-ST rule selected even above250cc; not vehicle2%/9.6%monophase. MSRPandSTreference exclude unobservedfreight."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001","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":"19023.45002865220593476040008552897293959","reference_price_brl":"20590","savings_vs_reference_brl":"1566.54997134779406523959991447102706041","fixed_residual_brl":"16552.65002865220593476040008552897293959","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":"12.98818035781417049326480567240131554890","display":{"price_brl":"19023.45","fixed_residual_brl":"16552.65","modeled_net_tax_total_brl":"2470.80","modeled_tax_share_percent":"12.99","savings_vs_reference_brl":"1566.55"},"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":"15317.25002865220593476040008552897293959","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"18065.35126274025326079209332161269630087","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":"17405.96594165023401677318191537383288590","supplier_own_ICMS":"2088.715912998028082012781829844859946308","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"15317.25002865220593476040008552897293959","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"382.084087001971917987218170155140053692","retailer_acquisition_cash":"17788.05002865220593476040008552897293959","retailer_PC_revenue_base":"18641.36594165023401677318191537383288590","retailer_PC_credit_base":"15317.25002865220593476040008552897293959","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","A-V5-ZFM"],"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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Conditional approvedManaus route; exact-unit project/PPB eligibility not verified. AM-specific credits excluded from the modeled invoice-equivalent boundary.","Manaus qualified-production scenario assumed.12%SP automotor-ST rule selected even above250cc; not vehicle2%/9.6%monophase. MSRPandSTreference exclude unobservedfreight."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001","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":"17640.68653471482623930180488418199690317","reference_price_brl":"20590","savings_vs_reference_brl":"2949.31346528517376069819511581800309683","fixed_residual_brl":"16552.65002865220593476040008552897293959","modeled_net_tax_total_brl":"1088.036506062620304541404798653023963576","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"1088.036506062620304541404798653023963576","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"6.167767359402314546435129107805349643547","display":{"price_brl":"17640.69","fixed_residual_brl":"16552.65","modeled_net_tax_total_brl":"1088.04","modeled_tax_share_percent":"6.17","savings_vs_reference_brl":"2949.31"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.03","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.046","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"15317.25002865220593476040008552897293959","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"18065.35126274025326079209332161269630087","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":"15790.97941098165560284577328405048756659","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"15790.97941098165560284577328405048756659","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"473.7293823294496680853731985215146269977","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"15790.97941098165560284577328405048756659","retailer_PC_revenue_base":"17640.68653471482623930180488418199690317","retailer_PC_credit_base":"15790.97941098165560284577328405048756659","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":"473.7293823294496680853731985215146269977","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"1340.692176638326794186937171197831764641","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"726.3850529051561577309055710663224280631","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"614.3071237331706364560316001315093365779","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","A-V5-ZFM"],"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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Conditional approvedManaus route; exact-unit project/PPB eligibility not verified. AM-specific credits excluded from the modeled invoice-equivalent boundary.","Manaus qualified-production scenario assumed.12%SP automotor-ST rule selected even above250cc; not vehicle2%/9.6%monophase. MSRPandSTreference exclude unobservedfreight."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001","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":"16775.48439883716334661604044456090486504","reference_price_brl":"20590","savings_vs_reference_brl":"3814.51560116283665338395955543909513496","fixed_residual_brl":"16552.65002865220593476040008552897293959","modeled_net_tax_total_brl":"222.8343701849574118556403590319319254533","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"222.8343701849574118556403590319319254533","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"1.328333447112881938943161508354796107659","display":{"price_brl":"16775.48","fixed_residual_brl":"16552.65","modeled_net_tax_total_brl":"222.83","modeled_tax_share_percent":"1.33","savings_vs_reference_brl":"3814.52"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.0065","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.01","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"15317.25002865220593476040008552897293959","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"18065.35126274025326079209332161269630087","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":"15417.46354167308096100694522952085851997","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"15417.46354167308096100694522952085851997","supplier_PIS_debit":"100.2135130208750262465451439918855803798","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"15417.46354167308096100694522952085851997","retailer_PC_revenue_base":"16775.48439883716334661604044456090486504","retailer_PC_credit_base":"15417.46354167308096100694522952085851997","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":"100.2135130208750262465451439918855803798","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"276.7954925808131952191646673352549302732","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"154.1746354167308096100694522952085851997","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"122.6208571640823856090952150400463450735","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000033"},"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","A-V5-ZFM"],"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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Conditional approvedManaus route; exact-unit project/PPB eligibility not verified. AM-specific credits excluded from the modeled invoice-equivalent boundary.","Manaus qualified-production scenario assumed.12%SP automotor-ST rule selected even above250cc; not vehicle2%/9.6%monophase. MSRPandSTreference exclude unobservedfreight."