{"scenario":{"scenario_id":"EDU-BR-A003-ORDINARY-IPI","product_id":"BR-A003","tax_profile_id":"A03","ncm":"8415.10.11","state":"SP","date":"2026-09-14","mode":"educational","path":"goods_retail_st_mva","origin_scenario":"Ordinary non-ZFM domestic production alternative; no finished-good import.","imported":false,"zfm_qualified":false,"reference_price_brl":"2498","price_source_id":"V5-P003","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":"0.35","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"rate_rule_ids":{"ICMS":"R-SP-ICMS-18","ICMS_OWN":"R-SP-ICMS-18","IPI":"R-V5-IPI-AC-EX01","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-AC"},"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":"0.41","IVA_adjusted":false,"ST_policy":"recomputed_statutory_MVA","ST_reference_price_brl":null,"retailer_margin_fraction":null,"retailer_IPI_credit":false,"retailer_PC_credit_IPI_policy":"exclude_IPI_administrative","contribution_regime":"ordinary_non_cumulative","calibration_policy":"baseline_ST_base_equals_reference_price","assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P003","V5-P003-SPEC","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"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":"976.5624901497241922773837667454688731286","retailer_fixed_residual_brl":"401.1622975833990018387181507748883635409","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1312.319411610191752035723666929340688206","baseline_adjusted_IVA":"0.41","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"2498","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.5.0","scenario_id":"EDU-BR-A003-ORDINARY-IPI","product_id":"BR-A003","tax_profile_id":"A03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"2498.000000000000000000000000000000000001","reference_price_brl":"2498","savings_vs_reference_brl":"-0.000000000000000000000000000000000001","fixed_residual_brl":"1377.724787733123194116101917520357236670","modeled_net_tax_total_brl":"1120.275212266876805883898082479642763331","modeled_net_tax_components_brl":{"II":"0","IPI":"459.3117940635671132125032834252692408721","PIS":"37.69552865248226950354609929078014184399","COFINS":"173.6278895508274231678486997635933806147","ICMS":"449.6400000000000000000000000000000000000"},"modeled_tax_share_percent":"44.84688599947465195692146046755975833989","display":{"price_brl":"2498.00","fixed_residual_brl":"1377.72","modeled_net_tax_total_brl":"1120.28","modeled_tax_share_percent":"44.85","savings_vs_reference_brl":"-0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.35","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"976.5624901497241922773837667454688731286","retailer_fixed_residual_brl":"401.1622975833990018387181507748883635409","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1312.319411610191752035723666929340688206","baseline_adjusted_IVA":"0.41","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"2498","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1312.319411610191752035723666929340688206","supplier_own_ICMS":"236.2174940898345153664302600472813238771","supplier_IPI":"459.3117940635671132125032834252692408721","supplier_PC_base":"1076.101917520357236669293406882059364329","supplier_PIS_debit":"17.75568163908589440504334121355397951143","supplier_COFINS_debit":"81.78374573154714998686629892303651168900","IVA_applied":"0.41","presumed_ST_base":"2498.000000000000000000000000000000000000","ICMS_ST":"213.4225059101654846335697399527186761229","retailer_acquisition_cash":"1985.053711583924349881796690307328605201","retailer_PC_revenue_base":"2284.577494089834515366430260047281323878","retailer_PC_credit_base":"1076.101917520357236669293406882059364329","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":"459.3117940635671132125032834252692408721","PIS":"17.75568163908589440504334121355397951143","COFINS":"81.78374573154714998686629892303651168900","ICMS":"449.6400000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"37.69552865248226950354609929078014184399","COFINS":"173.6278895508274231678486997635933806147","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"17.75568163908589440504334121355397951143","COFINS":"81.78374573154714998686629892303651168900","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"19.93984701339637509850275807722616233256","COFINS":"91.84414381928027318098240084055686892570","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P003","V5-P003-SPEC","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"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-A003-ORDINARY-IPI","product_id":"BR-A003","tax_profile_id":"A03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"2498.000000000000000000000000000000000001","reference_price_brl":"2498","savings_vs_reference_brl":"-0.000000000000000000000000000000000001","fixed_residual_brl":"1377.724787733123194116101917520357236670","modeled_net_tax_total_brl":"1120.275212266876805883898082479642763331","modeled_net_tax_components_brl":{"II":"0","IPI":"459.3117940635671132125032834252692408721","PIS":"37.69552865248226950354609929078014184399","COFINS":"173.6278895508274231678486997635933806147","ICMS":"449.6400000000000000000000000000000000000"},"modeled_tax_share_percent":"44.84688599947465195692146046755975833989","display":{"price_brl":"2498.00","fixed_residual_brl":"1377.72","modeled_net_tax_total_brl":"1120.28","modeled_tax_share_percent":"44.85","savings_vs_reference_brl":"-0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.35","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"976.5624901497241922