{"scenario":{"scenario_id":"EDU-BR-M004","product_id":"BR-M004","tax_profile_id":"M02","ncm":"8711.20.20","state":"SP","date":"2026-09-14","mode":"educational","path":"motorcycle_retail_st_reference","origin_scenario":"Representative domestic_ZFM_assumed route, not a verified exact-unit country/plant. Nonpreferential imports; Chinese footwear excluded from selected route.","imported":false,"zfm_qualified":true,"reference_price_brl":"22400","price_source_id":"V5-P026","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":"22400","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-P026","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":"16663.73971062697488774322301679693996341","retailer_fixed_residual_brl":"1344.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19653.41759521037751538333610510560452353","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"22400","calibrated_to_price_brl":"22400","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.5.0","scenario_id":"EDU-BR-M004","product_id":"BR-M004","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"22400.0000000000000000000000000000000","reference_price_brl":"22400","savings_vs_reference_brl":"0.0000000000000000000000000000000","fixed_residual_brl":"18007.73971062697488774322301679693996341","modeled_net_tax_total_brl":"4392.260289373025112256776983203060036586","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"303.6292406452685847330783302843838350240","COFINS":"1400.631048727756527523698652918676201562","ICMS":"2688.000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.60830486327243353686061153215651802047","display":{"price_brl":"22400.00","fixed_residual_brl":"18007.74","modeled_net_tax_total_brl":"4392.26","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":"16663.73971062697488774322301679693996341","retailer_fixed_residual_brl":"1344.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19653.41759521037751538333610510560452353","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"22400","calibrated_to_price_brl":"22400","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"19653.41759521037751538333610510560452353","supplier_own_ICMS":"2358.410111425245301846000332612672542824","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"17295.00748378513221353733577249293198071","supplier_PIS_debit":"112.4175486446033593879926825212040578746","supplier_COFINS_debit":"518.8502245135539664061200731747879594213","IVA_applied":"0","presumed_ST_base":"22400","ICMS_ST":"329.589888574754698153999667387327457176","retailer_acquisition_cash":"19983.00748378513221353733577249293198071","retailer_PC_revenue_base":"22070.41011142524530184600033261267254282","retailer_PC_credit_base":"17295.00748378513221353733577249293198071","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":"112.4175486446033593879926825212040578746","COFINS":"518.8502245135539664061200731747879594213","ICMS":"2688.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"364.1617668385165474804590054881090969565","COFINS":"1677.351168468318642940296025278563113254","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"172.9500748378513221353733577249293198071","COFINS":"795.5703442541160818227174455346748711127","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"191.2116920006652253450856477631797771494","COFINS":"881.7808242142025611175785797438882421413","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-P026","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-M004","product_id":"BR-M004","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"22400.0000000000000000000000000000000","reference_price_brl":"22400","savings_vs_reference_brl":"0.0000000000000000000000000000000","fixed_residual_brl":"18007.73971062697488774322301679693996341","modeled_net_tax_total_brl":"4392.260289373025112256776983203060036586","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"303.6292406452685847330783302843838350240","COFINS":"1400.631048727756527523698652918676201562","ICMS":"2688.000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.60830486327243353686061153215651802047","display":{"price_brl":"22400.00","fixed_residual_brl":"18007.74","modeled_net_tax_total_brl":"4392.26","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":"16663.73971062697488774322301679693996341","retailer_fixed_residual_brl":"1344.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19653.41759521037751538333610510560452353","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"22400","calibrated_to_price_brl":"22400","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"19653.41759521037751538333610510560452353","supplier_own_ICMS":"2358.410111425245301846000332612672542824","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"17295.00748378513221353733577249293198071","supplier_PIS_debit":"112.4175486446033593879926825212040578746","supplier_COFINS_debit":"518.8502245135539664061200731747879594213","IVA_applied":"0","presumed_ST_base":"22400","ICMS_ST":"329.589888574754698153999667387327457176","retailer_acquisition_cash":"19983.00748378513221353733577249293198071","retailer_PC_revenue_base":"22070.41011142524530184600033261267254282","retailer_PC_credit_base":"17295.00748378513221353733577249293198071","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":"112.4175486446033593879926825212040578746","COFINS":"518.8502245135539664061200731747879594213","ICMS":"2688.