{"scenario":{"scenario_id":"EDU-BR-A002-ORDINARY-IPI","product_id":"BR-A002","tax_profile_id":"A02","ncm":"8450.20.20","state":"SP","date":"2026-09-14","mode":"educational","path":"goods_retail_non_st","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":"1749","price_source_id":"V5-P002","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":"0.13","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-WASHER-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","NON_ST":"R-V5-NONST-RETAIL"},"rate_evidence":{"ICMS":"sourced_selected_rule","ICMS_OWN":"sourced_selected_rule","IPI":"qualified_scope_scenario","II":"sourced_selected_rule","PIS_UP":"sourced_selected_rule","COFINS_UP":"sourced_selected_rule","PIS_RETAIL":"sourced_selected_rule","COFINS_RETAIL":"sourced_selected_rule","PIS_CREDIT":"sourced_selected_rule","COFINS_CREDIT":"sourced_selected_rule","PIS_IMPORT":"sourced_selected_rule","COFINS_IMPORT":"sourced_selected_rule","COFINS_IMPORT_ADDITIONAL":"sourced_selected_rule"},"IVA_original":null,"IVA_adjusted":false,"ST_policy":"not_applicable","ST_reference_price_brl":null,"retailer_margin_fraction":"0.10","retailer_IPI_credit":false,"retailer_PC_credit_IPI_policy":"exclude_IPI_administrative","contribution_regime":"ordinary_non_cumulative","calibration_policy":"fixed_retail_margin_non_ST","assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P002","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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":"2026-12-31","alternative_reason":"Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","calibrated":{"upstream_fixed_residual_brl":"959.0722932591660470171023279757478693590","retailer_fixed_residual_brl":"174.90","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1288.815821083338099868443630955785620317","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1749","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.5.0","scenario_id":"EDU-BR-A002-ORDINARY-IPI","product_id":"BR-A002","tax_profile_id":"A02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"1749.000000000000000000000000000000","reference_price_brl":"1749","savings_vs_reference_brl":"0.000000000000000000000000000000","fixed_residual_brl":"1133.972293259166047017102327975747869359","modeled_net_tax_total_brl":"615.0277067408339529828976720242521306412","modeled_net_tax_components_brl":{"II":"0","IPI":"167.5460567408339529828976720242521306412","PIS":"23.66397000000000000000000000000000000000","COFINS":"108.9976800000000000000000000000000000000","ICMS":"314.8200000000000000000000000000000000000"},"modeled_tax_share_percent":"35.16453440485042612823886060744723445633","display":{"price_brl":"1749.00","fixed_residual_brl":"1133.97","modeled_net_tax_total_brl":"615.03","modeled_tax_share_percent":"35.16","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.13","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":"959.0722932591660470171023279757478693590","retailer_fixed_residual_brl":"174.90","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1288.815821083338099868443630955785620317","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1749","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1288.815821083338099868443630955785620317","supplier_own_ICMS":"231.9868477950008579763198535720414116571","supplier_IPI":"167.5460567408339529828976720242521306412","supplier_PC_base":"1056.828973288337241892123777383744208660","supplier_PIS_debit":"17.43767805925756449122004232683177944289","supplier_COFINS_debit":"80.31900196991363038380140708116455985816","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"1456.361877824172052851341302980037750958","retailer_PC_revenue_base":"1434.18000000000000000000000000000000","retailer_PC_credit_base":"1056.828973288337241892123777383744208660","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":"167.5460567408339529828976720242521306412","PIS":"17.43767805925756449122004232683177944289","COFINS":"80.31900196991363038380140708116455985816","ICMS":"231.9868477950008579763198535720414116571"},"retailer_debits":{"IPI":"0","PIS":"23.663970000000000000000000000000000000","COFINS":"108.99768000000000000000000000000000000","ICMS":"314.82000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"17.43767805925756449122004232683177944289","COFINS":"80.31900196991363038380140708116455985816","ICMS":"231.9868477950008579763198535720414116571"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"6.22629194074243550877995767316822055711","COFINS":"28.67867803008636961619859291883544014184","ICMS":"82.8331522049991420236801464279585883429"},"price_reconciliation_error":"-0.0000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P002","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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-A002-ORDINARY-IPI","product_id":"BR-A002","tax_profile_id":"A02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"1749.000000000000000000000000000000","reference_price_brl":"1749","savings_vs_reference_brl":"0.000000000000000000000000000000","fixed_residual_brl":"1133.972293259166047017102327975747869359","modeled_net_tax_total_brl":"615.0277067408339529828976720242521306412","modeled_net_tax_components_brl":{"II":"0","IPI":"167.5460567408339529828976720242521306412","PIS":"23.66397000000000000000000000000000000000","COFINS":"108.9976800000000000000000000000000000000","ICMS":"314.8200000000000000000000000000000000000"},"modeled_tax_share_percent":"35.16453440485042612823886060744723