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001","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":"19023.45002865220593476040008552897293959","reference_price_brl":"20590","savings_vs_reference_brl":"1566.54997134779406523959991447102706041","fixed_residual_brl":"16552.65002865220593476040008552897293959","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":"12.98818035781417049326480567240131554890","display":{"price_brl":"19023.45","fixed_residual_brl":"16552.65","modeled_net_tax_total_brl":"2470.80","modeled_tax_share_percent":"12.99","savings_vs_reference_brl":"1566.55"},"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":"15317.25002865220593476040008552897293959","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"18065.35126274025326079209332161269630087","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":"17405.96594165023401677318191537383288590","supplier_own_ICMS":"2088.715912998028082012781829844859946308","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"15317.25002865220593476040008552897293959","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"382.084087001971917987218170155140053692","retailer_acquisition_cash":"17788.05002865220593476040008552897293959","retailer_PC_revenue_base":"18641.36594165023401677318191537383288590","retailer_PC_credit_base":"15317.25002865220593476040008552897293959","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","A-V5-ZFM"],"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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Conditional approvedManaus route; exact-unit project/PPB eligibility not verified. AM-specific credits excluded from the modeled invoice-equivalent boundary.","Manaus qualified-production scenario assumed.12%SP automotor-ST rule selected even above250cc; not vehicle2%/9.6%monophase. MSRPandSTreference exclude unobservedfreight."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001","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":"16552.65002865220593476040008552897293959","reference_price_brl":"20590","savings_vs_reference_brl":"4037.34997134779406523959991447102706041","fixed_residual_brl":"16552.65002865220593476040008552897293959","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":"16552.65","fixed_residual_brl":"16552.65","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"4037.35"},"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":"15317.25002865220593476040008552897293959","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"18065.35126274025326079209332161269630087","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":"15317.25002865220593476040008552897293959","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"15317.25002865220593476040008552897293959","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"15317.25002865220593476040008552897293959","retailer_PC_revenue_base":"16552.65002865220593476040008552897293959","retailer_PC_credit_base":"15317.25002865220593476040008552897293959","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","A-V5-ZFM"],"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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Conditional approvedManaus route; exact-unit project/PPB eligibility not verified. AM-specific credits excluded from the modeled invoice-equivalent boundary.","Manaus qualified-production scenario assumed.12%SP automotor-ST rule selected even above250cc; not vehicle2%/9.6%monophase. MSRPandSTreference exclude unobservedfreight."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M001","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":"16552.65002865220593476040008552897293959","reference_price_brl":"20590","savings_vs_reference_brl":"4037.34997134779406523959991447102706041","fixed_residual_brl":"16552.65002865220593476040008552897293959","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":"16552.65","fixed_residual_brl":"16552.65","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"4037.35"},"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":"15317.25002865220593476040008552897293959","retailer_fixed_residual_brl":"1235.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"18065.35126274025326079209332161269630087","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":"15317.25002865220593476040008552897293959","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"15317.25002865220593476040008552897293959","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"20590","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"15317.25002865220593476040008552897293959","retailer_PC_revenue_base":"16552.65002865220593476040008552897293959","retailer_PC_credit_base":"15317.25002865220593476040008552897293959","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","A-V5-ZFM"],"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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Conditional approvedManaus route; exact-unit project/PPB eligibility not verified. AM-specific credits excluded from the modeled invoice-equivalent boundary.","Manaus qualified-production scenario assumed.12%SP automotor-ST rule selected even above250cc; not vehicle2%/9.6%monophase. MSRPandSTreference exclude unobservedfreight."]}]}