{"scenario":{"scenario_id":"EDU-BR-M008-ORDINARY-IPI","product_id":"BR-M008","tax_profile_id":"M04","ncm":"8711.50.00","state":"SP","date":"2026-09-14","mode":"educational","path":"motorcycle_retail_st_reference","origin_scenario":"Ordinary non-ZFM domestic production alternative; no finished-good import.","imported":false,"zfm_qualified":false,"reference_price_brl":"115990","price_source_id":"V5-P030","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":"0.35","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"rate_rule_ids":{"ICMS":"R-V5-SP-MOTO12","ICMS_OWN":"R-V5-SP-MOTO12","IPI":"R-V5-IPI-MOTO","II":"R-V5-II-DOMESTIC-NA","PIS_UP":"R-PIS-NC","COFINS_UP":"R-COFINS-NC","PIS_RETAIL":"R-PIS-NC","COFINS_RETAIL":"R-COFINS-NC","PIS_CREDIT":"R-PIS-NC","COFINS_CREDIT":"R-COFINS-NC","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":"115990","retailer_margin_fraction":"0.06","retailer_IPI_credit":false,"retailer_PC_credit_IPI_policy":"exclude_IPI_administrative","contribution_regime":"ordinary_non_cumulative","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"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P030","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."],"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","alternative_reason":"Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","calibrated":{"upstream_fixed_residual_brl":"58994.76838872122100543243942398896266276","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"73872.73777701129602483400879537811502975","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"115990","calibrated_to_price_brl":"115990","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.5.0","scenario_id":"EDU-BR-M008-ORDINARY-IPI","product_id":"BR-M008","tax_profile_id":"M04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"115990.000000000000000000000000000000","reference_price_brl":"115990","savings_vs_reference_brl":"0.000000000000000000000000000000","fixed_residual_brl":"65954.16838872122100543243942398896266276","modeled_net_tax_total_brl":"50035.83161127877899456756057601103733724","modeled_net_tax_components_brl":{"II":"0","IPI":"25855.45822195395360869190307838234026041","PIS":"1830.442820798482366129171337414848667759","COFINS":"8431.130568526343019746486160213848409070","ICMS":"13918.80000000000000000000000000000000000"},"modeled_tax_share_percent":"43.13805639389497283780288005518668621195","display":{"price_brl":"115990.00","fixed_residual_brl":"65954.17","modeled_net_tax_total_brl":"50035.83","modeled_tax_share_percent":"43.14","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0.35","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"58994.76838872122100543243942398896266276","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"73872.73777701129602483400879537811502975","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"115990","calibrated_to_price_brl":"115990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"73872.73777701129602483400879537811502975","supplier_own_ICMS":"8864.728533241355522980081055445373803570","supplier_IPI":"25855.45822195395360869190307838234026041","supplier_PC_base":"65008.00924376994050185392773993274122618","supplier_PIS_debit":"1072.632152522204018280589807708890230232","supplier_COFINS_debit":"4940.608702526515478140898508234888333190","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"5054.071466758644477019918944554626196430","retailer_acquisition_cash":"104782.2674657238941105458308183150814866","retailer_PC_revenue_base":"110935.9285332413555229800810554453738036","retailer_PC_credit_base":"65008.00924376994050185392773993274122618","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":"25855.45822195395360869190307838234026041","PIS":"1072.632152522204018280589807708890230232","COFINS":"4940.608702526515478140898508234888333190","ICMS":"13918.80000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"1830.442820798482366129171337414848667759","COFINS":"8431.130568526343019746486160213848409074","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"1072.632152522204018280589807708890230232","COFINS":"4940.608702526515478140898508234888333190","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"757.810668276278347848581529705958437527","COFINS":"3490.521865999827541605587651978960075884","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"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P030","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},"toggle_cases":[{"engine_version":"0.5.0","scenario_id":"EDU-BR-M008-ORDINARY-IPI","product_id":"BR-M008","tax_profile_id":"M04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"115990.000000000000000000000000000000","reference_price_brl":"115990","savings_vs_reference_brl":"0.000000000000000000000000000000","fixed_residual_brl":"65954.16838872122100543243942398896266276","modeled_net_tax_total_brl":"50035.83161127877899456756057601103733724","modeled_net_tax_components_brl":{"II":"0","IPI":"25855.45822195395360869190307838234026041","PIS":"1830.442820798482366129171337414848667759","COFINS":"8431.130568526343019746486160213848409070","ICMS":"13918.80000000000000000000000000000000000"},"modeled_tax_share_percent":"43.13805639389497283780288005518668621195","display":{"price_brl":"115990.00","fixed_residual