{"scenario":{"scenario_id":"EDU-BR-M008","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":"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":"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","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":"115990","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-P030","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":"86286.92718909030434059537668385165474803","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"101767.8529851987360718443372692499584234","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","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":"93246.32718909030434059537668385165474803","modeled_net_tax_total_brl":"22743.67281090969565940462331614834525196","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000","PIS":"1572.230161716281390320971229003825045734","COFINS":"7252.642649193414269083652087144520206221","ICMS":"13918.80000000000000000000000000000000000"},"modeled_tax_share_percent":"19.60830486327243353686061153215651802048","display":{"price_brl":"115990.00","fixed_residual_brl":"93246.33","modeled_net_tax_total_brl":"22743.67","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":"86286.92718909030434059537668385165474803","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"101767.8529851987360718443372692499584234","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":"101767.8529851987360718443372692499584234","supplier_own_ICMS":"12212.14235822384832862132047230999501081","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"89555.71062697488774322301679693996341259","supplier_PIS_debit":"582.1121190753367703309496091801097621818","supplier_COFINS_debit":"2686.671318809246632296690503908198902378","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"1706.65764177615167137867952769000498919","retailer_acquisition_cash":"103474.5106269748877432230167969399634126","retailer_PC_revenue_base":"114283.3423582238483286213204723099950108","retailer_PC_credit_base":"89555.71062697488774322301679693996341259","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":"582.1121190753367703309496091801097621818","COFINS":"2686.671318809246632296690503908198902378","ICMS":"13918.80000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"1885.675148910693497422251787793114917678","COFINS":"8685.534019225012472975220355895559620821","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"895.5571062697488774322301679693996341259","COFINS":"4119.562688840844836188258772659238316979","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"990.1180426409446199900216198237152835521","COFINS":"4565.971330384167636786961583236321303842","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","A-V5-ZFM"],"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":["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-M008","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":"93246.32718909030434059537668385165474803","modeled_net_tax_total_brl":"22743.67281090969565940462331614834525196","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000","PIS":"1572.230161716281390320971229003825045734","COFINS":"7252.642649193414269083652087144520206221","ICMS":"13918.80000000000000000000000000000000000"},"modeled_tax_share_percent":"19.60830486327243353686061153215651802048","display":{"price_brl":"115990.00","fixed_residual_brl":"93246.33","modeled_net_tax_total_brl":"22743.67","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":"86286.92718909030434059537668385165474803","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"101767.8529851987360718443372692499584234","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":"101767.8529851987360718443372692499584234","supplier_own_ICMS":"12212.14235822384832862132047230999501081","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"89555.71062697488774322301679693996341259","supplier_PIS_debit":"582.1121190753367703309496091801097621818","supplier_COFINS_debit":"2686.671318809246632296690503908198902378","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"1706.65764177615167137867952769000498919","retailer_acquisition_cash":"103474.5106269748877432230167969399634126","retailer_PC_revenue_base":"114283.3423582238483286213204723099950108","retailer_PC_credit_base":"89555.71062697488774322301679693996341259","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":"582.1121190753367703309496091801097621818","COFINS":"2686.671318809246632296690503908198902378","ICMS":"13918.80000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"1885.675148910693497422251787793114917678","COFINS":"8685.534019225012472975220355895559620821","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"895.5571062697488774322301679693996341259","COFINS":"4119.562688840844836188258772659238316979","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"990.1180426409446199900216198237152835521","COFINS":"4565.971330384167636786961583236321303842","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","A-V5-ZFM"],"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":["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-M008","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":"115990.000000000000000000000000000000","reference_price_brl":"115990","savings_vs_reference_brl":"0.000000000000000000000000000000","fixed_residual_brl":"93246.32718909030434059537668385165474803","modeled_net_tax_total_brl":"22743.67281090969565940462331614834525196","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000","PIS":"1572.230161716281390320971229003825045734","COFINS":"7252.642649193414269083652087144520206221","ICMS":"13918.80000000000000000000000000000000000"},"modeled_tax_share_percent":"19.60830486327243353686061153215651802048","display":{"price_brl":"115990.00","fixed_residual_brl":"93246.33","modeled_net