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"364.1617668385165474804590054881090969565","COFINS":"1677.351168468318642940296025278563113254","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"172.9500748378513221353733577249293198071","COFINS":"795.5703442541160818227174455346748711127","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"191.2116920006652253450856477631797771494","COFINS":"881.7808242142025611175785797438882421413","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-P026","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-M004","product_id":"BR-M004","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"22400.0000000000000000000000000000000","reference_price_brl":"22400","savings_vs_reference_brl":"0.0000000000000000000000000000000","fixed_residual_brl":"18007.73971062697488774322301679693996341","modeled_net_tax_total_brl":"4392.260289373025112256776983203060036586","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"303.6292406452685847330783302843838350240","COFINS":"1400.631048727756527523698652918676201562","ICMS":"2688.000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.60830486327243353686061153215651802047","display":{"price_brl":"22400.00","fixed_residual_brl":"18007.74","modeled_net_tax_total_brl":"4392.26","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":"16663.73971062697488774322301679693996341","retailer_fixed_residual_brl":"1344.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19653.41759521037751538333610510560452353","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"22400","calibrated_to_price_brl":"22400","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"19653.41759521037751538333610510560452353","supplier_own_ICMS":"2358.410111425245301846000332612672542824","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"17295.00748378513221353733577249293198071","supplier_PIS_debit":"112.4175486446033593879926825212040578746","supplier_COFINS_debit":"518.8502245135539664061200731747879594213","IVA_applied":"0","presumed_ST_base":"22400","ICMS_ST":"329.589888574754698153999667387327457176","retailer_acquisition_cash":"19983.00748378513221353733577249293198071","retailer_PC_revenue_base":"22070.41011142524530184600033261267254282","retailer_PC_credit_base":"17295.00748378513221353733577249293198071","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":"112.4175486446033593879926825212040578746","COFINS":"518.8502245135539664061200731747879594213","ICMS":"2688.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"364.1617668385165474804590054881090969565","COFINS":"1677.351168468318642940296025278563113254","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"172.9500748378513221353733577249293198071","COFINS":"795.5703442541160818227174455346748711127","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"191.2116920006652253450856477631797771494","COFINS":"881.7808242142025611175785797438882421413","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-P026","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-M004","product_id":"BR-M004","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"19471.61109057098050642341043441689012649","reference_price_brl":"22400","savings_vs_reference_brl":"2928.38890942901949357658956558310987351","fixed_residual_brl":"18007.73971062697488774322301679693996341","modeled_net_tax_total_brl":"1463.871379944005618680187417619950163076","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"260.7490568011732156086055969641534251546","COFINS":"1203.122323142832403071581820655796737921","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"7.517977701664744124295382016842960151943","display":{"price_brl":"19471.61","fixed_residual_brl":"18007.74","modeled_net_tax_total_brl":"1463.87","modeled_tax_share_percent":"7.52","savings_vs_reference_brl":"2928.39"},"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":"16663.73971062697488774322301679693996341","retailer_fixed_residual_brl":"1344.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19653.41759521037751538333610510560452353","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"22400","calibrated_to_price_brl":"22400","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"17295.00748378513221353733577249293198071","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"17295.00748378513221353733577249293198071","supplier_PIS_debit":"112.4175486446033593879926825212040578746","supplier_COFINS_debit":"518.8502245135539664061200731747879594213","IVA_applied":"0","presumed_ST_base":"22400","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"17295.00748378513221353733577249293198071","retailer_PC_revenue_base":"19471.61109057098050642341043441689012649","retailer_PC_credit_base":"17295.00748378513221353733577249293198071","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":"112.4175486446033593879926825212040578746","COFINS":"518.8502245135539664061200731747879594213","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"321.2815829944211783559862721678786870871","COFINS":"1479.842442883394518488179193015683649613","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"172.9500748378513221353733577249293198071","COFINS":"795.5703442541160818227174455346748711127","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"148.3315081565698562206129144429493672800","COFINS":"684.2720986292784366654617474810087785003","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-P026","