{"scenario":{"scenario_id":"EDU-BR-M005","product_id":"BR-M005","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":"25290","price_source_id":"V5-P027","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":"25290","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-P027","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":"18813.65970007840155852795134351761659262","retailer_fixed_residual_brl":"1517.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"22189.05941887814497160913259366610439286","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"25290","calibrated_to_price_brl":"25290","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.5.0","scenario_id":"EDU-BR-M005","product_id":"BR-M005","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"25290.0000000000000000000000000000000","reference_price_brl":"25290","savings_vs_reference_brl":"0.0000000000000000000000000000000","fixed_residual_brl":"20331.05970007840155852795134351761659262","modeled_net_tax_total_brl":"4958.940299921598441472048656482383407380","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"342.8028346392340405312299541469672851678","COFINS":"1581.337465282364400940818702335416122212","ICMS":"3034.800000000000000000000000000000000000"},"modeled_tax_share_percent":"19.60830486327243353686061153215651802048","display":{"price_brl":"25290.00","fixed_residual_brl":"20331.06","modeled_net_tax_total_brl":"4958.94","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":"18813.65970007840155852795134351761659262","retailer_fixed_residual_brl":"1517.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"22189.05941887814497160913259366610439286","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"25290","calibrated_to_price_brl":"25290","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"22189.05941887814497160913259366610439286","supplier_own_ICMS":"2662.687130265377396593095911239932527143","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"19526.37228861276757501603668242617186572","supplier_PIS_debit":"126.9214198759829892376042384357701171272","supplier_COFINS_debit":"585.7911686583830272504811004727851559716","IVA_applied":"0","presumed_ST_base":"25290","ICMS_ST":"372.112869734622603406904088760067472857","retailer_acquisition_cash":"22561.17228861276757501603668242617186572","retailer_PC_revenue_base":"24917.88713026537739659309591123993252714","retailer_PC_credit_base":"19526.37228861276757501603668242617186572","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":"126.9214198759829892376042384357701171272","COFINS":"585.7911686583830272504811004727851559716","ICMS":"3034.800000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"411.1451376493787270437860825354588866978","COFINS":"1893.759421900168682141075289254234872063","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"195.2637228861276757501603668242617186572","COFINS":"898.2131252761873084507376873916039058231","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"215.8814147632510512936257157111971680406","COFINS":"995.5462966239813736903376018626309662399","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-P027","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-M005","product_id":"BR-M005","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"25290.0000000000000000000000000000000","reference_price_brl":"25290","savings_vs_reference_brl":"0.0000000000000000000000000000000","fixed_residual_brl":"20331.05970007840155852795134351761659262","modeled_net_tax_total_brl":"4958.940299921598441472048656482383407380","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"342.8028346392340405312299541469672851678","COFINS":"1581.337465282364400940818702335416122212","ICMS":"3034.800000000000000000000000000000000000"},"modeled_tax_share_percent":"19.60830486327243353686061153215651802048","display":{"price_brl":"25290.00","fixed_residual_brl":"20331.06","modeled_net_tax_total_brl":"4958.94","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":"18813.65970007840155852795134351761659262","retailer_fixed_residual_brl":"1517.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"22189.05941887814497160913259366610439286","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"25290","calibrated_to_price_brl":"25290","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"22189.05941887814497160913259366610439286","supplier_own_ICMS":"2662.687130265377396593095911239932527143","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"19526.37228861276757501603668242617186572","supplier_PIS_debit":"126.9214198759829892376042384357701171272","supplier_COFINS_debit":"585.7911686583830272504811004727851559716","IVA_applied":"0","presumed_ST_base":"25290","ICMS_ST":"372.112869734622603406904088760067472857","retailer_acquisition_cash":"22561.17228861276757501603668242617186572","retailer_PC_revenue_base":"24917.88713026537739659309591123993252714","retailer_PC_credit_base":"19526.37228861276757501603668242617186572","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":"126.9214198759829892376042384357701171272","COFINS":"585.7911686583830272504811004727851559716","ICMS":"3034.800000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"411.1451376493787270437860825354588866978","COFINS":"1893.759421900168682141075289254234872063","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"195.2637228861276757501603668242617186572","COFINS":"898.2131252761873084507376873916039058231","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"215.8814147632510512936257157111971680406","COFINS":"995.5462966239813736903376018626309662399","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-P027","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-M005","product_id":"BR-M005","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"25290.0000000000000000000000000000000","reference_price_brl":"25290","savings_vs_reference_brl":"0.0000000000000000000000000000000","fixed_residual_brl":"20331.05970007840155852795134351761659262","modeled_net_tax_total_brl":"4958.940299921598441472048656482383407380","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"342.8028346392340405312299541469672851678","COFINS":"1581.337465282364400940818702335416122212","ICMS":"3034.800000000000000000000000000000000000"},"modeled_tax_share_percent":"19.60830486327243353686061153215651802048","display":{"price_brl":"25290.00","fixed_residual_brl":"20331.06","modeled_net_tax_total_brl":"4958.94","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":"18813.65970007840155852795134351761659262","retailer_fixed_residual_brl":"1517.