_tax_total_brl":"22743.67","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":"86286.92718909030434059537668385165474803","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"101767.8529851987360718443372692499584234","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":"101767.8529851987360718443372692499584234","supplier_own_ICMS":"12212.14235822384832862132047230999501081","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"89555.71062697488774322301679693996341259","supplier_PIS_debit":"582.1121190753367703309496091801097621818","supplier_COFINS_debit":"2686.671318809246632296690503908198902378","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"1706.65764177615167137867952769000498919","retailer_acquisition_cash":"103474.5106269748877432230167969399634126","retailer_PC_revenue_base":"114283.3423582238483286213204723099950108","retailer_PC_credit_base":"89555.71062697488774322301679693996341259","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":"582.1121190753367703309496091801097621818","COFINS":"2686.671318809246632296690503908198902378","ICMS":"13918.80000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"1885.675148910693497422251787793114917678","COFINS":"8685.534019225012472975220355895559620821","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"895.5571062697488774322301679693996341259","COFINS":"4119.562688840844836188258772659238316979","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"990.1180426409446199900216198237152835521","COFINS":"4565.971330384167636786961583236321303842","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","A-V5-ZFM"],"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":["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-M008","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":"100826.4361783628584348237221557149591862","reference_price_brl":"115990","savings_vs_reference_brl":"15163.5638216371415651762778442850408138","fixed_residual_brl":"93246.32718909030434059537668385165474803","modeled_net_tax_total_brl":"7580.108989272554094228345471863304438179","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"1350.191209748575057073310856780006954628","COFINS":"6229.917779523979037155034615083297483551","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"7.517977701664744124295382016842960151946","display":{"price_brl":"100826.44","fixed_residual_brl":"93246.33","modeled_net_tax_total_brl":"7580.11","modeled_tax_share_percent":"7.52","savings_vs_reference_brl":"15163.56"},"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":"86286.92718909030434059537668385165474803","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"101767.8529851987360718443372692499584234","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":"89555.71062697488774322301679693996341259","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"89555.71062697488774322301679693996341259","supplier_PIS_debit":"582.1121190753367703309496091801097621818","supplier_COFINS_debit":"2686.671318809246632296690503908198902378","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"89555.71062697488774322301679693996341259","retailer_PC_revenue_base":"100826.4361783628584348237221557149591862","retailer_PC_credit_base":"89555.71062697488774322301679693996341259","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":"582.1121190753367703309496091801097621818","COFINS":"2686.671318809246632296690503908198902378","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"1663.636196942987164174591415569296826572","COFINS":"7662.809149555577241046602883834336898151","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"895.5571062697488774322301679693996341259","COFINS":"4119.562688840844836188258772659238316979","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"768.0790906732382867423612475998971924461","COFINS":"3543.246460714732404858344111175098581172","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000009"},"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-P030","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-M008","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":"114292.1128873961818389784600451866049943","reference_price_brl":"115990","savings_vs_reference_brl":"1697.8871126038181610215399548133950057","fixed_residual_brl":"93246.32718909030434059537668385165474803","modeled_net_tax_total_brl":"21045.78569830587749838308336133495024627","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"7126.985698305877498383083361334950246268","ICMS":"13918.80000000000000000000000000000000000"},"modeled_tax_share_percent":"18.41403152555310625286110840374761648096","display":{"price_brl":"114292.11","fixed_residual_brl":"93246.33","modeled_net_tax_total_brl":"21045.79","modeled_tax_share_percent":"18.41","savings_vs_reference_brl":"1697.89"},"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":"86286.92718909030434059537668385165474803","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"101767.8529851987360718443372692499584234","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":"101085.9034548855486651773391329096236505","supplier_own_ICMS":"12130.30841458626583982128069594915483806","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"88955.59504029928282535605843696046881244","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"2668.667851208978484760681753108814064373","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"1788.49158541373416017871930405084516194","retailer_acquisition_cash":"102874.3950402992828253560584369604688124","retailer_PC_revenue_base":"112503.6213019824476787997407411357598324","retailer_PC_credit_base":"88955.59504029928282535605843696046881244","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":"2668.667851208978484760681753108814064373","ICMS":"13918.80000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