{"scenario":{"scenario_id":"EDU-BR-A001","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":"0.065","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-A","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-ENERGY-A","A-V5-NC84-LC224","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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","ClassA6.5% selected with unresolvedNC84-3/LC224scope qualifier; ordinary-rate and conditional-scope sensitivities available.","A-label observed, but LC224 scope note retained; ordinary9.75% alternative provided."],"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","calibrated":{"upstream_fixed_residual_brl":"2369.228141256296905520715534080394777424","retailer_fixed_residual_brl":"827.6365383410266954525204756519653199001","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3183.804530345087556972002330283403584524","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","product_id":"BR-A001","tax_profile_id":"A01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"4645.33000000000000000000000000000000","reference_price_brl":"4645.33","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"3196.864679597323600973236009732360097324","modeled_net_tax_total_brl":"1448.465320402676399026763990267639902677","modeled_net_tax_components_brl":{"II":"0","IPI":"206.9472944724306912031801514684212329941","PIS":"72.30721435512491004420684692094170864598","COFINS":"333.0514115751207977793769918782769610363","ICMS":"836.1594000000000000000000000000000000002"},"modeled_tax_share_percent":"31.18110705596107055961070559610705596108","display":{"price_brl":"4645.33","fixed_residual_brl":"3196.86","modeled_net_tax_total_brl":"1448.47","modeled_tax_share_percent":"31.18","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.065","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":"2369.228141256296905520715534080394777424","retailer_fixed_residual_brl":"827.6365383410266954525204756519653199001","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3183.804530345087556972002330283403584524","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":"3183.804530345087556972002330283403584525","supplier_own_ICMS":"573.0848154621157602549604194510126452145","supplier_IPI":"206.9472944724306912031801514684212329941","supplier_PC_base":"2610.719714882971796717041910832390939310","supplier_PIS_debit":"43.07687529556903464583119152873445049862","supplier_COFINS_debit":"198.4146983311058565504951852232617113876","IVA_applied":"0.37","presumed_ST_base":"4645.330000000000000000000000000000000001","ICMS_ST":"263.0745845378842397450395805489873547857","retailer_acquisition_cash":"3653.826409355402487920222062300812172305","retailer_PC_revenue_base":"4382.255415462115760254960419451012645214","retailer_PC_credit_base":"2610.719714882971796717041910832390939310","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":"206.9472944724306912031801514684212329941","PIS":"43.07687529556903464583119152873445049862","COFINS":"198.4146983311058565504951852232617113876","ICMS":"836.1594000000000000000000000000000000002"},"retailer_debits":{"IPI":"0","PIS":"72.30721435512491004420684692094170864603","COFINS":"333.0514115751207977793769918782769610363","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"43.07687529556903464583119152873445049862","COFINS":"198.4146983311058565504951852232617113876","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"29.23033905955587539837565539220725814741","COFINS":"134.6367132440149412288818066550152496487","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-ENERGY-A","A-V5-NC84-LC224","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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","ClassA6.5% selected with unresolvedNC84-3/LC224scope qualifier; ordinary-rate and conditional-scope sensitivities available.","A-label observed, but LC224 scope note retained; ordinary9.75% alternative provided."]},"toggle_cases":[{"engine_version":"0.5.0","scenario_id":"EDU-BR-A001","product_id":"BR-A001","tax_profile_id":"A01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"4645.33000000000000000000000000000000","reference_price_brl":"4645.33","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"3196.864679597323600973236009732360097324","modeled_net_tax_total_brl":"1448.465320402676399026763990267639902677","modeled_net_tax_components_brl":{"II":"0","IPI":"206.9472944724306912031801514684212329941","PIS":"72.30721435512491004420684692094170864598","COFINS":"333.0514115751207977793769918782769610363","ICMS":"836.1594000000000000000000000000000000002"},"modeled_tax_share_percent":"31.18110705596107055961070559610705596108","display":{"price_brl":"4645.33","fixed_residual_brl":"3196.86","modeled_net_tax_total_brl":"1448.47","modeled_tax_share_percent":"31.18","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.065","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":"2369.228141256296905520715534080394777424","retailer_fixed_residual_brl":"827.6365383410266954525204756519653199001","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3183.804530345087556972002330283403584524","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":"3183.804530345087556972002330283403584525","supplier_own_ICMS":"573.0848154621157602549604194510126452145","supplier_IPI":"206.9472944724306912031801514684212329941","supplier_PC_base":"2610.719714882971796717041910832390939310","supplier_PIS_debit":"43.07687529556903464583119152873445049862","supplier_COFINS_debit":"198.4146983311058565504951852232617113876","IVA_applied":"0.37","presumed_ST_base":"4645.330000000000000000000000000000000001","ICMS_ST":"263.0745845378842397450395805489873547857