{"scenario":{"scenario_id":"EDU-BR-M002","product_id":"BR-M002","tax_profile_id":"M01","ncm":"8711.20.10","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":"10588","price_source_id":"V5-P024","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":"10588","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-P024","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":"7876.592681076714737117198450975267871992","retailer_fixed_residual_brl":"635.28","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"9289.749352593190943432087619681166995320","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"10588","calibrated_to_price_brl":"10588","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.5.0","scenario_id":"EDU-BR-M002","product_id":"BR-M002","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"10588.00000000000000000000000000000000","reference_price_brl":"10588","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"8511.872681076714737117198450975267871992","modeled_net_tax_total_brl":"2076.127318923285262882801549024732128009","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"143.5190357121474899622247036183507163052","COFINS":"662.0482832111377729205768454063814117034","ICMS":"1270.560000000000000000000000000000000000"},"modeled_tax_share_percent":"19.60830486327243353686061153215651802049","display":{"price_brl":"10588.00","fixed_residual_brl":"8511.87","modeled_net_tax_total_brl":"2076.13","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":"7876.592681076714737117198450975267871992","retailer_fixed_residual_brl":"635.28","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"9289.749352593190943432087619681166995320","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"10588","calibrated_to_price_brl":"10588","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"9289.749352593190943432087619681166995320","supplier_own_ICMS":"1114.769922311182913211850514361740039438","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"8174.979430282008030220237105319426955882","supplier_PIS_debit":"53.13736629683305219643154118457627521323","supplier_COFINS_debit":"245.2493829084602409066071131595828086765","IVA_applied":"0","presumed_ST_base":"10588","ICMS_ST":"155.790077688817086788149485638259960562","retailer_acquisition_cash":"9445.539430282008030220237105319426955882","retailer_PC_revenue_base":"10432.20992231118291321185051436174003944","retailer_PC_credit_base":"8174.979430282008030220237105319426955882","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":"0.000000000000000000000000000000000000","PIS":"53.13736629683305219643154118457627521323","COFINS":"245.2493829084602409066071131595828086765","ICMS":"1270.560000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"172.1314637181345180679955334869687106508","COFINS":"792.8479540956499014041006390914922429974","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"81.74979430282008030220237105319426955882","COFINS":"376.0490537929723693901309068446936399706","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"90.38166941531443776579316243377444109198","COFINS":"416.7989003026775320139697322467986030268","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","A-V5-ZFM"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P024","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-M002","product_id":"BR-M002","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"10588.00000000000000000000000000000000","reference_price_brl":"10588","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"8511.872681076714737117198450975267871992","modeled_net_tax_total_brl":"2076.127318923285262882801549024732128009","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"143.5190357121474899622247036183507163052","COFINS":"662.0482832111377729205768454063814117034","ICMS":"1270.560000000000000000000000000000000000"},"modeled_tax_share_percent":"19.60830486327243353686061153215651802049","display":{"price_brl":"10588.00","fixed_residual_brl":"8511.87","modeled_net_tax_total_brl":"2076.13","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":"7876.592681076714737117198450975267871992","retailer_fixed_residual_brl":"635.28","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"9289.749352593190943432087619681166995320","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"10588","calibrated_to_price_brl":"10588","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"9289.749352593190943432087619681166995320","supplier_own_ICMS":"1114.769922311182913211850514361740039438","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"8174.979430282008030220237105319426955882","supplier_PIS_debit":"53.13736629683305219643154118457627521323","supplier_COFINS_debit":"245.2493829084602409066071131595828086765","IVA_applied":"0","presumed_ST_base":"10588","ICMS_ST":"155.790077688817086788149485638259960562","retailer_acquisition_cash":"9445.539430282008030220237105319426955882","retailer_PC_revenue_base":"10432.20992231118291321185051436174003944","retailer_PC_credit_base":"8174.979430282008030220237105319426955882","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":"0.000000000000000000000000000000000000","PIS":"53.13736629683305219643154118457627521323","COFINS":"245.2493829084602409066071131595828086765","ICMS":"1270.560000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"172.1314637181345180679955334869687106508","COFINS":"792.8479540956499014041006390914922429974","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"81.74979430282008030220237105319426955882","COFINS":"376.0490537929723693901309068446936399706","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"90.38166941