{"scenario":{"scenario_id":"EDU-BR-M006","product_id":"BR-M006","tax_profile_id":"M03","ncm":"8711.30.00","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":"31855","price_source_id":"V5-P028","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":"31855","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-P028","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":"23697.47448580456629683305219643154118458","retailer_fixed_residual_brl":"1911.30","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"27949.09006676011498895250766197049250434","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"31855","calibrated_to_price_brl":"31855","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.5.0","scenario_id":"EDU-BR-M006","product_id":"BR-M006","tax_profile_id":"M03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"31855.0000000000000000000000000000000","reference_price_brl":"31855","savings_vs_reference_brl":"0.0000000000000000000000000000000","fixed_residual_brl":"25608.77448580456629683305219643154118458","modeled_net_tax_total_brl":"6246.225514195433703166947803568458815424","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"431.7906009265638735121522415718324582452","COFINS":"1991.834913268869829654795561996626357179","ICMS":"3822.600000000000000000000000000000000000"},"modeled_tax_share_percent":"19.60830486327243353686061153215651802048","display":{"price_brl":"31855.00","fixed_residual_brl":"25608.77","modeled_net_tax_total_brl":"6246.23","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":"23697.47448580456629683305219643154118458","retailer_fixed_residual_brl":"1911.30","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"27949.09006676011498895250766197049250434","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"31855","calibrated_to_price_brl":"31855","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"27949.09006676011498895250766197049250434","supplier_own_ICMS":"3353.890808011213798674300919436459100521","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"24595.19925874890119027820674253403340382","supplier_PIS_debit":"159.8687951818678577368083438264712171248","supplier_COFINS_debit":"737.8559777624670357083462022760210021146","IVA_applied":"0","presumed_ST_base":"31855","ICMS_ST":"468.709191988786201325699080563540899479","retailer_acquisition_cash":"28417.79925874890119027820674253403340382","retailer_PC_revenue_base":"31386.29080801121379867430091943645910052","retailer_PC_credit_base":"24595.19925874890119027820674253403340382","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":"159.8687951818678577368083438264712171248","COFINS":"737.8559777624670357083462022760210021146","ICMS":"3822.600000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"517.8737983321850276781259651707015751586","COFINS":"2385.358101408852248699246869877170891640","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"245.9519925874890119027820674253403340382","COFINS":"1131.379165902449454752797510156565536576","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"271.9218057446960157753438977453612411204","COFINS":"1253.978935506402793946449359720605355064","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-P028","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-M006","product_id":"BR-M006","tax_profile_id":"M03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"31855.0000000000000000000000000000000","reference_price_brl":"31855","savings_vs_reference_brl":"0.0000000000000000000000000000000","fixed_residual_brl":"25608.77448580456629683305219643154118458","modeled_net_tax_total_brl":"6246.225514195433703166947803568458815424","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"431.7906009265638735121522415718324582452","COFINS":"1991.834913268869829654795561996626357179","ICMS":"3822.600000000000000000000000000000000000"},"modeled_tax_share_percent":"19.60830486327243353686061153215651802048","display":{"price_brl":"31855.00","fixed_residual_brl":"25608.77","modeled_net_tax_total_brl":"6246.23","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":"23697.47448580456629683305219643154118458","retailer_fixed_residual_brl":"1911.30","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"27949.09006676011498895250766197049250434","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"31855","calibrated_to_price_brl":"31855","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"27949.09006676011498895250766197049250434","supplier_own_ICMS":"3353.890808011213798674300919436459100521","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"24595.19925874890119027820674253403340382","supplier_PIS_debit":"159.8687951818678577368083438264712171248","supplier_COFINS_debit":"737.8559777624670357083462022760210021146","IVA_applied":"0","presumed_ST_base":"31855","ICMS_ST":"468.709191988786201325699080563540899479","retailer_acquisition_cash":"28417.79925874890119027820674253403340382","retailer_PC_revenue_base":"31386.29080801121379867430091943645910052","retailer_PC_credit_base":"24595.19925874890119027820674253403340382","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":"159.8687951818678577368083438264712171248","COFINS":"737.8559777624670357083462022760210021146","ICMS":"3822.600000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"517.8737983321850276781259651707015751586","COFINS":"2385.358101408852248699246869877170891640","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"245.9519925874890119027820674253403340382","COFINS":"1131.379165902449454752797510156565536576","