","retailer_acquisition_cash":"3653.826409355402487920222062300812172305","retailer_PC_revenue_base":"4382.255415462115760254960419451012645214","retailer_PC_credit_base":"2610.719714882971796717041910832390939310","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":"206.9472944724306912031801514684212329941","PIS":"43.07687529556903464583119152873445049862","COFINS":"198.4146983311058565504951852232617113876","ICMS":"836.1594000000000000000000000000000000002"},"retailer_debits":{"IPI":"0","PIS":"72.30721435512491004420684692094170864603","COFINS":"333.0514115751207977793769918782769610363","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"43.07687529556903464583119152873445049862","COFINS":"198.4146983311058565504951852232617113876","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"29.23033905955587539837565539220725814741","COFINS":"134.6367132440149412288818066550152496487","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-ENERGY-A","A-V5-NC84-LC224","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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","ClassA6.5% selected with unresolvedNC84-3/LC224scope qualifier; ordinary-rate and conditional-scope sensitivities available.","A-label observed, but LC224 scope note retained; ordinary9.75% alternative provided."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A001","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":"4366.255701345709400140832797823180731113","reference_price_brl":"4645.33","savings_vs_reference_brl":"279.074298654290599859167202176819268887","fixed_residual_brl":"3196.864679597323600973236009732360097324","modeled_net_tax_total_brl":"1169.391021748385799167596788090820633789","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"68.54453627380798838596720780333404986438","COFINS":"315.7202882914792192323338056395992599812","ICMS":"785.1261971830985915492957746478873239438"},"modeled_tax_share_percent":"26.78246767334243878794702281365963948536","display":{"price_brl":"4366.26","fixed_residual_brl":"3196.86","modeled_net_tax_total_brl":"1169.39","modeled_tax_share_percent":"26.78","savings_vs_reference_brl":"279.07"},"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":"2369.228141256296905520715534080394777424","retailer_fixed_residual_brl":"827.6365383410266954525204756519653199001","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3183.804530345087556972002330283403584524","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":"3183.804530345087556972002330283403584525","supplier_own_ICMS":"573.0848154621157602549604194510126452145","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2610.719714882971796717041910832390939310","supplier_PIS_debit":"43.07687529556903464583119152873445049862","supplier_COFINS_debit":"198.4146983311058565504951852232617113876","IVA_applied":"0.37","presumed_ST_base":"4361.812206572769953051643192488262910799","ICMS_ST":"212.0413817209828312943353551968746787293","retailer_acquisition_cash":"3395.845912066070388266337685480278263254","retailer_PC_revenue_base":"4154.214319624726568846497442626306052384","retailer_PC_credit_base":"2610.719714882971796717041910832390939310","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":"43.07687529556903464583119152873445049862","COFINS":"198.4146983311058565504951852232617113876","ICMS":"785.1261971830985915492957746478873239438"},"retailer_debits":{"IPI":"0","PIS":"68.54453627380798838596720780333404986434","COFINS":"315.7202882914792192323338056395992599812","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"43.07687529556903464583119152873445049862","COFINS":"198.4146983311058565504951852232617113876","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"25.46766097823895374013601627459959936572","COFINS":"117.3055899603733626818386204163375485936","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-ENERGY-A","A-V5-NC84-LC224","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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","ClassA6.5% selected with unresolvedNC84-3/LC224scope qualifier; ordinary-rate and conditional-scope sensitivities available.","A-label observed, but LC224 scope note retained; ordinary9.75% alternative provided."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A001","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":"3709.709598969384868054924224723377970664","reference_price_brl":"4645.33","savings_vs_reference_brl":"935.620401030615131945075775276622029336","fixed_residual_brl":"3196.864679597323600973236009732360097324","modeled_net_tax_total_brl":"512.8449193720612670816882149910178733417","modeled_net_tax_components_brl":{"II":"0","IPI":"169.6967814673931667866077242041054110552","PIS":"61.21020838299485032290624970793573651598","COFINS":"281.9379295216732499721742410789767257705","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"13.82439529807232288272713144403920360256","display":{"price_brl":"3709.71","fixed_residual_brl":"3196.86","modeled_net_tax_total_brl":"512.84","modeled_tax_share_percent":"13.82","savings_vs_reference_brl":"935.62"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.065","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":"2369.228141256296905520715534080394777424","retailer_fixed_residual_brl":"827.6365383410266954525204756519653199001","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3183.804530345087556972002330283403584524","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":"2610.719714882971796717041910832390939310","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"169.6967814673931667866077242041054110552","supplier_PC_base":"2610.719714882971796717041910832390939310","supplier_PIS_debit":"43.07687529556903464583119152873445049862","supplier_COFINS_debit":"198.4146983311058565504951852232617113876","IVA_applied":"0.37","presumed_ST_base":"3809.170600000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2780.416496350364963503649635036496350365","retailer_PC_revenue_base":"3709.709598969384868054924224723377970664","retailer_PC_credit_base":"2610.719714882971796717041910832390939310","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":"169.6967814673931667866077242041054110552","PIS":"43.07687529556903464583119152873445049862","COFINS":"198.4146983311058565504951852232617113876","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"61.21020838299485032290624970793573651596","COFINS":"281.9379295216732499721742410789767257705","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"43.07687529556903464583119152873445049862","COFINS":"198.4146983311058565504951852232617113876","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"18.13333308742581567707505817920128601734","COFINS":"83.5232311905673934216790558557150143829","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000017"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ENERGY-A","A-V5-NC84-LC224","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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","ClassA6.5% selected with unresolvedNC84-3/LC224scope qualifier; ordinary-rate and conditional-scope sensitivities available.","A-label observed, but LC224 scope note retained; ordinary9.75% alternative provided."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A001","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":"4547.302846514870391708060053901526092337","reference_price_brl":"4645.33","savings_vs_reference_brl":"98.027153485129608291939946098473907663","fixed_residual_brl":"3196.864679597323600973236009732360097324","modeled_net_tax_total_brl":"1350.438166917546790734824044169165995012","modeled_net_tax_components_brl":{"II":"0","IPI":"203.2518070711372860031233630493422824050","PIS":"0.000000000000000000000000000000000000","COFINS":"325.9583777035523618745578239769665697497","ICMS":"821.2279821428571428571428571428571428574"},"modeled_tax_share_percent":"29.69756386365481203629236397348930918022","display":{"price_brl":"4547.30","fixed_residual_brl":"3196.86","modeled_net_tax_total_brl":"1350.44","modeled_tax_share_percent":"29.70","savings_vs_reference_brl":"98.03"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.065","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":"2369.228141256296905520715534080394777424","retailer_fixed_residual_brl":"827.6365383410266954525204756519653199001","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3183.804530345087556972002330283403584524","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":"3126.950878017496707740359431528342806230","supplier_own_ICMS":"562.8511580431494073932646976751017051214","supplier_IPI":"203.2518070711372860031233630493422824050","supplier_PC_base":"2564.099719974347300347094733853241101109","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"194.8715787180503948263791997728463236843","IVA_applied":"0.37","presumed_ST_base":"4562.377678571428571428571428571428571430","ICMS_ST":"258.3768240997077354638781594677554377360","retailer_acquisition_cash":"3588.579509188341729207360954045440526371","retailer_PC_revenue_base":"4288.926022415162656244181894433770654601","retailer_PC_credit_base":"2564.099719974347300347094733853241101109","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":"203.2518070711372860031233630493422824050","PIS":"0.000000000000000000000000000000000000","COFINS":"194.8715787180503948263791997728463236843","ICMS":"821.2279821428571428571428571428571428574"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"325.9583777035523618745578239769665697497","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"194.8715787180503948263791997728463236843","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"131.0867989855019670481786242041202460654","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-ENERGY-A","A-V5-NC84-LC224","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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","ClassA6.5% selected with unresolvedNC84-3/LC224scope qualifier; ordinary-rate and conditional-scope sensitivities available.","A-label observed, but LC224 scope note retained; ordinary9.75% alternative provided."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A001","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":"4225.073679677541115946602744584188190302","reference_price_brl":"4645.33","savings_vs_reference_brl":"420.256320322458884053397255415811809698","fixed_residual_brl":"3196.864679597323600973236009732360097324","modeled_net_tax_total_brl":"1028.209000080217514973366734851828092978","modeled_net_tax_components_brl":{"II":"0","IPI":"190.9554344013531797324717716904852759961","PIS":"65.70841519589534693382836427979731621904","COFINS":"0.000000000000000000000000000000000000","ICMS":"771.5451504829689883070665988815455007626"},"modeled_tax_share_percent":"24.33588330129880084579428918571302488109","display":{"price_brl":"4225.07","fixed_residual_brl":"3196.86","modeled_net_tax_total_brl":"1028.21","modeled_tax_share_percent":"24.34","savings_vs_reference_brl":"420.26"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.065","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":"2369.228141256296905520715534080394777424","retailer_fixed_residual_brl":"827.6365383410266954525204756519653199001","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3183.804530345087556972002330283403584524","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