531443776579316243377444109198","COFINS":"416.7989003026775320139697322467986030268","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","A-V5-ZFM"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P024","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-M002","product_id":"BR-M002","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"10588.00000000000000000000000000000000","reference_price_brl":"10588","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"8511.872681076714737117198450975267871992","modeled_net_tax_total_brl":"2076.127318923285262882801549024732128009","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"143.5190357121474899622247036183507163052","COFINS":"662.0482832111377729205768454063814117034","ICMS":"1270.560000000000000000000000000000000000"},"modeled_tax_share_percent":"19.60830486327243353686061153215651802049","display":{"price_brl":"10588.00","fixed_residual_brl":"8511.87","modeled_net_tax_total_brl":"2076.13","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":"7876.592681076714737117198450975267871992","retailer_fixed_residual_brl":"635.28","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"9289.749352593190943432087619681166995320","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"10588","calibrated_to_price_brl":"10588","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"9289.749352593190943432087619681166995320","supplier_own_ICMS":"1114.769922311182913211850514361740039438","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"8174.979430282008030220237105319426955882","supplier_PIS_debit":"53.13736629683305219643154118457627521323","supplier_COFINS_debit":"245.2493829084602409066071131595828086765","IVA_applied":"0","presumed_ST_base":"10588","ICMS_ST":"155.790077688817086788149485638259960562","retailer_acquisition_cash":"9445.539430282008030220237105319426955882","retailer_PC_revenue_base":"10432.20992231118291321185051436174003944","retailer_PC_credit_base":"8174.979430282008030220237105319426955882","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":"0.000000000000000000000000000000000000","PIS":"53.13736629683305219643154118457627521323","COFINS":"245.2493829084602409066071131595828086765","ICMS":"1270.560000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"172.1314637181345180679955334869687106508","COFINS":"792.8479540956499014041006390914922429974","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"81.74979430282008030220237105319426955882","COFINS":"376.0490537929723693901309068446936399706","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"90.38166941531443776579316243377444109198","COFINS":"416.7989003026775320139697322467986030268","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","A-V5-ZFM"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P024","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-M002","product_id":"BR-M002","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"9203.813313703818821518351324982412172289","reference_price_brl":"10588","savings_vs_reference_brl":"1384.186686296181178481648675017587827711","fixed_residual_brl":"8511.872681076714737117198450975267871992","modeled_net_tax_total_brl":"691.9406326271040844011528740071443002971","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"123.2504916701259824492819669935918064972","COFINS":"568.6901409569781019518709070135524937999","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.517977701664744124295382016842960151946","display":{"price_brl":"9203.81","fixed_residual_brl":"8511.87","modeled_net_tax_total_brl":"691.94","modeled_tax_share_percent":"7.52","savings_vs_reference_brl":"1384.19"},"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":"7876.592681076714737117198450975267871992","retailer_fixed_residual_brl":"635.28","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"9289.749352593190943432087619681166995320","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"10588","calibrated_to_price_brl":"10588","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8174.979430282008030220237105319426955882","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"8174.979430282008030220237105319426955882","supplier_PIS_debit":"53.13736629683305219643154118457627521323","supplier_COFINS_debit":"245.2493829084602409066071131595828086765","IVA_applied":"0","presumed_ST_base":"10588","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"8174.979430282008030220237105319426955882","retailer_PC_revenue_base":"9203.813313703818821518351324982412172289","retailer_PC_credit_base":"8174.979430282008030220237105319426955882","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":"0.000000000000000000000000000000000000","PIS":"53.13736629683305219643154118457627521323","COFINS":"245.2493829084602409066071131595828086765","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"151.8629196761130105550527968622098008428","COFINS":"699.4898118414902304353947006986633250940","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"81.74979430282008030220237105319426955882","COFINS":"376.0490537929723693901309068446936399706","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"70.11312537329293025285042580901553128398","COFINS":"323.4407580485178610452637938539696851234","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000001"},"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-P024","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-M002","product_id":"BR-M002","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"10433.01052894000149419005030570252412863","reference_price_brl":"10588","savings_vs_reference_brl":"154.98947105999850580994969429747587137","fixed_residual_brl":"8511.872681076714737117198450975267871992","modeled_net_tax_total_brl":"1921.137847863286757072851854727256256637","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"650.5778478632867570728518547272562566373","ICMS":"1270.560000000000000000000000000000000000"},"modeled_tax_share_percent":"18.41403152555310625286110840374761648094","display":{"price_brl":"10433.01","fixed_residual_brl":"8511.87","modeled_net_tax_total_brl":"1921.14","modeled_tax_share_percent":"18.41","savings_vs_reference_brl":"154.99"},"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":"7876.592681076714737117198450975267871992","retailer_fixed_residual_brl":"635.28","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"9289.749352593190943432087619681166995320","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"10588","calibrated_to_price_brl":"10588","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"9227.498454869628323708058166559592164939","supplier_own_ICMS":"1107.299814584355398844966979987151059793","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"8120.198640285272924863091186572441105146","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"243.6059592085581877458927355971732331544","IVA_applied":"0","presumed_ST_base":"10588","ICMS_ST":"163.260185415644601155033020012848940207","retailer_acquisition_cash":"9390.758640285272924863091186572441105146","retailer_PC_revenue_base":"10269.75034352435689303501728568967518842","retailer_PC_credit_base":"8120.198640285272924863091186572441105146","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":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"243.6059592085581877458927355971732331544","ICMS":"1270.560000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"780.5010261078511238706613137124153143199","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"373.5291374531225545437021945823322908367","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"406.9718886547285693269591191300830234832","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","A-V5-ZFM"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P024","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-M002","product_id":"BR-M002","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"9915.158397768894047101318880788377679098","reference_price_brl":"10588","savings_vs_reference_brl":"672.841602231105952898681119211622320902","fixed_residual_brl":"8511.872681076714737117198450975267871992","modeled_net_tax_total_brl":"1403.285716692179309984120429813109807105","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"132.7257166921793099841204298131098071052","COFINS":"0.000000000000000000000000000000000000","ICMS":"1270.560000000000000000000000000000000000"},"modeled_tax_share_percent":"14.15293291742012148605147590055219283762","display":{"price_brl":"9915.16","fixed_residual_brl":"8511.87","modeled_net_tax_total_brl":"1403.29","modeled_tax_share_percent":"14.15","savings_vs_reference_brl":"672.84"},"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":"7876.592681076714737117198450975267871992","retailer_fixed_residual_brl":"635.28","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"9289.749352593190943432087619681166995320","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"10588","calibrated_to_price_brl":"10588","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"9009.233519097674357319392472634931454445","supplier_own_ICMS":"1081.108022291720922878327096716191774533","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7928.125496805953434441065375918739679912","supplier_PIS_debit":"51.53281572923869732386692494347180791943","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"10588","ICMS_ST":"189.451977708279077121672903283808225467","retailer_acquisition_cash":"9198.685496805953434441065375918739679912","retailer_PC_revenue_base":"9725.706420060614969979645977504569453631","retailer_PC_credit_base":"7928.125496805953434441065375918739679912","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":"0.000000000000000000000000000000000000","PIS":"51.53281572923869732386692494347180791943","COFINS":"0.000000000000000000000000000000000000","ICMS":"1270.560000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"160.4741559310001470046641586288253959849","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"79.28125496805953434441065375918739679912","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"81.19290096294061266025350486963799918578","COFINS":"0.000000000000000000000000000000000000","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","A-V5-ZFM"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P024","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-M002","product_id":"BR-M002","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"9203.813313703818821518351324982412172289","reference_price_brl":"10588","savings_vs_reference_brl":"1384.186686296181178481648675017587827711","fixed_residual_brl":"8511.872681076714737117198450975267871992","modeled_net_tax_total_brl":"691.9406326271040844011528740071443002971","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"123.2504916701259824492819669935918064972","COFINS":"568.6901409569781019518709070135524937999","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.517977701664744124295382016842960151946","display":{"price_brl":"9203.81","fixed_residual_brl":"8511.87","modeled_net_tax_total_brl":"691.94","modeled_tax_share_percent":"7.52","savings_vs_reference_brl":"1384.19"},"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":"7876.592681076714737117198450975267871992","retailer_fixed_residual_brl":"635.28","