000","COFINS":"8550.275218950666023588780296326317747262","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"4091.957371853767009966378688100181565372","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"4458.317847096899013622401608226136181890","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-P030","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-M008","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":"108619.1181108060087385041534739935707403","reference_price_brl":"115990","savings_vs_reference_brl":"7370.8818891939912614958465260064292597","fixed_residual_brl":"93246.32718909030434059537668385165474803","modeled_net_tax_total_brl":"15372.79092171570439790877679014191599227","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"1453.990921715704397908776790141915992268","COFINS":"0.00000000000000000000000000000000000","ICMS":"13918.80000000000000000000000000000000000"},"modeled_tax_share_percent":"14.15293291742012148605147590055219283763","display":{"price_brl":"108619.12","fixed_residual_brl":"93246.33","modeled_net_tax_total_brl":"15372.79","modeled_tax_share_percent":"14.15","savings_vs_reference_brl":"7370.88"},"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":"86286.92718909030434059537668385165474803","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"101767.8529851987360718443372692499584234","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":"98694.84282963158752412885652634356813381","supplier_own_ICMS":"11843.38113955579050289546278316122817606","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"86851.46169007579702123339374318233995775","supplier_PIS_debit":"564.5345009854926806380170593306852097254","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"2075.41886044420949710453721683877182394","retailer_acquisition_cash":"100770.2616900757970212333937431823399578","retailer_PC_revenue_base":"106543.6992503617992413996162571547989164","retailer_PC_credit_base":"86851.46169007579702123339374318233995775","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":"564.5345009854926806380170593306852097254","COFINS":"0.00000000000000000000000000000000000","ICMS":"13918.80000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"1757.971037630969687483093668243054182121","COFINS":"0.0000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"868.5146169007579702123339374318233995775","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"889.4564207302117172707597308112307825435","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-P030","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-M008","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":"100826.4361783628584348237221557149591862","reference_price_brl":"115990","savings_vs_reference_brl":"15163.5638216371415651762778442850408138","fixed_residual_brl":"93246.32718909030434059537668385165474803","modeled_net_tax_total_brl":"7580.108989272554094228345471863304438179","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"1350.191209748575057073310856780006954628","COFINS":"6229.917779523979037155034615083297483551","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"7.517977701664744124295382016842960151946","display":{"price_brl":"100826.44","fixed_residual_brl":"93246.33","modeled_net_tax_total_brl":"7580.11","modeled_tax_share_percent":"7.52","savings_vs_reference_brl":"15163.56"},"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":"86286.92718909030434059537668385165474803","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"101767.8529851987360718443372692499584234","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":"89555.71062697488774322301679693996341259","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"89555.71062697488774322301679693996341259","supplier_PIS_debit":"582.1121190753367703309496091801097621818","supplier_COFINS_debit":"2686.671318809246632296690503908198902378","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"89555.71062697488774322301679693996341259","retailer_PC_revenue_base":"100826.4361783628584348237221557149591862","retailer_PC_credit_base":"89555.71062697488774322301679693996341259","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":"582.1121190753367703309496091801097621818","COFINS":"2686.671318809246632296690503908198902378","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"1663.636196942987164174591415569296826572","COFINS":"7662.809149555577241046602883834336898151","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"895.5571062697488774322301679693996341259","COFINS":"4119.562688840844836188258772659238316979","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"768.0790906732382867423612475998971924461","COFINS":"3543.246460714732404858344111175098581172","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000009"},"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-P030","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-M008","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":"114292.1128873961818389784600451866049943","reference_price_brl":"115990","savings_vs_reference_brl":"1697.8871126038181610215399548133950057","fixed_residual_brl":"93246.32718909030434059537668385165474803","modeled_net_tax_total_brl":"21045.78569830587749838308336133495024627","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"7126.985698305877498383083361334950246268","ICMS":"13918.80000000000000000000000000000000000"},"modeled_tax_share_percent":"18.41403152555310625286110840374761648096","display":{"price_brl":"114292.11","fixed_residual_brl":"93246.33","modeled_net_tax_total_brl":"21045.79","modeled_tax_share_percent":"18.41","savings_vs_reference_brl":"1697.89"},"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":"86286.92718909030434059537668385165474803","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"101