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"271.9218057446960157753438977453612411204","COFINS":"1253.978935506402793946449359720605355064","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-P028","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-M006","product_id":"BR-M006","tax_profile_id":"M03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"31855.0000000000000000000000000000000","reference_price_brl":"31855","savings_vs_reference_brl":"0.0000000000000000000000000000000","fixed_residual_brl":"25608.77448580456629683305219643154118458","modeled_net_tax_total_brl":"6246.225514195433703166947803568458815424","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"431.7906009265638735121522415718324582452","COFINS":"1991.834913268869829654795561996626357179","ICMS":"3822.600000000000000000000000000000000000"},"modeled_tax_share_percent":"19.60830486327243353686061153215651802048","display":{"price_brl":"31855.00","fixed_residual_brl":"25608.77","modeled_net_tax_total_brl":"6246.23","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":"23697.47448580456629683305219643154118458","retailer_fixed_residual_brl":"1911.30","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"27949.09006676011498895250766197049250434","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"31855","calibrated_to_price_brl":"31855","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"27949.09006676011498895250766197049250434","supplier_own_ICMS":"3353.890808011213798674300919436459100521","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"24595.19925874890119027820674253403340382","supplier_PIS_debit":"159.8687951818678577368083438264712171248","supplier_COFINS_debit":"737.8559777624670357083462022760210021146","IVA_applied":"0","presumed_ST_base":"31855","ICMS_ST":"468.709191988786201325699080563540899479","retailer_acquisition_cash":"28417.79925874890119027820674253403340382","retailer_PC_revenue_base":"31386.29080801121379867430091943645910052","retailer_PC_credit_base":"24595.19925874890119027820674253403340382","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":"159.8687951818678577368083438264712171248","COFINS":"737.8559777624670357083462022760210021146","ICMS":"3822.600000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"517.8737983321850276781259651707015751586","COFINS":"2385.358101408852248699246869877170891640","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"245.9519925874890119027820674253403340382","COFINS":"1131.379165902449454752797510156565536576","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"271.9218057446960157753438977453612411204","COFINS":"1253.978935506402793946449359720605355064","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-P028","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-M006","product_id":"BR-M006","tax_profile_id":"M03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"27690.54336116690107286239907983705513300","reference_price_brl":"31855","savings_vs_reference_brl":"4164.45663883309892713760092016294486700","fixed_residual_brl":"25608.77448580456629683305219643154118458","modeled_net_tax_total_brl":"2081.768875362334776029346883405513948428","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"370.8107680536327135362558612184422927811","COFINS":"1710.958107308702062493091022187071655647","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"7.517977701664744124295382016842960151945","display":{"price_brl":"27690.54","fixed_residual_brl":"25608.77","modeled_net_tax_total_brl":"2081.77","modeled_tax_share_percent":"7.52","savings_vs_reference_brl":"4164.46"},"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":"23697.47448580456629683305219643154118458","retailer_fixed_residual_brl":"1911.30","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"27949.09006676011498895250766197049250434","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"31855","calibrated_to_price_brl":"31855","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"24595.19925874890119027820674253403340382","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"24595.19925874890119027820674253403340382","supplier_PIS_debit":"159.8687951818678577368083438264712171248","supplier_COFINS_debit":"737.8559777624670357083462022760210021146","IVA_applied":"0","presumed_ST_base":"31855","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"24595.19925874890119027820674253403340382","retailer_PC_revenue_base":"27690.54336116690107286239907983705513300","retailer_PC_credit_base":"24595.19925874890119027820674253403340382","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":"159.8687951818678577368083438264712171248","COFINS":"737.8559777624670357083462022760210021146","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"456.8939654592538677022295848173114096945","COFINS":"2104.481295448684481537542330067616190108","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"245.9519925874890119027820674253403340382","COFINS":"1131.379165902449454752797510156565536576","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"210.9419728717648557994475173919710756563","COFINS":"973.102129546235026784744819911050653532","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000008"},"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-P028","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-M006","product_id":"BR-M006","tax_profile_id":"M03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"31388.69950881977215691575864073988535299","reference_price_brl":"31855","savings_vs_reference_brl":"466.30049118022784308424