{"scenario":{"scenario_id":"EDU-BR-A004","product_id":"BR-A004","tax_profile_id":"A04","ncm":"8422.11.00","state":"SP","date":"2026-09-14","mode":"educational","path":"goods_retail_st_mva","origin_scenario":"Representative domestic_non_zfm route, not a verified exact-unit country/plant. Nonpreferential imports; Chinese footwear excluded from selected route.","imported":false,"zfm_qualified":false,"reference_price_brl":"1900.22","price_source_id":"V5-P004","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":"0.20","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-DISHWASHER","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-DISHWASHER"},"rate_evidence":{"ICMS":"sourced_selected_rule","ICMS_OWN":"sourced_selected_rule","IPI":"sourced_selected_rule","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":"0.38","IVA_adjusted":false,"ST_policy":"recomputed_statutory_MVA","ST_reference_price_brl":null,"retailer_margin_fraction":null,"retailer_IPI_credit":false,"retailer_PC_credit_IPI_policy":"exclude_IPI_administrative","contribution_regime":"ordinary_non_cumulative","calibration_policy":"baseline_ST_base_equals_reference_price","assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P004","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Domestic non-ZFM route is representative, not package-country verification; do not call gray model stainless steel."],"confidence":"MEDIUM","educational_ready":true,"actual_sale_verified":false,"education_use_allowed":true,"calculation_boundary":"Representative supplier/importer→retailer chain. No payroll/corporate tax, upstream allocations, ownership expenses or personal parcel imports.","expected_effective_to":"2026-09-30","calibrated":{"upstream_fixed_residual_brl":"853.8941503623188405797101449275362318841","retailer_fixed_residual_brl":"311.5539207294685990338164251207729468603","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1147.475845410628019323671497584541062802","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1900.22","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.5.0","scenario_id":"EDU-BR-A004","product_id":"BR-A004","tax_profile_id":"A04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"1900.22000000000000000000000000000000","reference_price_brl":"1900.22","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"1165.448071091787439613526570048309178744","modeled_net_tax_total_brl":"734.7719289082125603864734299516908212560","modeled_net_tax_components_brl":{"II":"0","IPI":"229.4951690821256038647342995169082125604","PIS":"29.11797986086956521739130434782608695652","COFINS":"134.1191799652173913043478260869565217391","ICMS":"342.0396000000000000000000000000000000000"},"modeled_tax_share_percent":"38.66772946859903381642512077294685990338","display":{"price_brl":"1900.22","fixed_residual_brl":"1165.45","modeled_net_tax_total_brl":"734.77","modeled_tax_share_percent":"38.67","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.20","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":"853.8941503623188405797101449275362318841","retailer_fixed_residual_brl":"311.5539207294685990338164251207729468603","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1147.475845410628019323671497584541062802","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1900.22","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1147.475845410628019323671497584541062802","supplier_own_ICMS":"206.5456521739130434782608695652173913044","supplier_IPI":"229.4951690821256038647342995169082125604","supplier_PC_base":"940.9301932367149758454106280193236714976","supplier_PIS_debit":"15.52534818840579710144927536231884057971","supplier_COFINS_debit":"71.51069468599033816425120772946859903382","IVA_applied":"0.38","presumed_ST_base":"1900.220000000000000000000000000000000000","ICMS_ST":"135.4939478260869565217391304347826086956","retailer_acquisition_cash":"1512.464962318840579710144927536231884058","retailer_PC_revenue_base":"1764.726052173913043478260869565217391304","retailer_PC_credit_base":"940.9301932367149758454106280193236714976","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":"229.4951690821256038647342995169082125604","PIS":"15.52534818840579710144927536231884057971","COFINS":"71.51069468599033816425120772946859903382","ICMS":"342.0396000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"29.11797986086956521739130434782608695652","COFINS":"134.1191799652173913043478260869565217391","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"15.52534818840579710144927536231884057971","COFINS":"71.51069468599033816425120772946859903382","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"13.59263167246376811594202898550724637681","COFINS":"62.60848527922705314009661835748792270528","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P004","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Domestic non-ZFM route is representative, not package-country verification; do not call gray model stainless steel."]