{"scenario":{"scenario_id":"EDU-BR-A005","product_id":"BR-A005","tax_profile_id":"A05","ncm":"7321.11.00","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":"1987.53","price_source_id":"V5-P005","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":"0.026","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-STOVE-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-STOVE"},"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-P005","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."],"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","calibrated":{"upstream_fixed_residual_brl":"1044.594492117976099669463513857106534452","retailer_fixed_residual_brl":"374.5563677981608610899228748198999915246","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1403.741842529027883718959233833375709806","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1987.53","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.5.0","scenario_id":"EDU-BR-A005","product_id":"BR-A005","tax_profile_id":"A05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"1987.53000000000000000000000000000000","reference_price_brl":"1987.53","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"1419.150859916136960759386388677006525977","modeled_net_tax_total_brl":"568.3791400838630392406136113229934740232","modeled_net_tax_components_brl":{"II":"0","IPI":"36.49728790575472497669294007966776845496","PIS":"31.06039417231121281464530892448512585812","COFINS":"143.0660580057971014492753623188405797101","ICMS":"357.7554000000000000000000000000000000000"},"modeled_tax_share_percent":"28.59726092606718083453400005650196344323","display":{"price_brl":"1987.53","fixed_residual_brl":"1419.15","modeled_net_tax_total_brl":"568.38","modeled_tax_share_percent":"28.60","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.026","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":"1044.594492117976099669463513857106534452","retailer_fixed_residual_brl":"374.5563677981608610899228748198999915246","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1403.741842529027883718959233833375709806","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1987.53","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1403.741842529027883718959233833375709806","supplier_own_ICMS":"252.6735316552250190694126620900076277651","supplier_IPI":"36.49728790575472497669294007966776845496","supplier_PC_base":"1151.068310873802864649546571743368082041","supplier_PIS_debit":"18.99262712941774726671751843376557335368","supplier_COFINS_debit":"87.48119162640901771336553945249597423512","IVA_applied":"0.38","presumed_ST_base":"1987.530000000000000000000000000000000000","ICMS_ST":"105.0818683447749809305873379099923722349","retailer_acquisition_cash":"1545.320998779557589626239511823035850496","retailer_PC_revenue_base":"1882.448131655225019069412662090007627765","retailer_PC_credit_base":"1151.068310873802864649546571743368082041","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":"36.49728790575472497669294007966776845496","PIS":"18.99262712941774726671751843376557335368","COFINS":"87.48119162640901771336553945249597423512","ICMS":"357.7554000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"31.06039417231121281464530892448512585812","COFINS":"143.0660580057971014492753623188405797101","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"18.99262712941774726671751843376557335368","COFINS":"87.48119162640901771336553945249597423512","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"12.06776704289346554792779049071955250444","COFINS":"55.58486637938808373590982286634460547498","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-P005","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."]},"toggle_cases":[{"engine_version":"0.5.0","scenario_id":"EDU-BR-A005","product_id":"BR-A005","tax_profile_id":"A05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"1987.53000000000000000000000000000000","reference_price_brl":"1987.53","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"1419.150859916136960759386388677006525977","modeled_net_tax_total_brl":"568.3791400838630392406136113229934740232","modeled_net_tax_components_brl":{"II":"0","IPI":"36.49728790575472497669294007966776845496","PIS":"31.06039417231121281464530892448512585812","COFINS":"143.0660580057971014492753623188405797101","ICMS":"357.7554000000000000000000000000000000000"},"modeled_tax_share_percent":"28.59726092606718083453400005650196344323","display":{"price_brl":"1987.53","fixed_residual_brl":"1419.15","modeled_net_tax_total_brl":"568.38","modeled_tax_share_percent":"28.60","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.026","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":"1044.594492117976099669463513857106534452","retailer_fixed_residual_brl":"374.5563677981608610899228748198999915246","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1403.741842529027883718959233833375709806","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1987.53","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1403.741842529027883718959233833375709806","supplier_own_ICMS":"252.6735316552250190694126620900076277651","supplier_IPI":"36.49728790575472497669294007966776845496","supplier_PC_base":"1151.068310873802864649546571743368082041","supplier_PIS_debit":"18.99262712941774726671751843376557335368","supplier_COFINS_debit":"87.48119162640901771336553945249597423512","IVA_applied":"0.38","presumed_ST_base":"1987.530000000000000000000000000000000000","ICMS_ST":"105.0818683447749809305873379099923722349","retailer_acquisition_cash":"1545.320998779557589626239511823035850496","retailer_PC_revenue_base":"1882