135926011464701","fixed_residual_brl":"25608.77448580456629683305219643154118458","modeled_net_tax_total_brl":"5779.925023015205860082706444308344168416","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"1957.325023015205860082706444308344168416","ICMS":"3822.600000000000000000000000000000000000"},"modeled_tax_share_percent":"18.41403152555310625286110840374761648095","display":{"price_brl":"31388.70","fixed_residual_brl":"25608.77","modeled_net_tax_total_brl":"5779.93","modeled_tax_share_percent":"18.41","savings_vs_reference_brl":"466.30"},"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":"23697.47448580456629683305219643154118458","retailer_fixed_residual_brl":"1911.30","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"27949.09006676011498895250766197049250434","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"31855","calibrated_to_price_brl":"31855","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"27761.80234981790803284097023949337064735","supplier_own_ICMS":"3331.416281978148963940916428739204477682","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"24430.38606783975906890005381075416616967","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"732.9115820351927720670016143226249850901","IVA_applied":"0","presumed_ST_base":"31855","ICMS_ST":"491.183718021851036059083571260795522318","retailer_acquisition_cash":"28252.98606783975906890005381075416616967","retailer_PC_revenue_base":"30897.51579079792112085667506947908983067","retailer_PC_credit_base":"24430.38606783975906890005381075416616967","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":"732.9115820351927720670016143226249850901","ICMS":"3822.600000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"2348.211200100642005185107305280410827131","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"1123.797759120628917169402475294691643805","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"1224.413440980013088015704829985719183326","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000006"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-MOTO-BASE","A-V5-MOTO-MARGIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-ZFM"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P028","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-M006","product_id":"BR-M006","tax_profile_id":"M03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"29830.69236502910085666910775854871278501","reference_price_brl":"31855","savings_vs_reference_brl":"2024.30763497089914333089224145128721499","fixed_residual_brl":"25608.77448580456629683305219643154118458","modeled_net_tax_total_brl":"4221.917879224534559836055562117171600428","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"399.3178792245345598360555621171716004285","COFINS":"0.00000000000000000000000000000000000","ICMS":"3822.600000000000000000000000000000000000"},"modeled_tax_share_percent":"14.15293291742012148605147590055219283762","display":{"price_brl":"29830.69","fixed_residual_brl":"25608.77","modeled_net_tax_total_brl":"4221.92","modeled_tax_share_percent":"14.15","savings_vs_reference_brl":"2024.31"},"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":"23697.47448580456629683305219643154118458","retailer_fixed_residual_brl":"1911.30","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"27949.09006676011498895250766197049250434","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"31855","calibrated_to_price_brl":"31855","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"27105.13163495054936271337808989287320376","supplier_own_ICMS":"3252.615796194065923525605370787144784451","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"23852.51583875648343918777271910572841931","supplier_PIS_debit":"155.0413529519171423547205226741872347255","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"31855","ICMS_ST":"569.984203805934076474394629212855215549","retailer_acquisition_cash":"27675.11583875648343918777271910572841931","retailer_PC_revenue_base":"29260.70816122316678019471312933585756946","retailer_PC_credit_base":"23852.51583875648343918777271910572841931","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":"155.0413529519171423547205226741872347255","COFINS":"0.00000000000000000000000000000000000","ICMS":"3822.600000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"482.8016846601822518732127666340416498961","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"238.5251583875648343918777271910572841931","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"244.2765262726174174813350394429843657030","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-MOTO-BASE","A-V5-MOTO-MARGIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-ZFM"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P028","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-M006","product_id":"BR-M006","tax_profile_id":"M03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"27690.54336116690107286239907983705513300","reference_price_brl":"31855","savings_vs_reference_brl":"4164.45663883309892713760092016294486700","fixed_residual_brl":"25608.77448580456629683305219643154118458","modeled_net_tax_total_brl":"2081.768875362334776029346883405513948428","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"370.8107680536327135362558612184422927811","COFINS":"1710.958107308702062493091022187071655647","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"7.517977701664744124295382016842960151945","display":{"price_brl":"27690.54","fixed_residual_brl":"25608.77","modeled_net_tax_total_brl":"2