},"toggle_cases":[{"engine_version":"0.5.0","scenario_id":"EDU-BR-A004","product_id":"BR-A004","tax_profile_id":"A04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"1900.22000000000000000000000000000000","reference_price_brl":"1900.22","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"1165.448071091787439613526570048309178744","modeled_net_tax_total_brl":"734.7719289082125603864734299516908212560","modeled_net_tax_components_brl":{"II":"0","IPI":"229.4951690821256038647342995169082125604","PIS":"29.11797986086956521739130434782608695652","COFINS":"134.1191799652173913043478260869565217391","ICMS":"342.0396000000000000000000000000000000000"},"modeled_tax_share_percent":"38.66772946859903381642512077294685990338","display":{"price_brl":"1900.22","fixed_residual_brl":"1165.45","modeled_net_tax_total_brl":"734.77","modeled_tax_share_percent":"38.67","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.20","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":"853.8941503623188405797101449275362318841","retailer_fixed_residual_brl":"311.5539207294685990338164251207729468603","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1147.475845410628019323671497584541062802","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1900.22","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1147.475845410628019323671497584541062802","supplier_own_ICMS":"206.5456521739130434782608695652173913044","supplier_IPI":"229.4951690821256038647342995169082125604","supplier_PC_base":"940.9301932367149758454106280193236714976","supplier_PIS_debit":"15.52534818840579710144927536231884057971","supplier_COFINS_debit":"71.51069468599033816425120772946859903382","IVA_applied":"0.38","presumed_ST_base":"1900.220000000000000000000000000000000000","ICMS_ST":"135.4939478260869565217391304347826086956","retailer_acquisition_cash":"1512.464962318840579710144927536231884058","retailer_PC_revenue_base":"1764.726052173913043478260869565217391304","retailer_PC_credit_base":"940.9301932367149758454106280193236714976","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":"229.4951690821256038647342995169082125604","PIS":"15.52534818840579710144927536231884057971","COFINS":"71.51069468599033816425120772946859903382","ICMS":"342.0396000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"29.11797986086956521739130434782608695652","COFINS":"134.1191799652173913043478260869565217391","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"15.52534818840579710144927536231884057971","COFINS":"71.51069468599033816425120772946859903382","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"13.59263167246376811594202898550724637681","COFINS":"62.60848527922705314009661835748792270528","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P004","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Domestic non-ZFM route is representative, not package-country verification; do not call gray model stainless steel."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A004","product_id":"BR-A004","tax_profile_id":"A04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"1590.326161342010353868061377942800867702","reference_price_brl":"1900.22","savings_vs_reference_brl":"309.893838657989646131938622057199132298","fixed_residual_brl":"1165.448071091787439613526570048309178744","modeled_net_tax_total_brl":"424.8780902502229142545348078944916889582","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"24.94534042301273605621431708388230127360","COFINS":"114.8997498272101781983204908106093876845","ICMS":"285.0330000000000000000000000000000000001"},"modeled_tax_share_percent":"26.71641205296439934822538985544972336790","display":{"price_brl":"1590.33","fixed_residual_brl":"1165.45","modeled_net_tax_total_brl":"424.88","modeled_tax_share_percent":"26.72","savings_vs_reference_brl":"309.89"},"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":"853.8941503623188405797101449275362318841","retailer_fixed_residual_brl":"311.5539207294685990338164251207729468603","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1147.475845410628019323671497584541062802","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1900.22","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1147.475845410628019323671497584541062802","supplier_own_ICMS":"206.5456521739130434782608695652173913044","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"940.9301932367149758454106280193236714976","supplier_PIS_debit":"15.52534818840579710144927536231884057971","supplier_COFINS_debit":"71.51069468599033816425120772946859903382","IVA_applied":"0.38","presumed_ST_base":"1583.516666666666666666666666666666666667","ICMS_ST":"78.4873478260869565217391304347826086957","retailer_acquisition_cash":"1225.963193236714975845410628019323671498","retailer_PC_revenue_base":"1511.838813515923397346322247508018259006","retailer_PC_credit_base":"940.9301932367149758454106280193236714976","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":"15.52534818840579710144927536231884057971","COFINS":"71.51069468599033816425120772946859903382","ICMS":"285.0330000000000000000000000000000000001"},"retailer_debits":{"IPI":"0","PIS":"24.94534042301273605621431708388230127360","COFINS":"114.8997498272101781983204908106093876845","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"15.52534818840579710144927536231884057971","COFINS":"71.51069468599033816425120772946859903382","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"9.41999223460693895476504172156346069389","COFINS":"43.38905514121984003406928308114078865068","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P004","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Domestic non-ZFM route is representative, not package-country verification; do not call gray model stainless steel."