445633","display":{"price_brl":"1749.00","fixed_residual_brl":"1133.97","modeled_net_tax_total_brl":"615.03","modeled_tax_share_percent":"35.16","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.13","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":"959.0722932591660470171023279757478693590","retailer_fixed_residual_brl":"174.90","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1288.815821083338099868443630955785620317","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1749","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1288.815821083338099868443630955785620317","supplier_own_ICMS":"231.9868477950008579763198535720414116571","supplier_IPI":"167.5460567408339529828976720242521306412","supplier_PC_base":"1056.828973288337241892123777383744208660","supplier_PIS_debit":"17.43767805925756449122004232683177944289","supplier_COFINS_debit":"80.31900196991363038380140708116455985816","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"1456.361877824172052851341302980037750958","retailer_PC_revenue_base":"1434.18000000000000000000000000000000","retailer_PC_credit_base":"1056.828973288337241892123777383744208660","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":"167.5460567408339529828976720242521306412","PIS":"17.43767805925756449122004232683177944289","COFINS":"80.31900196991363038380140708116455985816","ICMS":"231.9868477950008579763198535720414116571"},"retailer_debits":{"IPI":"0","PIS":"23.663970000000000000000000000000000000","COFINS":"108.99768000000000000000000000000000000","ICMS":"314.82000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"17.43767805925756449122004232683177944289","COFINS":"80.31900196991363038380140708116455985816","ICMS":"231.9868477950008579763198535720414116571"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"6.22629194074243550877995767316822055711","COFINS":"28.67867803008636961619859291883544014184","ICMS":"82.8331522049991420236801464279585883429"},"price_reconciliation_error":"-0.0000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P002","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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-A002-ORDINARY-IPI","product_id":"BR-A002","tax_profile_id":"A02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"1523.849080506841425810793963550020653577","reference_price_brl":"1749","savings_vs_reference_brl":"225.150919493158574189206036449979346423","fixed_residual_brl":"1133.972293259166047017102327975747869359","modeled_net_tax_total_brl":"389.8767872476753787936916355742727842177","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"20.61767805925756449122004232683177944289","COFINS":"94.96627469718635765652867980843728713094","ICMS":"274.2928344912314566459429134390037176439"},"modeled_tax_share_percent":"25.58500000000000000000000000000000000000","display":{"price_brl":"1523.85","fixed_residual_brl":"1133.97","modeled_net_tax_total_brl":"389.88","modeled_tax_share_percent":"25.59","savings_vs_reference_brl":"225.15"},"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":"959.0722932591660470171023279757478693590","retailer_fixed_residual_brl":"174.90","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1288.815821083338099868443630955785620317","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1749","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1288.815821083338099868443630955785620317","supplier_own_ICMS":"231.9868477950008579763198535720414116571","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"1056.828973288337241892123777383744208660","supplier_PIS_debit":"17.43767805925756449122004232683177944289","supplier_COFINS_debit":"80.31900196991363038380140708116455985816","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"1288.815821083338099868443630955785620317","retailer_PC_revenue_base":"1249.556246015609969164851050111016935933","retailer_PC_credit_base":"1056.828973288337241892123777383744208660","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":"17.43767805925756449122004232683177944289","COFINS":"80.31900196991363038380140708116455985816","ICMS":"231.9868477950008579763198535720414116571"},"retailer_debits":{"IPI":"0","PIS":"20.61767805925756449122004232683177944289","COFINS":"94.96627469718635765652867980843728713091","ICMS":"274.2928344912314566459429134390037176439"},"retailer_credits":{"IPI":"0","PIS":"17.43767805925756449122004232683177944289","COFINS":"80.31900196991363038380140708116455985816","ICMS":"231.9868477950008579763198535720414116571"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"3.18000000000000000000000000000000000000","COFINS":"14.64727272727272727272727272727272727275","ICMS":"42.3059866962305986696230598669623059868"},"price_reconciliation_error":"0.0000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P002","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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-A002-ORDINARY-IPI","product_id":"BR-A002","tax_profile_id":"A02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"1400.947724282809794449673189019983048468","reference_price_brl":"1749","savings_vs_reference_brl":"348.052275717190205550326810980016951532","fixed_residual_brl":"1133.972293259166047017102327975747869359","modeled_net_tax_total_brl":"266.9754310236437474325708610442351791091","modeled_net_tax_components_brl":{"II":"0","IPI":"137.3877665274838414459760910598867471258","PIS":"23.11563745066636160841960761882972029972","COFINS":"106.4720270454935443781751623655187116836","