{"scenario":{"scenario_id":"EDU-BR-M003","product_id":"BR-M003","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":"16840","price_source_id":"V5-P025","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":"16840","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-P025","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":"12527.56146102492219239267301798484236535","retailer_fixed_residual_brl":"1010.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14775.15858497065881067211517901689197216","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"16840","calibrated_to_price_brl":"16840","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.5.0","scenario_id":"EDU-BR-M003","product_id":"BR-M003","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"16840.0000000000000000000000000000000","reference_price_brl":"16840","savings_vs_reference_brl":"0.0000000000000000000000000000000","fixed_residual_brl":"13537.96146102492219239267301798484236535","modeled_net_tax_total_brl":"3302.038538975077807607326982015157634649","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"228.2641255565322753082606733030814188307","COFINS":"1052.974413418545532299066308712076215818","ICMS":"2020.800000000000000000000000000000000000"},"modeled_tax_share_percent":"19.60830486327243353686061153215651802048","display":{"price_brl":"16840.00","fixed_residual_brl":"13537.96","modeled_net_tax_total_brl":"3302.04","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":"12527.56146102492219239267301798484236535","retailer_fixed_residual_brl":"1010.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14775.15858497065881067211517901689197216","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"16840","calibrated_to_price_brl":"16840","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"14775.15858497065881067211517901689197215","supplier_own_ICMS":"1773.019030196479057280653821482027036658","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"13002.13955477417975339146135753486493549","supplier_PIS_debit":"84.51390710603216839704449882397662208068","supplier_COFINS_debit":"390.0641866432253926017438407260459480647","IVA_applied":"0","presumed_ST_base":"16840","ICMS_ST":"247.780969803520942719346178517972963342","retailer_acquisition_cash":"15022.93955477417975339146135753486493549","retailer_PC_revenue_base":"16592.21903019647905728065382148202703666","retailer_PC_credit_base":"13002.13955477417975339146135753486493549","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":"84.51390710603216839704449882397662208068","COFINS":"390.0641866432253926017438407260459480647","ICMS":"2020.800000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"273.7716139982419044451307880544534461049","COFINS":"1261.008646294932408353329690432634054786","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"130.0213955477417975339146135753486493549","COFINS":"598.0984195196122686560072224466037870325","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"143.7502184505001069112161744791047967500","COFINS":"662.9102267753201396973224679860302677535","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-P025","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-M003","product_id":"BR-M003","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"16840.0000000000000000000000000000000","reference_price_brl":"16840","savings_vs_reference_brl":"0.0000000000000000000000000000000","fixed_residual_brl":"13537.96146102492219239267301798484236535","modeled_net_tax_total_brl":"3302.038538975077807607326982015157634649","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"228.2641255565322753082606733030814188307","COFINS":"1052.974413418545532299066308712076215818","ICMS":"2020.800000000000000000000000000000000000"},"modeled_tax_share_percent":"19.60830486327243353686061153215651802048","display":{"price_brl":"16840.00","fixed_residual_brl":"13537.96","modeled_net_tax_total_brl":"3302.04","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":"12527.56146102492219239267301798484236535","retailer_fixed_residual_brl":"1010.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14775.15858497065881067211517901689197216","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"16840","calibrated_to_price_brl":"16840","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"14775.15858497065881067211517901689197215","supplier_own_ICMS":"1773.019030196479057280653821482027036658","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"13002.13955477417975339146135753486493549","supplier_PIS_debit":"84.51390710603216839704449882397662208068","supplier_COFINS_debit":"390.0641866432253926017438407260459480647","IVA_applied":"0","presumed_ST_base":"16840","ICMS_ST":"247.780969803520942719346178517972963342","retailer_acquisition_cash":"15022.93955477417975339146135753486493549","retailer_PC_revenue_base":"16592.21903019647905728065382148202703666","retailer_PC_credit_base":"13002.13955477417975339146135753486493549","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":"84.51390710603216839704449882397662208068","COFINS":"390.0641866432253926017438407260459480647","ICMS":"2020.800000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"273.7716139982419044451307880544534461049","COFINS":"1261.008646294932408353329690432634054786","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"130.0213955477417975339146135753486493549","COFINS":"598.0984195