773837667454688731286","retailer_fixed_residual_brl":"401.1622975833990018387181507748883635409","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1312.319411610191752035723666929340688206","baseline_adjusted_IVA":"0.41","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"2498","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1312.319411610191752035723666929340688206","supplier_own_ICMS":"236.2174940898345153664302600472813238771","supplier_IPI":"459.3117940635671132125032834252692408721","supplier_PC_base":"1076.101917520357236669293406882059364329","supplier_PIS_debit":"17.75568163908589440504334121355397951143","supplier_COFINS_debit":"81.78374573154714998686629892303651168900","IVA_applied":"0.41","presumed_ST_base":"2498.000000000000000000000000000000000000","ICMS_ST":"213.4225059101654846335697399527186761229","retailer_acquisition_cash":"1985.053711583924349881796690307328605201","retailer_PC_revenue_base":"2284.577494089834515366430260047281323878","retailer_PC_credit_base":"1076.101917520357236669293406882059364329","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":"459.3117940635671132125032834252692408721","PIS":"17.75568163908589440504334121355397951143","COFINS":"81.78374573154714998686629892303651168900","ICMS":"449.6400000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"37.69552865248226950354609929078014184399","COFINS":"173.6278895508274231678486997635933806147","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"17.75568163908589440504334121355397951143","COFINS":"81.78374573154714998686629892303651168900","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"19.93984701339637509850275807722616233256","COFINS":"91.84414381928027318098240084055686892570","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P003","V5-P003-SPEC","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"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-A003-ORDINARY-IPI","product_id":"BR-A003","tax_profile_id":"A03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"1875.297967974030729242420624324772186368","reference_price_brl":"2498","savings_vs_reference_brl":"622.702032025969270757579375675227813632","fixed_residual_brl":"1377.724787733123194116101917520357236670","modeled_net_tax_total_brl":"497.5731802409075351263187068044149496975","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"29.34440512405377653604603959213888291904","COFINS":"135.1621084501870919236060005456094001119","ICMS":"333.0666666666666666666666666666666666666"},"modeled_tax_share_percent":"26.53301975144026641774360648482845088634","display":{"price_brl":"1875.30","fixed_residual_brl":"1377.72","modeled_net_tax_total_brl":"497.57","modeled_tax_share_percent":"26.53","savings_vs_reference_brl":"622.70"},"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":"976.5624901497241922773837667454688731286","retailer_fixed_residual_brl":"401.1622975833990018387181507748883635409","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1312.319411610191752035723666929340688206","baseline_adjusted_IVA":"0.41","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"2498","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1312.319411610191752035723666929340688206","supplier_own_ICMS":"236.2174940898345153664302600472813238771","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"1076.101917520357236669293406882059364329","supplier_PIS_debit":"17.75568163908589440504334121355397951143","supplier_COFINS_debit":"81.78374573154714998686629892303651168900","IVA_applied":"0.41","presumed_ST_base":"1850.370370370370370370370370370370370370","ICMS_ST":"96.8491725768321513002364066193853427895","retailer_acquisition_cash":"1409.168584187023903335960073548726030996","retailer_PC_revenue_base":"1778.448795397198577942184217705386843578","retailer_PC_credit_base":"1076.101917520357236669293406882059364329","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":"17.75568163908589440504334121355397951143","COFINS":"81.78374573154714998686629892303651168900","ICMS":"333.0666666666666666666666666666666666666"},"retailer_debits":{"IPI":"0","PIS":"29.34440512405377653604603959213888291904","COFINS":"135.1621084501870919236060005456094001119","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"17.75568163908589440504334121355397951143","COFINS":"81.78374573154714998686629892303651168900","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"11.58872348496788213100269837858490340761","COFINS":"53.37836271863994193673970162257288842290","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000005"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P003","V5-P003-SPEC","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"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-A003-ORDINARY-IPI","product_id":"BR-A003","tax_profile_id":"A03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"1933.179568997518707383310864935623156127","reference_price_brl":"2498","savings_vs_reference_brl":"564.820431002481292616689135064376843873","fixed_residual_brl":"1377.724787733123194116101917520357236670","modeled_net_tax_total_brl":"555.4547812643955132672089474152659194570","modeled_net_tax_components_brl":{"II":"0","IPI":"376.6356711321250328342526924087207775152","PIS":"31.89746288845905867182462927143778207610","COFINS":"146.9216472438114217611316257351073598657","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"28.73270492675626118998837949528758883756","display":{"price_brl":"1933.18","fixed_residual_brl":"1377.72","modeled_net_tax_total_brl":"555.45","modeled_tax_share_percent