":"2937.775913866971995884181102930542707632","supplier_own_ICMS":"528.7996644960549592591525985274976873738","supplier_IPI":"190.9554344013531797324717716904852759961","supplier_PC_base":"2408.976249370917036625028504403045020258","supplier_PIS_debit":"39.74810811462013110431297032265024283426","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"4286.361947127605490594814438230808337570","ICMS_ST":"242.7454859869140290479140003540478133888","retailer_acquisition_cash":"3371.476834255239204664566874975075797017","retailer_PC_revenue_base":"3982.328193690627086898688744230140376913","retailer_PC_credit_base":"2408.976249370917036625028504403045020258","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":"190.9554344013531797324717716904852759961","PIS":"39.74810811462013110431297032265024283426","COFINS":"0.000000000000000000000000000000000000","ICMS":"771.5451504829689883070665988815455007626"},"retailer_debits":{"IPI":"0","PIS":"65.70841519589534693382836427979731621906","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"39.74810811462013110431297032265024283426","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"25.96030708127521582951539395714707338480","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-ENERGY-A","A-V5-NC84-LC224","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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","ClassA6.5% selected with unresolvedNC84-3/LC224scope qualifier; ordinary-rate and conditional-scope sensitivities available.","A-label observed, but LC224 scope note retained; ordinary9.75% alternative provided."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A001","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":"3522.715900382725731099984583727118564543","reference_price_brl":"4645.33","savings_vs_reference_brl":"1122.614099617274268900015416272881435457","fixed_residual_brl":"3196.864679597323600973236009732360097324","modeled_net_tax_total_brl":"325.8512207854021301267485739947584672203","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"58.12481235631497456314974563149745631498","COFINS":"267.7264084290871555635988283632610109053","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.250000000000000000000000000000000000002","display":{"price_brl":"3522.72","fixed_residual_brl":"3196.86","modeled_net_tax_total_brl":"325.85","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"1122.61"},"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":"2369.228141256296905520715534080394777424","retailer_fixed_residual_brl":"827.6365383410266954525204756519653199001","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3183.804530345087556972002330283403584524","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":"2610.719714882971796717041910832390939310","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2610.719714882971796717041910832390939310","supplier_PIS_debit":"43.07687529556903464583119152873445049862","supplier_COFINS_debit":"198.4146983311058565504951852232617113876","IVA_applied":"0.37","presumed_ST_base":"3576.686009389671361502347417840375586855","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2610.719714882971796717041910832390939310","retailer_PC_revenue_base":"3522.715900382725731099984583727118564543","retailer_PC_credit_base":"2610.719714882971796717041910832390939310","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":"43.07687529556903464583119152873445049862","COFINS":"198.4146983311058565504951852232617113876","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"58.12481235631497456314974563149745631496","COFINS":"267.7264084290871555635988283632610109053","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"43.07687529556903464583119152873445049862","COFINS":"198.4146983311058565504951852232617113876","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"15.04793706074593991731855410276300581634","COFINS":"69.3117100979812990131036431399992995177","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000013"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ENERGY-A","A-V5-NC84-LC224","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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","ClassA6.5% selected with unresolvedNC84-3/LC224scope qualifier; ordinary-rate and conditional-scope sensitivities available.","A-label observed, but LC224 scope note retained; ordinary9.75% alternative provided."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A001","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":"4277.211462718901436976309569533144559949","reference_price_brl":"4645.33","savings_vs_reference_brl":"368.118537281098563023690430466855440051","fixed_residual_brl":"3196.864679597323600973236009732360097324","modeled_net_tax_total_brl":"1080.346783121577836003073559800784462624","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"309.2406966024631478743009239858951266081","ICMS":"771.1060865191146881287726358148893360163"},"modeled_tax_share_percent":"25.25820368102240549887033776862323202672","display":{"price_brl":"4277.21","fixed_residual_brl":"3196.86","modeled_net_tax_total_brl":"1080.35","modeled_tax_share_percent":"25.26","savings_vs_reference_brl":"368.12"},"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":"2369.228141256296905520715534080394777424","retailer_fixed_residual_brl":"827.6365383410266954525204756519653199001","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3183.804530345087556972002330283403584524","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":"3126.950878017496707740359431528342806230","supplier_own_ICMS":"562.8511580431494073932646976751017051214","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