_brl":"65954.17","modeled_net_tax_total_brl":"50035.83","modeled_tax_share_percent":"43.14","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0.35","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"58994.76838872122100543243942398896266276","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"73872.73777701129602483400879537811502975","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"115990","calibrated_to_price_brl":"115990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"73872.73777701129602483400879537811502975","supplier_own_ICMS":"8864.728533241355522980081055445373803570","supplier_IPI":"25855.45822195395360869190307838234026041","supplier_PC_base":"65008.00924376994050185392773993274122618","supplier_PIS_debit":"1072.632152522204018280589807708890230232","supplier_COFINS_debit":"4940.608702526515478140898508234888333190","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"5054.071466758644477019918944554626196430","retailer_acquisition_cash":"104782.2674657238941105458308183150814866","retailer_PC_revenue_base":"110935.9285332413555229800810554453738036","retailer_PC_credit_base":"65008.00924376994050185392773993274122618","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":"25855.45822195395360869190307838234026041","PIS":"1072.632152522204018280589807708890230232","COFINS":"4940.608702526515478140898508234888333190","ICMS":"13918.80000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"1830.442820798482366129171337414848667759","COFINS":"8431.130568526343019746486160213848409074","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"1072.632152522204018280589807708890230232","COFINS":"4940.608702526515478140898508234888333190","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"757.810668276278347848581529705958437527","COFINS":"3490.521865999827541605587651978960075884","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"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P030","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M008-ORDINARY-IPI","product_id":"BR-M008","tax_profile_id":"M04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"87499.13694550528527967834371528116775712","reference_price_brl":"115990","savings_vs_reference_brl":"28490.86305449471472032165628471883224288","fixed_residual_brl":"65954.16838872122100543243942398896266276","modeled_net_tax_total_brl":"21544.96855678406427424590429129220509436","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"1360.343580399319573243864008716987935751","COFINS":"6265.824976384744701002040282575217158610","ICMS":"13918.80000000000000000000000000000000000"},"modeled_tax_share_percent":"24.62306407685178974774150093003966720734","display":{"price_brl":"87499.14","fixed_residual_brl":"65954.17","modeled_net_tax_total_brl":"21544.97","modeled_tax_share_percent":"24.62","savings_vs_reference_brl":"28490.86"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"58994.76838872122100543243942398896266276","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"73872.73777701129602483400879537811502975","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"115990","calibrated_to_price_brl":"115990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"73872.73777701129602483400879537811502975","supplier_own_ICMS":"8864.728533241355522980081055445373803570","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"65008.00924376994050185392773993274122618","supplier_PIS_debit":"1072.632152522204018280589807708890230232","supplier_COFINS_debit":"4940.608702526515478140898508234888333190","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"5054.071466758644477019918944554626196430","retailer_acquisition_cash":"78926.80924376994050185392773993274122618","retailer_PC_revenue_base":"82445.06547874664080265842477072654156069","retailer_PC_credit_base":"65008.00924376994050185392773993274122618","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":"1072.632152522204018280589807708890230232","COFINS":"4940.608702526515478140898508234888333190","ICMS":"13918.80000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"1360.343580399319573243864008716987935751","COFINS":"6265.824976384744701002040282575217158612","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"1072.632152522204018280589807708890230232","COFINS":"4940.608702526515478140898508234888333190","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"287.711427877115554963274201008097705519","COFINS":"1325.216273858229222861141774340328825422","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"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P030","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M008-ORDINARY-IPI","product_id":"BR-M008","tax_profile_id":"M04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"97748.72906230380185243120014651837145115","reference_price_brl":"115990","savings_vs_reference_brl":"18241.27093769619814756879985348162854885","fixed_residual_brl":"65954.16838872122100543243942398896266276","modeled_net_tax_total_brl":"31794.56067358258084699876072252940878839","modeled_net_tax_components_brl":{"II":"0","IPI":"22752.80323531947917564887470897645942916","PIS":"1612.854029528012730565114802417553128944","COFINS":"7428.903408735088940784771211135396230290","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