196122686560072224466037870325","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"143.7502184505001069112161744791047967500","COFINS":"662.9102267753201396973224679860302677535","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-P025","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-M003","product_id":"BR-M003","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"16840.0000000000000000000000000000000","reference_price_brl":"16840","savings_vs_reference_brl":"0.0000000000000000000000000000000","fixed_residual_brl":"13537.96146102492219239267301798484236535","modeled_net_tax_total_brl":"3302.038538975077807607326982015157634649","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"228.2641255565322753082606733030814188307","COFINS":"1052.974413418545532299066308712076215818","ICMS":"2020.800000000000000000000000000000000000"},"modeled_tax_share_percent":"19.60830486327243353686061153215651802048","display":{"price_brl":"16840.00","fixed_residual_brl":"13537.96","modeled_net_tax_total_brl":"3302.04","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":"12527.56146102492219239267301798484236535","retailer_fixed_residual_brl":"1010.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14775.15858497065881067211517901689197216","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"16840","calibrated_to_price_brl":"16840","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"14775.15858497065881067211517901689197215","supplier_own_ICMS":"1773.019030196479057280653821482027036658","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"13002.13955477417975339146135753486493549","supplier_PIS_debit":"84.51390710603216839704449882397662208068","supplier_COFINS_debit":"390.0641866432253926017438407260459480647","IVA_applied":"0","presumed_ST_base":"16840","ICMS_ST":"247.780969803520942719346178517972963342","retailer_acquisition_cash":"15022.93955477417975339146135753486493549","retailer_PC_revenue_base":"16592.21903019647905728065382148202703666","retailer_PC_credit_base":"13002.13955477417975339146135753486493549","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":"84.51390710603216839704449882397662208068","COFINS":"390.0641866432253926017438407260459480647","ICMS":"2020.800000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"273.7716139982419044451307880544534461049","COFINS":"1261.008646294932408353329690432634054786","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"130.0213955477417975339146135753486493549","COFINS":"598.0984195196122686560072224466037870325","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"143.7502184505001069112161744791047967500","COFINS":"662.9102267753201396973224679860302677535","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-P025","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-M003","product_id":"BR-M003","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"14638.47905201854070215045677301698347009","reference_price_brl":"16840","savings_vs_reference_brl":"2201.52094798145929784954322698301652991","fixed_residual_brl":"13537.96146102492219239267301798484236535","modeled_net_tax_total_brl":"1100.517590993618509757783755032141104741","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"196.0274159165962924486124220034081999822","COFINS":"904.4901750770222173091713330287329047590","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"7.517977701664744124295382016842960151944","display":{"price_brl":"14638.48","fixed_residual_brl":"13537.96","modeled_net_tax_total_brl":"1100.52","modeled_tax_share_percent":"7.52","savings_vs_reference_brl":"2201.52"},"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":"12527.56146102492219239267301798484236535","retailer_fixed_residual_brl":"1010.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14775.15858497065881067211517901689197216","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"16840","calibrated_to_price_brl":"16840","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"13002.13955477417975339146135753486493550","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"13002.13955477417975339146135753486493550","supplier_PIS_debit":"84.51390710603216839704449882397662208075","supplier_COFINS_debit":"390.0641866432253926017438407260459480650","IVA_applied":"0","presumed_ST_base":"16840","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"13002.13955477417975339146135753486493550","retailer_PC_revenue_base":"14638.47905201854070215045677301698347009","retailer_PC_credit_base":"13002.13955477417975339146135753486493550","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":"84.51390710603216839704449882397662208075","COFINS":"390.0641866432253926017438407260459480650","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"241.5349043583059215854825367547802272565","COFINS":"1112.524407953409093363434714749290743727","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"130.0213955477417975339146135753486493550","COFINS":"598.0984195196122686560072224466037870330","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"111.5135088105641240515679231794315779015","COFINS":"514.4259884337968247074274923026869566940","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-P025","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-M003","product_id":"BR-M003","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"16593.49237885810588989048424140824578070","reference_price_brl":"16840","savings_vs_reference_brl":"246.50762114189411010951575859175421930","fixed_residual_brl":"13537.96146102492219239267301798484236535","modeled_net_tax_total_brl":"3055.530917833183697497811223423403415354","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"1034.730917833183697497811223423403415354","ICMS":"2020.800000000000000000000000000000000000"},"modeled_tax_share_percent":"18.41403152555310625286110840374761648095","display":{"price_brl":"16593.49","fixed_residual_brl":"13537.96","modeled_net_tax_total_brl":"3055.53","modeled_tax_share_percent":"18.41","savings_vs_reference_brl":"246.51"},"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":"12527.56146102492219239267301798484236535","retailer_fixed_residual_brl":"1010.