{"scenario":{"scenario_id":"EDU-BR-A001-ORDINARY-IPI","product_id":"BR-A001","tax_profile_id":"A01","ncm":"8418.10.00","state":"SP","date":"2026-09-14","mode":"educational","path":"goods_retail_st_mva","origin_scenario":"Representative domestic_non_zfm route, not a verified exact-unit country/plant. Nonpreferential imports; Chinese footwear excluded from selected route.","imported":false,"zfm_qualified":false,"reference_price_brl":"4645.33","price_source_id":"V5-P001","price_date":"2026-09-14","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"customs_fraction":"0","rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.0975","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-SP-ICMS-18","ICMS_OWN":"R-SP-ICMS-18","IPI":"R-V5-IPI-FRIDGE-STD","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","IVA":"R-V5-SP-IVA-FRIDGE"},"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":"0.37","IVA_adjusted":false,"ST_policy":"recomputed_statutory_MVA","ST_reference_price_brl":null,"retailer_margin_fraction":null,"retailer_IPI_credit":false,"retailer_PC_credit_IPI_policy":"exclude_IPI_administrative","contribution_regime":"ordinary_non_cumulative","calibration_policy":"baseline_ST_base_equals_reference_price","assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P001","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S024","V5-S025","V5-S029"],"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":"2026-09-30","alternative_reason":"Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","calibrated":{"upstream_fixed_residual_brl":"2299.068765774903147498461998902615433218","retailer_fixed_residual_brl":"805.0844687110470046389438504896662953298","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3089.523302795005237517250552849043113912","baseline_adjusted_IVA":"0.37","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"4645.33","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.5.0","scenario_id":"EDU-BR-A001-ORDINARY-IPI","product_id":"BR-A001","tax_profile_id":"A01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"4645.330000000000000000000000000000000003","reference_price_brl":"4645.33","savings_vs_reference_brl":"-0.000000000000000000000000000000000003","fixed_residual_brl":"3104.153234485950152137405849392281728548","modeled_net_tax_total_brl":"1541.176765514049847862594150607718271454","modeled_net_tax_components_brl":{"II":"0","IPI":"301.2285220225130106579319289027817036065","PIS":"72.02719910930116555542623414196165804835","COFINS":"331.7616443822356716492359875629749097985","ICMS":"836.1594000000000000000000000000000000004"},"modeled_tax_share_percent":"33.17690595746803451773273697687178890311","display":{"price_brl":"4645.33","fixed_residual_brl":"3104.15","modeled_net_tax_total_brl":"1541.18","modeled_tax_share_percent":"33.18","savings_vs_reference_brl":"-0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.0975","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":"2299.068765774903147498461998902615433218","retailer_fixed_residual_brl":"805.0844687110470046389438504896662953298","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3089.523302795005237517250552849043113912","baseline_adjusted_IVA":"0.37","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"4645.33","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3089.523302795005237517250552849043113913","supplier_own_ICMS":"556.1141945031009427531050995128277605043","supplier_IPI":"301.2285220225130106579319289027817036065","supplier_PC_base":"2533.409108291904294764145453336215353409","supplier_PIS_debit":"41.80125028681642086360839998004755333125","supplier_COFINS_debit":"192.5390922301847264020750544535523668591","IVA_applied":"0.37","presumed_ST_base":"4645.330000000000000000000000000000000002","ICMS_ST":"280.0452054968990572468949004871722394961","retailer_acquisition_cash":"3670.797030314417305422077382238997057016","retailer_PC_revenue_base":"4365.284794503100942753105099512827760507","retailer_PC_credit_base":"2533.409108291904294764145453336215353409","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":"301.2285220225130106579319289027817036065","PIS":"41.80125028681642086360839998004755333125","COFINS":"192.5390922301847264020750544535523668591","ICMS":"836.1594000000000000000000000000000000004"},"retailer_debits":{"IPI":"0","PIS":"72.02719910930116555542623414196165804837","COFINS":"331.7616443822356716492359875629749097985","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"41.80125028681642086360839998004755333125","COFINS":"192.5390922301847264020750544535523668591","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"30.22594882248474469181783416191410471712","COFINS":"139.2225521520509452471609331094225429394","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P001","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S024","V5-S025","V5-S029"],"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-A001-ORDINARY-IPI","product_id":"BR-A001","tax_profile_id":"A01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"4645.330000000000000000000000000000000003","reference_price_brl":"4645.33","savings_vs_reference_brl":"-0.000000000000000000000000000000000003","fixed_residual_brl":"3104.153234485950152137405849392281728548","modeled_net_tax_total_brl":"1541.176765514049847862594150607718271454","modeled_net_tax_components_brl":{"II":"0","IPI":"301.2285220225130106579319289027817036065","PIS":"72.02719910930116555542623414196165804835","COFINS":"331.7616443822356716492359875629749097985","ICMS":"836.1594000000000000000000000000000000004"},"modeled_tax_share_percent":"33.17690595746803451773273697687178890311","display":{"price_brl":"4645.33","fixed_