"32.52682769237555055335745374797066637910","display":{"price_brl":"97748.73","fixed_residual_brl":"65954.17","modeled_net_tax_total_brl":"31794.56","modeled_tax_share_percent":"32.53","savings_vs_reference_brl":"18241.27"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.35","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"58994.76838872122100543243942398896266276","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"73872.73777701129602483400879537811502975","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"115990","calibrated_to_price_brl":"115990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"65008.00924376994050185392773993274122618","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"22752.80323531947917564887470897645942916","supplier_PC_base":"65008.00924376994050185392773993274122618","supplier_PIS_debit":"1072.632152522204018280589807708890230232","supplier_COFINS_debit":"4940.608702526515478140898508234888333190","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"87760.81247908941967750280244890920065534","retailer_PC_revenue_base":"97748.72906230380185243120014651837145115","retailer_PC_credit_base":"65008.00924376994050185392773993274122618","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":"22752.80323531947917564887470897645942916","PIS":"1072.632152522204018280589807708890230232","COFINS":"4940.608702526515478140898508234888333190","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"1612.854029528012730565114802417553128944","COFINS":"7428.903408735088940784771211135396230287","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"1072.632152522204018280589807708890230232","COFINS":"4940.608702526515478140898508234888333190","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"540.221877005808712284524994708662898712","COFINS":"2488.294706208573462643872702900507897097","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"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P030","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M008-ORDINARY-IPI","product_id":"BR-M008","tax_profile_id":"M04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"113496.3007197898247307577306715014742953","reference_price_brl":"115990","savings_vs_reference_brl":"2493.6992802101752692422693284985257047","fixed_residual_brl":"65954.16838872122100543243942398896266276","modeled_net_tax_total_brl":"47542.13233106860372532529124751251163255","modeled_net_tax_components_brl":{"II":"0","IPI":"25393.75361084763300853669052341122704148","PIS":"0.00000000000000000000000000000000000","COFINS":"8229.578720220970716788600724101284591070","ICMS":"13918.80000000000000000000000000000000000"},"modeled_tax_share_percent":"41.88870653013178086872283723542589551373","display":{"price_brl":"113496.30","fixed_residual_brl":"65954.17","modeled_net_tax_total_brl":"47542.13","modeled_tax_share_percent":"41.89","savings_vs_reference_brl":"2493.70"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0.35","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"58994.76838872122100543243942398896266276","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"73872.73777701129602483400879537811502975","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"115990","calibrated_to_price_brl":"115990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"72553.58174527895145296197292403207726136","supplier_own_ICMS":"8706.429809433474174355436750883849271363","supplier_IPI":"25393.75361084763300853669052341122704148","supplier_PC_base":"63847.15193584547727860653617314822799000","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"4852.383547124256273174096749159265327240","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"5212.370190566525825644563249116150728637","retailer_acquisition_cash":"103159.7055466931102871432266965594550315","retailer_PC_revenue_base":"108283.9305292232989051131674223853235667","retailer_PC_credit_base":"63847.15193584547727860653617314822799000","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":"25393.75361084763300853669052341122704148","PIS":"0.00000000000000000000000000000000000","COFINS":"4852.383547124256273174096749159265327240","ICMS":"13918.80000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000","COFINS":"8229.578720220970716788600724101284591069","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"4852.383547124256273174096749159265327240","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"3377.195173096714443614503974942019263829","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000001"},"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"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P030","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M008-ORDINARY-IPI","product_id":"BR-M008","tax_profile_id":"M04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"105374.4281084308544011191566860613376752","reference_price_brl":"115990","savings_vs_reference_brl":"10615.5718915691455988808433139386623248","fixed_residual_brl":"65954.16838872122100543243942398896266276","modeled_net_tax_total_brl":"39420.25971970963339568671726207237501248","modeled_net_tax_components_brl":{"II":"0","IPI":"23857.47670200631713257539607893439124181","PIS":"1643.983017703316263111321183137983770666","COFINS":"0.00000000000000000