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-M004","product_id":"BR-M004","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"22072.10387686588906968805504795396113348","reference_price_brl":"22400","savings_vs_reference_brl":"327.89612313411093031194495204603886652","fixed_residual_brl":"18007.73971062697488774322301679693996341","modeled_net_tax_total_brl":"4064.364166238914181944832031157021170068","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"1376.364166238914181944832031157021170068","ICMS":"2688.000000000000000000000000000000000000"},"modeled_tax_share_percent":"18.41403152555310625286110840374761648095","display":{"price_brl":"22072.10","fixed_residual_brl":"18007.74","modeled_net_tax_total_brl":"4064.36","modeled_tax_share_percent":"18.41","savings_vs_reference_brl":"327.90"},"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":"16663.73971062697488774322301679693996341","retailer_fixed_residual_brl":"1344.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19653.41759521037751538333610510560452353","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"22400","calibrated_to_price_brl":"22400","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"19521.71943606721519182664364666932985404","supplier_own_ICMS":"2342.606332328065823019197237600319582485","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"17179.11310373914936880744640906901027156","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"515.3733931121744810642233922720703081468","IVA_applied":"0","presumed_ST_base":"22400","ICMS_ST":"345.393667671934176980802762399680417515","retailer_acquisition_cash":"19867.11310373914936880744640906901027156","retailer_PC_revenue_base":"21726.71020919395489270725228555428071596","retailer_PC_credit_base":"17179.11310373914936880744640906901027156","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":"515.3733931121744810642233922720703081468","ICMS":"2688.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"1651.229975898740571845751173702125334413","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"790.2392027720008709651425348171744724918","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"860.9907731267397008806086388849508619212","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-MOTO-BASE","A-V5-MOTO-MARGIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-ZFM"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P026","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-M004","product_id":"BR-M004","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"20976.53457782614532065258244518886097579","reference_price_brl":"22400","savings_vs_reference_brl":"1423.46542217385467934741755481113902421","fixed_residual_brl":"18007.73971062697488774322301679693996341","modeled_net_tax_total_brl":"2968.794867199170432909359428391921012387","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"280.7948671991704329093594283919210123871","COFINS":"0.00000000000000000000000000000000000","ICMS":"2688.000000000000000000000000000000000000"},"modeled_tax_share_percent":"14.15293291742012148605147590055219283763","display":{"price_brl":"20976.53","fixed_residual_brl":"18007.74","modeled_net_tax_total_brl":"2968.79","modeled_tax_share_percent":"14.15","savings_vs_reference_brl":"1423.47"},"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":"16663.73971062697488774322301679693996341","retailer_fixed_residual_brl":"1344.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19653.41759521037751538333610510560452353","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"22400","calibrated_to_price_brl":"22400","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"19059.95757723724080128016541245017610309","supplier_own_ICMS":"2287.194909268468896153619849494021132371","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"16772.76266796877190512654556295615497072","supplier_PIS_debit":"109.0229573417970173833225461592150073097","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"22400","ICMS_ST":"400.805090731531103846380150505978867629","retailer_acquisition_cash":"19460.76266796877190512654556295615497072","retailer_PC_revenue_base":"20575.72948709461421680620229468288210816","retailer_PC_credit_base":"16772.76266796877190512654556295615497072","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":"109.0229573417970173833225461592150073097","COFINS":"0.00000000000000000000000000000000000","ICMS":"2688.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"339.4995365370611345773023378622675547846","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"167.7276266796877190512654556295615497072","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"171.7719098573734155260368822327060050774","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-P026","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-M004","product_id":"BR-M004","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"19471.61109057098050642341043441689012649","reference_price_brl":"22400","savings_vs_reference_brl":"2928.38890942901949357658956558310987351","fixed_residual_brl":"18007.73971062697488774322301679693996341","modeled_net_tax_total_brl":"1463.871379944005618680187417619950163076","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"260.7490568011732156086055969641534251546","COFINS":"1203.122323142832403071581820655796737921","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"7.517977701664744124295382016842960151943","display":{"price_brl":"19471.61","fixed_residual_brl":"18007.74","modeled_net_tax_total_brl":"1463.87","modeled_tax_share_percent":"7.52","savings_vs_reference_brl":"2928.39"},"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":"16663.73971062697488774322301679693996341","retailer_fixed_residual_brl":"1344.