081.77","modeled_tax_share_percent":"7.52","savings_vs_reference_brl":"4164.46"},"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":"23697.47448580456629683305219643154118458","retailer_fixed_residual_brl":"1911.30","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"27949.09006676011498895250766197049250434","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"31855","calibrated_to_price_brl":"31855","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"24595.19925874890119027820674253403340382","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"24595.19925874890119027820674253403340382","supplier_PIS_debit":"159.8687951818678577368083438264712171248","supplier_COFINS_debit":"737.8559777624670357083462022760210021146","IVA_applied":"0","presumed_ST_base":"31855","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"24595.19925874890119027820674253403340382","retailer_PC_revenue_base":"27690.54336116690107286239907983705513300","retailer_PC_credit_base":"24595.19925874890119027820674253403340382","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":"159.8687951818678577368083438264712171248","COFINS":"737.8559777624670357083462022760210021146","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"456.8939654592538677022295848173114096945","COFINS":"2104.481295448684481537542330067616190108","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"245.9519925874890119027820674253403340382","COFINS":"1131.379165902449454752797510156565536576","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"210.9419728717648557994475173919710756563","COFINS":"973.102129546235026784744819911050653532","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000008"},"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-P028","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-M006","product_id":"BR-M006","tax_profile_id":"M03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"31388.69950881977215691575864073988535299","reference_price_brl":"31855","savings_vs_reference_brl":"466.30049118022784308424135926011464701","fixed_residual_brl":"25608.77448580456629683305219643154118458","modeled_net_tax_total_brl":"5779.925023015205860082706444308344168416","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"1957.325023015205860082706444308344168416","ICMS":"3822.600000000000000000000000000000000000"},"modeled_tax_share_percent":"18.41403152555310625286110840374761648095","display":{"price_brl":"31388.70","fixed_residual_brl":"25608.77","modeled_net_tax_total_brl":"5779.93","modeled_tax_share_percent":"18.41","savings_vs_reference_brl":"466.30"},"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":"23697.47448580456629683305219643154118458","retailer_fixed_residual_brl":"1911.30","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"27949.09006676011498895250766197049250434","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"31855","calibrated_to_price_brl":"31855","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"27761.80234981790803284097023949337064735","supplier_own_ICMS":"3331.416281978148963940916428739204477682","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"24430.38606783975906890005381075416616967","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"732.9115820351927720670016143226249850901","IVA_applied":"0","presumed_ST_base":"31855","ICMS_ST":"491.183718021851036059083571260795522318","retailer_acquisition_cash":"28252.98606783975906890005381075416616967","retailer_PC_revenue_base":"30897.51579079792112085667506947908983067","retailer_PC_credit_base":"24430.38606783975906890005381075416616967","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":"732.9115820351927720670016143226249850901","ICMS":"3822.600000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"2348.211200100642005185107305280410827131","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"1123.797759120628917169402475294691643805","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"1224.413440980013088015704829985719183326","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000006"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-MOTO-BASE","A-V5-MOTO-MARGIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-ZFM"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P028","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-M006","product_id":"BR-M006","tax_profile_id":"M03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"29830.69236502910085666910775854871278501","reference_price_brl":"31855","savings_vs_reference_brl":"2024.30763497089914333089224145128721499","fixed_residual_brl":"25608.77448580456629683305219643154118458","modeled_net_tax_total_brl":"4221.917879224534559836055562117171600428","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"399.3178792245345598360555621171716004285","COFINS":"0.00000000000000000000000000000000000","ICMS":"3822.600000000000000000000000000000000000"},"modeled_tax_share_percent":"14.15293291742012148605147590055219283762","display":{"price_brl":"29830.69","fixed_residual_brl":"25608.77","modeled_net_tax_total_brl":"4221.92","modeled_tax_share_percent":"14.15","savings_vs_reference_brl":"2024.31"},"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":"23697.47448580456629683305219643154118458","retailer_fixed_residual_brl":"1911.30","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"27949.09006676011498895250766197049250434","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"31855","calibrated_to_price_brl":"31855","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"27105