000000000000000000","ICMS":"13918.80000000000000000000000000000000000"},"modeled_tax_share_percent":"37.40970217095363374386019953785769743720","display":{"price_brl":"105374.43","fixed_residual_brl":"65954.17","modeled_net_tax_total_brl":"39420.26","modeled_tax_share_percent":"37.41","savings_vs_reference_brl":"10615.57"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0.35","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"58994.76838872122100543243942398896266276","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"73872.73777701129602483400879537811502975","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"115990","calibrated_to_price_brl":"115990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"68164.21914858947752164398879695540354804","supplier_own_ICMS":"8179.706297830737302597278655634648425765","supplier_IPI":"23857.47670200631713257539607893439124181","supplier_PC_base":"59984.51285075874021904671014132075512228","supplier_PIS_debit":"989.7444620375192136142707173317924595176","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"5739.093702169262697402721344365351574235","retailer_acquisition_cash":"97760.78955276505735162210622025514636408","retailer_PC_revenue_base":"99635.33440626159170371643534169598610096","retailer_PC_credit_base":"59984.51285075874021904671014132075512228","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":"23857.47670200631713257539607893439124181","PIS":"989.7444620375192136142707173317924595176","COFINS":"0.00000000000000000000000000000000000","ICMS":"13918.80000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"1643.983017703316263111321183137983770666","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"989.7444620375192136142707173317924595176","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"654.2385556657970494970504658061913111484","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000004"},"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"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P030","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M008-ORDINARY-IPI","product_id":"BR-M008","tax_profile_id":"M04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"72676.76957434845289854814261596579907742","reference_price_brl":"115990","savings_vs_reference_brl":"43313.23042565154710145185738403420092258","fixed_residual_brl":"65954.16838872122100543243942398896266276","modeled_net_tax_total_brl":"6722.601185627231893115703191976836414657","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"1199.166697976749472826044353163435684777","COFINS":"5523.434487650482420289658838813400729880","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"9.249999999999999999999999999999999999994","display":{"price_brl":"72676.77","fixed_residual_brl":"65954.17","modeled_net_tax_total_brl":"6722.60","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"43313.23"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"58994.76838872122100543243942398896266276","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"73872.73777701129602483400879537811502975","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"115990","calibrated_to_price_brl":"115990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"65008.00924376994050185392773993274122618","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"65008.00924376994050185392773993274122618","supplier_PIS_debit":"1072.632152522204018280589807708890230232","supplier_COFINS_debit":"4940.608702526515478140898508234888333190","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"65008.00924376994050185392773993274122618","retailer_PC_revenue_base":"72676.76957434845289854814261596579907742","retailer_PC_credit_base":"65008.00924376994050185392773993274122618","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":"1072.632152522204018280589807708890230232","COFINS":"4940.608702526515478140898508234888333190","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"1199.166697976749472826044353163435684777","COFINS":"5523.434487650482420289658838813400729884","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"1072.632152522204018280589807708890230232","COFINS":"4940.608702526515478140898508234888333190","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"126.534545454545454545454545454545454545","COFINS":"582.825785123966942148760330578512396694","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000003"},"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"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P030","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M008-ORDINARY-IPI","product_id":"BR-M008","tax_profile_id":"M04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"86013.88339203264615009031668512568745387","reference_price_brl":"115990","savings_vs_reference_brl":"29976.11660796735384990968331487431254613","fixed_residual_brl":"65954.16838872122100543243942398896266276","modeled_net_tax_total_brl":"20059.71500331142514465787726113672479112","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"6140.915003311425144657877261136724791120","ICMS":"13918.80000000000000000000000000000000000"},"modeled_tax_share_percent":"23.32148510477499308676636382912543254484","display":{"price_brl":"86013.88","fixed_residual_brl":"65954.17","modeled_net_tax_total