":"28.73","savings_vs_reference_brl":"564.82"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.35","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"976.5624901497241922773837667454688731286","retailer_fixed_residual_brl":"401.1622975833990018387181507748883635409","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1312.319411610191752035723666929340688206","baseline_adjusted_IVA":"0.41","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"2498","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1076.101917520357236669293406882059364329","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"376.6356711321250328342526924087207775152","supplier_PC_base":"1076.101917520357236669293406882059364329","supplier_PIS_debit":"17.75568163908589440504334121355397951143","supplier_COFINS_debit":"81.78374573154714998686629892303651168900","IVA_applied":"0.41","presumed_ST_base":"2048.360000000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"1452.737588652482269503546099290780141844","retailer_PC_revenue_base":"1933.179568997518707383310864935623156127","retailer_PC_credit_base":"1076.101917520357236669293406882059364329","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":"376.6356711321250328342526924087207775152","PIS":"17.75568163908589440504334121355397951143","COFINS":"81.78374573154714998686629892303651168900","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"31.89746288845905867182462927143778207610","COFINS":"146.9216472438114217611316257351073598657","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"17.75568163908589440504334121355397951143","COFINS":"81.78374573154714998686629892303651168900","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"14.14178124937316426678128805788380256467","COFINS":"65.13790151226427177426532681207084817670","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P003","V5-P003-SPEC","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"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-A003-ORDINARY-IPI","product_id":"BR-A003","tax_profile_id":"A03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"2439.951119199261718680833844629859489705","reference_price_brl":"2498","savings_vs_reference_brl":"58.048880800738281319166155370140510295","fixed_residual_brl":"1377.724787733123194116101917520357236670","modeled_net_tax_total_brl":"1062.226331466138524564731927109502253035","modeled_net_tax_components_brl":{"II":"0","IPI":"451.1097977410034147622800105069608615710","PIS":"0.000000000000000000000000000000000000","COFINS":"169.5058194394208240881662023168271057498","ICMS":"441.6107142857142857142857142857142857144"},"modeled_tax_share_percent":"43.53473818011312615332099798068454658743","display":{"price_brl":"2439.95","fixed_residual_brl":"1377.72","modeled_net_tax_total_brl":"1062.23","modeled_tax_share_percent":"43.53","savings_vs_reference_brl":"58.05"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.35","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"976.5624901497241922773837667454688731286","retailer_fixed_residual_brl":"401.1622975833990018387181507748883635409","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1312.319411610191752035723666929340688206","baseline_adjusted_IVA":"0.41","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"2498","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1288.885136402866899320800030019888175917","supplier_own_ICMS":"231.9993245525160418777440054035798716651","supplier_IPI":"451.1097977410034147622800105069608615710","supplier_PC_base":"1056.885811850350857443056024616308304252","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"80.32332170062666516567225787083943112315","IVA_applied":"0.41","presumed_ST_base":"2453.392857142857142857142857142857142858","ICMS_ST":"209.6113897331982438365417088821344140493","retailer_acquisition_cash":"1949.606323877068557919621749408983451537","retailer_PC_revenue_base":"2230.339729466063474844292135747725075656","retailer_PC_credit_base":"1056.885811850350857443056024616308304252","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":"451.1097977410034147622800105069608615710","PIS":"0.000000000000000000000000000000000000","COFINS":"80.32332170062666516567225787083943112315","ICMS":"441.6107142857142857142857142857142857144"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"169.5058194394208240881662023168271057499","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"80.32332170062666516567225787083943112315","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"89.18249773879415892249394444598767462675","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P003","V5-P003-SPEC","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"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-A003-ORDINARY-IPI","product_id":"BR-A003","tax_profile_id":"A03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"2250.318198005102985460402746689038331328","reference_price_brl":"2498","savings_vs_reference_brl":"247.681801994897014539597253310961668672","fixed_residual_brl":"1377.724787733123194116101917520357236670","modeled_net_tax_total_brl":"872.5934102719797913443008291686810946578","modeled_net_tax_components_brl":{"II":"0","IPI":"423.8184576641455569296865579140130514402","PIS":"33.88090075221654249798997028873006660357","COFINS":"0.0000000000000000000000000000000000000","ICMS":"414.8940518556176919166243009659379766140"},"modeled_tax_share_percent":"38.77644552870478252991091143188459919808","display":{"price_brl":"2250.32","fixed_residual_brl":"1377.72","modeled_net_tax_total_brl":"872.59