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14775.15858497065881067211517901689197216","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"16840","calibrated_to_price_brl":"16840","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"14676.14979032910284956967317008533547956","supplier_own_ICMS":"1761.137974839492341948360780410240257547","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"12915.01181548961050762131238967509522201","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"387.4503544646883152286393716902528566603","IVA_applied":"0","presumed_ST_base":"16840","ICMS_ST":"259.662025160507658051639219589759742453","retailer_acquisition_cash":"14935.81181548961050762131238967509522201","retailer_PC_revenue_base":"16333.83035369759823183884502181848603825","retailer_PC_credit_base":"12915.01181548961050762131238967509522201","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":"387.4503544646883152286393716902528566603","ICMS":"2020.800000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"1241.371106881017465619752221658204938907","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"594.0905435125220833505803699250543802125","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"647.2805633684953822691718517331505586945","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-P025","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-M003","product_id":"BR-M003","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"15769.85903083001282141917358825805441217","reference_price_brl":"16840","savings_vs_reference_brl":"1070.14096916998717858082641174194558783","fixed_residual_brl":"13537.96146102492219239267301798484236535","modeled_net_tax_total_brl":"2231.897569805090629026500570273212046813","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"211.0975698050906290265005702732120468127","COFINS":"0.00000000000000000000000000000000000","ICMS":"2020.800000000000000000000000000000000000"},"modeled_tax_share_percent":"14.15293291742012148605147590055219283762","display":{"price_brl":"15769.86","fixed_residual_brl":"13537.96","modeled_net_tax_total_brl":"2231.90","modeled_tax_share_percent":"14.15","savings_vs_reference_brl":"1070.14"},"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":"12527.56146102492219239267301798484236535","retailer_fixed_residual_brl":"1010.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14775.15858497065881067211517901689197216","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"16840","calibrated_to_price_brl":"16840","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"14329.00382145871138810526721185986453465","supplier_own_ICMS":"1719.480458575045366572632065423183744158","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"12609.52336288366602153263514643668079049","supplier_PIS_debit":"81.96190185874382913996212845183842513818","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"16840","ICMS_ST":"301.319541424954633427367934576816255842","retailer_acquisition_cash":"14630.32336288366602153263514643668079049","retailer_PC_revenue_base":"15468.53948940505818799180565368123815633","retailer_PC_credit_base":"12609.52336288366602153263514643668079049","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":"81.96190185874382913996212845183842513818","COFINS":"0.00000000000000000000000000000000000","ICMS":"2020.800000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"255.2309015751834601018647932857404295794","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"126.0952336288366602153263514643668079049","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"129.1356679463467998865384418213736216745","COFINS":"0.00000000000000000000000000000000000","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-P025","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-M003","product_id":"BR-M003","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"14638.47905201854070215045677301698347009","reference_price_brl":"16840","savings_vs_reference_brl":"2201.52094798145929784954322698301652991","fixed_residual_brl":"13537.96146102492219239267301798484236535","modeled_net_tax_total_brl":"1100.517590993618509757783755032141104741","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"196.0274159165962924486124220034081999822","COFINS":"904.4901750770222173091713330287329047590","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"7.517977701664744124295382016842960151944","display":{"price_brl":"14638.48","fixed_residual_brl":"13537.96","modeled_net_tax_total_brl":"1100.52","modeled_tax_share_percent":"7.52","savings_vs_reference_brl":"2201.52"},"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":"12527.56146102492219239267301798484236535","retailer_fixed_residual_brl":"1010.