_brl":"20059.72","modeled_tax_share_percent":"23.32","savings_vs_reference_brl":"29976.12"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"58994.76838872122100543243942398896266276","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"73872.73777701129602483400879537811502975","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"115990","calibrated_to_price_brl":"115990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"72553.58174527895145296197292403207726136","supplier_own_ICMS":"8706.429809433474174355436750883849271363","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"63847.15193584547727860653617314822799000","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"4852.383547124256273174096749159265327240","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"5212.370190566525825644563249116150728637","retailer_acquisition_cash":"77765.95193584547727860653617314822799000","retailer_PC_revenue_base":"80801.51320146612032444575343600953672523","retailer_PC_credit_base":"63847.15193584547727860653617314822799000","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":"4852.383547124256273174096749159265327240","ICMS":"13918.80000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"6140.915003311425144657877261136724791117","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"4852.383547124256273174096749159265327240","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"1288.531456187168871483780511977459463877","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000001"},"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"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P030","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M008-ORDINARY-IPI","product_id":"BR-M008","tax_profile_id":"M04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"81116.69887405737485605012152700247520263","reference_price_brl":"115990","savings_vs_reference_brl":"34873.30112594262514394987847299752479737","fixed_residual_brl":"65954.16838872122100543243942398896266276","modeled_net_tax_total_brl":"15162.53048533615385061768210301351253987","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"1243.730485336153850617682103013512539869","COFINS":"0.00000000000000000000000000000000000","ICMS":"13918.80000000000000000000000000000000000"},"modeled_tax_share_percent":"18.69224302246033879089561259743782863765","display":{"price_brl":"81116.70","fixed_residual_brl":"65954.17","modeled_net_tax_total_brl":"15162.53","modeled_tax_share_percent":"18.69","savings_vs_reference_brl":"34873.30"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"58994.76838872122100543243942398896266276","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"73872.73777701129602483400879537811502975","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"115990","calibrated_to_price_brl":"115990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"68164.21914858947752164398879695540354804","supplier_own_ICMS":"8179.706297830737302597278655634648425765","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"59984.51285075874021904671014132075512228","supplier_PIS_debit":"989.7444620375192136142707173317924595176","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"5739.093702169262697402721344365351574235","retailer_acquisition_cash":"73903.31285075874021904671014132075512228","retailer_PC_revenue_base":"75377.60517188811215864740018263712362840","retailer_PC_credit_base":"59984.51285075874021904671014132075512228","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":"989.7444620375192136142707173317924595176","COFINS":"0.00000000000000000000000000000000000","ICMS":"13918.80000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"1243.730485336153850617682103013512539869","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"989.7444620375192136142707173317924595176","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"253.9860232986346370034113856817200803514","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"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P030","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M008-ORDINARY-IPI","product_id":"BR-M008","tax_profile_id":"M04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"95563.49736608997624777567866297710222864","reference_price_brl":"115990","savings_vs_reference_brl":"20426.50263391002375222432133702289777136","fixed_residual_brl":"65954.16838872122100543243942398896266276","modeled_net_tax_total_brl":"29609.32897736875524234323923898813956588","modeled_net_tax_components_brl":{"II":"0","IPI":"22346.5031775459170475122876606018797965","PIS":"0.00000000000000000000000000000000000","COFINS":"7262.82579982283819483095157838625976938","ICMS":"0.00000000000000000000000000000000"},"modeled_tax_share_percent":"30.98393193369607035796137904768584393854","display":{"price_brl":"95563.50","fixed_residual_brl":"65954.17","modeled_net_tax_total_brl":"29609.33","modeled_tax_share_percent":"30.98","savings_vs_reference_brl":"20426.50"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.35","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"58994.76838872122100543243942398896266276","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"73872.73777701129602483400879537811502975","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"