767.8529851987360718443372692499584234","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":"101085.9034548855486651773391329096236505","supplier_own_ICMS":"12130.30841458626583982128069594915483806","supplier_IPI":"0.0000000000000000000000000000000000","supplier_PC_base":"88955.59504029928282535605843696046881244","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"2668.667851208978484760681753108814064373","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"1788.49158541373416017871930405084516194","retailer_acquisition_cash":"102874.3950402992828253560584369604688124","retailer_PC_revenue_base":"112503.6213019824476787997407411357598324","retailer_PC_credit_base":"88955.59504029928282535605843696046881244","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":"2668.667851208978484760681753108814064373","ICMS":"13918.80000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000","COFINS":"8550.275218950666023588780296326317747262","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"4091.957371853767009966378688100181565372","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"4458.317847096899013622401608226136181890","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-P030","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-M008","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":"108619.1181108060087385041534739935707403","reference_price_brl":"115990","savings_vs_reference_brl":"7370.8818891939912614958465260064292597","fixed_residual_brl":"93246.32718909030434059537668385165474803","modeled_net_tax_total_brl":"15372.79092171570439790877679014191599227","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"1453.990921715704397908776790141915992268","COFINS":"0.00000000000000000000000000000000000","ICMS":"13918.80000000000000000000000000000000000"},"modeled_tax_share_percent":"14.15293291742012148605147590055219283763","display":{"price_brl":"108619.12","fixed_residual_brl":"93246.33","modeled_net_tax_total_brl":"15372.79","modeled_tax_share_percent":"14.15","savings_vs_reference_brl":"7370.88"},"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":"86286.92718909030434059537668385165474803","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"101767.8529851987360718443372692499584234","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":"98694.84282963158752412885652634356813381","supplier_own_ICMS":"11843.38113955579050289546278316122817606","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"86851.46169007579702123339374318233995775","supplier_PIS_debit":"564.5345009854926806380170593306852097254","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"2075.41886044420949710453721683877182394","retailer_acquisition_cash":"100770.2616900757970212333937431823399578","retailer_PC_revenue_base":"106543.6992503617992413996162571547989164","retailer_PC_credit_base":"86851.46169007579702123339374318233995775","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":"564.5345009854926806380170593306852097254","COFINS":"0.00000000000000000000000000000000000","ICMS":"13918.80000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"1757.971037630969687483093668243054182121","COFINS":"0.0000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"868.5146169007579702123339374318233995775","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"889.4564207302117172707597308112307825435","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-P030","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-M008","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":"99375.58189225705174825722916543321130631","reference_price_brl":"115990","savings_vs_reference_brl":"16614.41810774294825174277083456678869369","fixed_residual_brl":"93246.32718909030434059537668385165474803","modeled_net_tax_total_brl":"6129.254703166747407661852481581556558280","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"6129.254703166747407661852481581556558280","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"6.167767359402314546435129107805349643543","display":{"price_brl":"99375.58","fixed_residual_brl":"93246.33","modeled_net_tax_total_brl":"6129.25","modeled_tax_share_percent":"6.17","savings_vs_reference_brl":"16614.42"},"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":"86286.92718909030434059537668385165474803","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"101767.8529851987360718443372692499584234","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":"88955.59504029928282535605843696046881240","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"88955.59504029928282535605843696046881240","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"2668.667851208978484760681753108814064372","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"88955.59504029928282535605843696046881240","retailer_PC_revenue_base":"99375.58189225705174825722916543321130631","retailer_PC_credit_base":"88955.59504029928282535605843696046881240","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":"2668.667851208978484760681753108814064372","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"7552.544223811535932867549416572924059280","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"4091.957371853767009966378688100181565370","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"3460.586851957768922901170728472742493910","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-P030","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-M008","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":"94501.62386698021255823188592348806970837","reference_price_brl":"115990","savings_vs_reference_brl":"21488.37613301978744176811407651193029163","fixed_residual_brl":"93246.32718909030434059537668385165474803","modeled_net_tax_total_brl":"1255.296677889908217636509239636414960335","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