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14775.15858497065881067211517901689197216","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"16840","calibrated_to_price_brl":"16840","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"13002.13955477417975339146135753486493550","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"13002.13955477417975339146135753486493550","supplier_PIS_debit":"84.51390710603216839704449882397662208075","supplier_COFINS_debit":"390.0641866432253926017438407260459480650","IVA_applied":"0","presumed_ST_base":"16840","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"13002.13955477417975339146135753486493550","retailer_PC_revenue_base":"14638.47905201854070215045677301698347009","retailer_PC_credit_base":"13002.13955477417975339146135753486493550","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":"84.51390710603216839704449882397662208075","COFINS":"390.0641866432253926017438407260459480650","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"241.5349043583059215854825367547802272565","COFINS":"1112.524407953409093363434714749290743727","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"130.0213955477417975339146135753486493550","COFINS":"598.0984195196122686560072224466037870330","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"111.5135088105641240515679231794315779015","COFINS":"514.4259884337968247074274923026869566940","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-P025","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-M003","product_id":"BR-M003","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"16593.49237885810588989048424140824578070","reference_price_brl":"16840","savings_vs_reference_brl":"246.50762114189411010951575859175421930","fixed_residual_brl":"13537.96146102492219239267301798484236535","modeled_net_tax_total_brl":"3055.530917833183697497811223423403415354","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"1034.730917833183697497811223423403415354","ICMS":"2020.800000000000000000000000000000000000"},"modeled_tax_share_percent":"18.41403152555310625286110840374761648095","display":{"price_brl":"16593.49","fixed_residual_brl":"13537.96","modeled_net_tax_total_brl":"3055.53","modeled_tax_share_percent":"18.41","savings_vs_reference_brl":"246.51"},"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":"12527.56146102492219239267301798484236535","retailer_fixed_residual_brl":"1010.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14775.15858497065881067211517901689197216","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"16840","calibrated_to_price_brl":"16840","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"14676.14979032910284956967317008533547956","supplier_own_ICMS":"1761.137974839492341948360780410240257547","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"12915.01181548961050762131238967509522201","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"387.4503544646883152286393716902528566603","IVA_applied":"0","presumed_ST_base":"16840","ICMS_ST":"259.662025160507658051639219589759742453","retailer_acquisition_cash":"14935.81181548961050762131238967509522201","retailer_PC_revenue_base":"16333.83035369759823183884502181848603825","retailer_PC_credit_base":"12915.01181548961050762131238967509522201","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":"387.4503544646883152286393716902528566603","ICMS":"2020.800000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"1241.371106881017465619752221658204938907","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"594.0905435125220833505803699250543802125","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"647.2805633684953822691718517331505586945","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-P025","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-M003","product_id":"BR-M003","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"15769.85903083001282141917358825805441217","reference_price_brl":"16840","savings_vs_reference_brl":"1070.14096916998717858082641174194558783","fixed_residual_brl":"13537.96146102492219239267301798484236535","modeled_net_tax_total_brl":"2231.897569805090629026500570273212046813","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"211.0975698050906290265005702732120468127","COFINS":"0.00000000000000000000000000000000000","ICMS":"2020.800000000000000000000000000000000000"},"modeled_tax_share_percent":"14.15293291742012148605147590055219283762","display":{"price_brl":"15769.86","fixed_residual_brl":"13537.96","modeled_net_tax_total_brl":"2231.90","modeled_tax_share_percent":"14.15","savings_vs_reference_brl":"1070.14"},"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":"12527.56146102492219239267301798484236535","retailer_fixed_residual_brl":"1010.