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19653.41759521037751538333610510560452353","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"22400","calibrated_to_price_brl":"22400","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"17295.00748378513221353733577249293198071","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"17295.00748378513221353733577249293198071","supplier_PIS_debit":"112.4175486446033593879926825212040578746","supplier_COFINS_debit":"518.8502245135539664061200731747879594213","IVA_applied":"0","presumed_ST_base":"22400","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"17295.00748378513221353733577249293198071","retailer_PC_revenue_base":"19471.61109057098050642341043441689012649","retailer_PC_credit_base":"17295.00748378513221353733577249293198071","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":"112.4175486446033593879926825212040578746","COFINS":"518.8502245135539664061200731747879594213","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"321.2815829944211783559862721678786870871","COFINS":"1479.842442883394518488179193015683649613","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"172.9500748378513221353733577249293198071","COFINS":"795.5703442541160818227174455346748711127","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"148.3315081565698562206129144429493672800","COFINS":"684.2720986292784366654617474810087785003","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-P026","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-M004","product_id":"BR-M004","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"22072.10387686588906968805504795396113348","reference_price_brl":"22400","savings_vs_reference_brl":"327.89612313411093031194495204603886652","fixed_residual_brl":"18007.73971062697488774322301679693996341","modeled_net_tax_total_brl":"4064.364166238914181944832031157021170068","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"1376.364166238914181944832031157021170068","ICMS":"2688.000000000000000000000000000000000000"},"modeled_tax_share_percent":"18.41403152555310625286110840374761648095","display":{"price_brl":"22072.10","fixed_residual_brl":"18007.74","modeled_net_tax_total_brl":"4064.36","modeled_tax_share_percent":"18.41","savings_vs_reference_brl":"327.90"},"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":"16663.73971062697488774322301679693996341","retailer_fixed_residual_brl":"1344.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19653.41759521037751538333610510560452353","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"22400","calibrated_to_price_brl":"22400","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"19521.71943606721519182664364666932985404","supplier_own_ICMS":"2342.606332328065823019197237600319582485","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"17179.11310373914936880744640906901027156","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"515.3733931121744810642233922720703081468","IVA_applied":"0","presumed_ST_base":"22400","ICMS_ST":"345.393667671934176980802762399680417515","retailer_acquisition_cash":"19867.11310373914936880744640906901027156","retailer_PC_revenue_base":"21726.71020919395489270725228555428071596","retailer_PC_credit_base":"17179.11310373914936880744640906901027156","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":"515.3733931121744810642233922720703081468","ICMS":"2688.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"1651.229975898740571845751173702125334413","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"790.2392027720008709651425348171744724918","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"860.9907731267397008806086388849508619212","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-MOTO-BASE","A-V5-MOTO-MARGIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-ZFM"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P026","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-M004","product_id":"BR-M004","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"20976.53457782614532065258244518886097579","reference_price_brl":"22400","savings_vs_reference_brl":"1423.46542217385467934741755481113902421","fixed_residual_brl":"18007.73971062697488774322301679693996341","modeled_net_tax_total_brl":"2968.794867199170432909359428391921012387","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"280.7948671991704329093594283919210123871","COFINS":"0.00000000000000000000000000000000000","ICMS":"2688.000000000000000000000000000000000000"},"modeled_tax_share_percent":"14.15293291742012148605147590055219283763","display":{"price_brl":"20976.53","fixed_residual_brl":"18007.74","modeled_net_tax_total_brl":"2968.79","modeled_tax_share_percent":"14.15","savings_vs_reference_brl":"1423.47"},"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":"16663.73971062697488774322301679693996341","retailer_fixed_residual_brl":"1344.