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.05677323972363484167865518640862151272","display":{"price_brl":"1400.95","fixed_residual_brl":"1133.97","modeled_net_tax_total_brl":"266.98","modeled_tax_share_percent":"19.06","savings_vs_reference_brl":"348.05"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.13","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":"959.0722932591660470171023279757478693590","retailer_fixed_residual_brl":"174.90","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1288.815821083338099868443630955785620317","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1749","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1056.828973288337241892123777383744208660","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"137.3877665274838414459760910598867471258","supplier_PC_base":"1056.828973288337241892123777383744208660","supplier_PIS_debit":"17.43767805925756449122004232683177944289","supplier_COFINS_debit":"80.31900196991363038380140708116455985816","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"1194.216739815821083338099868443630955786","retailer_PC_revenue_base":"1400.947724282809794449673189019983048468","retailer_PC_credit_base":"1056.828973288337241892123777383744208660","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":"137.3877665274838414459760910598867471258","PIS":"17.43767805925756449122004232683177944289","COFINS":"80.31900196991363038380140708116455985816","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"23.11563745066636160841960761882972029972","COFINS":"106.4720270454935443781751623655187116836","ICMS":"0.000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"17.43767805925756449122004232683177944289","COFINS":"80.31900196991363038380140708116455985816","ICMS":"0.000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"5.67795939140879711719956529199794085683","COFINS":"26.15302507557991399437375528435415182544","ICMS":"0.000000000000000000000000000000000000"},"price_reconciliation_error":"-0.0000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P002","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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-A002-ORDINARY-IPI","product_id":"BR-A002","tax_profile_id":"A02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"1713.819100582868711230737776784199979574","reference_price_brl":"1749","savings_vs_reference_brl":"35.180899417131288769262223215800020426","fixed_residual_brl":"1133.972293259166047017102327975747869359","modeled_net_tax_total_brl":"579.8468073237026642136354488084521102158","modeled_net_tax_components_brl":{"II":"0","IPI":"164.5541628704619181082030707381047711654","PIS":"0.000000000000000000000000000000000000","COFINS":"106.8052063483243780838995782491913427271","ICMS":"308.4874381049163680215327998211559963233"},"modeled_tax_share_percent":"33.83360630806933819111422537574215825891","display":{"price_brl":"1713.82","fixed_residual_brl":"1133.97","modeled_net_tax_total_brl":"579.85","modeled_tax_share_percent":"33.83","savings_vs_reference_brl":"35.18"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.13","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":"959.0722932591660470171023279757478693590","retailer_fixed_residual_brl":"174.90","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1288.815821083338099868443630955785620317","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1749","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1265.801252849707062370792851831575162811","supplier_own_ICMS":"227.8442255129472712267427133296835293060","supplier_IPI":"164.5541628704619181082030707381047711654","supplier_PC_base":"1037.957027336759791144050138501891633505","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"78.88473407759374412694781052614376414638","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"1430.355415720168980478995922569679933976","retailer_PC_revenue_base":"1405.331662477952343209204976963043983251","retailer_PC_credit_base":"1037.957027336759791144050138501891633505","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":"164.5541628704619181082030707381047711654","PIS":"0.000000000000000000000000000000000000","COFINS":"78.88473407759374412694781052614376414638","ICMS":"227.8442255129472712267427133296835293060"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"106.8052063483243780838995782491913427271","ICMS":"308.4874381049163680215327998211559963233"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"78.88473407759374412694781052614376414638","ICMS":"227.8442255129472712267427133296835293060"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"27.92047227073063395695176772304757858072","ICMS":"80.6432125919690967947900864914724670173"},"price_reconciliation_error":"-0.0000000000000000000000000000000000008"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P002","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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-A002-ORDINARY-IPI","product_id":"BR-A002","tax_profile_id":"A02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"1597.791885720444118125140527567130065478","reference_price_brl":"1749","savings_vs_reference_brl":"151.208114279555881874859472432869934522","fixed_residual_brl":"1133.972293259166047017102327975747869359","modeled_net_tax_total_brl":"463.8195924612780711080381995913821961188","modeled_net_tax_components_brl":{"II":"0","IPI":"154.5989288178005209272797532913155145469","PIS":"21.61812421379760891823315