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A004","product_id":"BR-A004","tax_profile_id":"A04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"1491.607834423284225655767157743442328422","reference_price_brl":"1900.22","savings_vs_reference_brl":"408.612165576715774344232842256557671578","fixed_residual_brl":"1165.448071091787439613526570048309178744","modeled_net_tax_total_brl":"326.1597633314967860422405876951331496786","modeled_net_tax_components_brl":{"II":"0","IPI":"188.1860386473429951690821256038647342995","PIS":"24.61152926798418972332015810276679841896","COFINS":"113.3621954161696011498383039885016169601","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"21.86632141534730614453762364554469143037","display":{"price_brl":"1491.61","fixed_residual_brl":"1165.45","modeled_net_tax_total_brl":"326.16","modeled_tax_share_percent":"21.87","savings_vs_reference_brl":"408.61"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.20","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":"853.8941503623188405797101449275362318841","retailer_fixed_residual_brl":"311.5539207294685990338164251207729468603","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1147.475845410628019323671497584541062802","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1900.22","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"940.9301932367149758454106280193236714976","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"188.1860386473429951690821256038647342995","supplier_PC_base":"940.9301932367149758454106280193236714976","supplier_PIS_debit":"15.52534818840579710144927536231884057971","supplier_COFINS_debit":"71.51069468599033816425120772946859903382","IVA_applied":"0.38","presumed_ST_base":"1558.180400000000000000000000000000000000","ICMS_ST":"0.0000000000000000000000000000000000000","retailer_acquisition_cash":"1129.116231884057971014492753623188405797","retailer_PC_revenue_base":"1491.607834423284225655767157743442328422","retailer_PC_credit_base":"940.9301932367149758454106280193236714976","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":"188.1860386473429951690821256038647342995","PIS":"15.52534818840579710144927536231884057971","COFINS":"71.51069468599033816425120772946859903382","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"24.61152926798418972332015810276679841896","COFINS":"113.3621954161696011498383039885016169601","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"15.52534818840579710144927536231884057971","COFINS":"71.51069468599033816425120772946859903382","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"9.08618107957839262187088274044795783925","COFINS":"41.85150073017926298558709625903301792628","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000006"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P004","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Domestic non-ZFM route is representative, not package-country verification; do not call gray model stainless steel."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A004","product_id":"BR-A004","tax_profile_id":"A04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"1857.860613380178597569901917728004684526","reference_price_brl":"1900.22","savings_vs_reference_brl":"42.359386619821402430098082271995315474","fixed_residual_brl":"1165.448071091787439613526570048309178744","modeled_net_tax_total_brl":"692.4125422883911579563753476796955057822","modeled_net_tax_components_brl":{"II":"0","IPI":"225.3970410628019323671497584541062801932","PIS":"0.0000000000000000000000000000000000000","COFINS":"131.0837512255892255892255892255892255892","ICMS":"335.9317499999999999999999999999999999998"},"modeled_tax_share_percent":"37.26934826550957579276257992559376026523","display":{"price_brl":"1857.86","fixed_residual_brl":"1165.45","modeled_net_tax_total_brl":"692.41","modeled_tax_share_percent":"37.27","savings_vs_reference_brl":"42.36"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.20","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":"853.8941503623188405797101449275362318841","retailer_fixed_residual_brl":"311.5539207294685990338164251207729468603","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1147.475845410628019323671497584541062802","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1900.22","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1126.985205314009661835748792270531400966","supplier_own_ICMS":"202.8573369565217391304347826086956521739","supplier_IPI":"225.3970410628019323671497584541062801932","supplier_PC_base":"924.1278683574879227053140096618357487921","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"70.23371799516908212560386473429951690820","IVA_applied":"0.38","presumed_ST_base":"1866.287499999999999999999999999999999999","ICMS_ST":"133.0744130434782608695652173913043478259","retailer_acquisition_cash":"1485.456659420289855072463768115942028985","retailer_PC_revenue_base":"1724.786200336700336700336700336700336700","retailer_PC_credit_base":"924.1278683574879227053140096618357487921","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":"225.3970410628019323671497584541062801932","PIS":"0.0000000000000000000000000000000000000","COFINS":"70.23371799516908212560386473429951690820","ICMS":"335.9317499999999999999999999999999999998"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"131.0837512255892255892255892255892255892","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"70.23371799516908212560386473429951690820","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"60.85003323042014346362172449128970868100","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P004","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Domestic non-ZFM route is representative, not package-country verification; do not call gray model stainless steel."