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19653.41759521037751538333610510560452353","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"22400","calibrated_to_price_brl":"22400","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"19059.95757723724080128016541245017610309","supplier_own_ICMS":"2287.194909268468896153619849494021132371","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"16772.76266796877190512654556295615497072","supplier_PIS_debit":"109.0229573417970173833225461592150073097","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"22400","ICMS_ST":"400.805090731531103846380150505978867629","retailer_acquisition_cash":"19460.76266796877190512654556295615497072","retailer_PC_revenue_base":"20575.72948709461421680620229468288210816","retailer_PC_credit_base":"16772.76266796877190512654556295615497072","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":"109.0229573417970173833225461592150073097","COFINS":"0.00000000000000000000000000000000000","ICMS":"2688.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"339.4995365370611345773023378622675547846","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"167.7276266796877190512654556295615497072","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"171.7719098573734155260368822327060050774","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-P026","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-M004","product_id":"BR-M004","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"19191.42197074366720545703882494787424142","reference_price_brl":"22400","savings_vs_reference_brl":"3208.57802925633279454296117505212575858","fixed_residual_brl":"18007.73971062697488774322301679693996341","modeled_net_tax_total_brl":"1183.682260116692317713815808150934278003","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"1183.682260116692317713815808150934278003","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"6.167767359402314546435129107805349643545","display":{"price_brl":"19191.42","fixed_residual_brl":"18007.74","modeled_net_tax_total_brl":"1183.68","modeled_tax_share_percent":"6.17","savings_vs_reference_brl":"3208.58"},"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":"16663.73971062697488774322301679693996341","retailer_fixed_residual_brl":"1344.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19653.41759521037751538333610510560452353","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"22400","calibrated_to_price_brl":"22400","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"17179.11310373914936880744640906901027156","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"17179.11310373914936880744640906901027156","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"515.3733931121744810642233922720703081468","IVA_applied":"0","presumed_ST_base":"22400","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"17179.11310373914936880744640906901027156","retailer_PC_revenue_base":"19191.42197074366720545703882494787424142","retailer_PC_credit_base":"17179.11310373914936880744640906901027156","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":"515.3733931121744810642233922720703081468","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"1458.548069776518707614734950696038442348","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"790.2392027720008709651425348171744724918","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"668.3088670045178366495924158788639698562","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-P026","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-M004","product_id":"BR-M004","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"18250.16272627258178553663457786130495273","reference_price_brl":"22400","savings_vs_reference_brl":"4149.83727372741821446336542213869504727","fixed_residual_brl":"18007.73971062697488774322301679693996341","modeled_net_tax_total_brl":"242.4230156456068977934115610643649893225","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"242.4230156456068977934115610643649893225","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"1.328333447112881938943161508354796107659","display":{"price_brl":"18250.16","fixed_residual_brl":"18007.74","modeled_net_tax_total_brl":"242.42","modeled_tax_share_percent":"1.33","savings_vs_reference_brl":"4149.84"},"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":"16663.73971062697488774322301679693996341","retailer_fixed_residual_brl":"1344.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19653.41759521037751538333610510560452353","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"22400","calibrated_to_price_brl":"22400","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"16772.76266796877190512654556295615497072","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"16772.76266796877190512654556295615497072","supplier_PIS_debit":"109.0229573417970173833225461592150073097","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"22400","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"16772.76266796877190512654556295615497072","retailer_PC_revenue_base":"18250.16272627258178553663457786130495273","retailer_PC_credit_base":"16772.76266796877190512654556295615497072","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":"109.0229573417970173833225461592150073097","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"301.1276849834975994613544705347115317200","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"167.7276266796877190512654556295615497072","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"133.4000583038098804100890149051499820128","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000025"},"