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"22189.05941887814497160913259366610439286","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"25290","calibrated_to_price_brl":"25290","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"22189.05941887814497160913259366610439286","supplier_own_ICMS":"2662.687130265377396593095911239932527143","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"19526.37228861276757501603668242617186572","supplier_PIS_debit":"126.9214198759829892376042384357701171272","supplier_COFINS_debit":"585.7911686583830272504811004727851559716","IVA_applied":"0","presumed_ST_base":"25290","ICMS_ST":"372.112869734622603406904088760067472857","retailer_acquisition_cash":"22561.17228861276757501603668242617186572","retailer_PC_revenue_base":"24917.88713026537739659309591123993252714","retailer_PC_credit_base":"19526.37228861276757501603668242617186572","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":"126.9214198759829892376042384357701171272","COFINS":"585.7911686583830272504811004727851559716","ICMS":"3034.800000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"411.1451376493787270437860825354588866978","COFINS":"1893.759421900168682141075289254234872063","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"195.2637228861276757501603668242617186572","COFINS":"898.2131252761873084507376873916039058231","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"215.8814147632510512936257157111971680406","COFINS":"995.5462966239813736903376018626309662399","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-P027","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-M005","product_id":"BR-M005","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"21983.79662859554004497535936992871211156","reference_price_brl":"25290","savings_vs_reference_brl":"3306.20337140445995502464063007128788844","fixed_residual_brl":"20331.05970007840155852795134351761659262","modeled_net_tax_total_brl":"1652.736928517138486447408026411095518939","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"294.3903413616817242295373012153321483107","COFINS":"1358.346587155456762217870725195763370628","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"7.517977701664744124295382016842960151951","display":{"price_brl":"21983.80","fixed_residual_brl":"20331.06","modeled_net_tax_total_brl":"1652.74","modeled_tax_share_percent":"7.52","savings_vs_reference_brl":"3306.20"},"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":"18813.65970007840155852795134351761659262","retailer_fixed_residual_brl":"1517.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"22189.05941887814497160913259366610439286","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"25290","calibrated_to_price_brl":"25290","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"19526.37228861276757501603668242617186572","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"19526.37228861276757501603668242617186572","supplier_PIS_debit":"126.9214198759829892376042384357701171272","supplier_COFINS_debit":"585.7911686583830272504811004727851559716","IVA_applied":"0","presumed_ST_base":"25290","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"19526.37228861276757501603668242617186572","retailer_PC_revenue_base":"21983.79662859554004497535936992871211156","retailer_PC_credit_base":"19526.37228861276757501603668242617186572","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":"126.9214198759829892376042384357701171272","COFINS":"585.7911686583830272504811004727851559716","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"362.7326443718264107420934296038237498407","COFINS":"1670.768543773261043418127312114582120479","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"195.2637228861276757501603668242617186572","COFINS":"898.2131252761873084507376873916039058231","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"167.4689214856987349919330627795620311835","COFINS":"772.5554184970737349673896247229782146559","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-P027","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-M005","product_id":"BR-M005","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"24919.79942169367565055405857869444986902","reference_price_brl":"25290","savings_vs_reference_brl":"370.20057830632434944594142130555013098","fixed_residual_brl":"20331.05970007840155852795134351761659262","modeled_net_tax_total_brl":"4588.739721615274092026107235176833276386","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"1553.939721615274092026107235176833276386","ICMS":"3034.800000000000000000000000000000000000"},"modeled_tax_share_percent":"18.41403152555310625286110840374761648094","display":{"price_brl":"24919.80","fixed_residual_brl":"20331.06","modeled_net_tax_total_brl":"4588.74","modeled_tax_share_percent":"18.41","savings_vs_reference_brl":"370.20"},"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":"18813.65970007840155852795134351761659262","retailer_fixed_residual_brl":"1517.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"22189.05941887814497160913259366610439286","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"25290","calibrated_to_price_brl":"25290","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"22040.36984545267286612927758144050678611","supplier_own_ICMS":"2644.844381454320743935513309772860814333","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"19395.52546399835212219376427166764597178","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"581.8657639199505636658129281500293791534","IVA_applied":"0","presumed_ST_base":"25290","ICMS_ST":"389.955618545679256064486690227139185667","retailer_acquisition_cash":"22430.32546399835212219376427166764597178","retailer_PC_revenue_base":"24529.84380314799639448957188846731068335","retailer_PC_credit_base":"19395.52546399835212219376427166764597178","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":"581.8657639199505636658129281500293791534","ICMS":"3034.800000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