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"9289.749352593190943432087619681166995320","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"10588","calibrated_to_price_brl":"10588","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8174.979430282008030220237105319426955882","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"8174.979430282008030220237105319426955882","supplier_PIS_debit":"53.13736629683305219643154118457627521323","supplier_COFINS_debit":"245.2493829084602409066071131595828086765","IVA_applied":"0","presumed_ST_base":"10588","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"8174.979430282008030220237105319426955882","retailer_PC_revenue_base":"9203.813313703818821518351324982412172289","retailer_PC_credit_base":"8174.979430282008030220237105319426955882","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":"0.000000000000000000000000000000000000","PIS":"53.13736629683305219643154118457627521323","COFINS":"245.2493829084602409066071131595828086765","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"151.8629196761130105550527968622098008428","COFINS":"699.4898118414902304353947006986633250940","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"81.74979430282008030220237105319426955882","COFINS":"376.0490537929723693901309068446936399706","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"70.11312537329293025285042580901553128398","COFINS":"323.4407580485178610452637938539696851234","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000001"},"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-P024","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-M002","product_id":"BR-M002","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"10433.01052894000149419005030570252412863","reference_price_brl":"10588","savings_vs_reference_brl":"154.98947105999850580994969429747587137","fixed_residual_brl":"8511.872681076714737117198450975267871992","modeled_net_tax_total_brl":"1921.137847863286757072851854727256256637","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"650.5778478632867570728518547272562566373","ICMS":"1270.560000000000000000000000000000000000"},"modeled_tax_share_percent":"18.41403152555310625286110840374761648094","display":{"price_brl":"10433.01","fixed_residual_brl":"8511.87","modeled_net_tax_total_brl":"1921.14","modeled_tax_share_percent":"18.41","savings_vs_reference_brl":"154.99"},"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":"7876.592681076714737117198450975267871992","retailer_fixed_residual_brl":"635.28","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"9289.749352593190943432087619681166995320","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"10588","calibrated_to_price_brl":"10588","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"9227.498454869628323708058166559592164939","supplier_own_ICMS":"1107.299814584355398844966979987151059793","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"8120.198640285272924863091186572441105146","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"243.6059592085581877458927355971732331544","IVA_applied":"0","presumed_ST_base":"10588","ICMS_ST":"163.260185415644601155033020012848940207","retailer_acquisition_cash":"9390.758640285272924863091186572441105146","retailer_PC_revenue_base":"10269.75034352435689303501728568967518842","retailer_PC_credit_base":"8120.198640285272924863091186572441105146","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":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"243.6059592085581877458927355971732331544","ICMS":"1270.560000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"780.5010261078511238706613137124153143199","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"373.5291374531225545437021945823322908367","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"406.9718886547285693269591191300830234832","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","A-V5-ZFM"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P024","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-M002","product_id":"BR-M002","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"9915.158397768894047101318880788377679098","reference_price_brl":"10588","savings_vs_reference_brl":"672.841602231105952898681119211622320902","fixed_residual_brl":"8511.872681076714737117198450975267871992","modeled_net_tax_total_brl":"1403.285716692179309984120429813109807105","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"132.7257166921793099841204298131098071052","COFINS":"0.000000000000000000000000000000000000","ICMS":"1270.560000000000000000000000000000000000"},"modeled_tax_share_percent":"14.15293291742012148605147590055219283762","display":{"price_brl":"9915.16","fixed_residual_brl":"8511.87","modeled_net_tax_total_brl":"1403.29","modeled_tax_share_percent":"14.15","savings_vs_reference_brl":"672.84"},"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":"7876.592681076714737117198450975267871992","retailer_fixed_residual_brl":"635.28","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"9289.749352593190943432087619681166995320","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"10588","calibrated_to_price_brl":"10588","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"9009.233519097674357319392472634931454445","supplier_own_ICMS":"1081.108022291720922878327096716191774533","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7928.125496805953434441065375918739679912","supplier_PIS_debit":"51.53281572923869732386692494347180791943","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"10588","ICMS_ST":"189.451977708279077121672903283808225467","retailer_acquisition_cash":"9198.685496805953