residual_brl":"3104.15","modeled_net_tax_total_brl":"1541.18","modeled_tax_share_percent":"33.18","savings_vs_reference_brl":"-0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.0975","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":"2299.068765774903147498461998902615433218","retailer_fixed_residual_brl":"805.0844687110470046389438504896662953298","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3089.523302795005237517250552849043113912","baseline_adjusted_IVA":"0.37","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"4645.33","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3089.523302795005237517250552849043113913","supplier_own_ICMS":"556.1141945031009427531050995128277605043","supplier_IPI":"301.2285220225130106579319289027817036065","supplier_PC_base":"2533.409108291904294764145453336215353409","supplier_PIS_debit":"41.80125028681642086360839998004755333125","supplier_COFINS_debit":"192.5390922301847264020750544535523668591","IVA_applied":"0.37","presumed_ST_base":"4645.330000000000000000000000000000000002","ICMS_ST":"280.0452054968990572468949004871722394961","retailer_acquisition_cash":"3670.797030314417305422077382238997057016","retailer_PC_revenue_base":"4365.284794503100942753105099512827760507","retailer_PC_credit_base":"2533.409108291904294764145453336215353409","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":"301.2285220225130106579319289027817036065","PIS":"41.80125028681642086360839998004755333125","COFINS":"192.5390922301847264020750544535523668591","ICMS":"836.1594000000000000000000000000000000004"},"retailer_debits":{"IPI":"0","PIS":"72.02719910930116555542623414196165804837","COFINS":"331.7616443822356716492359875629749097985","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"41.80125028681642086360839998004755333125","COFINS":"192.5390922301847264020750544535523668591","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"30.22594882248474469181783416191410471712","COFINS":"139.2225521520509452471609331094225429394","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P001","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S024","V5-S025","V5-S029"],"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-A001-ORDINARY-IPI","product_id":"BR-A001","tax_profile_id":"A01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"4239.114790797057646218660951728957829572","reference_price_brl":"4645.33","savings_vs_reference_brl":"406.215209202942353781339048271042170428","fixed_residual_brl":"3104.153234485950152137405849392281728548","modeled_net_tax_total_brl":"1134.961556311107494081255102336676101023","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"66.55031689071001990710019907100199071005","COFINS":"306.5347929511491826024009169331000784221","ICMS":"761.8764464692482915717539863325740318910"},"modeled_tax_share_percent":"26.77355090206714735960437700340653667783","display":{"price_brl":"4239.11","fixed_residual_brl":"3104.15","modeled_net_tax_total_brl":"1134.96","modeled_tax_share_percent":"26.77","savings_vs_reference_brl":"406.22"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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":"2299.068765774903147498461998902615433218","retailer_fixed_residual_brl":"805.0844687110470046389438504896662953298","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3089.523302795005237517250552849043113912","baseline_adjusted_IVA":"0.37","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"4645.33","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3089.523302795005237517250552849043113913","supplier_own_ICMS":"556.1141945031009427531050995128277605043","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2533.409108291904294764145453336215353409","supplier_PIS_debit":"41.80125028681642086360839998004755333125","supplier_COFINS_debit":"192.5390922301847264020750544535523668591","IVA_applied":"0.37","presumed_ST_base":"4232.646924829157175398633257403189066061","ICMS_ST":"205.7622519661473488186488868197462713867","retailer_acquisition_cash":"3295.285554761152586335899439668789385300","retailer_PC_revenue_base":"4033.352538830910297400012064909211558185","retailer_PC_credit_base":"2533.409108291904294764145453336215353409","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":"0.000000000000000000000000000000000000","PIS":"41.80125028681642086360839998004755333125","COFINS":"192.5390922301847264020750544535523668591","ICMS":"761.8764464692482915717539863325740318910"},"retailer_debits":{"IPI":"0","PIS":"66.55031689071001990710019907100199071005","COFINS":"306.5347929511491826024009169331000784221","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"41.80125028681642086360839998004755333125","COFINS":"192.5390922301847264020750544535523668591","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"24.74906660389359904349179909095443737880","COFINS":"113.9957007209644562003258624795477115630","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P001","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S024","V5-S025","V5-S029"],"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-A001-ORDINARY-IPI","product_id":"BR-A001","tax_profile_id":"A01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"3692.738978010370050553068904785193085956","reference_price_brl":"4645.33","savings_vs_reference_brl":"952.591021989629949446931095214806914044","fixed_residual_brl":"3104.153234485950152137405849392281728548","modeled_net_tax_total_brl":"588.5857435244198984156630553929113574083","modeled_net_tax_components_brl":{"II":"0","IPI":"247.0073880584606687395041817002809969573","PIS":"60.93019313717110583412563692895568591827","COFINS":"280.6481623287881238420332367