133798326978592","COFINS":"0.0000000000000000000000000000000000000","ICMS":"287.6025394296799412625252949620834117860"},"modeled_tax_share_percent":"29.02878632733460700043804646823253886691","display":{"price_brl":"1597.79","fixed_residual_brl":"1133.97","modeled_net_tax_total_brl":"463.82","modeled_tax_share_percent":"29.03","savings_vs_reference_brl":"151.21"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.13","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":"959.0722932591660470171023279757478693590","retailer_fixed_residual_brl":"174.90","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1288.815821083338099868443630955785620317","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1749","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1189.222529367696314825228871471657804207","supplier_own_ICMS":"214.0600552861853366685411968648984047573","supplier_IPI":"154.5989288178005209272797532913155145469","supplier_PC_base":"975.1624740815109781566876746067593994497","supplier_PIS_debit":"16.09018082234493113958534663101153009092","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"1343.821458185496835752508624762973318754","retailer_PC_revenue_base":"1310.189346290764176862615232605046653692","retailer_PC_credit_base":"975.1624740815109781566876746067593994497","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":"154.5989288178005209272797532913155145469","PIS":"16.09018082234493113958534663101153009092","COFINS":"0.0000000000000000000000000000000000000","ICMS":"214.0600552861853366685411968648984047573"},"retailer_debits":{"IPI":"0","PIS":"21.61812421379760891823315133798326978592","COFINS":"0.000000000000000000000000000000000000","ICMS":"287.6025394296799412625252949620834117860"},"retailer_credits":{"IPI":"0","PIS":"16.09018082234493113958534663101153009092","COFINS":"0.0000000000000000000000000000000000000","ICMS":"214.0600552861853366685411968648984047573"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"5.52794339145267777864780470697173969500","COFINS":"0.0000000000000000000000000000000000000","ICMS":"73.5424841434946045939840980971850070287"},"price_reconciliation_error":"0.0000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P002","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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-A002-ORDINARY-IPI","product_id":"BR-A002","tax_profile_id":"A02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"1249.556246015609969164851050111016935933","reference_price_brl":"1749","savings_vs_reference_brl":"499.443753984390030835148949888983064067","fixed_residual_brl":"1133.972293259166047017102327975747869359","modeled_net_tax_total_brl":"115.5839527564439221477487221352690665738","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"20.61767805925756449122004232683177944289","COFINS":"94.96627469718635765652867980843728713094","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.250000000000000000000000000000000000000","display":{"price_brl":"1249.56","fixed_residual_brl":"1133.97","modeled_net_tax_total_brl":"115.58","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"499.44"},"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":"959.0722932591660470171023279757478693590","retailer_fixed_residual_brl":"174.90","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1288.815821083338099868443630955785620317","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1749","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1056.828973288337241892123777383744208660","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"1056.828973288337241892123777383744208660","supplier_PIS_debit":"17.43767805925756449122004232683177944289","supplier_COFINS_debit":"80.31900196991363038380140708116455985816","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"1056.828973288337241892123777383744208660","retailer_PC_revenue_base":"1249.556246015609969164851050111016935933","retailer_PC_credit_base":"1056.828973288337241892123777383744208660","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":"17.43767805925756449122004232683177944289","COFINS":"80.31900196991363038380140708116455985816","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"20.61767805925756449122004232683177944289","COFINS":"94.96627469718635765652867980843728713091","ICMS":"0.000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"17.43767805925756449122004232683177944289","COFINS":"80.31900196991363038380140708116455985816","ICMS":"0.000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"3.18000000000000000000000000000000000000","COFINS":"14.64727272727272727272727272727272727275","ICMS":"0.000000000000000000000000000000000000"},"price_reconciliation_error":"0.0000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P002","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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-A002-ORDINARY-IPI","product_id":"BR-A002","tax_profile_id":"A02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"1496.637489783504971778458357058055999048","reference_price_brl":"1749","savings_vs_reference_brl":"252.362510216495028221541642941944000952","fixed_residual_brl":"1133.972293259166047017102327975747869359","modeled_net_tax_total_brl":"362.6651965243389247613560290823081296892","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"93.27044836330802984123352481185804986062","ICMS":"269.3947481610308949201225042704500798286"},"modeled_tax_share_percent":"24.23199999999999999999999999999999999999","