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14775.15858497065881067211517901689197216","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"16840","calibrated_to_price_brl":"16840","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"14329.00382145871138810526721185986453465","supplier_own_ICMS":"1719.480458575045366572632065423183744158","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"12609.52336288366602153263514643668079049","supplier_PIS_debit":"81.96190185874382913996212845183842513818","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"16840","ICMS_ST":"301.319541424954633427367934576816255842","retailer_acquisition_cash":"14630.32336288366602153263514643668079049","retailer_PC_revenue_base":"15468.53948940505818799180565368123815633","retailer_PC_credit_base":"12609.52336288366602153263514643668079049","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":"81.96190185874382913996212845183842513818","COFINS":"0.00000000000000000000000000000000000","ICMS":"2020.800000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"255.2309015751834601018647932857404295794","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"126.0952336288366602153263514643668079049","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"129.1356679463467998865384418213736216745","COFINS":"0.00000000000000000000000000000000000","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-P025","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-M003","product_id":"BR-M003","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"14427.83687443407838124538097375545545649","reference_price_brl":"16840","savings_vs_reference_brl":"2412.16312556592161875461902624454454351","fixed_residual_brl":"13537.96146102492219239267301798484236535","modeled_net_tax_total_brl":"889.8754134091561888527079557706130911405","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"889.8754134091561888527079557706130911405","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"6.167767359402314546435129107805349643540","display":{"price_brl":"14427.84","fixed_residual_brl":"13537.96","modeled_net_tax_total_brl":"889.88","modeled_tax_share_percent":"6.17","savings_vs_reference_brl":"2412.16"},"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":"12527.56146102492219239267301798484236535","retailer_fixed_residual_brl":"1010.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14775.15858497065881067211517901689197216","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"16840","calibrated_to_price_brl":"16840","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"12915.01181548961050762131238967509522201","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"12915.01181548961050762131238967509522201","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"387.4503544646883152286393716902528566603","IVA_applied":"0","presumed_ST_base":"16840","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"12915.01181548961050762131238967509522201","retailer_PC_revenue_base":"14427.83687443407838124538097375545545649","retailer_PC_credit_base":"12915.01181548961050762131238967509522201","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":"387.4503544646883152286393716902528566603","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"1096.515602456989956974648954005414614693","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"594.0905435125220833505803699250543802125","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"502.4250589444678736240685840803602344805","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000005"},"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-P025","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-M003","product_id":"BR-M003","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"13720.21162100135166376950563799930247340","reference_price_brl":"16840","savings_vs_reference_brl":"3119.78837899864833623049436200069752660","fixed_residual_brl":"13537.96146102492219239267301798484236535","modeled_net_tax_total_brl":"182.2501599764294713768326200144601080444","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"182.2501599764294713768326200144601080444","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"1.328333447112881938943161508354796107659","display":{"price_brl":"13720.21","fixed_residual_brl":"13537.96","modeled_net_tax_total_brl":"182.25","modeled_tax_share_percent":"1.33","savings_vs_reference_brl":"3119.79"},"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":"12527.56146102492219239267301798484236535","retailer_fixed_residual_brl":"1010.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14775.15858497065881067211517901689197216","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"16840","calibrated_to_price_brl":"16840","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"12609.52336288366602153263514643668079049","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"12609.52336288366602153263514643668079049","supplier_PIS_debit":"81.96190185874382913996212845183842513818","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"16840","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"12609.52336288366602153263514643668079049","retailer_PC_revenue_base":"13720.21162100135166376950563799930247340","retailer_PC_credit_base":"12609.52336288366602153263514643668079049","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":"81.96190185874382913996212845183842513818","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"226.3834917465223024521968430269884908111","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"126.0952336288366602153263514643668079049","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"100.2882581176856422368704915626216829062","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000056"},"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-P025","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-M003","product_id":"BR-M003","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"15558.76146102492219239267301798484236535","reference_price_brl":"16840","savings_vs_reference_brl":"1281.23853897507780760732698201515763465","fixed_residual_brl":"13537.96146102492219239267301798484236535","modeled_net_tax_total_brl":"2020.800000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"2020.800000000000000000000000000000000000"},"modeled_tax_share_percent":"12.98818035781417049326480567240131554891","display":{"price_brl":"15558.76","fixed_residual_brl":"13537.96","modeled_net_tax_total_brl":"2020.80","modeled_tax_share_percent":"12.99","savings_vs_reference_brl":"1281.24"},"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":"12527.56146102492219239267301798484236535","retailer_fixed_residual_brl":"1010.