636746745327","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"15.93900210736116144300830636401995519279","display":{"price_brl":"3692.74","fixed_residual_brl":"3104.15","modeled_net_tax_total_brl":"588.59","modeled_tax_share_percent":"15.94","savings_vs_reference_brl":"952.59"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.0975","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":"2299.068765774903147498461998902615433218","retailer_fixed_residual_brl":"805.0844687110470046389438504896662953298","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3089.523302795005237517250552849043113912","baseline_adjusted_IVA":"0.37","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"4645.33","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2533.409108291904294764145453336215353408","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"247.0073880584606687395041817002809969573","supplier_PC_base":"2533.409108291904294764145453336215353408","supplier_PIS_debit":"41.80125028681642086360839998004755333123","supplier_COFINS_debit":"192.5390922301847264020750544535523668590","IVA_applied":"0.37","presumed_ST_base":"3809.170600000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2780.416496350364963503649635036496350365","retailer_PC_revenue_base":"3692.738978010370050553068904785193085956","retailer_PC_credit_base":"2533.409108291904294764145453336215353408","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":"247.0073880584606687395041817002809969573","PIS":"41.80125028681642086360839998004755333123","COFINS":"192.5390922301847264020750544535523668590","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"60.93019313717110583412563692895568591827","COFINS":"280.6481623287881238420332367636746745327","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"41.80125028681642086360839998004755333123","COFINS":"192.5390922301847264020750544535523668590","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"19.12894285035468497051723694890813258704","COFINS":"88.1090700986033974399581823101223076737","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P001","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S024","V5-S025","V5-S029"],"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-A001-ORDINARY-IPI","product_id":"BR-A001","tax_profile_id":"A01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"4545.808748521072704982006860149667411410","reference_price_brl":"4645.33","savings_vs_reference_brl":"99.521251478927295017993139850332588590","fixed_residual_brl":"3104.153234485950152137405849392281728548","modeled_net_tax_total_brl":"1441.655514035122552844601010757385682862","modeled_net_tax_components_brl":{"II":"0","IPI":"295.8494412721109926104688587438034588993","PIS":"0.000000000000000000000000000000000000","COFINS":"324.5780906201544173769892948707250811048","ICMS":"821.2279821428571428571428571428571428574"},"modeled_tax_share_percent":"31.71395000953678079536456302482216873903","display":{"price_brl":"4545.81","fixed_residual_brl":"3104.15","modeled_net_tax_total_brl":"1441.66","modeled_tax_share_percent":"31.71","savings_vs_reference_brl":"99.52"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.0975","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":"2299.068765774903147498461998902615433218","retailer_fixed_residual_brl":"805.0844687110470046389438504896662953298","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3089.523302795005237517250552849043113912","baseline_adjusted_IVA":"0.37","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"4645.33","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3034.353243816523001133013935833881629736","supplier_own_ICMS":"546.1835838869741402039425084500986933525","supplier_IPI":"295.8494412721109926104688587438034588993","supplier_PC_base":"2488.169659929548860929071427383782936384","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"189.1008941546457134306094284811675031652","IVA_applied":"0.37","presumed_ST_base":"4562.377678571428571428571428571428571430","ICMS_ST":"275.0443982558830026532003486927584495049","retailer_acquisition_cash":"3605.247083344516996396683143270443538140","retailer_PC_revenue_base":"4270.764350265189702328806511456908961905","retailer_PC_credit_base":"2488.169659929548860929071427383782936384","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":"295.8494412721109926104688587438034588993","PIS":"0.000000000000000000000000000000000000","COFINS":"189.1008941546457134306094284811675031652","ICMS":"821.2279821428571428571428571428571428574"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"324.5780906201544173769892948707250811048","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"189.1008941546457134306094284811675031652","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"135.4771964655087039463798663895575779396","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P001","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S024","V5-S025","V5-S029"],"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-A001-ORDINARY-IPI","product_id":"BR-A001","tax_profile_id":"A01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"4218.999271876716549596828799586066570948","reference_price_brl":"4645.33","savings_vs_reference_brl":"426.330728123283450403171200413933429052","fixed_residual_brl":"3104.153234485950152137405849392281728548","modeled_net_tax_total_brl":"1114.846037390766397459422950193784842398","modeled_net_tax_components_brl":{"II":"0","IPI":"277.9510764976416443030739455813669507096","PIS":"65.34981041015576484928240573087239092580","COFINS":"0.000000000000000000000000000000000000","ICMS":"771.5451504829689883070665988815455007630"},"modeled_tax_share_percent":"26.42441881472178961597120481493685864432","display":{"price_brl":"4219.00","fixed_residual_brl":"3104.15","modeled_net_tax_total_brl":"1114.85","modeled_tax_share_percent":"26.42","savings_vs_reference_brl":"426.33"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.0975","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":"2299.068765774903147498461998902615433218","retailer_fixed_residual_brl":"805.0844687110470046389438504896662953298","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3089.523302795005237517250552849043113912","baseline_adjusted_IVA":"0.37","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"4645.33","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2850.780271770683531313578929039661032919","supplier_own_ICMS":"513.1404489187230356364442072271389859254","supplier_IPI":"277.9510764976416443030739455813669507096","supplier_PC_base":"2337.639822851960495677134721812522046994","supplier_PIS_debit":"38.57105707705734817867272290990661377540","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"4286.361947127605490594814438230808337572","ICMS_ST":"258.4047015642459526706223916544065148376","retailer_acquisition_cash":"3387.136049832571128287275266275434498467","retailer_PC_revenue_base":"3960.594570312470596926206407931660056110","retailer_PC_credit_base":"2337.639822851960495677134721812522046994","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":"277.9510764976416443030739455813669507096","PIS":"38.57105707705734817867272290990661377540","COFINS":"0.000000000000000000000000000000000000","ICMS":"771.5451504829689883070665988815455007630"},"retailer_debits":{"IPI":"0","PIS":"65.34981041015576484928240573087239092582","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"38.57105707705734817867272290990661377540","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"26.77875333309841667060968282096577715042","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P001","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S024","V5-S025","V5-S029"],"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-A001-ORDINARY-IPI","product_id":"BR-A001","tax_profile_id":"A01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"3420.554528359173721363532616410227800053","reference_price_brl":"4645.33","savings_vs_reference_brl":"1224.775471640826278636467383589772199947","fixed_residual_brl":"3104.153234485950152137405849392281728548","modeled_net_tax_total_brl":"316.4012938732235692261267670179460715049","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"56.43914971792636640249828817076875870087","COFINS":"259.9621441552972028236284788471773128040","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.250000000000000000000000000000000000000","display":{"price_brl":"3420.55","fixed_residual_brl":"3104.15","modeled_net_tax_total_brl":"316.40","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"1224.78"},"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":"2299.068765774903147498461998902615433218","retailer_fixed_residual_brl":"805.0844687110470046389438504896662953298","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3089.523302795005237517250552849043113912","baseline_adjusted_IVA":"0.37","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"4645.33","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2533.409108291904294764145453336215353408","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2533.409108291904294764145453336215353408","supplier_PIS_debit":"41.80125028681642086360839998004755333123","supplier_COFINS_debit":"192.5390922301847264020750544535523668590","IVA_applied":"0.37","presumed_ST_base":"3470.770478359908883826879271070615034169","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2533.409108291904294764145453336215353408","retailer_PC_revenue_base":"3420.554528359173721363532616410227800053","retailer_PC_credit_base":"2533.409108291904294764145453336215353408","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":"0.000000000000000000000000000000000000","PIS":"41.80125028681642086360839998004755333123","COFINS":"192.5390922301847264020750544535523668590","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"56.43914971792636640249828817076875870087","COFINS":"259.9621441552972028236284788471773128040","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"41.80125028681642086360839998004755333123","COFINS":"192.5390922301847264020750544535523668590","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"14.63789943110994553888988819072120536964","COFINS":"67.4230519251124764215534243936249459450","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P001","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S024","V5-S025","V5-S029"],"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-A001-ORDINARY-IPI","product_id":"BR-A001","tax_profile_id":"A01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"4152.668898303250012331463444406169007775","reference_price_brl":"4645.33","savings_vs_reference_brl":"492.661101696749987668536555593830992225","fixed_residual_brl":"3104.153234485950152137405849392281728548","modeled_net_tax_total_brl":"1048.515663817299860194057595013887279227","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"300.2441538921452881146563584372520693339","ICMS":"748.2715099251545720794012365766352098928"},"modeled_tax_share_percent":"25.24919971938325382307982995841886991338","display":{"price_brl":"4152.67","fixed_residual_brl":"3104.15","modeled_net_tax_total_brl":"1048.52","modeled_tax_share_percent":"25.25","savings_vs_reference_brl":"492.66"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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