.448131655225019069412662090007627765","retailer_PC_credit_base":"1151.068310873802864649546571743368082041","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":"36.49728790575472497669294007966776845496","PIS":"18.99262712941774726671751843376557335368","COFINS":"87.48119162640901771336553945249597423512","ICMS":"357.7554000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"31.06039417231121281464530892448512585812","COFINS":"143.0660580057971014492753623188405797101","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"18.99262712941774726671751843376557335368","COFINS":"87.48119162640901771336553945249597423512","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"12.06776704289346554792779049071955250444","COFINS":"55.58486637938808373590982286634460547498","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-P005","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A005","product_id":"BR-A005","tax_profile_id":"A05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"1938.246676542883005680315159546835574851","reference_price_brl":"1987.53","savings_vs_reference_brl":"49.283323457116994319684840453164425149","fixed_residual_brl":"1419.150859916136960759386388677006525977","modeled_net_tax_total_brl":"519.0958166267460449209287708698290488736","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"30.39680711947930872415998274121843915895","COFINS":"140.0095358230562098809793144444000833988","ICMS":"348.6894736842105263157894736842105263158"},"modeled_tax_share_percent":"26.78172097024417304584362102386230043976","display":{"price_brl":"1938.25","fixed_residual_brl":"1419.15","modeled_net_tax_total_brl":"519.10","modeled_tax_share_percent":"26.78","savings_vs_reference_brl":"49.28"},"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":"1044.594492117976099669463513857106534452","retailer_fixed_residual_brl":"374.5563677981608610899228748198999915246","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1403.741842529027883718959233833375709806","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1987.53","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1403.741842529027883718959233833375709806","supplier_own_ICMS":"252.6735316552250190694126620900076277651","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"1151.068310873802864649546571743368082041","supplier_PIS_debit":"18.99262712941774726671751843376557335368","supplier_COFINS_debit":"87.48119162640901771336553945249597423512","IVA_applied":"0.38","presumed_ST_base":"1937.163742690058479532163742690058479532","ICMS_ST":"96.0159420289855072463768115942028985507","retailer_acquisition_cash":"1499.757784558013390965336045427578608357","retailer_PC_revenue_base":"1842.230734513897498433938347952632676300","retailer_PC_credit_base":"1151.068310873802864649546571743368082041","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":"18.99262712941774726671751843376557335368","COFINS":"87.48119162640901771336553945249597423512","ICMS":"348.6894736842105263157894736842105263158"},"retailer_debits":{"IPI":"0","PIS":"30.39680711947930872415998274121843915895","COFINS":"140.0095358230562098809793144444000833988","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"18.99262712941774726671751843376557335368","COFINS":"87.48119162640901771336553945249597423512","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"11.40417999006156145744246430745286580527","COFINS":"52.52834419664719216761377499190410916368","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-P005","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A005","product_id":"BR-A005","tax_profile_id":"A05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"1596.780866114441691724820495363453549433","reference_price_brl":"1987.53","savings_vs_reference_brl":"390.749133885558308275179504636546450567","fixed_residual_brl":"1419.150859916136960759386388677006525977","modeled_net_tax_total_brl":"177.6300061983047309654341066864470234556","modeled_net_tax_components_brl":{"II":"0","IPI":"29.92777608271887448088821086532757013307","PIS":"26.34688429088828791345953817349698356564","COFINS":"121.3553458246975685710863576476224697569","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"11.12425693267130764453119621370398848606","display":{"price_brl":"1596.78","fixed_residual_brl":"1419.15","modeled_net_tax_total_brl":"177.63","modeled_tax_share_percent":"11.12","savings_vs_reference_brl":"390.75"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.026","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":"1044.594492117976099669463513857106534452","retailer_fixed_residual_brl":"374.5563677981608610899228748198999915246","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1403.741842529027883718959233833375709806","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1987.53","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1151.068310873802864649546571743368082041","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"29.92777608271887448088821086532757013307","supplier_PC_base":"1151.068310873802864649546571743368082041","supplier_PIS_debit":"18.99262712941774726671751843376557335368","supplier_COFINS_debit":"87.48119162640901771336553945249597423512","IVA_applied":"0.38","presumed_ST_base":"1629.774600000000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"1180.996086956521739130434782608695652174","retailer_PC_revenue_base":"1596.780866114441691724820495363453549433","retailer_PC_credit_base":"1151.068310873802864649546571743368082041","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":"29.92777608271887448088821086532757013307","PIS":"18.99262712941774726671751843376557335368