","modeled_tax_share_percent":"38.78","savings_vs_reference_brl":"247.68"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.35","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"976.5624901497241922773837667454688731286","retailer_fixed_residual_brl":"401.1622975833990018387181507748883635409","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1312.319411610191752035723666929340688206","baseline_adjusted_IVA":"0.41","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"2498","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1210.909879040415876941961594040037289829","supplier_own_ICMS":"217.9637782272748578495530869272067121692","supplier_IPI":"423.8184576641455569296865579140130514402","supplier_PC_base":"992.9461008131410190924085071128305776598","supplier_PIS_debit":"16.38361066341682681502474036736170453139","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0.41","presumed_ST_base":"2304.966954753431621759023894255210981189","ICMS_ST":"196.9302736283428340670712140387312644448","retailer_acquisition_cash":"1831.658610332904267938719365992781605714","retailer_PC_revenue_base":"2053.387924376760151393331532650307066883","retailer_PC_credit_base":"992.9461008131410190924085071128305776598","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":"423.8184576641455569296865579140130514402","PIS":"16.38361066341682681502474036736170453139","COFINS":"0.0000000000000000000000000000000000000","ICMS":"414.8940518556176919166243009659379766140"},"retailer_debits":{"IPI":"0","PIS":"33.88090075221654249798997028873006660357","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"16.38361066341682681502474036736170453139","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"17.49729008879971568296522992136836207218","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P003","V5-P003-SPEC","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"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-A003-ORDINARY-IPI","product_id":"BR-A003","tax_profile_id":"A03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"1518.154036069557238695429110215269682281","reference_price_brl":"2498","savings_vs_reference_brl":"979.845963930442761304570889784730317719","fixed_residual_brl":"1377.724787733123194116101917520357236670","modeled_net_tax_total_brl":"140.4292483364340445793271926949124456110","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"25.04954159514769443847458031855194975764","COFINS":"115.3797067412863501408526123763604958534","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.250000000000000000000000000000000000000","display":{"price_brl":"1518.15","fixed_residual_brl":"1377.72","modeled_net_tax_total_brl":"140.43","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"979.85"},"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":"976.5624901497241922773837667454688731286","retailer_fixed_residual_brl":"401.1622975833990018387181507748883635409","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1312.319411610191752035723666929340688206","baseline_adjusted_IVA":"0.41","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"2498","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1076.101917520357236669293406882059364329","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"1076.101917520357236669293406882059364329","supplier_PIS_debit":"17.75568163908589440504334121355397951143","supplier_COFINS_debit":"81.78374573154714998686629892303651168900","IVA_applied":"0.41","presumed_ST_base":"1517.303703703703703703703703703703703704","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"1076.101917520357236669293406882059364329","retailer_PC_revenue_base":"1518.154036069557238695429110215269682281","retailer_PC_credit_base":"1076.101917520357236669293406882059364329","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":"17.75568163908589440504334121355397951143","COFINS":"81.78374573154714998686629892303651168900","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"25.04954159514769443847458031855194975764","COFINS":"115.3797067412863501408526123763604958534","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"17.75568163908589440504334121355397951143","COFINS":"81.78374573154714998686629892303651168900","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"7.29385995606180003343123910499797024621","COFINS":"33.59596100973920015398631345332398416440","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P003","V5-P003-SPEC","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"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-A003-ORDINARY-IPI","product_id":"BR-A003","tax_profile_id":"A03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"1837.245385713327287119924742349598817010","reference_price_brl":"2498","savings_vs_reference_brl":"660.754614286672712880075257650401182990","fixed_residual_brl":"1377.724787733123194116101917520357236670","modeled_net_tax_total_brl":"459.5205979802040930038228248292415803393","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"132.4015503611564739562037772101939612916","ICMS":"327.1190476190476190476190476190476190477"},"modeled_tax_share_percent":"25.01138941773915667771641497121677279220","display":{"price_brl":"1837.25","fixed_residual_brl":"1377.72","modeled_net_tax_total_brl":"459.52","modeled_tax_share_percent":"25.01","savings_vs_reference_brl":"660.75"},"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":"976.5624901497241922773837667454688731286","retailer_fixed_residual_brl":"401.1622975833990018387181507748883635409","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