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A004","product_id":"BR-A004","tax_profile_id":"A04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"1719.120059899931030588267540136459465374","reference_price_brl":"1900.22","savings_vs_reference_brl":"181.099940100068969411732459863540534626","fixed_residual_brl":"1165.448071091787439613526570048309178744","modeled_net_tax_total_brl":"553.6719888081435909747409700881502866301","modeled_net_tax_components_brl":{"II":"0","IPI":"211.7609211408530610139769972664913095054","PIS":"26.30259079896312782553265609568032943799","COFINS":"0.0000000000000000000000000000000000000","ICMS":"315.6084768683274021352313167259786476867"},"modeled_tax_share_percent":"32.20670863676458480677554997366823865962","display":{"price_brl":"1719.12","fixed_residual_brl":"1165.45","modeled_net_tax_total_brl":"553.67","modeled_tax_share_percent":"32.21","savings_vs_reference_brl":"181.10"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.20","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":"853.8941503623188405797101449275362318841","retailer_fixed_residual_brl":"311.5539207294685990338164251207729468603","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1147.475845410628019323671497584541062802","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1900.22","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1058.804605704265305069884986332456547527","supplier_own_ICMS":"190.5848290267677549125792975398421785549","supplier_IPI":"211.7609211408530610139769972664913095054","supplier_PC_base":"868.2197766774975501573056887926143689721","supplier_PIS_debit":"14.32562631517870957759554386507813708804","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0.38","presumed_ST_base":"1753.380427046263345195729537366548042704","ICMS_ST":"125.0236478415596472226520191861364691318","retailer_acquisition_cash":"1395.589174686678013306514002785084326164","retailer_PC_revenue_base":"1594.096412058371383365615520950322996242","retailer_PC_credit_base":"868.2197766774975501573056887926143689721","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":"211.7609211408530610139769972664913095054","PIS":"14.32562631517870957759554386507813708804","COFINS":"0.0000000000000000000000000000000000000","ICMS":"315.6084768683274021352313167259786476867"},"retailer_debits":{"IPI":"0","PIS":"26.30259079896312782553265609568032943799","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"14.32562631517870957759554386507813708804","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"11.97696448378441824793711223060219234995","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P004","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Domestic non-ZFM route is representative, not package-country verification; do not call gray model stainless steel."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A004","product_id":"BR-A004","tax_profile_id":"A04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"1284.240298723732715827577487656539039938","reference_price_brl":"1900.22","savings_vs_reference_brl":"615.979701276267284172422512343460960062","fixed_residual_brl":"1165.448071091787439613526570048309178744","modeled_net_tax_total_brl":"118.7922276319452762140509176082298611943","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"21.18996492894158981115502854633289415898","COFINS":"97.60226270300368640289588906189696703528","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.250000000000000000000000000000000000003","display":{"price_brl":"1284.24","fixed_residual_brl":"1165.45","modeled_net_tax_total_brl":"118.79","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"615.98"},"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":"853.8941503623188405797101449275362318841","retailer_fixed_residual_brl":"311.5539207294685990338164251207729468603","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1147.475845410628019323671497584541062802","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1900.22","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"940.9301932367149758454106280193236714976","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"940.9301932367149758454106280193236714976","supplier_PIS_debit":"15.52534818840579710144927536231884057971","supplier_COFINS_debit":"71.51069468599033816425120772946859903382","IVA_applied":"0.38","presumed_ST_base":"1298.483666666666666666666666666666666667","ICMS_ST":"0.0000000000000000000000000000000000000","retailer_acquisition_cash":"940.9301932367149758454106280193236714976","retailer_PC_revenue_base":"1284.240298723732715827577487656539039938","retailer_PC_credit_base":"940.9301932367149758454106280193236714976","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":"15.52534818840579710144927536231884057971","COFINS":"71.51069468599033816425120772946859903382","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"21.18996492894158981115502854633289415898","COFINS":"97.60226270300368640289588906189696703529","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"15.52534818840579710144927536231884057971","COFINS":"71.51069468599033816425120772946859903382","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"5.66461674053579270970575318401405357927","COFINS":"26.09156801701334823864468133242836800147","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P004","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Domestic non-ZFM route is representative, not package-country verification; do not call gray model stainless steel."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A004","product_id":"BR-A004","tax_profile_id":"A04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"1557.935796753769579856536378275508710291","reference_price_brl":"1900.22","savings_vs_reference_brl":"342.284203246230420143463621724491289709","fixed_residual_brl":"1165.448071091787439613526570048309178744","modeled_net_tax_total_brl":"392.4877256619821402430098082271995315472","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"112.5446006619821402430098082271995315473","ICMS":"279.9431249999999999999999999999999999999"},"modeled_tax_share_percent":"25.19280489477157123062940419906159297347","display":{"price_brl":"1557.94","fixed_residual_brl":"1165.45","modeled_net_tax_total_brl":"392.49","modeled_tax_share_percent":"25.19","savings_vs_reference_brl":"342.28"},"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":"853.8941503623188405797101449275362318841","retailer_fixed_residual_brl":"311.5539207294685990338164251207729468603","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1147.475845410628019323671497584541062802","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1900.22","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1126.985205314009661835748792270531400966","supplier_own_ICMS":"202.8573369565217391304347826086956521739","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"924.1278683574879227053140096618357487921","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"70.23371799516908212560386473429951690820","IVA_applied":"0.38","presumed_ST_base":"1555.239583333333333333333333333333333333","ICMS_ST":"77.0857880434782608695652173913043478260","retailer_acquisition_cash":"1204.070993357487922705314009661835748792","retailer_PC_revenue_base":"1480.850008710291318986971160884204362465","retailer_PC_credit_base":"924.1278683574879227053140096618357487921","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":"70.23371799516908212560386473429951690820","ICMS":"279.9431249999999999999999999999999999999"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"112.5446006619821402430098082271995315473","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"70.23371799516908212560386473429951690820","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"42.31088266681305811740594349290001463910","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P004","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Domestic non-ZFM route is representative, not package-country verification; do not call gray model stainless steel."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A004","product_id":"BR-A004","tax_profile_id":"A04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"1451.205051622500363568463780841603024596","reference_price_brl":"1900.22","savings_vs_reference_brl":"449.014948377499636431536219158396975404","fixed_residual_brl":"1165.448071091787439613526570048309178744","modeled_net_tax_total_brl":"285.7569805307129239549372107932938458520","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"22.74991647377342217557778018831163944629","COFINS":"0.0000000000000000000000000000000000000","ICMS":"263.0070640569395017793594306049822064057"},"modeled_tax_share_percent":"19.69101335550246057037873652370853353598","display":{"price_brl":"1451.21","fixed_residual_brl":"1165.45","modeled_net_tax_total_brl":"285.76","modeled_tax_share_percent":"19.69","savings_vs_reference_brl":"449.01"},"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":"853.8941503623188405797101449275362318841","retailer_fixed_residual_brl":"311.5539207294685990338164251207729468603","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1147.475845410628019323671497584541062802","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1900.22","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1058.804605704265305069884986332456547527","supplier_own_ICMS":"190.5848290267677549125792975398421785549","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"868.2197766774975501573056887926143689721","supplier_PIS_debit":"14.32562631517870957759554386507813708804","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0.38","presumed_ST_base":"1461.150355871886120996441281138790035587","ICMS_ST":"72.4222350301717468667801330651400278508","retailer_acquisition_cash":"1131.226840734437051936665119397596575378","retailer_PC_revenue_base":"1378.782816592328616701683647776462996745","retailer_PC_credit_base":"868.2197766774975501573056887926143689721","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":"14.32562631517870957759554386507813708804","COFINS":"0.0000000000000000000000000000000000000","ICMS":"263.0070640569395017793594306049822064057"},"retailer_debits":{"IPI":"0","PIS":"22.74991647377342217557778018831163944629","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"14.32562631517870957759554386507813708804","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"8.42429015859471259798223632323350235825","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","V5-P004","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Domestic non-ZFM route is representative, not package-country verification; do not call gray model stainless steel."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A004","product_id":"BR-A004","tax_profile_id":"A04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"1461.335113380178597569901917728004684527","reference_price_brl":"1900.22","savings_vs_reference_brl":"438.884886619821402430098082271995315473","fixed_residual_brl":"1165.448071091787439613526570048309178744","modeled_net_tax_total_brl":"295.8870422883911579563753476796955057826","modeled_net_tax_components_brl":{"II":"0","IPI":"184.8255736714975845410628019323671497585","PIS":"0.0000000000000000000000000000000000000","COFINS":"111.0614686168935734153125457473283560241","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"20.24772001844135938108979809586263032563","display":{"price_brl":"1461.34","fixed_residual_brl":"1165.45","modeled_net_tax_total_brl":"295.89","modeled_tax_share_percent":"20.25","savings_vs_reference_brl":"438.88"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.20","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":"853.8941503623188405797101449275362318841","retailer_fixed_residual_brl":"311.5539207294685990338164251207729468603","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1147.475845410628019323671497584541062802","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1900.22","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"924.1278683574879227053140096618357487923","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"184.8255736714975845410628019323671497585","supplier_PC_base":"924.1278683574879227053140096618357487923","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"70.23371799516908212560386473429951690821","IVA_applied":"0.38","presumed_ST_base":"1530.355750000000000000000000000000000000","ICMS_ST":"0.0000000000000000000000000000000000000","retailer_acquisition_cash":"1108.953442028985507246376811594202898551","retailer_PC_revenue_base":"1461.335113380178597569901917728004684527","retailer_PC_credit_base":"924.1278683574879227053140096618357487923","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":"184.8255736714975845410628019323671497585","PIS":"0.0000000000000000000000000000000000000","COFINS":"70.23371799516908212560386473429951690821","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"111.0614686168935734153125457473283560241","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"70.23371799516908212560386473429951690821","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"40.82775062172449128970868101302883911589","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","V5-P004","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Domestic non-ZFM route is representative, not package-country verification; do not call gray model stainless steel."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A004","product_id":"BR-A004","tax_profile_id":"A04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"1361.557728955045195368569097922554196785","reference_price_brl":"1900.22","savings_vs_reference_brl":"538.662271044954804631430902077445803215","fixed_residual_brl":"1165.448071091787439613526570048309178744","modeled_net_tax_total_brl":"196.1096578632577557550425278742450180414","modeled_net_tax_components_brl":{"II":"0","IPI":"173.6439553354995100314611377585228737944","PIS":"22.46570252775824572358139011572214424695","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"14.40333036879501601968093145498484062296","display":{"price_brl":"1361.56","fixed_residual_brl":"1165.45","modeled_net_tax_total_brl":"196.11","modeled_tax_share_percent":"14.40","savings_vs_reference_brl":"538.66"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.20","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":"853.8941503623188405797101449275362318841","retailer_fixed_residual_brl":"311.5539207294685990338164251207729468603","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1147.475845410628019323671497584541062802","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1900.22","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"868.2197766774975501573056887926143689721","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"173.6439553354995100314611377585228737944","supplier_PC_base":"868.2197766774975501573056887926143689721","supplier_PIS_debit":"14.32562631517870957759554386507813708804","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0.38","presumed_ST_base":"1437.771950177935943060498220640569395018","ICMS_ST":"0.0000000000000000000000000000000000000","retailer_acquisition_cash":"1041.863732012997060188766826551137242766","retailer_PC_revenue_base":"1361.557728955045195368569097922554196785","retailer_PC_credit_base":"868.2197766774975501573056887926143689721","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":"173.6439553354995100314611377585228737944","PIS":"14.32562631517870957759554386507813708804","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"22.46570252775824572358139011572214424695","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"14.32562631517870957759554386507813708804","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"8.14007621257953614598584625064400715891","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","V5-P004","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Domestic non-ZFM route is representative, not package-country verification; do not call gray model stainless steel."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A004","product_id":"BR-A004","tax_profile_id":"A04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"1684.115874033816425120772946859903381644","reference_price_brl":"1900.22","savings_vs_reference_brl":"216.104125966183574879227053140096618356","fixed_residual_brl":"1165.448071091787439613526570048309178744","modeled_net_tax_total_brl":"518.6678029420289855072463768115942028988","modeled_net_tax_components_brl":{"II":"0","IPI":"208.2668659420289855072463768115942028986","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"310.4009370000000000000000000000000000002"},"modeled_tax_share_percent":"30.79763162018709927981085666396397010226","display":{"price_brl":"1684.12","fixed_residual_brl":"1165.45","modeled_net_tax_total_brl":"518.67","modeled_tax_share_percent":"30.80","savings_vs_reference_brl":"216.10"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.20","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":"853.8941503623188405797101449275362318841","retailer_fixed_residual_brl":"311.5539207294685990338164251207729468603","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1147.475845410628019323671497584541062802","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1900.22","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1041.334329710144927536231884057971014493","supplier_own_ICMS":"187.4401793478260869565217391304347826087","supplier_IPI":"208.2668659420289855072463768115942028986","supplier_PC_base":"853.8941503623188405797101449275362318843","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0.38","presumed_ST_base":"1724.449650000000000000000000000000000001","ICMS_ST":"122.9607576521739130434782608695652173915","retailer_acquisition_cash":"1372.561953304347826086956521739130434784","retailer_PC_revenue_base":"1561.155116381642512077294685990338164252","retailer_PC_credit_base":"853.8941503623188405797101449275362318843","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":"208.2668659420289855072463768115942028986","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"310.4009370000000000000000000000000000002"},"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":"0.0000000000000000000000000000000000012"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P004","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Domestic non-ZFM route is representative, not package-country verification; do not call gray model stainless steel."