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-P026","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-M004","product_id":"BR-M004","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"20695.73971062697488774322301679693996341","reference_price_brl":"22400","savings_vs_reference_brl":"1704.26028937302511225677698320306003659","fixed_residual_brl":"18007.73971062697488774322301679693996341","modeled_net_tax_total_brl":"2688.000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"2688.000000000000000000000000000000000000"},"modeled_tax_share_percent":"12.98818035781417049326480567240131554891","display":{"price_brl":"20695.74","fixed_residual_brl":"18007.74","modeled_net_tax_total_brl":"2688.00","modeled_tax_share_percent":"12.99","savings_vs_reference_brl":"1704.26"},"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":"16663.73971062697488774322301679693996341","retailer_fixed_residual_brl":"1344.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19653.41759521037751538333610510560452353","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"22400","calibrated_to_price_brl":"22400","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"18936.06785298519873607184433726924995842","supplier_own_ICMS":"2272.328142358223848328621320472309995010","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"16663.73971062697488774322301679693996341","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"22400","ICMS_ST":"415.671857641776151671378679527690004990","retailer_acquisition_cash":"19351.73971062697488774322301679693996341","retailer_PC_revenue_base":"20280.06785298519873607184433726924995842","retailer_PC_credit_base":"16663.73971062697488774322301679693996341","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":"2688.000000000000000000000000000000000000"},"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-P026","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-M004","product_id":"BR-M004","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"19191.42197074366720545703882494787424142","reference_price_brl":"22400","savings_vs_reference_brl":"3208.57802925633279454296117505212575858","fixed_residual_brl":"18007.73971062697488774322301679693996341","modeled_net_tax_total_brl":"1183.682260116692317713815808150934278003","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"1183.682260116692317713815808150934278003","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"6.167767359402314546435129107805349643545","display":{"price_brl":"19191.42","fixed_residual_brl":"18007.74","modeled_net_tax_total_brl":"1183.68","modeled_tax_share_percent":"6.17","savings_vs_reference_brl":"3208.58"},"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":"16663.73971062697488774322301679693996341","retailer_fixed_residual_brl":"1344.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19653.41759521037751538333610510560452353","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"22400","calibrated_to_price_brl":"22400","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"17179.11310373914936880744640906901027156","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"17179.11310373914936880744640906901027156","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"515.3733931121744810642233922720703081468","IVA_applied":"0","presumed_ST_base":"22400","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"17179.11310373914936880744640906901027156","retailer_PC_revenue_base":"19191.42197074366720545703882494787424142","retailer_PC_credit_base":"17179.11310373914936880744640906901027156","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":"515.3733931121744810642233922720703081468","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"1458.548069776518707614734950696038442348","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"790.2392027720008709651425348171744724918","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"668.3088670045178366495924158788639698562","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-P026","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-M004","product_id":"BR-M004","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"18250.16272627258178553663457786130495273","reference_price_brl":"22400","savings_vs_reference_brl":"4149.83727372741821446336542213869504727","fixed_residual_brl":"18007.73971062697488774322301679693996341","modeled_net_tax_total_brl":"242.4230156456068977934115610643649893225","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"242.4230156456068977934115610643649893225","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"1.328333447112881938943161508354796107659","display":{"price_brl":"18250.16","fixed_residual_brl":"18007.74","modeled_net_tax_total_brl":"242.42","modeled_tax_share_percent":"1.33","savings_vs_reference_brl":"4149.84"},"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":"16663.73971062697488774322301679693996341","retailer_fixed_residual_brl":"1344.