434441065375918739679912","retailer_PC_revenue_base":"9725.706420060614969979645977504569453631","retailer_PC_credit_base":"7928.125496805953434441065375918739679912","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":"0.000000000000000000000000000000000000","PIS":"51.53281572923869732386692494347180791943","COFINS":"0.000000000000000000000000000000000000","ICMS":"1270.560000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"160.4741559310001470046641586288253959849","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"79.28125496805953434441065375918739679912","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"81.19290096294061266025350486963799918578","COFINS":"0.000000000000000000000000000000000000","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","A-V5-ZFM"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P024","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-M002","product_id":"BR-M002","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"9071.373920814015552293711030292325556611","reference_price_brl":"10588","savings_vs_reference_brl":"1516.626079185984447706288969707674443389","fixed_residual_brl":"8511.872681076714737117198450975267871992","modeled_net_tax_total_brl":"559.5012397373008151765125793170576846201","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"559.5012397373008151765125793170576846201","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"6.167767359402314546435129107805349643544","display":{"price_brl":"9071.37","fixed_residual_brl":"8511.87","modeled_net_tax_total_brl":"559.50","modeled_tax_share_percent":"6.17","savings_vs_reference_brl":"1516.63"},"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":"7876.592681076714737117198450975267871992","retailer_fixed_residual_brl":"635.28","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"9289.749352593190943432087619681166995320","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"10588","calibrated_to_price_brl":"10588","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8120.198640285272924863091186572441105146","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"8120.198640285272924863091186572441105146","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"243.6059592085581877458927355971732331544","IVA_applied":"0","presumed_ST_base":"10588","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"8120.198640285272924863091186572441105146","retailer_PC_revenue_base":"9071.373920814015552293711030292325556611","retailer_PC_credit_base":"8120.198640285272924863091186572441105146","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":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"243.6059592085581877458927355971732331544","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"689.4244179818651819743220383022167423024","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"373.5291374531225545437021945823322908367","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"315.8952805287426274306198437198844514657","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000011"},"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-P024","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-M002","product_id":"BR-M002","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"8626.460845793486426127762808499798966052","reference_price_brl":"10588","savings_vs_reference_brl":"1961.539154206513573872237191500201033948","fixed_residual_brl":"8511.872681076714737117198450975267871992","modeled_net_tax_total_brl":"114.5881647167716890105643575245310940602","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"114.5881647167716890105643575245310940602","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.328333447112881938943161508354796107660","display":{"price_brl":"8626.46","fixed_residual_brl":"8511.87","modeled_net_tax_total_brl":"114.59","modeled_tax_share_percent":"1.33","savings_vs_reference_brl":"1961.54"},"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":"7876.592681076714737117198450975267871992","retailer_fixed_residual_brl":"635.28","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"9289.749352593190943432087619681166995320","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"10588","calibrated_to_price_brl":"10588","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7928.125496805953434441065375918739679911","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7928.125496805953434441065375918739679911","supplier_PIS_debit":"51.53281572923869732386692494347180791942","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"10588","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"7928.125496805953434441065375918739679911","retailer_PC_revenue_base":"8626.460845793486426127762808499798966052","retailer_PC_credit_base":"7928.125496805953434441065375918739679911","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":"0.000000000000000000000000000000000000","PIS":"51.53281572923869732386692494347180791942","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"142.3366039555925260311080863402466829399","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"79.28125496805953434441065375918739679911","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"63.05534898753299168669743258105928614079","COFINS":"0.000000000000000000000000000000000000","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","A-V5-ZFM"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P024","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-M002","product_id":"BR-M002","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"9782.432681076714737117198450975267871992","reference_price_brl":"10588","savings_vs_reference_