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A004","product_id":"BR-A004","tax_profile_id":"A04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"1261.307436246523203044942175376957985655","reference_price_brl":"1900.22","savings_vs_reference_brl":"638.912563753476796955057824623042014345","fixed_residual_brl":"1165.448071091787439613526570048309178744","modeled_net_tax_total_brl":"95.85936515473576343141560532864880690979","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"95.85936515473576343141560532864880690979","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.600000000000000000000000000000000000001","display":{"price_brl":"1261.31","fixed_residual_brl":"1165.45","modeled_net_tax_total_brl":"95.86","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"638.91"},"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":"853.8941503623188405797101449275362318841","retailer_fixed_residual_brl":"311.5539207294685990338164251207729468603","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1147.475845410628019323671497584541062802","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1900.22","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"924.1278683574879227053140096618357487923","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"924.1278683574879227053140096618357487923","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"70.23371799516908212560386473429951690821","IVA_applied":"0.38","presumed_ST_base":"1275.296458333333333333333333333333333333","ICMS_ST":"0.0000000000000000000000000000000000000","retailer_acquisition_cash":"924.1278683574879227053140096618357487923","retailer_PC_revenue_base":"1261.307436246523203044942175376957985655","retailer_PC_credit_base":"924.1278683574879227053140096618357487923","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":"70.23371799516908212560386473429951690821","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"95.85936515473576343141560532864880690978","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"70.23371799516908212560386473429951690821","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"25.62564715956668130581174059434929000157","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000121"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P004","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Domestic non-ZFM route is representative, not package-country verification; do not call gray model stainless steel."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A004","product_id":"BR-A004","tax_profile_id":"A04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"1185.000580672890126704144961919988997198","reference_price_brl":"1900.22","savings_vs_reference_brl":"715.219419327109873295855038080011002802","fixed_residual_brl":"1165.448071091787439613526570048309178744","modeled_net_tax_total_brl":"19.55250958110268709061839187167981845377","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"19.55250958110268709061839187167981845377","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.650000000000000000000000000000000000000","display":{"price_brl":"1185.00","fixed_residual_brl":"1165.45","modeled_net_tax_total_brl":"19.55","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"715.22"},"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":"853.8941503623188405797101449275362318841","retailer_fixed_residual_brl":"311.5539207294685990338164251207729468603","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1147.475845410628019323671497584541062802","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1900.22","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"868.2197766774975501573056887926143689721","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"868.2197766774975501573056887926143689721","supplier_PIS_debit":"14.32562631517870957759554386507813708804","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0.38","presumed_ST_base":"1198.143291814946619217081850533807829181","ICMS_ST":"0.0000000000000000000000000000000000000","retailer_acquisition_cash":"868.2197766774975501573056887926143689721","retailer_PC_revenue_base":"1185.000580672890126704144961919988997198","retailer_PC_credit_base":"868.2197766774975501573056887926143689721","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":"14.32562631517870957759554386507813708804","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"19.55250958110268709061839187167981845377","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"14.32562631517870957759554386507813708804","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"5.22688326592397751302284800660168136573","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000023"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P004","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Domestic non-ZFM route is representative, not package-country verification; do not call gray model stainless steel."