":"2299.068765774903147498461998902615433218","retailer_fixed_residual_brl":"805.0844687110470046389438504896662953298","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3089.523302795005237517250552849043113912","baseline_adjusted_IVA":"0.37","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"4645.33","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3034.353243816523001133013935833881629736","supplier_own_ICMS":"546.1835838869741402039425084500986933525","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2488.169659929548860929071427383782936384","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"189.1008941546457134306094284811675031652","IVA_applied":"0.37","presumed_ST_base":"4157.063944028636511552229092092417832738","ICMS_ST":"202.0879260381804318754587281265365165403","retailer_acquisition_cash":"3236.441169854703433008472663960418146276","retailer_PC_revenue_base":"3950.580972265069580456004716279632491235","retailer_PC_credit_base":"2488.169659929548860929071427383782936384","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":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"189.1008941546457134306094284811675031652","ICMS":"748.2715099251545720794012365766352098928"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"300.2441538921452881146563584372520693339","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"189.1008941546457134306094284811675031652","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"111.1432597374995746840469299560845661687","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P001","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S024","V5-S025","V5-S029"],"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-A001-ORDINARY-IPI","product_id":"BR-A001","tax_profile_id":"A01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"3867.842325433606412635255639459420900617","reference_price_brl":"4645.33","savings_vs_reference_brl":"777.487674566393587364744360540579099383","fixed_residual_brl":"3104.153234485950152137405849392281728548","modeled_net_tax_total_brl":"763.6890909476562604978497900671391720689","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"60.68667592900570167592122616595876135111","COFINS":"0.000000000000000000000000000000000000","ICMS":"703.0024150186505588219285639011804107178"},"modeled_tax_share_percent":"19.74457660608082078904813765504475446277","display":{"price_brl":"3867.84","fixed_residual_brl":"3104.15","modeled_net_tax_total_brl":"763.69","modeled_tax_share_percent":"19.74","savings_vs_reference_brl":"777.49"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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":"2299.068765774903147498461998902615433218","retailer_fixed_residual_brl":"805.0844687110470046389438504896662953298","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3089.523302795005237517250552849043113912","baseline_adjusted_IVA":"0.37","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"4645.33","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2850.780271770683531313578929039661032919","supplier_own_ICMS":"513.1404489187230356364442072271389859254","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2337.639822851960495677134721812522046994","supplier_PIS_debit":"38.57105707705734817867272290990661377540","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"3905.568972325836437899603132784335615099","ICMS_ST":"189.8619660999275231854843566740414247924","retailer_acquisition_cash":"3040.642237870611054499063285713702457711","retailer_PC_revenue_base":"3677.980359333678889449771282785379475825","retailer_PC_credit_base":"2337.639822851960495677134721812522046994","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":"0.000000000000000000000000000000000000","PIS":"38.57105707705734817867272290990661377540","COFINS":"0.000000000000000000000000000000000000","ICMS":"703.0024150186505588219285639011804107178"},"retailer_debits":{"IPI":"0","PIS":"60.68667592900570167592122616595876135111","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"38.57105707705734817867272290990661377540","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"22.11561885194835349724850325605214757571","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P001","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S024","V5-S025","V5-S029"],"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-A001-ORDINARY-IPI","product_id":"BR-A001","tax_profile_id":"A01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"3622.023567455715547703452720305411866715","reference_price_brl":"4645.33","savings_vs_reference_brl":"1023.306432544284452296547279694588133285","fixed_residual_brl":"3104.153234485950152137405849392281728548","modeled_net_tax_total_brl":"517.8703329697653955660468709131301381676","modeled_net_tax_components_brl":{"II":"0","IPI":"242.5965418431310139405844641699188362973","PIS":"0.000000000000000000000000000000000000","COFINS":"275.2737911266343816254624067432113018703","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"14.29781787238735590864405552355131442237","display":{"price_brl":"3622.02","fixed_residual_brl":"3104.15","modeled_net_tax_total_brl":"517.87","modeled_tax_share_percent":"14.30","savings_vs_reference_brl":"1023.31"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.0975","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":"2299.068765774903147498461998902615433218","retailer_fixed_residual_brl":"805.0844687110470046389438504896662953298","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3089.523302795005237517250552849043113912","baseline_adjusted_IVA":"0.37","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"4645.33","