1312.319411610191752035723666929340688206","baseline_adjusted_IVA":"0.41","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"2498","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1288.885136402866899320800030019888175917","supplier_own_ICMS":"231.9993245525160418777440054035798716651","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"1056.885811850350857443056024616308304252","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"80.32332170062666516567225787083943112315","IVA_applied":"0.41","presumed_ST_base":"1817.328042328042328042328042328042328043","ICMS_ST":"95.1197230665315771698750422154677473826","retailer_acquisition_cash":"1384.004859469398476490675072235355923300","retailer_PC_revenue_base":"1742.125662646795709950049700134131069627","retailer_PC_credit_base":"1056.885811850350857443056024616308304252","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":"80.32332170062666516567225787083943112315","ICMS":"327.1190476190476190476190476190476190477"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"132.4015503611564739562037772101939612917","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"80.32332170062666516567225787083943112315","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"52.07822866052980879053151933935453016855","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000007"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P003","V5-P003-SPEC","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"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-A003-ORDINARY-IPI","product_id":"BR-A003","tax_profile_id":"A03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"1711.824290873282388683903958774434313594","reference_price_brl":"2498","savings_vs_reference_brl":"786.175709126717611316096041225565686406","fixed_residual_brl":"1377.724787733123194116101917520357236670","modeled_net_tax_total_brl":"334.0995031401591945678020412540770769251","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"26.77057583970164499993218868671561276648","COFINS":"0.0000000000000000000000000000000000000","ICMS":"307.3289273004575495678698525673614641586"},"modeled_tax_share_percent":"19.51716101479780174485619245328669384257","display":{"price_brl":"1711.82","fixed_residual_brl":"1377.72","modeled_net_tax_total_brl":"334.10","modeled_tax_share_percent":"19.52","savings_vs_reference_brl":"786.18"},"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":"976.5624901497241922773837667454688731286","retailer_fixed_residual_brl":"401.1622975833990018387181507748883635409","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1312.319411610191752035723666929340688206","baseline_adjusted_IVA":"0.41","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"2498","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1210.909879040415876941961594040037289829","supplier_own_ICMS":"217.9637782272748578495530869272067121692","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"992.9461008131410190924085071128305776598","supplier_PIS_debit":"16.38361066341682681502474036736170453139","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0.41","presumed_ST_base":"1707.382929446986386488165847596452578659","ICMS_ST":"89.3651490731826917183167656401547519894","retailer_acquisition_cash":"1300.275028113598568660278359680192041818","retailer_PC_revenue_base":"1622.459141800099696965587193134279561605","retailer_PC_credit_base":"992.9461008131410190924085071128305776598","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":"16.38361066341682681502474036736170453139","COFINS":"0.0000000000000000000000000000000000000","ICMS":"307.3289273004575495678698525673614641586"},"retailer_debits":{"IPI":"0","PIS":"26.77057583970164499993218868671561276648","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"16.38361066341682681502474036736170453139","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"10.38696517628481818490744831935390823509","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000011"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P003","V5-P003-SPEC","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"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-A003-ORDINARY-IPI","product_id":"BR-A003","tax_profile_id":"A03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"1891.379677360114712360575244736001237184","reference_price_brl":"2498","savings_vs_reference_brl":"606.620322639885287639424755263998762816","fixed_residual_brl":"1377.724787733123194116101917520357236670","modeled_net_tax_total_brl":"513.6548896269915182444733272156440005142","modeled_net_tax_components_brl":{"II":"0","IPI":"369.9100341476228001050696086157079064882","PIS":"0.000000000000000000000000000000000000","COFINS":"143.7448554793687181394037185999360940260","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"27.15768260468586538845478162821720368335","display":{"price_brl":"1891.38","fixed_residual_brl":"1377.72","modeled_net_tax_total_brl":"513.65","modeled_tax_share_percent":"27.16","savings_vs_reference_brl":"606.62"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.35","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"976.5624901497241922773837667454688731286","retailer_fixed_residual_brl":"401.1622975833990018387181507748883635409","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1312.319411610191752035723666929340688206","baseline_adjusted_IVA":"0.41","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"2498","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1056.885811850350857443056024616308304252","