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A004","product_id":"BR-A004","tax_profile_id":"A04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"1424.115518591787439613526570048309178744","reference_price_brl":"1900.22","savings_vs_reference_brl":"476.104481408212560386473429951690821256","fixed_residual_brl":"1165.448071091787439613526570048309178744","modeled_net_tax_total_brl":"258.6674475000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"258.6674475000000000000000000000000000000"},"modeled_tax_share_percent":"18.16337538093671877857881496309601257093","display":{"price_brl":"1424.12","fixed_residual_brl":"1165.45","modeled_net_tax_total_brl":"258.67","modeled_tax_share_percent":"18.16","savings_vs_reference_brl":"476.10"},"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":"853.8941503623188405797101449275362318841","retailer_fixed_residual_brl":"311.5539207294685990338164251207729468603","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1147.475845410628019323671497584541062802","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1900.22","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1041.334329710144927536231884057971014493","supplier_own_ICMS":"187.4401793478260869565217391304347826087","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"853.8941503623188405797101449275362318843","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0.38","presumed_ST_base":"1437.041375000000000000000000000000000000","ICMS_ST":"71.2272681521739130434782608695652173913","retailer_acquisition_cash":"1112.561597862318840579710144927536231884","retailer_PC_revenue_base":"1352.888250439613526570048309178743961353","retailer_PC_credit_base":"853.8941503623188405797101449275362318843","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":"258.6674475000000000000000000000000000000"},"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","V5-P004","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Domestic non-ZFM route is representative, not package-country verification; do not call gray model stainless steel."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A004","product_id":"BR-A004","tax_profile_id":"A04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"1336.226901164251207729468599033816425121","reference_price_brl":"1900.22","savings_vs_reference_brl":"563.993098835748792270531400966183574879","fixed_residual_brl":"1165.448071091787439613526570048309178744","modeled_net_tax_total_brl":"170.7788300724637681159420289855072463768","modeled_net_tax_components_brl":{"II":"0","IPI":"170.7788300724637681159420289855072463768","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"12.78067594086487812200405945113939773243","display":{"price_brl":"1336.23","fixed_residual_brl":"1165.45","modeled_net_tax_total_brl":"170.78","modeled_tax_share_percent":"12.78","savings_vs_reference_brl":"563.99"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.20","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":"853.8941503623188405797101449275362318841","retailer_fixed_residual_brl":"311.5539207294685990338164251207729468603","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1147.475845410628019323671497584541062802","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1900.22","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"853.8941503623188405797101449275362318841","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"170.7788300724637681159420289855072463768","supplier_PC_base":"853.8941503623188405797101449275362318841","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0.38","presumed_ST_base":"1414.048713000000000000000000000000000000","ICMS_ST":"0.0000000000000000000000000000000000000","retailer_acquisition_cash":"1024.672980434782608695652173913043478261","retailer_PC_revenue_base":"1336.226901164251207729468599033816425121","retailer_PC_credit_base":"853.8941503623188405797101449275362318841","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":"170.7788300724637681159420289855072463768","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":"0.0000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P004","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Domestic non-ZFM route is representative, not package-country verification; do not call gray model stainless steel."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A004","product_id":"BR-A004","tax_profile_id":"A04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"1165.448071091787439613526570048309178744","reference_price_brl":"1900.22","savings_vs_reference_brl":"734.771928908212560386473429951690821256","fixed_residual_brl":"1165.448071091787439613526570048309178744","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":"1165.45","fixed_residual_brl":"1165.45","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"734.77"},"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":"853.8941503623188405797101449275362318841","retailer_fixed_residual_brl":"311.5539207294685990338164251207729468603","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1147.475845410628019323671497584541062802","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1900.22","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"853.8941503623188405797101449275362318841","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"853.8941503623188405797101449275362318841","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0.38","presumed_ST_base":"1178.373927500000000000000000000000000000","ICMS_ST":"0.0000000000000000000000000000000000000","retailer_acquisition_cash":"853.8941503623188405797101449275362318841","retailer_PC_revenue_base":"1165.448071091787439613526570048309178744","retailer_PC_credit_base":"853.8941503623188405797101449275362318841","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","V5-P004","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Domestic non-ZFM route is representative, not package-country verification; do not call gray model stainless steel."]}]}