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2488.169659929548860929071427383782936383","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"242.5965418431310139405844641699188362973","supplier_PC_base":"2488.169659929548860929071427383782936383","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"189.1008941546457134306094284811675031651","IVA_applied":"0.37","presumed_ST_base":"3741.149696428571428571428571428571428572","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2730.766201772679874869655891553701772680","retailer_PC_revenue_base":"3622.023567455715547703452720305411866715","retailer_PC_credit_base":"2488.169659929548860929071427383782936383","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":"242.5965418431310139405844641699188362973","PIS":"0.000000000000000000000000000000000000","COFINS":"189.1008941546457134306094284811675031651","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"275.2737911266343816254624067432113018703","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"189.1008941546457134306094284811675031651","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"86.1728969719886681948529782620437987052","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000006"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P001","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S024","V5-S025","V5-S029"],"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-A001-ORDINARY-IPI","product_id":"BR-A001","tax_profile_id":"A01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"3387.974699760057245008567854366042326518","reference_price_brl":"4645.33","savings_vs_reference_brl":"1257.355300239942754991432145633957673482","fixed_residual_brl":"3104.153234485950152137405849392281728548","modeled_net_tax_total_brl":"283.8214652741070928711620049737605979694","modeled_net_tax_components_brl":{"II":"0","IPI":"227.9198827280661483285206353767208995818","PIS":"55.90158254604094454264136959703969838755","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"8.377319502834772174677051274700285772544","display":{"price_brl":"3387.97","fixed_residual_brl":"3104.15","modeled_net_tax_total_brl":"283.82","modeled_tax_share_percent":"8.38","savings_vs_reference_brl":"1257.36"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.0975","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":"2299.068765774903147498461998902615433218","retailer_fixed_residual_brl":"805.0844687110470046389438504896662953298","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3089.523302795005237517250552849043113912","baseline_adjusted_IVA":"0.37","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"4645.33","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2337.639822851960495677134721812522046993","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"227.9198827280661483285206353767208995818","supplier_PC_base":"2337.639822851960495677134721812522046993","supplier_PIS_debit":"38.57105707705734817867272290990661377538","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"3514.816796644636502287747839349262836808","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2565.559705580026644005655357189242946575","retailer_PC_revenue_base":"3387.974699760057245008567854366042326518","retailer_PC_credit_base":"2337.639822851960495677134721812522046993","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":"227.9198827280661483285206353767208995818","PIS":"38.57105707705734817867272290990661377538","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"55.90158254604094454264136959703969838755","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"38.57105707705734817867272290990661377538","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"17.33052546898359636396864668713308461217","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000006"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P001","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S024","V5-S025","V5-S029"],"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-A001-ORDINARY-IPI","product_id":"BR-A001","tax_profile_id":"A01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"4136.332773721380709309479074871556124572","reference_price_brl":"4645.33","savings_vs_reference_brl":"508.997226278619290690520925128443875428","fixed_residual_brl":"3104.153234485950152137405849392281728548","modeled_net_tax_total_brl":"1032.179539235430557172073225479274396023","modeled_net_tax_components_brl":{"II":"0","IPI":"273.3648837354305571720732254792743960229","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"758.8146555000000000000000000000000000004"},"modeled_tax_share_percent":"24.95397724750269697662722958354031278066","display":{"price_brl":"4136.33","fixed_residual_brl":"3104.15","modeled_net_tax_total_brl":"1032.18","modeled_tax_share_percent":"24.95","savings_vs_reference_brl":"509.