2564.099719974347300347094733853241101109","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"194.8715787180503948263791997728463236843","IVA_applied":"0.37","presumed_ST_base":"4283.922702883970489604292421193829644535","ICMS_ST":"208.2549284759652807355079381397876308949","retailer_acquisition_cash":"3335.205806493461988475867369668130437125","retailer_PC_revenue_base":"4068.956534242936156240801631393356929054","retailer_PC_credit_base":"2564.099719974347300347094733853241101109","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":"194.8715787180503948263791997728463236843","ICMS":"771.1060865191146881287726358148893360163"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"309.2406966024631478743009239858951266081","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"194.8715787180503948263791997728463236843","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"114.3691178844127530479217242130488029238","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-ENERGY-A","A-V5-NC84-LC224","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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","ClassA6.5% selected with unresolvedNC84-3/LC224scope qualifier; ordinary-rate and conditional-scope sensitivities available.","A-label observed, but LC224 scope note retained; ordinary9.75% alternative provided."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A001","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":"3983.825010681413807455005534418933966085","reference_price_brl":"4645.33","savings_vs_reference_brl":"661.504989318586192544994465581066033915","fixed_residual_brl":"3196.864679597323600973236009732360097324","modeled_net_tax_total_brl":"786.9603310840902064817695246865738687610","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"62.50479072449491229673046470390203705894","COFINS":"0.000000000000000000000000000000000000","ICMS":"724.4555403595952941850390599826718317021"},"modeled_tax_share_percent":"19.75388800898874034829460451562599161558","display":{"price_brl":"3983.83","fixed_residual_brl":"3196.86","modeled_net_tax_total_brl":"786.96","modeled_tax_share_percent":"19.75","savings_vs_reference_brl":"661.50"},"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":"2369.228141256296905520715534080394777424","retailer_fixed_residual_brl":"827.6365383410266954525204756519653199001","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3183.804530345087556972002330283403584524","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":"2937.775913866971995884181102930542707632","supplier_own_ICMS":"528.7996644960549592591525985274976873738","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2408.976249370917036625028504403045020258","supplier_PIS_debit":"39.74810811462013110431297032265024283426","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"4024.753001997751634361328111014843509456","ICMS_ST":"195.6558758635403349258864614551741443283","retailer_acquisition_cash":"3133.431789730512330810067564385716851960","retailer_PC_revenue_base":"3788.169134817873472529119072963759821757","retailer_PC_credit_base":"2408.976249370917036625028504403045020258","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":"39.74810811462013110431297032265024283426","COFINS":"0.000000000000000000000000000000000000","ICMS":"724.4555403595952941850390599826718317021"},"retailer_debits":{"IPI":"0","PIS":"62.50479072449491229673046470390203705899","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"39.74810811462013110431297032265024283426","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"22.75668260987478119241749438125179422473","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-ENERGY-A","A-V5-NC84-LC224","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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","ClassA6.5% selected with unresolvedNC84-3/LC224scope qualifier; ordinary-rate and conditional-scope sensitivities available.","A-label observed, but LC224 scope note retained; ordinary9.75% alternative provided."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A001","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":"3640.185239605688501618828103282273559411","reference_price_brl":"4645.33","savings_vs_reference_brl":"1005.144760394311498381171896717726440589","fixed_residual_brl":"3196.864679597323600973236009732360097324","modeled_net_tax_total_brl":"443.3205600083649006455920935499134620872","modeled_net_tax_components_brl":{"II":"0","IPI":"166.6664817983325745225611577004606715720","PIS":"0.000000000000000000000000000000000000","COFINS":"276.6540782100323261230309358494527905152","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"12.17851649924238997063657679207489409647","display":{"price_brl":"3640.19","fixed_residual_brl":"3196.86","modeled_net_tax_total_brl":"443.32","modeled_tax_share_percent":"12.18","savings_vs_reference_brl":"1005.14"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.065","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":"2369.228141256296905520715534080394777424","retailer_fixed_residual_brl":"827.6365383410266954525204756519653199001","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3183.804530345087556972002330283403584524","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":"2564.099719974347300347094733853241101108","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"166.6664817983325745225611577004606715720","supplier_PC_base":"2564.099719974347300347094733853241101108","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"194.8715787180503948263791997728463236842","IVA_applied":"0.37","presumed_ST_base":"3741.149696428571428571428571428571428572","