"1864.268129039247725981207463523515611935","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"892.1941713439241976209131564967117147019","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"972.0739576953235283602943070268038972331","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000014"},"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-P027","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-M005","product_id":"BR-M005","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"23682.88211934032210532606294816188812847","reference_price_brl":"25290","savings_vs_reference_brl":"1607.11788065967789467393705183811187153","fixed_residual_brl":"20331.05970007840155852795134351761659262","modeled_net_tax_total_brl":"3351.822419261920546798111604644271535860","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"317.0224192619205467981116046442715358602","COFINS":"0.00000000000000000000000000000000000","ICMS":"3034.800000000000000000000000000000000000"},"modeled_tax_share_percent":"14.15293291742012148605147590055219283763","display":{"price_brl":"23682.88","fixed_residual_brl":"20331.06","modeled_net_tax_total_brl":"3351.82","modeled_tax_share_percent":"14.15","savings_vs_reference_brl":"1607.12"},"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":"18813.65970007840155852795134351761659262","retailer_fixed_residual_brl":"1517.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"22189.05941887814497160913259366610439286","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"25290","calibrated_to_price_brl":"25290","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"21519.03246108615267251675818218147114496","supplier_own_ICMS":"2582.283895330338320702010981861776537395","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"18936.74856575581435181474720031969460756","supplier_PIS_debit":"123.0888656774127932867958568020780149491","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"25290","ICMS_ST":"452.516104669661679297989018138223462605","retailer_acquisition_cash":"21971.54856575581435181474720031969460756","retailer_PC_revenue_base":"23230.36601467066042602807393002366466586","retailer_PC_credit_base":"18936.74856575581435181474720031969460756","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":"123.0888656774127932867958568020780149491","COFINS":"0.00000000000000000000000000000000000","ICMS":"3034.800000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"383.3010392420658970294632198453904669867","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"189.3674856575581435181474720031969460756","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"193.9335535845077535113157478421935209111","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000010"},"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-P027","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-M005","product_id":"BR-M005","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"21983.79662859554004497535936992871211156","reference_price_brl":"25290","savings_vs_reference_brl":"3306.20337140445995502464063007128788844","fixed_residual_brl":"20331.05970007840155852795134351761659262","modeled_net_tax_total_brl":"1652.736928517138486447408026411095518939","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"294.3903413616817242295373012153321483107","COFINS":"1358.346587155456762217870725195763370628","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"7.517977701664744124295382016842960151951","display":{"price_brl":"21983.80","fixed_residual_brl":"20331.06","modeled_net_tax_total_brl":"1652.74","modeled_tax_share_percent":"7.52","savings_vs_reference_brl":"3306.20"},"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":"18813.65970007840155852795134351761659262","retailer_fixed_residual_brl":"1517.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"22189.05941887814497160913259366610439286","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"25290","calibrated_to_price_brl":"25290","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"19526.37228861276757501603668242617186572","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"19526.37228861276757501603668242617186572","supplier_PIS_debit":"126.9214198759829892376042384357701171272","supplier_COFINS_debit":"585.7911686583830272504811004727851559716","IVA_applied":"0","presumed_ST_base":"25290","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"19526.37228861276757501603668242617186572","retailer_PC_revenue_base":"21983.79662859554004497535936992871211156","retailer_PC_credit_base":"19526.37228861276757501603668242617186572","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":"126.9214198759829892376042384357701171272","COFINS":"585.7911686583830272504811004727851559716","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"362.7326443718264107420934296038237498407","COFINS":"1670.768543773261043418127312114582120479","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"195.2637228861276757501603668242617186572","COFINS":"898.2131252761873084507376873916039058231","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"167.4689214856987349919330627795620311835","COFINS":"772.5554184970737349673896247229782146559","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-P027","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-M005","product_id":"BR-M005","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"24919.79942169367565055405857869444986902","reference_price_brl":"25290","savings_vs_reference_brl":"370.20057830632434944594142130555013098","fixed_residual_brl":"20331.05970007840155852795134351761659262","modeled_net_tax_total_brl":"4588.739721615274092026107235176833276386","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"1553.939721615274092026107235176833276386","ICMS":"3034.800000000000000000000000000000000000"},"modeled_tax_share_percent":"18.41403152555310625286110840374761648094","display":{"price_brl":"24919.80","fixed_residual_brl":"20331.06","modeled_net_tax_total_brl":"4588.74","modeled_tax_share_percent":"18.41","savings_vs_reference_brl":"370.20"},"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":"18813.65970007840155852795134351761659262","retailer_fixed_residual_brl":"1517.