display":{"price_brl":"1496.64","fixed_residual_brl":"1133.97","modeled_net_tax_total_brl":"362.67","modeled_tax_share_percent":"24.23","savings_vs_reference_brl":"252.36"},"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":"959.0722932591660470171023279757478693590","retailer_fixed_residual_brl":"174.90","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1288.815821083338099868443630955785620317","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1749","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1265.801252849707062370792851831575162811","supplier_own_ICMS":"227.8442255129472712267427133296835293060","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"1037.957027336759791144050138501891633505","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"78.88473407759374412694781052614376414638","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"1265.801252849707062370792851831575162811","retailer_PC_revenue_base":"1227.242741622474076858335852787605919219","retailer_PC_credit_base":"1037.957027336759791144050138501891633505","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":"78.88473407759374412694781052614376414638","ICMS":"227.8442255129472712267427133296835293060"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"93.27044836330802984123352481185804986064","ICMS":"269.3947481610308949201225042704500798286"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"78.88473407759374412694781052614376414638","ICMS":"227.8442255129472712267427133296835293060"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"14.38571428571428571428571428571428571426","ICMS":"41.5505226480836236933797909407665505226"},"price_reconciliation_error":"-0.0000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P002","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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-A002-ORDINARY-IPI","product_id":"BR-A002","tax_profile_id":"A02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"1406.093584707634564233142371043867557825","reference_price_brl":"1749","savings_vs_reference_brl":"342.906415292365435766857628956132442175","fixed_residual_brl":"1133.972293259166047017102327975747869359","modeled_net_tax_total_brl":"272.1212914484685172160400430681196884659","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"19.02444620109429565407441628022352805736","COFINS":"0.0000000000000000000000000000000000000","ICMS":"253.0968452473742215619656267878961604085"},"modeled_tax_share_percent":"19.35300000000000000000000000000000000000","display":{"price_brl":"1406.09","fixed_residual_brl":"1133.97","modeled_net_tax_total_brl":"272.12","modeled_tax_share_percent":"19.35","savings_vs_reference_brl":"342.91"},"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":"959.0722932591660470171023279757478693590","retailer_fixed_residual_brl":"174.90","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1288.815821083338099868443630955785620317","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1749","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1189.222529367696314825228871471657804207","supplier_own_ICMS":"214.0600552861853366685411968648984047573","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"975.1624740815109781566876746067593994497","supplier_PIS_debit":"16.09018082234493113958534663101153009092","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"1189.222529367696314825228871471657804207","retailer_PC_revenue_base":"1152.996739460260342671176744255971397416","retailer_PC_credit_base":"975.1624740815109781566876746067593994497","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":"16.09018082234493113958534663101153009092","COFINS":"0.0000000000000000000000000000000000000","ICMS":"214.0600552861853366685411968648984047573"},"retailer_debits":{"IPI":"0","PIS":"19.02444620109429565407441628022352805736","COFINS":"0.000000000000000000000000000000000000","ICMS":"253.0968452473742215619656267878961604085"},"retailer_credits":{"IPI":"0","PIS":"16.09018082234493113958534663101153009092","COFINS":"0.0000000000000000000000000000000000000","ICMS":"214.0600552861853366685411968648984047573"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"2.93426537874936451448906964921199796644","COFINS":"0.0000000000000000000000000000000000000","ICMS":"39.0367899611888848934244299229977556512"},"price_reconciliation_error":"0.0000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P002","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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-A002-ORDINARY-IPI","product_id":"BR-A002","tax_profile_id":"A02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"1373.275656723966255266048534611465131726","reference_price_brl":"1749","savings_vs_reference_brl":"375.724343276033744733951465388534868274","fixed_residual_brl":"1133.972293259166047017102327975747869359","modeled_net_tax_total_brl":"239.3033634648002082489462066357172623668","modeled_net_tax_components_brl":{"II":"0","IPI":"134.9344135537787728487265180052459123556","PIS":"0.000000000000000000000000000000000000","COFINS":"104.3689499110214354002196886304713500112","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"17.42573403184566275643436765043862635084","display":{"price_brl":"1373.28","fixed_residual_brl":"1133.97","modeled_net_tax_total_brl":"239.30","modeled_tax_share_percent":"17.43","savings_vs_reference_brl":"375.72"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.13","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