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2730.766201772679874869655891553701772680","retailer_PC_revenue_base":"3640.185239605688501618828103282273559411","retailer_PC_credit_base":"2564.099719974347300347094733853241101108","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":"166.6664817983325745225611577004606715720","PIS":"0.000000000000000000000000000000000000","COFINS":"194.8715787180503948263791997728463236842","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"276.6540782100323261230309358494527905152","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"194.8715787180503948263791997728463236842","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"81.7824994919819312966517360766064668310","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-ENERGY-A","A-V5-NC84-LC224","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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","ClassA6.5% selected with unresolvedNC84-3/LC224scope qualifier; ordinary-rate and conditional-scope sensitivities available.","A-label observed, but LC224 scope note retained; ordinary9.75% alternative provided."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A001","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":"3409.708323138213734981050190664522647322","reference_price_brl":"4645.33","savings_vs_reference_brl":"1235.621676861786265018949809335477352678","fixed_residual_brl":"3196.864679597323600973236009732360097324","modeled_net_tax_total_brl":"212.8436435408901340078141809321625499976","modeled_net_tax_components_brl":{"II":"0","IPI":"156.5834562091096073806268527861979263168","PIS":"56.26018733178052662718732814596462368081","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"6.242283015721237734260536096919154241626","display":{"price_brl":"3409.71","fixed_residual_brl":"3196.86","modeled_net_tax_total_brl":"212.84","modeled_tax_share_percent":"6.24","savings_vs_reference_brl":"1235.62"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.065","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":"2369.228141256296905520715534080394777424","retailer_fixed_residual_brl":"827.6365383410266954525204756519653199001","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3183.804530345087556972002330283403584524","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":"2408.976249370917036625028504403045020258","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"156.5834562091096073806268527861979263168","supplier_PC_base":"2408.976249370917036625028504403045020258","supplier_PIS_debit":"39.74810811462013110431297032265024283426","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":"3409.708323138213734981050190664522647322","retailer_PC_credit_base":"2408.976249370917036625028504403045020258","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":"156.5834562091096073806268527861979263168","PIS":"39.74810811462013110431297032265024283426","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"56.26018733178052662718732814596462368081","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"39.74810811462013110431297032265024283426","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"16.51207921716039552287435782331438084655","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000004"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ENERGY-A","A-V5-NC84-LC224","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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","ClassA6.5% selected with unresolvedNC84-3/LC224scope qualifier; ordinary-rate and conditional-scope sensitivities available.","A-label observed, but LC224 scope note retained; ordinary9.75% alternative provided."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A001","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":"4143.484004831054453240121997189952366266","reference_price_brl":"4645.33","savings_vs_reference_brl":"501.845995168945546759878002810047633734","fixed_residual_brl":"3196.864679597323600973236009732360097324","modeled_net_tax_total_brl":"946.6193252337308522668859874575922689421","modeled_net_tax_components_brl":{"II":"0","IPI":"187.8046697337308522668859874575922689421","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"758.8146555000000000000000000000000000000"},"modeled_tax_share_percent":"22.84597512938457958067707109214771534634","display":{"price_brl":"4143.48","fixed_residual_brl":"3196.86","modeled_net_tax_total_brl":"946.62","modeled_tax_share_percent":"22.85","savings_vs_reference_brl":"501.85"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.065","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":"2369.228141256296905520715534080394777424","retailer_fixed_residual_brl":"827.6365383410266954525204756519653199001","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3183.804530345087556972002330283403584524","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":"2889.302611288166957952092114732188752956","supplier_own_ICMS":"520.0744700318700524313765806517939755321","supplier_IPI":"187.8046697337308522668859874575922689421","supplier_PC_base":"2369.228141256296905520715534080394777424","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"4215.636975000000000000000000000000000000","ICMS_ST":"238.7401854681299475686234193482060244679","retailer_acquisition_cash":"3315.847466490027757787601521537987046366","retailer_PC_revenue_base":"3904.743819362924505671498577841746341798","retailer_PC_credit_base":"2369.228141256296905520715534080394777424","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":"187.8046697337308522668859874575922689421","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"758.8146555000000000000000000000000000000"},"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":"-0.0000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ENERGY-A","A-V5-NC84-LC224","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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","ClassA6.5% selected with unresolvedNC84-3/LC224scope qualifier; ordinary-rate and conditional-scope sensitivities available.","A-label observed, but LC224 scope note retained; ordinary9.75% alternative provided."