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"22189.05941887814497160913259366610439286","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"25290","calibrated_to_price_brl":"25290","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"22040.36984545267286612927758144050678611","supplier_own_ICMS":"2644.844381454320743935513309772860814333","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"19395.52546399835212219376427166764597178","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"581.8657639199505636658129281500293791534","IVA_applied":"0","presumed_ST_base":"25290","ICMS_ST":"389.955618545679256064486690227139185667","retailer_acquisition_cash":"22430.32546399835212219376427166764597178","retailer_PC_revenue_base":"24529.84380314799639448957188846731068335","retailer_PC_credit_base":"19395.52546399835212219376427166764597178","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":"581.8657639199505636658129281500293791534","ICMS":"3034.800000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"1864.268129039247725981207463523515611935","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"892.1941713439241976209131564967117147019","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"972.0739576953235283602943070268038972331","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000014"},"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-P027","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-M005","product_id":"BR-M005","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"23682.88211934032210532606294816188812847","reference_price_brl":"25290","savings_vs_reference_brl":"1607.11788065967789467393705183811187153","fixed_residual_brl":"20331.05970007840155852795134351761659262","modeled_net_tax_total_brl":"3351.822419261920546798111604644271535860","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"317.0224192619205467981116046442715358602","COFINS":"0.00000000000000000000000000000000000","ICMS":"3034.800000000000000000000000000000000000"},"modeled_tax_share_percent":"14.15293291742012148605147590055219283763","display":{"price_brl":"23682.88","fixed_residual_brl":"20331.06","modeled_net_tax_total_brl":"3351.82","modeled_tax_share_percent":"14.15","savings_vs_reference_brl":"1607.12"},"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":"18813.65970007840155852795134351761659262","retailer_fixed_residual_brl":"1517.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"22189.05941887814497160913259366610439286","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"25290","calibrated_to_price_brl":"25290","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"21519.03246108615267251675818218147114496","supplier_own_ICMS":"2582.283895330338320702010981861776537395","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"18936.74856575581435181474720031969460756","supplier_PIS_debit":"123.0888656774127932867958568020780149491","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"25290","ICMS_ST":"452.516104669661679297989018138223462605","retailer_acquisition_cash":"21971.54856575581435181474720031969460756","retailer_PC_revenue_base":"23230.36601467066042602807393002366466586","retailer_PC_credit_base":"18936.74856575581435181474720031969460756","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":"123.0888656774127932867958568020780149491","COFINS":"0.00000000000000000000000000000000000","ICMS":"3034.800000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"383.3010392420658970294632198453904669867","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"189.3674856575581435181474720031969460756","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"193.9335535845077535113157478421935209111","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000010"},"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-P027","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-M005","product_id":"BR-M005","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"21667.45810893336355473252285191659551631","reference_price_brl":"25290","savings_vs_reference_brl":"3622.54189106663644526747714808340448369","fixed_residual_brl":"20331.05970007840155852795134351761659262","modeled_net_tax_total_brl":"1336.398408854961996204571508398978923692","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"1336.398408854961996204571508398978923692","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"6.167767359402314546435129107805349643548","display":{"price_brl":"21667.46","fixed_residual_brl":"20331.06","modeled_net_tax_total_brl":"1336.40","modeled_tax_share_percent":"6.17","savings_vs_reference_brl":"3622.54"},"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":"18813.65970007840155852795134351761659262","retailer_fixed_residual_brl":"1517.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"22189.05941887814497160913259366610439286","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"25290","calibrated_to_price_brl":"25290","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"19395.52546399835212219376427166764597177","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"19395.52546399835212219376427166764597177","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"581.8657639199505636658129281500293791531","IVA_applied":"0","presumed_ST_base":"25290","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"19395.52546399835212219376427166764597177","retailer_PC_revenue_base":"21667.45810893336355473252285191659551631","retailer_PC_credit_base":"19395.52546399835212219376427166764597177","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":"581.8657639199505636658129281500293791531","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"1646.726816278935630159671736745661259240","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"892.1941713439241976209131564967117147014","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"754.5326449350114325387585802489495445386","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-P027","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-M005","product_id":"BR-M005","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"20604.75961372471398911703073545144652922","reference_price_brl":"25290","savings_vs_reference_brl":"4685.24038627528601088296926454855347078","fixed_residual_brl":"20331.05970007840155852795134351761659262","modeled_net_tax_total_brl":"273.6999136463124305890793919338299366056","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"273.6999136463124305890793919338299366056","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"1.328333447112881938943161508354796107659","display":{"price_brl":"20604.76","fixed_residual_brl":"20331.06","modeled_net_tax_total_brl":"273.70","modeled_tax_share_percent":"1.33","savings_vs_reference_brl":"4685.24"},"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":"18813.65970007840155852795134351761659262","retailer_fixed_residual_brl":"1517.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"22189.05941887814497160913259366610439286","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"25290","calibrated_to_price_brl":"25290","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"18936.74856575581435181474720031969460757","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"18936.74856575581435181474720031969460757","supplier_PIS_debit":"123.0888656774127932867958568020780149492","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"25290","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"18936.74856575581435181474720031969460757","retailer_PC_revenue_base":"20604.75961372471398911703073545144652922","retailer_PC_credit_base":"18936.74856575581435181474720031969460757","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":"123.0888656774127932867958568020780149492","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"339.9785336264577808204310071349488677321","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"189.3674856575581435181474720031969460757","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"150.6110479688996373022835351317519216564","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-P027","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-M005","product_id":"BR-M005","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"23365.85970007840155852795134351761659262","reference_price_brl":"25290","savings_vs_reference_brl":"1924.14029992159844147204865648238340738","fixed_residual_brl":"20331.05970007840155852795134351761659262","modeled_net_tax_total_brl":"3034.800000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"3034.800000000000000000000000000000000000"},"modeled_tax_share_percent":"12.98818035781417049326480567240131554891","display":{"price_brl":"23365.86","fixed_residual_brl":"20331.06","modeled_net_tax_total_brl":"3034.80","modeled_tax_share_percent":"12.99","savings_vs_reference_brl":"1924.14"},"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":"18813.65970007840155852795134351761659262","retailer_fixed_residual_brl":"1517.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"22189.05941887814497160913259366610439286","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"25290","calibrated_to_price_brl":"25290","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"21379.15875008909268014539925399729158252","supplier_own_ICMS":"2565.499050010691121617447910479674989902","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"18813.65970007840155852795134351761659262","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"25290","ICMS_ST":"469.300949989308878382552089520325010098","retailer_acquisition_cash":"21848.45970007840155852795134351761659262","retailer_PC_revenue_base":"22896.55875008909268014539925399729158252","retailer_PC_credit_base":"18813.65970007840155852795134351761659262","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":"3034.800000000000000000000000000000000000"},"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-P027","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-M005","product_id":"BR-M005","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"21667.45810893336355473252285191659551631","reference_price_brl":"25290","savings_vs_reference_brl":"3622.54189106663644526747714808340448369","fixed_residual_brl":"20331.05970007840155852795134351761659262","modeled_net_tax_total_brl":"1336.398408854961996204571508398978923692","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"1336.398408854961996204571508398978923692","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"6.167767359402314546435129107805349643548","display":{"price_brl":"21667.46","fixed_residual_brl":"20331.06","modeled_net_tax_total_brl":"1336.40","modeled_tax_share_percent":"6.17","savings_vs_reference_brl":"3622.54"},"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":"18813.65970007840155852795134351761659262","retailer_fixed_residual_brl":"1517.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"22189.05941887814497160913259366610439286","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"25290","calibrated_to_price_brl":"25290","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"19395.52546399835212219376427166764597177","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"19395.52546399835212219376427166764597177","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"581.8657639199505636658129281500293791531","IVA_applied":"0","presumed_ST_base":"25290","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"19395.52546399835212219376427166764597177","retailer_PC_revenue_base":"21667.45810893336355473252285191659551631","retailer_PC_credit_base":"19395.52546399835212219376427166764597177","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":"581.8657639199505636658129281500293791531","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"1646.726816278935630159671736745661259240","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"892.1941713439241976209131564967117147014","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"754.5326449350114325387585802489495445386","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-P027","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-M005","product_id":"BR-M005","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"20604.75961372471398911703073545144652922","reference_price_brl":"25290","savings_vs_reference_brl":"4685.24038627528601088296926454855347078","fixed_residual_brl":"20331.05970007840155852795134351761659262","modeled_net_tax_total_brl":"273.6999136463124305890793919338299366056","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"273.6999136463124305890793919338299366056","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"1.328333447112881938943161508354796107659","display":{"price_brl":"20604.76","fixed_residual_brl":"20331.06","modeled_net_tax_total_brl":"273.70","modeled_tax_share_percent":"1.33","savings_vs_reference_brl":"4685.24"},"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":"18813.65970007840155852795134351761659262","retailer_fixed_residual_brl":"1517.