brl":"805.567318923285262882801549024732128008","fixed_residual_brl":"8511.872681076714737117198450975267871992","modeled_net_tax_total_brl":"1270.560000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"1270.560000000000000000000000000000000000"},"modeled_tax_share_percent":"12.98818035781417049326480567240131554891","display":{"price_brl":"9782.43","fixed_residual_brl":"8511.87","modeled_net_tax_total_brl":"1270.56","modeled_tax_share_percent":"12.99","savings_vs_reference_brl":"805.57"},"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":"7876.592681076714737117198450975267871992","retailer_fixed_residual_brl":"635.28","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"9289.749352593190943432087619681166995320","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"10588","calibrated_to_price_brl":"10588","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8950.673501223539473996816421562804399991","supplier_own_ICMS":"1074.080820146824736879617970587536527999","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7876.592681076714737117198450975267871992","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"10588","ICMS_ST":"196.479179853175263120382029412463472001","retailer_acquisition_cash":"9147.152681076714737117198450975267871992","retailer_PC_revenue_base":"9585.953501223539473996816421562804399991","retailer_PC_credit_base":"7876.592681076714737117198450975267871992","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":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"1270.560000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","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-P024","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-M002","product_id":"BR-M002","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"9071.373920814015552293711030292325556611","reference_price_brl":"10588","savings_vs_reference_brl":"1516.626079185984447706288969707674443389","fixed_residual_brl":"8511.872681076714737117198450975267871992","modeled_net_tax_total_brl":"559.5012397373008151765125793170576846201","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"559.5012397373008151765125793170576846201","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"6.167767359402314546435129107805349643544","display":{"price_brl":"9071.37","fixed_residual_brl":"8511.87","modeled_net_tax_total_brl":"559.50","modeled_tax_share_percent":"6.17","savings_vs_reference_brl":"1516.63"},"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":"7876.592681076714737117198450975267871992","retailer_fixed_residual_brl":"635.28","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"9289.749352593190943432087619681166995320","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"10588","calibrated_to_price_brl":"10588","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8120.198640285272924863091186572441105146","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"8120.198640285272924863091186572441105146","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"243.6059592085581877458927355971732331544","IVA_applied":"0","presumed_ST_base":"10588","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"8120.198640285272924863091186572441105146","retailer_PC_revenue_base":"9071.373920814015552293711030292325556611","retailer_PC_credit_base":"8120.198640285272924863091186572441105146","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":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"243.6059592085581877458927355971732331544","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"689.4244179818651819743220383022167423024","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"373.5291374531225545437021945823322908367","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"315.8952805287426274306198437198844514657","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000011"},"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-P024","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-M002","product_id":"BR-M002","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"8626.460845793486426127762808499798966052","reference_price_brl":"10588","savings_vs_reference_brl":"1961.539154206513573872237191500201033948","fixed_residual_brl":"8511.872681076714737117198450975267871992","modeled_net_tax_total_brl":"114.5881647167716890105643575245310940602","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"114.5881647167716890105643575245310940602","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.328333447112881938943161508354796107660","display":{"price_brl":"8626.46","fixed_residual_brl":"8511.87","modeled_net_tax_total_brl":"114.59","modeled_tax_share_percent":"1.33","savings_vs_reference_brl":"1961.54"},"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":"7876.592681076714737117198450975267871992","retailer_fixed_residual_brl":"635.28","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"9289.749352593190943432087619681166995320","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"10588","calibrated_to_price_brl":"10588","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7928.125496805953434441065375918739679911","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7928.125496805953434441065375918739679911","supplier_PIS_debit":"51.53281572923869732386692494347180791942","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"10588","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"7928.125496805953434441065375918739679911","retailer_PC_revenue_base":"8626.460845793486426127762808499798966052","retailer_PC_credit_base":"7928.125496805953434441065375918739679911","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