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14775.15858497065881067211517901689197216","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"16840","calibrated_to_price_brl":"16840","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"14235.86529661922976408258297498277541517","supplier_own_ICMS":"1708.303835594307571689909956997933049820","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"12527.56146102492219239267301798484236535","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"16840","ICMS_ST":"312.496164405692428310090043002066950180","retailer_acquisition_cash":"14548.36146102492219239267301798484236535","retailer_PC_revenue_base":"15246.26529661922976408258297498277541517","retailer_PC_credit_base":"12527.56146102492219239267301798484236535","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":"2020.800000000000000000000000000000000000"},"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-P025","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-M003","product_id":"BR-M003","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"14427.83687443407838124538097375545545649","reference_price_brl":"16840","savings_vs_reference_brl":"2412.16312556592161875461902624454454351","fixed_residual_brl":"13537.96146102492219239267301798484236535","modeled_net_tax_total_brl":"889.8754134091561888527079557706130911405","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"889.8754134091561888527079557706130911405","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"6.167767359402314546435129107805349643540","display":{"price_brl":"14427.84","fixed_residual_brl":"13537.96","modeled_net_tax_total_brl":"889.88","modeled_tax_share_percent":"6.17","savings_vs_reference_brl":"2412.16"},"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":"12527.56146102492219239267301798484236535","retailer_fixed_residual_brl":"1010.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14775.15858497065881067211517901689197216","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"16840","calibrated_to_price_brl":"16840","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"12915.01181548961050762131238967509522201","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"12915.01181548961050762131238967509522201","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"387.4503544646883152286393716902528566603","IVA_applied":"0","presumed_ST_base":"16840","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"12915.01181548961050762131238967509522201","retailer_PC_revenue_base":"14427.83687443407838124538097375545545649","retailer_PC_credit_base":"12915.01181548961050762131238967509522201","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":"387.4503544646883152286393716902528566603","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"1096.515602456989956974648954005414614693","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"594.0905435125220833505803699250543802125","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"502.4250589444678736240685840803602344805","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000005"},"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-P025","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-M003","product_id":"BR-M003","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"13720.21162100135166376950563799930247340","reference_price_brl":"16840","savings_vs_reference_brl":"3119.78837899864833623049436200069752660","fixed_residual_brl":"13537.96146102492219239267301798484236535","modeled_net_tax_total_brl":"182.2501599764294713768326200144601080444","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"182.2501599764294713768326200144601080444","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"1.328333447112881938943161508354796107659","display":{"price_brl":"13720.21","fixed_residual_brl":"13537.96","modeled_net_tax_total_brl":"182.25","modeled_tax_share_percent":"1.33","savings_vs_reference_brl":"3119.79"},"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":"12527.56146102492219239267301798484236535","retailer_fixed_residual_brl":"1010.