.13163495054936271337808989287320376","supplier_own_ICMS":"3252.615796194065923525605370787144784451","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"23852.51583875648343918777271910572841931","supplier_PIS_debit":"155.0413529519171423547205226741872347255","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"31855","ICMS_ST":"569.984203805934076474394629212855215549","retailer_acquisition_cash":"27675.11583875648343918777271910572841931","retailer_PC_revenue_base":"29260.70816122316678019471312933585756946","retailer_PC_credit_base":"23852.51583875648343918777271910572841931","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":"155.0413529519171423547205226741872347255","COFINS":"0.00000000000000000000000000000000000","ICMS":"3822.600000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"482.8016846601822518732127666340416498961","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"238.5251583875648343918777271910572841931","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"244.2765262726174174813350394429843657030","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-MOTO-BASE","A-V5-MOTO-MARGIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-ZFM"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P028","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-M006","product_id":"BR-M006","tax_profile_id":"M03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"27292.08691419819280490330231110332740894","reference_price_brl":"31855","savings_vs_reference_brl":"4562.91308580180719509669768889667259106","fixed_residual_brl":"25608.77448580456629683305219643154118458","modeled_net_tax_total_brl":"1683.312428393626508070250114671786224364","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"1683.312428393626508070250114671786224364","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"6.167767359402314546435129107805349643541","display":{"price_brl":"27292.09","fixed_residual_brl":"25608.77","modeled_net_tax_total_brl":"1683.31","modeled_tax_share_percent":"6.17","savings_vs_reference_brl":"4562.91"},"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":"23697.47448580456629683305219643154118458","retailer_fixed_residual_brl":"1911.30","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"27949.09006676011498895250766197049250434","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"31855","calibrated_to_price_brl":"31855","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"24430.38606783975906890005381075416616967","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"24430.38606783975906890005381075416616967","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"732.9115820351927720670016143226249850901","IVA_applied":"0","presumed_ST_base":"31855","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"24430.38606783975906890005381075416616967","retailer_PC_revenue_base":"27292.08691419819280490330231110332740894","retailer_PC_credit_base":"24430.38606783975906890005381075416616967","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":"732.9115820351927720670016143226249850901","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"2074.198605479062653172650975643852883079","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"1123.797759120628917169402475294691643805","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"950.400846358433736003248500349161239274","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-P028","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-M006","product_id":"BR-M006","tax_profile_id":"M03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"25953.52382345594164188703100347195844954","reference_price_brl":"31855","savings_vs_reference_brl":"5901.47617654405835811296899652804155046","fixed_residual_brl":"25608.77448580456629683305219643154118458","modeled_net_tax_total_brl":"344.7493376513753450539788070404172649498","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"344.7493376513753450539788070404172649498","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"1.328333447112881938943161508354796107659","display":{"price_brl":"25953.52","fixed_residual_brl":"25608.77","modeled_net_tax_total_brl":"344.75","modeled_tax_share_percent":"1.33","savings_vs_reference_brl":"5901.48"},"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":"23697.47448580456629683305219643154118458","retailer_fixed_residual_brl":"1911.30","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"27949.09006676011498895250766197049250434","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"31855","calibrated_to_price_brl":"31855","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"23852.51583875648343918777271910572841931","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"23852.51583875648343918777271910572841931","supplier_PIS_debit":"155.0413529519171423547205226741872347255","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"31855","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"23852.51583875648343918777271910572841931","retailer_PC_revenue_base":"25953.52382345594164188703100347195844954","retailer_PC_credit_base":"23852.51583875648343918777271910572841931","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":"155.0413529519171423547205226741872347255","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"428.2331430870230370911360115572873144174","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"238.5251583875648343918777271910572841931","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"189.7079846994582026992582843662300302243","