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"369.9100341476228001050696086157079064882","supplier_PC_base":"1056.885811850350857443056024616308304252","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"80.32332170062666516567225787083943112315","IVA_applied":"0.41","presumed_ST_base":"2011.782142857142857142857142857142857143","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"1426.795845997973657548125633232016210740","retailer_PC_revenue_base":"1891.379677360114712360575244736001237184","retailer_PC_credit_base":"1056.885811850350857443056024616308304252","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":"369.9100341476228001050696086157079064882","PIS":"0.000000000000000000000000000000000000","COFINS":"80.32332170062666516567225787083943112315","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"143.7448554793687181394037185999360940260","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"80.32332170062666516567225787083943112315","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"63.42153377874205297373146072909666290285","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P003","V5-P003-SPEC","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"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-A003-ORDINARY-IPI","product_id":"BR-A003","tax_profile_id":"A03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"1754.200226759250178747783319786322256076","reference_price_brl":"2498","savings_vs_reference_brl":"743.799773240749821252216680213677743924","fixed_residual_brl":"1377.724787733123194116101917520357236670","modeled_net_tax_total_brl":"376.4754390261269846316814022659650194062","modeled_net_tax_components_brl":{"II":"0","IPI":"347.5311352845993566823429774894907021810","PIS":"28.94430374152762794933842477647431722525","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"21.46137215599591868799333918081690197298","display":{"price_brl":"1754.20","fixed_residual_brl":"1377.72","modeled_net_tax_total_brl":"376.48","modeled_tax_share_percent":"21.46","savings_vs_reference_brl":"743.80"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.35","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"976.5624901497241922773837667454688731286","retailer_fixed_residual_brl":"401.1622975833990018387181507748883635409","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1312.319411610191752035723666929340688206","baseline_adjusted_IVA":"0.41","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"2498","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"992.9461008131410190924085071128305776600","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"347.5311352845993566823429774894907021810","supplier_PC_base":"992.9461008131410190924085071128305776600","supplier_PIS_debit":"16.38361066341682681502474036736170453139","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0.41","presumed_ST_base":"1890.072902897813929842399593289273004576","ICMS_ST":"0.0000000000000000000000000000000000000","retailer_acquisition_cash":"1340.477236097740375774751484602321279841","retailer_PC_revenue_base":"1754.200226759250178747783319786322256076","retailer_PC_credit_base":"992.9461008131410190924085071128305776600","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":"347.5311352845993566823429774894907021810","PIS":"16.38361066341682681502474036736170453139","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"28.94430374152762794933842477647431722525","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"16.38361066341682681502474036736170453139","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"12.56069307811080113431368440911261269386","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P003","V5-P003-SPEC","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"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-A003-ORDINARY-IPI","product_id":"BR-A003","tax_profile_id":"A03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"2202.598540845810349356448647228789072761","reference_price_brl":"2498","savings_vs_reference_brl":"295.401459154189650643551352771210927239","fixed_residual_brl":"1377.724787733123194116101917520357236670","modeled_net_tax_total_brl":"824.8737531126871552403467297084318360914","modeled_net_tax_components_brl":{"II":"0","IPI":"416.8254531126871552403467297084318360914","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"408.0483000000000000000000000000000000000"},"modeled_tax_share_percent":"37.45002722084483671589257932213765927545","display":{"price_brl":"2202.60","fixed_residual_brl":"1377.72","modeled_net_tax_total_brl":"824.87","modeled_tax_share_percent":"37.45","savings_vs_reference_brl":"295.40"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.35","II":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"976.5624901497241922773837667454688731286","retailer_fixed_residual_brl":"401.1622975833990018387181507748883635409","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1312.319411610191752035723666929340688206","baseline_adjusted_IVA":"0.41","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"2498","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1190.929866036249014972419227738376674547","supplier_own_ICMS":"214.3673758865248226950354609929078014185","supplier_IPI":"416.8254531126871552403467297084318360914","supplier_PC_base":"976.5624901497241922773837667454688731285","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0.41","presumed_ST_base":"2266.935000000000000000000000000000000000","ICMS_ST":"193.6809241134751773049645390070921985815","retailer_acquisition_cash