115990","calibrated_to_price_brl":"115990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"63847.15193584547727860653617314822799","supplier_own_ICMS":"0.00000000000000000000000000000000","supplier_IPI":"22346.5031775459170475122876606018797965","supplier_PC_base":"63847.15193584547727860653617314822799","supplier_PIS_debit":"0.00000000000000000000000000000000","supplier_COFINS_debit":"4852.38354712425627317409674915926532724","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"0.00000000000000000000000000000000","retailer_acquisition_cash":"86193.6551133913943261188238337501077865","retailer_PC_revenue_base":"95563.49736608997624777567866297710222864","retailer_PC_credit_base":"63847.15193584547727860653617314822799","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":"22346.5031775459170475122876606018797965","PIS":"0.00000000000000000000000000000000","COFINS":"4852.38354712425627317409674915926532724","ICMS":"0.00000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"7262.825799822838194830951578386259769377","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000","COFINS":"4852.38354712425627317409674915926532724","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"2410.442252698581921656854829226994442137","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"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P030","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M008-ORDINARY-IPI","product_id":"BR-M008","tax_profile_id":"M04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"88407.47116063729545714162478236016975654","reference_price_brl":"115990","savings_vs_reference_brl":"27582.52883936270454285837521763983024346","fixed_residual_brl":"65954.16838872122100543243942398896266276","modeled_net_tax_total_brl":"22453.30277191607445170918535837120709378","modeled_net_tax_components_brl":{"II":"0","IPI":"20994.57949776555907666634854946226429280","PIS":"1458.723274150515375042836808908942800983","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"25.39751728801086230256326828370102868849","display":{"price_brl":"88407.47","fixed_residual_brl":"65954.17","modeled_net_tax_total_brl":"22453.30","modeled_tax_share_percent":"25.40","savings_vs_reference_brl":"27582.53"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.35","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"58994.76838872122100543243942398896266276","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"73872.73777701129602483400879537811502975","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"115990","calibrated_to_price_brl":"115990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"59984.51285075874021904671014132075512228","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"20994.57949776555907666634854946226429280","supplier_PC_base":"59984.51285075874021904671014132075512228","supplier_PIS_debit":"989.7444620375192136142707173317924595176","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"80979.09234852429929571305869078301941508","retailer_PC_revenue_base":"88407.47116063729545714162478236016975654","retailer_PC_credit_base":"59984.51285075874021904671014132075512228","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":"20994.57949776555907666634854946226429280","PIS":"989.7444620375192136142707173317924595176","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"1458.723274150515375042836808908942800983","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"989.7444620375192136142707173317924595176","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"468.9788121129961614285660915771503414654","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"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P030","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M008-ORDINARY-IPI","product_id":"BR-M008","tax_profile_id":"M04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"103336.7967251444339053203414676209364491","reference_price_brl":"115990","savings_vs_reference_brl":"12653.2032748555660946796585323790635509","fixed_residual_brl":"65954.16838872122100543243942398896266276","modeled_net_tax_total_brl":"37382.62833642321289988790204363197378632","modeled_net_tax_components_brl":{"II":"0","IPI":"23463.82833642321289988790204363197378632","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"13918.80000000000000000000000000000000000"},"modeled_tax_share_percent":"36.17552461574133739620741604602681974831","display":{"price_brl":"103336.80","fixed_residual_brl":"65954.17","modeled_net_tax_total_brl":"37382.63","modeled_tax_share_percent":"36.18","savings_vs_reference_brl":"12653.20"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0.35","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":"58994.76838872122100543243942398896266276","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"73872.73777701129602483400879537811502975","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"115990","calibrated_to_price_brl":"115990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"67039.5095326377511425368629818056393895","supplier_own_ICMS":"8044.741143916530137104423557816676726740","supplier_IPI":"23463.82833642321289988790204363197378632","supplier_PC_base":"58994.76838872122100543243942398896266276","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"