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19653.41759521037751538333610510560452353","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"22400","calibrated_to_price_brl":"22400","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"16772.76266796877190512654556295615497072","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"16772.76266796877190512654556295615497072","supplier_PIS_debit":"109.0229573417970173833225461592150073097","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"22400","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"16772.76266796877190512654556295615497072","retailer_PC_revenue_base":"18250.16272627258178553663457786130495273","retailer_PC_credit_base":"16772.76266796877190512654556295615497072","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":"109.0229573417970173833225461592150073097","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"301.1276849834975994613544705347115317200","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"167.7276266796877190512654556295615497072","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"133.4000583038098804100890149051499820128","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000025"},"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-P026","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-M004","product_id":"BR-M004","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"20695.73971062697488774322301679693996341","reference_price_brl":"22400","savings_vs_reference_brl":"1704.26028937302511225677698320306003659","fixed_residual_brl":"18007.73971062697488774322301679693996341","modeled_net_tax_total_brl":"2688.000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"2688.000000000000000000000000000000000000"},"modeled_tax_share_percent":"12.98818035781417049326480567240131554891","display":{"price_brl":"20695.74","fixed_residual_brl":"18007.74","modeled_net_tax_total_brl":"2688.00","modeled_tax_share_percent":"12.99","savings_vs_reference_brl":"1704.26"},"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":"16663.73971062697488774322301679693996341","retailer_fixed_residual_brl":"1344.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19653.41759521037751538333610510560452353","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"22400","calibrated_to_price_brl":"22400","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"18936.06785298519873607184433726924995842","supplier_own_ICMS":"2272.328142358223848328621320472309995010","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"16663.73971062697488774322301679693996341","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"22400","ICMS_ST":"415.671857641776151671378679527690004990","retailer_acquisition_cash":"19351.73971062697488774322301679693996341","retailer_PC_revenue_base":"20280.06785298519873607184433726924995842","retailer_PC_credit_base":"16663.73971062697488774322301679693996341","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":"2688.000000000000000000000000000000000000"},"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-P026","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-M004","product_id":"BR-M004","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"18007.73971062697488774322301679693996341","reference_price_brl":"22400","savings_vs_reference_brl":"4392.26028937302511225677698320306003659","fixed_residual_brl":"18007.73971062697488774322301679693996341","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":"18007.74","fixed_residual_brl":"18007.74","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"4392.26"},"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":"16663.73971062697488774322301679693996341","retailer_fixed_residual_brl":"1344.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19653.41759521037751538333610510560452353","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"22400","calibrated_to_price_brl":"22400","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"16663.73971062697488774322301679693996341","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"16663.73971062697488774322301679693996341","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"22400","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"16663.73971062697488774322301679693996341","retailer_PC_revenue_base":"18007.73971062697488774322301679693996341","retailer_PC_credit_base":"16663.73971062697488774322301679693996341","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-P026","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-M004","product_id":"BR-M004","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"18007.73971062697488774322301679693996341","reference_price_brl":"22400","savings_vs_reference_brl":"4392.26028937302511225677698320306003659","fixed_residual_brl":"18007.73971062697488774322301679693996341","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":"18007.74","fixed_residual_brl":"18007.74","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"4392.26"},"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":"16663.73971062697488774322301679693996341","retailer_fixed_residual_brl":"1344.00","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19653.41759521037751538333610510560452353","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"22400","calibrated_to_price_brl":"22400","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"16663.73971062697488774322301679693996341","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"16663.73971062697488774322301679693996341","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"22400","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"16663.73971062697488774322301679693996341","retailer_PC_revenue_base":"18007.73971062697488774322301679693996341","retailer_PC_credit_base":"16663.73971062697488774322301679693996341","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-P026","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."]}]}