":"1801.436243262411347517730496453900709220","retailer_PC_revenue_base":"2008.917616732335172051484108221696874180","retailer_PC_credit_base":"976.5624901497241922773837667454688731285","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":"416.8254531126871552403467297084318360914","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"408.0483000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","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-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P003","V5-P003-SPEC","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"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-A003-ORDINARY-IPI","product_id":"BR-A003","tax_profile_id":"A03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"1491.044142568315145147296447532854152240","reference_price_brl":"2498","savings_vs_reference_brl":"1006.955857431684854852703552467145847760","fixed_residual_brl":"1377.724787733123194116101917520357236670","modeled_net_tax_total_brl":"113.3193548351919510311945300124969155702","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"113.3193548351919510311945300124969155702","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.599999999999999999999999999999999999997","display":{"price_brl":"1491.04","fixed_residual_brl":"1377.72","modeled_net_tax_total_brl":"113.32","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"1006.96"},"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":"976.5624901497241922773837667454688731286","retailer_fixed_residual_brl":"401.1622975833990018387181507748883635409","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1312.319411610191752035723666929340688206","baseline_adjusted_IVA":"0.41","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"2498","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1056.885811850350857443056024616308304252","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"1056.885811850350857443056024616308304252","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"80.32332170062666516567225787083943112315","IVA_applied":"0.41","presumed_ST_base":"1490.208994708994708994708994708994708995","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"1056.885811850350857443056024616308304252","retailer_PC_revenue_base":"1491.044142568315145147296447532854152240","retailer_PC_credit_base":"1056.885811850350857443056024616308304252","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":"80.32332170062666516567225787083943112315","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"113.3193548351919510311945300124969155702","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"80.32332170062666516567225787083943112315","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"32.99603313456528586552227214165748444705","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P003","V5-P003-SPEC","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"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-A003-ORDINARY-IPI","product_id":"BR-A003","tax_profile_id":"A03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"1400.838625046388606117032961383179701749","reference_price_brl":"2498","savings_vs_reference_brl":"1097.161374953611393882967038616820298251","fixed_residual_brl":"1377.724787733123194116101917520357236670","modeled_net_tax_total_brl":"23.11383731326541200093104386282246507886","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"23.11383731326541200093104386282246507886","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.650000000000000000000000000000000000000","display":{"price_brl":"1400.84","fixed_residual_brl":"1377.72","modeled_net_tax_total_brl":"23.11","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"1097.16"},"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":"976.5624901497241922773837667454688731286","retailer_fixed_residual_brl":"401.1622975833990018387181507748883635409","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1312.319411610191752035723666929340688206","baseline_adjusted_IVA":"0.41","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"2498","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"992.9461008131410190924085071128305776600","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"992.9461008131410190924085071128305776600","supplier_PIS_debit":"16.38361066341682681502474036736170453139","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0.41","presumed_ST_base":"1400.054002146528836920295995029091114501","ICMS_ST":"0.0000000000000000000000000000000000000","retailer_acquisition_cash":"992.9461008131410190924085071128305776600","retailer_PC_revenue_base":"1400.838625046388606117032961383179701749","retailer_PC_credit_base":"992.9461008131410190924085071128305776600","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":"16.38361066341682681502474036736170453139","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"23.11383731326541200093104386282246507886","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"16.38361066341682681502474036736170453139","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"6.73022664984858518590630349546076054747","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000014"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P003","V5-P003-SPEC","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"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-A003-ORDINARY-IPI","product_id":"BR-A003","tax_profile_id":"A03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"1679.982787733123194116101917520357236669","reference_price_brl":"2498","savings_