":"0.000000000000000000000000000000000000","PIS":"51.53281572923869732386692494347180791942","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"142.3366039555925260311080863402466829399","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"79.28125496805953434441065375918739679911","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"63.05534898753299168669743258105928614079","COFINS":"0.000000000000000000000000000000000000","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","A-V5-ZFM"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P024","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-M002","product_id":"BR-M002","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"9782.432681076714737117198450975267871992","reference_price_brl":"10588","savings_vs_reference_brl":"805.567318923285262882801549024732128008","fixed_residual_brl":"8511.872681076714737117198450975267871992","modeled_net_tax_total_brl":"1270.560000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"1270.560000000000000000000000000000000000"},"modeled_tax_share_percent":"12.98818035781417049326480567240131554891","display":{"price_brl":"9782.43","fixed_residual_brl":"8511.87","modeled_net_tax_total_brl":"1270.56","modeled_tax_share_percent":"12.99","savings_vs_reference_brl":"805.57"},"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":"7876.592681076714737117198450975267871992","retailer_fixed_residual_brl":"635.28","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"9289.749352593190943432087619681166995320","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"10588","calibrated_to_price_brl":"10588","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8950.673501223539473996816421562804399991","supplier_own_ICMS":"1074.080820146824736879617970587536527999","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7876.592681076714737117198450975267871992","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"10588","ICMS_ST":"196.479179853175263120382029412463472001","retailer_acquisition_cash":"9147.152681076714737117198450975267871992","retailer_PC_revenue_base":"9585.953501223539473996816421562804399991","retailer_PC_credit_base":"7876.592681076714737117198450975267871992","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":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"1270.560000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","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-P024","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-M002","product_id":"BR-M002","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"8511.872681076714737117198450975267871992","reference_price_brl":"10588","savings_vs_reference_brl":"2076.127318923285262882801549024732128008","fixed_residual_brl":"8511.872681076714737117198450975267871992","modeled_net_tax_total_brl":"0.000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"0","display":{"price_brl":"8511.87","fixed_residual_brl":"8511.87","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"2076.13"},"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":"7876.592681076714737117198450975267871992","retailer_fixed_residual_brl":"635.28","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"9289.749352593190943432087619681166995320","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"10588","calibrated_to_price_brl":"10588","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7876.592681076714737117198450975267871992","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7876.592681076714737117198450975267871992","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"10588","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"7876.592681076714737117198450975267871992","retailer_PC_revenue_base":"8511.872681076714737117198450975267871992","retailer_PC_credit_base":"7876.592681076714737117198450975267871992","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":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","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-P024","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-M002","product_id":"BR-M002","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"8511.872681076714737117198450975267871992","reference_price_brl":"10588","savings_vs_reference_brl":"2076.127318923285262882801549024732128008","fixed_residual_brl":"8511.872681076714737117198450975267871992","modeled_net_tax_total_brl":"0.000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"0","display":{"price_brl":"8511.87","fixed_residual_brl":"8511.87","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"2076.13"},"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":"7876.592681076714737117198450975267871992","retailer_fixed_residual_brl":"635.28","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"9289.749352593190943432087619681166995320","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"10588","calibrated_to_price_brl":"10588","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7876.592681076714737117198450975267871992","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"7876.592681076714737117198450975267871992","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"10588","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"7876.592681076714737117198450975267871992","retailer_PC_revenue_base":"8511.872681076714737117198450975267871992","retailer_PC_credit_base":"7876.592681076714737117198450975267871992","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":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","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-P024","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."]}]}