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.0975","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":"2299.068765774903147498461998902615433218","retailer_fixed_residual_brl":"805.0844687110470046389438504896662953298","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3089.523302795005237517250552849043113912","baseline_adjusted_IVA":"0.37","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"4645.33","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2803.742397286467253046904876710506625876","supplier_own_ICMS":"504.6736315115641055484428778078911926577","supplier_IPI":"273.3648837354305571720732254792743960229","supplier_PC_base":"2299.068765774903147498461998902615433218","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"4215.636975000000000000000000000000000002","ICMS_ST":"254.1410239884358944515571221921088073427","retailer_acquisition_cash":"3331.248305010333704670535224381889829242","retailer_PC_revenue_base":"3882.191749732944814857921952679447317229","retailer_PC_credit_base":"2299.068765774903147498461998902615433218","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":"273.3648837354305571720732254792743960229","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"758.8146555000000000000000000000000000004"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P001","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S024","V5-S025","V5-S029"],"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-A001-ORDINARY-IPI","product_id":"BR-A001","tax_profile_id":"A01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"3359.473197495617047767755248260045160766","reference_price_brl":"4645.33","savings_vs_reference_brl":"1285.856802504382952232244751739954839234","fixed_residual_brl":"3104.153234485950152137405849392281728548","modeled_net_tax_total_brl":"255.3199630096668956303493988677634322182","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"255.3199630096668956303493988677634322182","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.600000000000000000000000000000000000000","display":{"price_brl":"3359.47","fixed_residual_brl":"3104.15","modeled_net_tax_total_brl":"255.32","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"1285.86"},"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":"2299.068765774903147498461998902615433218","retailer_fixed_residual_brl":"805.0844687110470046389438504896662953298","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3089.523302795005237517250552849043113912","baseline_adjusted_IVA":"0.37","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"4645.33","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2488.169659929548860929071427383782936383","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2488.169659929548860929071427383782936383","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"189.1008941546457134306094284811675031651","IVA_applied":"0.37","presumed_ST_base":"3408.792434103481939472827855515782622845","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2488.169659929548860929071427383782936383","retailer_PC_revenue_base":"3359.473197495617047767755248260045160766","retailer_PC_credit_base":"2488.169659929548860929071427383782936383","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":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"189.1008941546457134306094284811675031651","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"255.3199630096668956303493988677634322182","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"189.1008941546457134306094284811675031651","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"66.2190688550211821997399703865959290531","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P001","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S024","V5-S025","V5-S029"],"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-A001-ORDINARY-IPI","product_id":"BR-A001","tax_profile_id":"A01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"3156.231046757448044877891051746092250684","reference_price_brl":"4645.33","savings_vs_reference_brl":"1489.098953242551955122108948253907749316","fixed_residual_brl":"3104.153234485950152137405849392281728548","modeled_net_tax_total_brl":"52.07781227149789274048520235381052213629","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"52.07781227149789274048520235381052213629","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.650000000000000000000000000000000000000","display":{"price_brl":"3156.23","fixed_residual_brl":"3104.15","modeled_net_tax_total_brl":"52.08","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"1489.10"},"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":"2299.068765774903147498461998902615433218","retailer_fixed_residual_brl":"805.0844687110470046389438504896662953298","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3089.523302795005237517250552849043113912","baseline_adjusted_IVA":"0.37","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"4645.33","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2337.639822851960495677134721812522046993","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2337.639822851960495677134721812522046993","supplier_PIS_debit":"38.57105707705734817867272290990661377538","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"3202.566557307185879077674568883155204380","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2337.639822851960495677134721812522046993","retailer_PC_revenue_base":"3156.231046757448044877891051746092250684","retailer_PC_credit_base":"2337.639822851960495677134721812522046993","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":"0.000000000000000000000000000000000000","PIS":"38.57105707705734817867272290990661377538","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"52.07781227149789274048520235381052213629","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"38.57105707705734817867272290990661377538","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"13.50675519444054456181247944390390836091","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000000029"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P001","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S024","V5-S025","V5-S029"],"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-A001-ORDINARY-IPI","product_id":"BR-A001","tax_profile_id":"A01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"3795.556109656792976738772591989092662489","reference_price_brl":"4645.33","savings_vs_reference_brl":"849.773890