"1255.296677889908217636509239636414960335","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"1.328333447112881938943161508354796107658","display":{"price_brl":"94501.62","fixed_residual_brl":"93246.33","modeled_net_tax_total_brl":"1255.30","modeled_tax_share_percent":"1.33","savings_vs_reference_brl":"21488.38"},"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":"86286.92718909030434059537668385165474803","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"101767.8529851987360718443372692499584234","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":"86851.46169007579702123339374318233995776","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"86851.46169007579702123339374318233995776","supplier_PIS_debit":"564.5345009854926806380170593306852097254","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"86851.46169007579702123339374318233995776","retailer_PC_revenue_base":"94501.62386698021255823188592348806970837","retailer_PC_credit_base":"86851.46169007579702123339374318233995776","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":"564.5345009854926806380170593306852097254","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"1559.276793805173507210826117737553150188","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"868.5146169007579702123339374318233995776","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"690.7621769044155369984921803057297506104","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000005"},"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-P030","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-M008","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":"107165.1271890903043405953766838516547480","reference_price_brl":"115990","savings_vs_reference_brl":"8824.8728109096956594046233161483452520","fixed_residual_brl":"93246.32718909030434059537668385165474803","modeled_net_tax_total_brl":"13918.80000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"13918.80000000000000000000000000000000000"},"modeled_tax_share_percent":"12.98818035781417049326480567240131554891","display":{"price_brl":"107165.13","fixed_residual_brl":"93246.33","modeled_net_tax_total_brl":"13918.80","modeled_tax_share_percent":"12.99","savings_vs_reference_brl":"8824.87"},"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":"86286.92718909030434059537668385165474803","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"101767.8529851987360718443372692499584234","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":"98053.32635123898220522201895892233494094","supplier_own_ICMS":"11766.39916214867786462664227507068019291","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"86286.92718909030434059537668385165474803","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"2152.40083785132213537335772492931980709","retailer_acquisition_cash":"100205.7271890903043405953766838516547480","retailer_PC_revenue_base":"105012.7263512389822052220189589223349409","retailer_PC_credit_base":"86286.92718909030434059537668385165474803","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":"13918.80000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","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":"-0.00000000000000000000000000000000003"},"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-P030","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-M008","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":"99375.58189225705174825722916543321130631","reference_price_brl":"115990","savings_vs_reference_brl":"16614.41810774294825174277083456678869369","fixed_residual_brl":"93246.32718909030434059537668385165474803","modeled_net_tax_total_brl":"6129.254703166747407661852481581556558280","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"6129.254703166747407661852481581556558280","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"6.167767359402314546435129107805349643543","display":{"price_brl":"99375.58","fixed_residual_brl":"93246.33","modeled_net_tax_total_brl":"6129.25","modeled_tax_share_percent":"6.17","savings_vs_reference_brl":"16614.42"},"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":"86286.92718909030434059537668385165474803","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"101767.8529851987360718443372692499584234","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":"88955.59504029928282535605843696046881240","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"88955.59504029928282535605843696046881240","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"2668.667851208978484760681753108814064372","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"88955.59504029928282535605843696046881240","retailer_PC_revenue_base":"99375.58189225705174825722916543321130631","retailer_PC_credit_base":"88955.59504029928282535605843696046881240","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":"2668.667851208978484760681753108814064372","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"7552.544223811535932867549416572924059280","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"4091.957371853767009966378688100181565370","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"3460.586851957768922901170728472742493910","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-P030","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-M008","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":"94501.62386698021255823188592348806970837","reference_price_brl":"115990","savings_vs_reference_brl":"21488.37613301978744176811407651193029163","fixed_residual_brl":"93246.32718909030434059537668385165474803","modeled_net_tax_total_brl":"1255.296677889908217636509239636414960335","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"1255.296677889908217636509239636414960335","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