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000102"},"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-P028","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-M006","product_id":"BR-M006","tax_profile_id":"M03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"29431.37448580456629683305219643154118458","reference_price_brl":"31855","savings_vs_reference_brl":"2423.62551419543370316694780356845881542","fixed_residual_brl":"25608.77448580456629683305219643154118458","modeled_net_tax_total_brl":"3822.600000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"3822.600000000000000000000000000000000000"},"modeled_tax_share_percent":"12.98818035781417049326480567240131554891","display":{"price_brl":"29431.37","fixed_residual_brl":"25608.77","modeled_net_tax_total_brl":"3822.60","modeled_tax_share_percent":"12.99","savings_vs_reference_brl":"2423.63"},"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":"23697.47448580456629683305219643154118458","retailer_fixed_residual_brl":"1911.30","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"27949.09006676011498895250766197049250434","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"31855","calibrated_to_price_brl":"31855","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"26928.94827932337079185574113230856952793","supplier_own_ICMS":"3231.473793518804495022688935877028343352","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"23697.47448580456629683305219643154118458","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"31855","ICMS_ST":"591.126206481195504977311064122971656648","retailer_acquisition_cash":"27520.07448580456629683305219643154118458","retailer_PC_revenue_base":"28840.24827932337079185574113230856952793","retailer_PC_credit_base":"23697.47448580456629683305219643154118458","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":"3822.600000000000000000000000000000000000"},"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-P028","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-M006","product_id":"BR-M006","tax_profile_id":"M03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"27292.08691419819280490330231110332740894","reference_price_brl":"31855","savings_vs_reference_brl":"4562.91308580180719509669768889667259106","fixed_residual_brl":"25608.77448580456629683305219643154118458","modeled_net_tax_total_brl":"1683.312428393626508070250114671786224364","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"1683.312428393626508070250114671786224364","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"6.167767359402314546435129107805349643541","display":{"price_brl":"27292.09","fixed_residual_brl":"25608.77","modeled_net_tax_total_brl":"1683.31","modeled_tax_share_percent":"6.17","savings_vs_reference_brl":"4562.91"},"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":"23697.47448580456629683305219643154118458","retailer_fixed_residual_brl":"1911.30","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"27949.09006676011498895250766197049250434","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"31855","calibrated_to_price_brl":"31855","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"24430.38606783975906890005381075416616967","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"24430.38606783975906890005381075416616967","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"732.9115820351927720670016143226249850901","IVA_applied":"0","presumed_ST_base":"31855","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"24430.38606783975906890005381075416616967","retailer_PC_revenue_base":"27292.08691419819280490330231110332740894","retailer_PC_credit_base":"24430.38606783975906890005381075416616967","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":"732.9115820351927720670016143226249850901","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"2074.198605479062653172650975643852883079","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"1123.797759120628917169402475294691643805","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"950.400846358433736003248500349161239274","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-P028","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-M006","product_id":"BR-M006","tax_profile_id":"M03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"25953.52382345594164188703100347195844954","reference_price_brl":"31855","savings_vs_reference_brl":"5901.47617654405835811296899652804155046","fixed_residual_brl":"25608.77448580456629683305219643154118458","modeled_net_tax_total_brl":"344.7493376513753450539788070404172649498","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"344.7493376513753450539788070404172649498","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"1.328333447112881938943161508354796107659","display":{"price_brl":"25953.52","fixed_residual_brl":"25608.77","modeled_net_tax_total_brl":"344.75","modeled_tax_share_percent":"1.33","savings_vs_reference_brl":"5901.48"},"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":"23697.47448580456629683305219643154118458","retailer_fixed_residual_brl":"1911.30","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"27949.09006676011498895250766197049250434","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"31855","calibrated_to_price_brl":"31855","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"23852.51583875648343918777271910572841931","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"23852.51583875648343918777271910572841931","supplier_PIS_debit":"155.0413529519171423547205226741872347255","