5874.058856083469862895576442183323273260","retailer_acquisition_cash":"96377.39672514443390532034146762093644908","retailer_PC_revenue_base":"97462.73786906096404242476502543761317584","retailer_PC_credit_base":"58994.76838872122100543243942398896266276","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":"23463.82833642321289988790204363197378632","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"13918.80000000000000000000000000000000000"},"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":"0.00000000000000000000000000000000002"},"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"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P030","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M008-ORDINARY-IPI","product_id":"BR-M008","tax_profile_id":"M04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"71378.97011766365909678835435496640980818","reference_price_brl":"115990","savings_vs_reference_brl":"44611.02988233634090321164564503359019182","fixed_residual_brl":"65954.16838872122100543243942398896266276","modeled_net_tax_total_brl":"5424.80172894243809135591493097744714542","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"5424.80172894243809135591493097744714542","ICMS":"0.00000000000000000000000000000000"},"modeled_tax_share_percent":"7.599999999999999999999999999999999999998","display":{"price_brl":"71378.97","fixed_residual_brl":"65954.17","modeled_net_tax_total_brl":"5424.80","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"44611.03"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"58994.76838872122100543243942398896266276","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"73872.73777701129602483400879537811502975","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"115990","calibrated_to_price_brl":"115990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"63847.15193584547727860653617314822799","supplier_own_ICMS":"0.00000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000","supplier_PC_base":"63847.15193584547727860653617314822799","supplier_PIS_debit":"0.00000000000000000000000000000000","supplier_COFINS_debit":"4852.38354712425627317409674915926532724","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"0.00000000000000000000000000000000","retailer_acquisition_cash":"63847.15193584547727860653617314822799","retailer_PC_revenue_base":"71378.97011766365909678835435496640980818","retailer_PC_credit_base":"63847.15193584547727860653617314822799","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":"0.00000000000000000000000000000000","PIS":"0.00000000000000000000000000000000","COFINS":"4852.38354712425627317409674915926532724","ICMS":"0.00000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"5424.801728942438091355914930977447145422","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000","COFINS":"4852.38354712425627317409674915926532724","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"572.418181818181818181818181818181818182","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"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P030","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M008-ORDINARY-IPI","product_id":"BR-M008","tax_profile_id":"M04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"67060.66943438863345748087384238837078064","reference_price_brl":"115990","savings_vs_reference_brl":"48929.33056561136654251912615761162921936","fixed_residual_brl":"65954.16838872122100543243942398896266276","modeled_net_tax_total_brl":"1106.501045667412452048434418399408117881","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"1106.501045667412452048434418399408117881","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"1.650000000000000000000000000000000000001","display":{"price_brl":"67060.67","fixed_residual_brl":"65954.17","modeled_net_tax_total_brl":"1106.50","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"48929.33"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"58994.76838872122100543243942398896266276","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"73872.73777701129602483400879537811502975","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"115990","calibrated_to_price_brl":"115990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"59984.51285075874021904671014132075512228","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"59984.51285075874021904671014132075512228","supplier_PIS_debit":"989.7444620375192136142707173317924595176","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"59984.51285075874021904671014132075512228","retailer_PC_revenue_base":"67060.66943438863345748087384238837078064","retailer_PC_credit_base":"59984.51285075874021904671014132075512228","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":"989.7444620375192136142707173317924595176","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"1106.501045667412452048434418399408117881","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"989.7444620375192136142707173317924595176","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"116.7565836298932384341637010676156583634","COFINS":"0.00000000000000000000000000000000000","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"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P030","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