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A001","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":"3459.810259304462771616056287589134304463","reference_price_brl":"4645.33","savings_vs_reference_brl":"1185.519740695537228383943712410865695537","fixed_residual_brl":"3196.864679597323600973236009732360097324","modeled_net_tax_total_brl":"262.9455797071391706428202778567742071392","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"262.9455797071391706428202778567742071392","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.600000000000000000000000000000000000000","display":{"price_brl":"3459.81","fixed_residual_brl":"3196.86","modeled_net_tax_total_brl":"262.95","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"1185.52"},"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":"2369.228141256296905520715534080394777424","retailer_fixed_residual_brl":"827.6365383410266954525204756519653199001","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3183.804530345087556972002330283403584524","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":"2564.099719974347300347094733853241101108","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2564.099719974347300347094733853241101108","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"194.8715787180503948263791997728463236842","IVA_applied":"0.37","presumed_ST_base":"3512.816616364855801475519785378940308518","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2564.099719974347300347094733853241101108","retailer_PC_revenue_base":"3459.810259304462771616056287589134304463","retailer_PC_credit_base":"2564.099719974347300347094733853241101108","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":"194.8715787180503948263791997728463236842","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"262.9455797071391706428202778567742071392","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"194.8715787180503948263791997728463236842","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"68.0740009890887758164410780839278834550","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-ENERGY-A","A-V5-NC84-LC224","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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","ClassA6.5% selected with unresolvedNC84-3/LC224scope qualifier; ordinary-rate and conditional-scope sensitivities available.","A-label observed, but LC224 scope note retained; ordinary9.75% alternative provided."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A001","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":"3250.497894862555771198003060226090592094","reference_price_brl":"4645.33","savings_vs_reference_brl":"1394.832105137444228801996939773909407906","fixed_residual_brl":"3196.864679597323600973236009732360097324","modeled_net_tax_total_brl":"53.63321526523217022476705049373049476955","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"53.63321526523217022476705049373049476955","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.650000000000000000000000000000000000000","display":{"price_brl":"3250.50","fixed_residual_brl":"3196.86","modeled_net_tax_total_brl":"53.63","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"1394.83"},"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":"2369.228141256296905520715534080394777424","retailer_fixed_residual_brl":"827.6365383410266954525204756519653199001","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3183.804530345087556972002330283403584524","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":"2408.976249370917036625028504403045020258","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2408.976249370917036625028504403045020258","supplier_PIS_debit":"39.74810811462013110431297032265024283426","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"3300.297461638156340176289051032171677753","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2408.976249370917036625028504403045020258","retailer_PC_revenue_base":"3250.497894862555771198003060226090592094","retailer_PC_credit_base":"2408.976249370917036625028504403045020258","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":"39.74810811462013110431297032265024283426","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"53.63321526523217022476705049373049476955","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"39.74810811462013110431297032265024283426","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"13.88510715061203912045408017108025193529","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000045"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ENERGY-A","A-V5-NC84-LC224","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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","ClassA6.5% selected with unresolvedNC84-3/LC224scope qualifier; ordinary-rate and conditional-scope sensitivities available.","A-label observed, but LC224 scope note retained; ordinary9.75% alternative provided."