"1.328333447112881938943161508354796107658","display":{"price_brl":"94501.62","fixed_residual_brl":"93246.33","modeled_net_tax_total_brl":"1255.30","modeled_tax_share_percent":"1.33","savings_vs_reference_brl":"21488.38"},"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":"86286.92718909030434059537668385165474803","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"101767.8529851987360718443372692499584234","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":"86851.46169007579702123339374318233995776","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"86851.46169007579702123339374318233995776","supplier_PIS_debit":"564.5345009854926806380170593306852097254","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"86851.46169007579702123339374318233995776","retailer_PC_revenue_base":"94501.62386698021255823188592348806970837","retailer_PC_credit_base":"86851.46169007579702123339374318233995776","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":"564.5345009854926806380170593306852097254","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"1559.276793805173507210826117737553150188","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"868.5146169007579702123339374318233995776","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"690.7621769044155369984921803057297506104","COFINS":"0.00000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000005"},"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-P030","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-M008","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":"107165.1271890903043405953766838516547480","reference_price_brl":"115990","savings_vs_reference_brl":"8824.8728109096956594046233161483452520","fixed_residual_brl":"93246.32718909030434059537668385165474803","modeled_net_tax_total_brl":"13918.80000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"13918.80000000000000000000000000000000000"},"modeled_tax_share_percent":"12.98818035781417049326480567240131554891","display":{"price_brl":"107165.13","fixed_residual_brl":"93246.33","modeled_net_tax_total_brl":"13918.80","modeled_tax_share_percent":"12.99","savings_vs_reference_brl":"8824.87"},"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":"86286.92718909030434059537668385165474803","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"101767.8529851987360718443372692499584234","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":"98053.32635123898220522201895892233494094","supplier_own_ICMS":"11766.39916214867786462664227507068019291","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"86286.92718909030434059537668385165474803","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"2152.40083785132213537335772492931980709","retailer_acquisition_cash":"100205.7271890903043405953766838516547480","retailer_PC_revenue_base":"105012.7263512389822052220189589223349409","retailer_PC_credit_base":"86286.92718909030434059537668385165474803","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":"13918.80000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000","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":"-0.00000000000000000000000000000000003"},"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-P030","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-M008","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":"93246.32718909030434059537668385165474803","reference_price_brl":"115990","savings_vs_reference_brl":"22743.67281090969565940462331614834525197","fixed_residual_brl":"93246.32718909030434059537668385165474803","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":"93246.33","fixed_residual_brl":"93246.33","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"22743.67"},"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":"86286.92718909030434059537668385165474803","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"101767.8529851987360718443372692499584234","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":"86286.92718909030434059537668385165474803","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"86286.92718909030434059537668385165474803","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"86286.92718909030434059537668385165474803","retailer_PC_revenue_base":"93246.32718909030434059537668385165474803","retailer_PC_credit_base":"86286.92718909030434059537668385165474803","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-P030","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-M008","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":"93246.32718909030434059537668385165474803","reference_price_brl":"115990","savings_vs_reference_brl":"22743.67281090969565940462331614834525197","fixed_residual_brl":"93246.32718909030434059537668385165474803","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":"93246.33","fixed_residual_brl":"93246.33","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"22743.67"},"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":"86286.92718909030434059537668385165474803","retailer_fixed_residual_brl":"6959.40","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"101767.8529851987360718443372692499584234","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":"86286.92718909030434059537668385165474803","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"86286.92718909030434059537668385165474803","supplier_PIS_debit":"0.00000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"115990","ICMS_ST":"0.00000000000000000000000000000000000","retailer_acquisition_cash":"86286.92718909030434059537668385165474803","retailer_PC_revenue_base":"93246.32718909030434059537668385165474803","retailer_PC_credit_base":"86286.92718909030434059537668385165474803","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-P030","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."]}]}