","COFINS":"87.48119162640901771336553945249597423512","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"26.34688429088828791345953817349698356564","COFINS":"121.3553458246975685710863576476224697569","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"18.99262712941774726671751843376557335368","COFINS":"87.48119162640901771336553945249597423512","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"7.35425716147054064674201973973141021196","COFINS":"33.87415419828855085772081819512649552178","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-P005","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A005","product_id":"BR-A005","tax_profile_id":"A05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"1946.449902992405307976845516346442575057","reference_price_brl":"1987.53","savings_vs_reference_brl":"41.080097007594692023154483653557424943","fixed_residual_brl":"1419.150859916136960759386388677006525977","modeled_net_tax_total_brl":"527.2990430762683472174591276694360490807","modeled_net_tax_components_brl":{"II":"0","IPI":"35.84555062172339060210913757824512973253","PIS":"0.000000000000000000000000000000000000","COFINS":"140.0865817402592423296357043769052050625","ICMS":"351.3669107142857142857142857142857142857"},"modeled_tax_share_percent":"27.09029614713519661430477262424439805880","display":{"price_brl":"1946.45","fixed_residual_brl":"1419.15","modeled_net_tax_total_brl":"527.30","modeled_tax_share_percent":"27.09","savings_vs_reference_brl":"41.08"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.026","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":"1044.594492117976099669463513857106534452","retailer_fixed_residual_brl":"374.5563677981608610899228748198999915246","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1403.741842529027883718959233833375709806","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1987.53","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1378.675023912438100081120676086351143559","supplier_own_ICMS":"248.1615043042388580146017216955432058406","supplier_IPI":"35.84555062172339060210913757824512973253","supplier_PC_base":"1130.513519608199242066518954390807937718","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"85.91902749022314239705544053370140326657","IVA_applied":"0.38","presumed_ST_base":"1952.038392857142857142857142857142857143","ICMS_ST":"103.2054064100468562711125640187425084451","retailer_acquisition_cash":"1517.725980944208346954342377683338781737","retailer_PC_revenue_base":"1843.244496582358451705732952327700066612","retailer_PC_credit_base":"1130.513519608199242066518954390807937718","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":"35.84555062172339060210913757824512973253","PIS":"0.000000000000000000000000000000000000","COFINS":"85.91902749022314239705544053370140326657","ICMS":"351.3669107142857142857142857142857142857"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"140.0865817402592423296357043769052050625","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"85.91902749022314239705544053370140326657","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"54.16755425003609993258026384320380179593","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","V5-P005","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A005","product_id":"BR-A005","tax_profile_id":"A05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"1811.222967862321636387786348915834885046","reference_price_brl":"1987.53","savings_vs_reference_brl":"176.307032137678363612213651084165114954","fixed_residual_brl":"1419.150859916136960759386388677006525977","modeled_net_tax_total_brl":"392.0721079461846756283999602388283590695","modeled_net_tax_components_brl":{"II":"0","IPI":"33.67695859122766946247975914824453469535","PIS":"28.28531153085939559144129920954671202039","COFINS":"0.000000000000000000000000000000000000","ICMS":"330.1098378240976105744789018810371123538"},"modeled_tax_share_percent":"21.64681626188320608972662473080102042536","display":{"price_brl":"1811.22","fixed_residual_brl":"1419.15","modeled_net_tax_total_brl":"392.07","modeled_tax_share_percent":"21.65","savings_vs_reference_brl":"176.31"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.026","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":"1044.594492117976099669463513857106534452","retailer_fixed_residual_brl":"374.5563677981608610899228748198999915246","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1403.741842529027883718959233833375709806","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1987.53","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1295.267638124141133172298428778635949821","supplier_own_ICMS":"233.1481748623454039710137171801544709678","supplier_IPI":"33.67695859122766946247975914824453469535","supplier_PC_base":"1062.119463261795729201284711598481478853","supplier_PIS_debit":"17.52497114381962953182119774137494440107","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.38","presumed_ST_base":"1833.943543467208947635993899339095068632","ICMS_ST":"96.9616629617522066034651847008826413860","retailer_acquisition_cash":"1425.906259677121009238243372627763125902","retailer_PC_revenue_base":"1714.261304900569429784321164214952243660","retailer_PC_credit_base":"1062.119463261795729201284711598481478853","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":"33.67695859122766946247975914824453469535","PIS":"17.52497114381962953182119774137494440107","COFINS":"0.000000000000000000000000000000000000","ICMS":"330.1098378240976105744789018810371123538"},"retailer_debits":{"IPI":"0","PIS":"28.28531153085939559144129920954671202039","