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A001","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":"3909.366703540985572804221925225317843803","reference_price_brl":"4645.33","savings_vs_reference_brl":"735.963296459014427195778074774682156197","fixed_residual_brl":"3196.864679597323600973236009732360097324","modeled_net_tax_total_brl":"712.5020239436619718309859154929577464790","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"712.5020239436619718309859154929577464790"},"modeled_tax_share_percent":"18.22551011390922443083904011613012495202","display":{"price_brl":"3909.37","fixed_residual_brl":"3196.86","modeled_net_tax_total_brl":"712.50","modeled_tax_share_percent":"18.23","savings_vs_reference_brl":"735.96"},"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":"2369.228141256296905520715534080394777424","retailer_fixed_residual_brl":"827.6365383410266954525204756519653199001","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3183.804530345087556972002330283403584524","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":"2889.302611288166957952092114732188752956","supplier_own_ICMS":"520.0744700318700524313765806517939755321","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2369.228141256296905520715534080394777424","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"3958.344577464788732394366197183098591550","ICMS_ST":"192.4275539117919193996093348411637709469","retailer_acquisition_cash":"3081.730165199958877351701449573352523903","retailer_PC_revenue_base":"3716.939149629193653404612590384154072856","retailer_PC_credit_base":"2369.228141256296905520715534080394777424","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":"712.5020239436619718309859154929577464790"},"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-ENERGY-A","A-V5-NC84-LC224","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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","ClassA6.5% selected with unresolvedNC84-3/LC224scope qualifier; ordinary-rate and conditional-scope sensitivities available.","A-label observed, but LC224 scope note retained; ordinary9.75% alternative provided."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A001","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":"3350.864508778982899832082519447585757857","reference_price_brl":"4645.33","savings_vs_reference_brl":"1294.465491221017100167917480552414242143","fixed_residual_brl":"3196.864679597323600973236009732360097324","modeled_net_tax_total_brl":"153.9998291816592988588465097152256605326","modeled_net_tax_components_brl":{"II":"0","IPI":"153.9998291816592988588465097152256605326","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"4.595823817351991160105255360961295868251","display":{"price_brl":"3350.86","fixed_residual_brl":"3196.86","modeled_net_tax_total_brl":"154.00","modeled_tax_share_percent":"4.60","savings_vs_reference_brl":"1294.47"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.065","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":"2369.228141256296905520715534080394777424","retailer_fixed_residual_brl":"827.6365383410266954525204756519653199001","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3183.804530345087556972002330283403584524","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":"2369.228141256296905520715534080394777424","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"153.9998291816592988588465097152256605326","supplier_PC_base":"2369.228141256296905520715534080394777424","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":"3350.864508778982899832082519447585757857","retailer_PC_credit_base":"2369.228141256296905520715534080394777424","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":"153.9998291816592988588465097152256605326","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":"0.0000000000000000000000000000000000004"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ENERGY-A","A-V5-NC84-LC224","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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","ClassA6.5% selected with unresolvedNC84-3/LC224scope qualifier; ordinary-rate and conditional-scope sensitivities available.","A-label observed, but LC224 scope note retained; ordinary9.75% alternative provided."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A001","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":"3196.864679597323600973236009732360097324","reference_price_brl":"4645.33","savings_vs_reference_brl":"1448.465320402676399026763990267639902676","fixed_residual_brl":"3196.864679597323600973236009732360097324","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":"3196.86","fixed_residual_brl":"3196.86","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"1448.47"},"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":"2369.228141256296905520715534080394777424","retailer_fixed_residual_brl":"827.6365383410266954525204756519653199001","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3183.804530345087556972002330283403584524","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":"2369.228141256296905520715534080394777424","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"2369.228141256296905520715534080394777424","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.37","presumed_ST_base":"3245.842553521126760563380281690140845071","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"2369.228141256296905520715534080394777424","retailer_PC_revenue_base":"3196.864679597323600973236009732360097324","retailer_PC_credit_base":"2369.228141256296905520715534080394777424","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-ENERGY-A","A-V5-NC84-LC224","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":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","ClassA6.5% selected with unresolvedNC84-3/LC224scope qualifier; ordinary-rate and conditional-scope sensitivities available.","A-label observed, but LC224 scope note retained; ordinary9.75% alternative provided."]}]}