":"959.0722932591660470171023279757478693590","retailer_fixed_residual_brl":"174.90","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1288.815821083338099868443630955785620317","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1749","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1037.957027336759791144050138501891633505","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"134.9344135537787728487265180052459123556","supplier_PC_base":"1037.957027336759791144050138501891633505","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"78.88473407759374412694781052614376414638","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"1172.891440890538563992776656507137545861","retailer_PC_revenue_base":"1373.275656723966255266048534611465131726","retailer_PC_credit_base":"1037.957027336759791144050138501891633505","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":"134.9344135537787728487265180052459123556","PIS":"0.000000000000000000000000000000000000","COFINS":"78.88473407759374412694781052614376414638","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"104.3689499110214354002196886304713500112","ICMS":"0.000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"78.88473407759374412694781052614376414638","ICMS":"0.000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"25.48421583342769127327187810432758586482","ICMS":"0.000000000000000000000000000000000000"},"price_reconciliation_error":"0.0000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P002","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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-A002-ORDINARY-IPI","product_id":"BR-A002","tax_profile_id":"A02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"1281.894677061273486708156304702213107562","reference_price_brl":"1749","savings_vs_reference_brl":"467.105322938726513291843695297786892438","fixed_residual_brl":"1133.972293259166047017102327975747869359","modeled_net_tax_total_brl":"147.9223838021074396910539767264652382033","modeled_net_tax_components_brl":{"II":"0","IPI":"126.7711216305964271603693976988787219285","PIS":"21.15126217151101253068457902758651627477","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"11.53935549067241147755151431561078533799","display":{"price_brl":"1281.89","fixed_residual_brl":"1133.97","modeled_net_tax_total_brl":"147.92","modeled_tax_share_percent":"11.54","savings_vs_reference_brl":"467.11"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.13","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":"959.0722932591660470171023279757478693590","retailer_fixed_residual_brl":"174.90","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1288.815821083338099868443630955785620317","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1749","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"975.1624740815109781566876746067593994499","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"126.7711216305964271603693976988787219285","supplier_PC_base":"975.1624740815109781566876746067593994499","supplier_PIS_debit":"16.09018082234493113958534663101153009092","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"1101.933595712107405317057072305638121378","retailer_PC_revenue_base":"1281.894677061273486708156304702213107562","retailer_PC_credit_base":"975.1624740815109781566876746067593994499","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":"126.7711216305964271603693976988787219285","PIS":"16.09018082234493113958534663101153009092","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"21.15126217151101253068457902758651627477","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"16.09018082234493113958534663101153009092","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"5.06108134916608139109923239657498618385","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"-0.0000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P002","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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-A002-ORDINARY-IPI","product_id":"BR-A002","tax_profile_id":"A02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"1568.317487501796169937904835777752046239","reference_price_brl":"1749","savings_vs_reference_brl":"180.682512498203830062095164222247953761","fixed_residual_brl":"1133.972293259166047017102327975747869359","modeled_net_tax_total_brl":"434.3451942426301229208025078020041768799","modeled_net_tax_components_brl":{"II":"0","IPI":"152.0480464923068123319796373620088085569","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"282.2971477503233105888228704399953683230"},"modeled_tax_share_percent":"27.69497870832946852790445269439746039231","display":{"price_brl":"1568.32","fixed_residual_brl":"1133.97","modeled_net_tax_total_brl":"434.35","modeled_tax_share_percent":"27.69","savings_vs_reference_brl":"180.68"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.13","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":"959.0722932591660470171023279757478693590","retailer_fixed_residual_brl":"174.90","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1288.815821083338099868443630955785620317","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1749","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1169.600357633129325630612595092375450438","supplier_own_ICMS":"210.5280643739632786135102671166275810788","supplier_IPI":"152.0480464923068123319796373620088085569","supplier_PC_base":"959.0722932591660470171023279757478693592","