vs_reference_brl":"818.017212266876805883898082479642763331","fixed_residual_brl":"1377.724787733123194116101917520357236670","modeled_net_tax_total_brl":"302.2580000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"302.2580000000000000000000000000000000000"},"modeled_tax_share_percent":"17.99173195148328862255649041261756486054","display":{"price_brl":"1679.98","fixed_residual_brl":"1377.72","modeled_net_tax_total_brl":"302.26","modeled_tax_share_percent":"17.99","savings_vs_reference_brl":"818.02"},"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":"976.5624901497241922773837667454688731286","retailer_fixed_residual_brl":"401.1622975833990018387181507748883635409","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1312.319411610191752035723666929340688206","baseline_adjusted_IVA":"0.41","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"2498","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1190.929866036249014972419227738376674547","supplier_own_ICMS":"214.3673758865248226950354609929078014185","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"976.5624901497241922773837667454688731285","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0.41","presumed_ST_base":"1679.211111111111111111111111111111111111","ICMS_ST":"87.8906241134751773049645390070921985815","retailer_acquisition_cash":"1278.820490149724192277383766745468873128","retailer_PC_revenue_base":"1592.092163619648016811137378513265038088","retailer_PC_credit_base":"976.5624901497241922773837667454688731285","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":"302.2580000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000010"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P003","V5-P003-SPEC","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"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-A003-ORDINARY-IPI","product_id":"BR-A003","tax_profile_id":"A03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"1719.521659285526661413186235881271342265","reference_price_brl":"2498","savings_vs_reference_brl":"778.478340714473338586813764118728657735","fixed_residual_brl":"1377.724787733123194116101917520357236670","modeled_net_tax_total_brl":"341.7968715524034672970843183609141055950","modeled_net_tax_components_brl":{"II":"0","IPI":"341.7968715524034672970843183609141055950","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.87743915330630208178211265538306241312","display":{"price_brl":"1719.52","fixed_residual_brl":"1377.72","modeled_net_tax_total_brl":"341.80","modeled_tax_share_percent":"19.88","savings_vs_reference_brl":"778.48"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.35","II":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"976.5624901497241922773837667454688731286","retailer_fixed_residual_brl":"401.1622975833990018387181507748883635409","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1312.319411610191752035723666929340688206","baseline_adjusted_IVA":"0.41","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"2498","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"976.5624901497241922773837667454688731286","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"341.7968715524034672970843183609141055950","supplier_PC_base":"976.5624901497241922773837667454688731286","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0.41","presumed_ST_base":"1858.886700000000000000000000000000000001","ICMS_ST":"0.0000000000000000000000000000000000000","retailer_acquisition_cash":"1318.359361702127659574468085106382978724","retailer_PC_revenue_base":"1719.521659285526661413186235881271342265","retailer_PC_credit_base":"976.5624901497241922773837667454688731286","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":"341.7968715524034672970843183609141055950","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P003","V5-P003-SPEC","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"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-A003-ORDINARY-IPI","product_id":"BR-A003","tax_profile_id":"A03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"1377.724787733123194116101917520357236670","reference_price_brl":"2498","savings_vs_reference_brl":"1120.275212266876805883898082479642763330","fixed_residual_brl":"1377.724787733123194116101917520357236670","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":"1377.72","fixed_residual_brl":"1377.72","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"1120.28"},"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":"976.5624901497241922773837667454688731286","retailer_fixed_residual_brl":"401.1622975833990018387181507748883635409","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1312.319411610191752035723666929340688206","baseline_adjusted_IVA":"0.41","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"2498","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"976.5624901497241922773837667454688731286","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"976.5624901497241922773837667454688731286","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0.41","presumed_ST_base":"1376.953111111111111111111111111111111111","ICMS_ST":"0.0000000000000000000000000000000000000","retailer_acquisition_cash":"976.5624901497241922773837667454688731286","retailer_PC_revenue_base":"1377.724787733123194116101917520357236670","retailer_PC_credit_base":"976.5624901497241922773837667454688731286","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"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P003","V5-P003-SPEC","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]}]}