343207023261227408010907337511","fixed_residual_brl":"3104.153234485950152137405849392281728548","modeled_net_tax_total_brl":"691.4028751708428246013667425968109339410","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"691.4028751708428246013667425968109339410"},"modeled_tax_share_percent":"18.21611524624152668610731963132503581895","display":{"price_brl":"3795.56","fixed_residual_brl":"3104.15","modeled_net_tax_total_brl":"691.40","modeled_tax_share_percent":"18.22","savings_vs_reference_brl":"849.77"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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":"2299.068765774903147498461998902615433218","retailer_fixed_residual_brl":"805.0844687110470046389438504896662953298","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3089.523302795005237517250552849043113912","baseline_adjusted_IVA":"0.37","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"4645.33","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2803.742397286467253046904876710506625876","supplier_own_ICMS":"504.6736315115641055484428778078911926577","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2299.068765774903147498461998902615433218","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"3841.127084282460136674259681093394077450","ICMS_ST":"186.7292436592787190529238647889197412833","retailer_acquisition_cash":"2990.471640945745972099828741499426367159","retailer_PC_revenue_base":"3608.826865997514257685848727200172921206","retailer_PC_credit_base":"2299.068765774903147498461998902615433218","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":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"691.4028751708428246013667425968109339410"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P001","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S024","V5-S025","V5-S029"],"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-A001-ORDINARY-IPI","product_id":"BR-A001","tax_profile_id":"A01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"3328.312439149003209018505894285286733287","reference_price_brl":"4645.33","savings_vs_reference_brl":"1317.017560850996790981494105714713266713","fixed_residual_brl":"3104.153234485950152137405849392281728548","modeled_net_tax_total_brl":"224.1592046630530568811000448930050047388","modeled_net_tax_components_brl":{"II":"0","IPI":"224.1592046630530568811000448930050047388","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"6.734920737199991243304644689967401290495","display":{"price_brl":"3328.31","fixed_residual_brl":"3104.15","modeled_net_tax_total_brl":"224.16","modeled_tax_share_percent":"6.73","savings_vs_reference_brl":"1317.02"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.0975","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":"2299.068765774903147498461998902615433218","retailer_fixed_residual_brl":"805.0844687110470046389438504896662953298","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3089.523302795005237517250552849043113912","baseline_adjusted_IVA":"0.37","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"4645.33","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2299.068765774903147498461998902615433218","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"224.1592046630530568811000448930050047388","supplier_PC_base":"2299.068765774903147498461998902615433218","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"3456.822319500000000000000000000000000001","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2523.227970437956204379562043795620437957","retailer_PC_revenue_base":"3328.312439149003209018505894285286733287","retailer_PC_credit_base":"2299.068765774903147498461998902615433218","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":"224.1592046630530568811000448930050047388","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P001","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S024","V5-S025","V5-S029"],"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-A001-ORDINARY-IPI","product_id":"BR-A001","tax_profile_id":"A01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"3104.153234485950152137405849392281728548","reference_price_brl":"4645.33","savings_vs_reference_brl":"1541.176765514049847862594150607718271452","fixed_residual_brl":"3104.153234485950152137405849392281728548","modeled_net_tax_total_brl":"0.000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"0","display":{"price_brl":"3104.15","fixed_residual_brl":"3104.15","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"1541.18"},"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":"2299.068765774903147498461998902615433218","retailer_fixed_residual_brl":"805.0844687110470046389438504896662953298","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3089.523302795005237517250552849043113912","baseline_adjusted_IVA":"0.37","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"4645.33","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2299.068765774903147498461998902615433218","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2299.068765774903147498461998902615433218","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"3149.724209111617312072892938496583143509","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2299.068765774903147498461998902615433218","retailer_PC_revenue_base":"3104.153234485950152137405849392281728548","retailer_PC_credit_base":"2299.068765774903147498461998902615433218","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":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P001","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S024","V5-S025","V5-S029"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]}]}