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"1321.648404125436137962592232454384258995","retailer_PC_revenue_base":"1286.020339751472859349081965337756677916","retailer_PC_credit_base":"959.0722932591660470171023279757478693592","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":"152.0480464923068123319796373620088085569","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"210.5280643739632786135102671166275810788"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"282.2971477503233105888228704399953683230"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"210.5280643739632786135102671166275810788"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"71.7690833763600319753126033233677872442"},"price_reconciliation_error":"0.0000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P002","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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-A002-ORDINARY-IPI","product_id":"BR-A002","tax_profile_id":"A02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"1227.242741622474076858335852787605919220","reference_price_brl":"1749","savings_vs_reference_brl":"521.757258377525923141664147212394080780","fixed_residual_brl":"1133.972293259166047017102327975747869359","modeled_net_tax_total_brl":"93.27044836330802984123352481185804986072","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"93.27044836330802984123352481185804986072","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.600","display":{"price_brl":"1227.24","fixed_residual_brl":"1133.97","modeled_net_tax_total_brl":"93.27","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"521.76"},"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":"959.0722932591660470171023279757478693590","retailer_fixed_residual_brl":"174.90","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1288.815821083338099868443630955785620317","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1749","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1037.957027336759791144050138501891633505","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"1037.957027336759791144050138501891633505","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"78.88473407759374412694781052614376414638","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"1037.957027336759791144050138501891633505","retailer_PC_revenue_base":"1227.242741622474076858335852787605919220","retailer_PC_credit_base":"1037.957027336759791144050138501891633505","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":"78.88473407759374412694781052614376414638","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"93.27044836330802984123352481185804986072","ICMS":"0.000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"78.88473407759374412694781052614376414638","ICMS":"0.000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"14.38571428571428571428571428571428571434","ICMS":"0.000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000028"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P002","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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-A002-ORDINARY-IPI","product_id":"BR-A002","tax_profile_id":"A02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"1152.996739460260342671176744255971397416","reference_price_brl":"1749","savings_vs_reference_brl":"596.003260539739657328823255744028602584","fixed_residual_brl":"1133.972293259166047017102327975747869359","modeled_net_tax_total_brl":"19.02444620109429565407441628022352805736","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"19.02444620109429565407441628022352805736","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.650000000000000000000000000000000000000","display":{"price_brl":"1153.00","fixed_residual_brl":"1133.97","modeled_net_tax_total_brl":"19.02","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"596.00"},"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":"959.0722932591660470171023279757478693590","retailer_fixed_residual_brl":"174.90","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1288.815821083338099868443630955785620317","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1749","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"975.1624740815109781566876746067593994499","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"975.1624740815109781566876746067593994499","supplier_PIS_debit":"16.09018082234493113958534663101153009092","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"975.1624740815109781566876746067593994499","retailer_PC_revenue_base":"1152.996739460260342671176744255971397416","retailer_PC_credit_base":"975.1624740815109781566876746067593994499","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":"0.0000000000000000000000000000000000000","PIS":"16.09018082234493113958534663101153009092","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"19.02444620109429565407441628022352805736","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"16.09018082234493113958534663101153009092","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"2.93426537874936451448906964921199796644","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"-0.00000000000000000000000000000000000036"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P002","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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-A002-ORDINARY-IPI","product_id":"BR-A002","tax_profile_id":"A02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"