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"22189.05941887814497160913259366610439286","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"25290","calibrated_to_price_brl":"25290","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"18936.74856575581435181474720031969460757","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"18936.74856575581435181474720031969460757","supplier_PIS_debit":"123.0888656774127932867958568020780149492","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"25290","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"18936.74856575581435181474720031969460757","retailer_PC_revenue_base":"20604.75961372471398911703073545144652922","retailer_PC_credit_base":"18936.74856575581435181474720031969460757","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":"123.0888656774127932867958568020780149492","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"339.9785336264577808204310071349488677321","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"189.3674856575581435181474720031969460757","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"150.6110479688996373022835351317519216564","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-P027","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-M005","product_id":"BR-M005","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"23365.85970007840155852795134351761659262","reference_price_brl":"25290","savings_vs_reference_brl":"1924.14029992159844147204865648238340738","fixed_residual_brl":"20331.05970007840155852795134351761659262","modeled_net_tax_total_brl":"3034.800000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"3034.800000000000000000000000000000000000"},"modeled_tax_share_percent":"12.98818035781417049326480567240131554891","display":{"price_brl":"23365.86","fixed_residual_brl":"20331.06","modeled_net_tax_total_brl":"3034.80","modeled_tax_share_percent":"12.99","savings_vs_reference_brl":"1924.14"},"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":"18813.65970007840155852795134351761659262","retailer_fixed_residual_brl":"1517.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"22189.05941887814497160913259366610439286","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"25290","calibrated_to_price_brl":"25290","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"21379.15875008909268014539925399729158252","supplier_own_ICMS":"2565.499050010691121617447910479674989902","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"18813.65970007840155852795134351761659262","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"25290","ICMS_ST":"469.300949989308878382552089520325010098","retailer_acquisition_cash":"21848.45970007840155852795134351761659262","retailer_PC_revenue_base":"22896.55875008909268014539925399729158252","retailer_PC_credit_base":"18813.65970007840155852795134351761659262","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":"3034.800000000000000000000000000000000000"},"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-P027","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-M005","product_id":"BR-M005","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"20331.05970007840155852795134351761659262","reference_price_brl":"25290","savings_vs_reference_brl":"4958.94029992159844147204865648238340738","fixed_residual_brl":"20331.05970007840155852795134351761659262","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":"20331.06","fixed_residual_brl":"20331.06","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"4958.94"},"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":"18813.65970007840155852795134351761659262","retailer_fixed_residual_brl":"1517.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"22189.05941887814497160913259366610439286","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"25290","calibrated_to_price_brl":"25290","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"18813.65970007840155852795134351761659262","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"18813.65970007840155852795134351761659262","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"25290","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"18813.65970007840155852795134351761659262","retailer_PC_revenue_base":"20331.05970007840155852795134351761659262","retailer_PC_credit_base":"18813.65970007840155852795134351761659262","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-P027","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-M005","product_id":"BR-M005","tax_profile_id":"M02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"20331.05970007840155852795134351761659262","reference_price_brl":"25290","savings_vs_reference_brl":"4958.94029992159844147204865648238340738","fixed_residual_brl":"20331.05970007840155852795134351761659262","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":"20331.06","fixed_residual_brl":"20331.06","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"4958.94"},"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":"18813.65970007840155852795134351761659262","retailer_fixed_residual_brl":"1517.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"22189.05941887814497160913259366610439286","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"25290","calibrated_to_price_brl":"25290","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"18813.65970007840155852795134351761659262","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"18813.65970007840155852795134351761659262","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"25290","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"18813.65970007840155852795134351761659262","retailer_PC_revenue_base":"20331.05970007840155852795134351761659262","retailer_PC_credit_base":"18813.65970007840155852795134351761659262","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-P027","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."]}]}