M008-ORDINARY-IPI","product_id":"BR-M008","tax_profile_id":"M04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"79872.96838872122100543243942398896266276","reference_price_brl":"115990","savings_vs_reference_brl":"36117.03161127877899456756057601103733724","fixed_residual_brl":"65954.16838872122100543243942398896266276","modeled_net_tax_total_brl":"13918.80000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"13918.80000000000000000000000000000000000"},"modeled_tax_share_percent":"17.42617093214912907462779865702629913780","display":{"price_brl":"79872.97","fixed_residual_brl":"65954.17","modeled_net_tax_total_brl":"13918.80","modeled_tax_share_percent":"17.43","savings_vs_reference_brl":"36117.03"},"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":"58994.76838872122100543243942398896266276","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"73872.73777701129602483400879537811502975","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"115990","calibrated_to_price_brl":"115990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"67039.5095326377511425368629818056393895","supplier_own_ICMS":"8044.741143916530137104423557816676726740","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"58994.76838872122100543243942398896266276","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"5874.058856083469862895576442183323273260","retailer_acquisition_cash":"72913.56838872122100543243942398896266276","retailer_PC_revenue_base":"73998.90953263775114253686298180563938950","retailer_PC_credit_base":"58994.76838872122100543243942398896266276","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":"0.0000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"13918.80000000000000000000000000000000000"},"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"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P030","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M008-ORDINARY-IPI","product_id":"BR-M008","tax_profile_id":"M04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"86602.33732477364835733379322238509959473","reference_price_brl":"115990","savings_vs_reference_brl":"29387.66267522635164266620677761490040527","fixed_residual_brl":"65954.16838872122100543243942398896266276","modeled_net_tax_total_brl":"20648.16893605242735190135379839613693197","modeled_net_tax_components_brl":{"II":"0","IPI":"20648.16893605242735190135379839613693197","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"23.84250768962302399349200495611113397433","display":{"price_brl":"86602.34","fixed_residual_brl":"65954.17","modeled_net_tax_total_brl":"20648.17","modeled_tax_share_percent":"23.84","savings_vs_reference_brl":"29387.66"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.35","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":"58994.76838872122100543243942398896266276","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"73872.73777701129602483400879537811502975","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"115990","calibrated_to_price_brl":"115990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"58994.76838872122100543243942398896266276","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"20648.16893605242735190135379839613693197","supplier_PC_base":"58994.76838872122100543243942398896266276","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"79642.93732477364835733379322238509959473","retailer_PC_revenue_base":"86602.33732477364835733379322238509959473","retailer_PC_credit_base":"58994.76838872122100543243942398896266276","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":"20648.16893605242735190135379839613693197","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"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P030","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-M008-ORDINARY-IPI","product_id":"BR-M008","tax_profile_id":"M04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"65954.16838872122100543243942398896266276","reference_price_brl":"115990","savings_vs_reference_brl":"50035.83161127877899456756057601103733724","fixed_residual_brl":"65954.16838872122100543243942398896266276","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":"65954.17","fixed_residual_brl":"65954.17","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"50035.83"},"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":"58994.76838872122100543243942398896266276","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"73872.73777701129602483400879537811502975","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"115990","calibrated_to_price_brl":"115990","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"58994.76838872122100543243942398896266276","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"58994.76838872122100543243942398896266276","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"58994.76838872122100543243942398896266276","retailer_PC_revenue_base":"65954.16838872122100543243942398896266276","retailer_PC_credit_base":"58994.76838872122100543243942398896266276","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"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P030","V5-S001","V5-S002","V5-S010","V5-S011","V5-S012","V5-S013","V5-S028","V5-S029","V5-S030","V5-S032"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]}]}