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"31855","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"23852.51583875648343918777271910572841931","retailer_PC_revenue_base":"25953.52382345594164188703100347195844954","retailer_PC_credit_base":"23852.51583875648343918777271910572841931","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":"155.0413529519171423547205226741872347255","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"428.2331430870230370911360115572873144174","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"238.5251583875648343918777271910572841931","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"189.7079846994582026992582843662300302243","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000102"},"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-P028","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-M006","product_id":"BR-M006","tax_profile_id":"M03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"29431.37448580456629683305219643154118458","reference_price_brl":"31855","savings_vs_reference_brl":"2423.62551419543370316694780356845881542","fixed_residual_brl":"25608.77448580456629683305219643154118458","modeled_net_tax_total_brl":"3822.600000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"3822.600000000000000000000000000000000000"},"modeled_tax_share_percent":"12.98818035781417049326480567240131554891","display":{"price_brl":"29431.37","fixed_residual_brl":"25608.77","modeled_net_tax_total_brl":"3822.60","modeled_tax_share_percent":"12.99","savings_vs_reference_brl":"2423.63"},"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":"23697.47448580456629683305219643154118458","retailer_fixed_residual_brl":"1911.30","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"27949.09006676011498895250766197049250434","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"31855","calibrated_to_price_brl":"31855","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"26928.94827932337079185574113230856952793","supplier_own_ICMS":"3231.473793518804495022688935877028343352","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"23697.47448580456629683305219643154118458","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"31855","ICMS_ST":"591.126206481195504977311064122971656648","retailer_acquisition_cash":"27520.07448580456629683305219643154118458","retailer_PC_revenue_base":"28840.24827932337079185574113230856952793","retailer_PC_credit_base":"23697.47448580456629683305219643154118458","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":"3822.600000000000000000000000000000000000"},"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-P028","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-M006","product_id":"BR-M006","tax_profile_id":"M03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"25608.77448580456629683305219643154118458","reference_price_brl":"31855","savings_vs_reference_brl":"6246.22551419543370316694780356845881542","fixed_residual_brl":"25608.77448580456629683305219643154118458","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":"25608.77","fixed_residual_brl":"25608.77","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"6246.23"},"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":"23697.47448580456629683305219643154118458","retailer_fixed_residual_brl":"1911.30","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"27949.09006676011498895250766197049250434","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"31855","calibrated_to_price_brl":"31855","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"23697.47448580456629683305219643154118458","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"23697.47448580456629683305219643154118458","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"31855","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"23697.47448580456629683305219643154118458","retailer_PC_revenue_base":"25608.77448580456629683305219643154118458","retailer_PC_credit_base":"23697.47448580456629683305219643154118458","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-P028","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-M006","product_id":"BR-M006","tax_profile_id":"M03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"25608.77448580456629683305219643154118458","reference_price_brl":"31855","savings_vs_reference_brl":"6246.22551419543370316694780356845881542","fixed_residual_brl":"25608.77448580456629683305219643154118458","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":"25608.77","fixed_residual_brl":"25608.77","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"6246.23"},"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":"23697.47448580456629683305219643154118458","retailer_fixed_residual_brl":"1911.30","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"27949.09006676011498895250766197049250434","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"31855","calibrated_to_price_brl":"31855","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"23697.47448580456629683305219643154118458","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"23697.47448580456629683305219643154118458","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"31855","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"23697.47448580456629683305219643154118458","retailer_PC_revenue_base":"25608.77448580456629683305219643154118458","retailer_PC_credit_base":"23697.47448580456629683305219643154118458","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-P028","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."]}]}