1382.893040559958593923295521921643743121","reference_price_brl":"1749","savings_vs_reference_brl":"366.106959440041406076704478078356256879","fixed_residual_brl":"1133.972293259166047017102327975747869359","modeled_net_tax_total_brl":"248.9207473007925469061931939458958737618","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"248.9207473007925469061931939458958737618"},"modeled_tax_share_percent":"18.00000000000000000000000000000000000000","display":{"price_brl":"1382.89","fixed_residual_brl":"1133.97","modeled_net_tax_total_brl":"248.92","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"366.11"},"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":"959.0722932591660470171023279757478693590","retailer_fixed_residual_brl":"174.90","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1288.815821083338099868443630955785620317","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1749","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1169.600357633129325630612595092375450438","supplier_own_ICMS":"210.5280643739632786135102671166275810788","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"959.0722932591660470171023279757478693592","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"1169.600357633129325630612595092375450438","retailer_PC_revenue_base":"1133.972293259166047017102327975747869359","retailer_PC_credit_base":"959.0722932591660470171023279757478693592","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":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"210.5280643739632786135102671166275810788"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"248.9207473007925469061931939458958737618"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"210.5280643739632786135102671166275810788"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"38.3926829268292682926829268292682926830"},"price_reconciliation_error":"0.0000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P002","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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-A002-ORDINARY-IPI","product_id":"BR-A002","tax_profile_id":"A02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"1258.651691382857633129325630612595092376","reference_price_brl":"1749","savings_vs_reference_brl":"490.348308617142366870674369387404907624","fixed_residual_brl":"1133.972293259166047017102327975747869359","modeled_net_tax_total_brl":"124.6793981236915861122233026368472230167","modeled_net_tax_components_brl":{"II":"0","IPI":"124.6793981236915861122233026368472230167","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.905790376899951388733457324668549411363","display":{"price_brl":"1258.65","fixed_residual_brl":"1133.97","modeled_net_tax_total_brl":"124.68","modeled_tax_share_percent":"9.91","savings_vs_reference_brl":"490.35"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.13","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":"959.0722932591660470171023279757478693590","retailer_fixed_residual_brl":"174.90","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1288.815821083338099868443630955785620317","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1749","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"959.0722932591660470171023279757478693590","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"124.6793981236915861122233026368472230167","supplier_PC_base":"959.0722932591660470171023279757478693590","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"1083.751691382857633129325630612595092376","retailer_PC_revenue_base":"1258.651691382857633129325630612595092376","retailer_PC_credit_base":"959.0722932591660470171023279757478693590","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":"124.6793981236915861122233026368472230167","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.0000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P002","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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-A002-ORDINARY-IPI","product_id":"BR-A002","tax_profile_id":"A02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"1133.972293259166047017102327975747869359","reference_price_brl":"1749","savings_vs_reference_brl":"615.027706740833952982897672024252130641","fixed_residual_brl":"1133.972293259166047017102327975747869359","modeled_net_tax_total_brl":"0.0000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"0.0","display":{"price_brl":"1133.97","fixed_residual_brl":"1133.97","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"615.03"},"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":"959.0722932591660470171023279757478693590","retailer_fixed_residual_brl":"174.90","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1288.815821083338099868443630955785620317","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1749","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"959.0722932591660470171023279757478693590","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"959.0722932591660470171023279757478693590","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"959.0722932591660470171023279757478693590","retailer_PC_revenue_base":"1133.972293259166047017102327975747869359","retailer_PC_credit_base":"959.0722932591660470171023279757478693590","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":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P002","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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."]}]}