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14775.15858497065881067211517901689197216","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"16840","calibrated_to_price_brl":"16840","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"12609.52336288366602153263514643668079049","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"12609.52336288366602153263514643668079049","supplier_PIS_debit":"81.96190185874382913996212845183842513818","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"16840","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"12609.52336288366602153263514643668079049","retailer_PC_revenue_base":"13720.21162100135166376950563799930247340","retailer_PC_credit_base":"12609.52336288366602153263514643668079049","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":"81.96190185874382913996212845183842513818","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"226.3834917465223024521968430269884908111","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"126.0952336288366602153263514643668079049","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"100.2882581176856422368704915626216829062","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000056"},"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-P025","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-M003","product_id":"BR-M003","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"15558.76146102492219239267301798484236535","reference_price_brl":"16840","savings_vs_reference_brl":"1281.23853897507780760732698201515763465","fixed_residual_brl":"13537.96146102492219239267301798484236535","modeled_net_tax_total_brl":"2020.800000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"2020.800000000000000000000000000000000000"},"modeled_tax_share_percent":"12.98818035781417049326480567240131554891","display":{"price_brl":"15558.76","fixed_residual_brl":"13537.96","modeled_net_tax_total_brl":"2020.80","modeled_tax_share_percent":"12.99","savings_vs_reference_brl":"1281.24"},"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":"12527.56146102492219239267301798484236535","retailer_fixed_residual_brl":"1010.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14775.15858497065881067211517901689197216","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"16840","calibrated_to_price_brl":"16840","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"14235.86529661922976408258297498277541517","supplier_own_ICMS":"1708.303835594307571689909956997933049820","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"12527.56146102492219239267301798484236535","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"16840","ICMS_ST":"312.496164405692428310090043002066950180","retailer_acquisition_cash":"14548.36146102492219239267301798484236535","retailer_PC_revenue_base":"15246.26529661922976408258297498277541517","retailer_PC_credit_base":"12527.56146102492219239267301798484236535","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":"2020.800000000000000000000000000000000000"},"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-P025","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-M003","product_id":"BR-M003","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"13537.96146102492219239267301798484236535","reference_price_brl":"16840","savings_vs_reference_brl":"3302.03853897507780760732698201515763465","fixed_residual_brl":"13537.96146102492219239267301798484236535","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":"13537.96","fixed_residual_brl":"13537.96","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"3302.04"},"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":"12527.56146102492219239267301798484236535","retailer_fixed_residual_brl":"1010.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14775.15858497065881067211517901689197216","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"16840","calibrated_to_price_brl":"16840","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"12527.56146102492219239267301798484236535","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"12527.56146102492219239267301798484236535","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"16840","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"12527.56146102492219239267301798484236535","retailer_PC_revenue_base":"13537.96146102492219239267301798484236535","retailer_PC_credit_base":"12527.56146102492219239267301798484236535","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-P025","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-M003","product_id":"BR-M003","tax_profile_id":"M01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"13537.96146102492219239267301798484236535","reference_price_brl":"16840","savings_vs_reference_brl":"3302.03853897507780760732698201515763465","fixed_residual_brl":"13537.96146102492219239267301798484236535","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":"13537.96","fixed_residual_brl":"13537.96","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"3302.04"},"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":"12527.56146102492219239267301798484236535","retailer_fixed_residual_brl":"1010.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14775.15858497065881067211517901689197216","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"16840","calibrated_to_price_brl":"16840","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"12527.56146102492219239267301798484236535","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"12527.56146102492219239267301798484236535","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"16840","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"12527.56146102492219239267301798484236535","retailer_PC_revenue_base":"13537.96146102492219239267301798484236535","retailer_PC_credit_base":"12527.56146102492219239267301798484236535","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-P025","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."]}]}