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"17.52497114381962953182119774137494440107","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"10.76034038703976605962010146817176761932","COFINS":"0.000000000000000000000000000000000000","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","V5-P005","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A005","product_id":"BR-A005","tax_profile_id":"A05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"1563.802600458553124803731557770806089231","reference_price_brl":"1987.53","savings_vs_reference_brl":"423.727399541446875196268442229193910769","fixed_residual_brl":"1419.150859916136960759386388677006525977","modeled_net_tax_total_brl":"144.6517405424161640443451690937995632539","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"25.80274290756612655926157070321830047231","COFINS":"118.8489976348500374850835983905812627816","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.250000000000000000000000000000000000002","display":{"price_brl":"1563.80","fixed_residual_brl":"1419.15","modeled_net_tax_total_brl":"144.65","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"423.73"},"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":"1044.594492117976099669463513857106534452","retailer_fixed_residual_brl":"374.5563677981608610899228748198999915246","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1403.741842529027883718959233833375709806","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1987.53","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1151.068310873802864649546571743368082041","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"1151.068310873802864649546571743368082041","supplier_PIS_debit":"18.99262712941774726671751843376557335368","supplier_COFINS_debit":"87.48119162640901771336553945249597423512","IVA_applied":"0.38","presumed_ST_base":"1588.474269005847953216374269005847953217","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"1151.068310873802864649546571743368082041","retailer_PC_revenue_base":"1563.802600458553124803731557770806089231","retailer_PC_credit_base":"1151.068310873802864649546571743368082041","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":"18.99262712941774726671751843376557335368","COFINS":"87.48119162640901771336553945249597423512","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"25.80274290756612655926157070321830047231","COFINS":"118.8489976348500374850835983905812627816","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"18.99262712941774726671751843376557335368","COFINS":"87.48119162640901771336553945249597423512","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"6.81011577814837929254405226945272711863","COFINS":"31.36780600844101977171805893808528854648","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-P005","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A005","product_id":"BR-A005","tax_profile_id":"A05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"1898.751982263723124026055267201611322782","reference_price_brl":"1987.53","savings_vs_reference_brl":"88.778017736276875973944732798388677218","fixed_residual_brl":"1419.150859916136960759386388677006525977","modeled_net_tax_total_brl":"479.6011223475861632666688785246047968068","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"137.1382464077365392065185025847551727468","ICMS":"342.4628759398496240601503759398496240600"},"modeled_tax_share_percent":"25.25875558406516433330925390390653772905","display":{"price_brl":"1898.75","fixed_residual_brl":"1419.15","modeled_net_tax_total_brl":"479.60","modeled_tax_share_percent":"25.26","savings_vs_reference_brl":"88.78"},"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":"1044.594492117976099669463513857106534452","retailer_fixed_residual_brl":"374.5563677981608610899228748198999915246","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1403.741842529027883718959233833375709806","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1987.53","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1378.675023912438100081120676086351143559","supplier_own_ICMS":"248.1615043042388580146017216955432058406","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"1130.513519608199242066518954390807937718","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"85.91902749022314239705544053370140326657","IVA_applied":"0.38","presumed_ST_base":"1902.571532999164578111946532999164578111","ICMS_ST":"94.3013716356107660455486542443064182194","retailer_acquisition_cash":"1472.976395548048866126669330330657561778","retailer_PC_revenue_base":"1804.450610628112357980506612957304904563","retailer_PC_credit_base":"1130.513519608199242066518954390807937718","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":"85.91902749022314239705544053370140326657","ICMS":"342.4628759398496240601503759398496240600"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"137.1382464077365392065185025847551727468","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"85.91902749022314239705544053370140326657","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"51.21921891751339680946306205105376948023","ICMS":"0"},"price_reconciliation_error":"-0.0000000000000000000000000000000000018"},"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-P005","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A005","product_id":"BR-A005","tax_profile_id":"A05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"1768.615660569178152065568950054804399980","reference_price_brl":"1987.53","savings_vs_reference_brl":"218.914339430821847934431049945195600020","fixed_residual_brl":"1419.150859916136960759386388677006525977","modeled_net_tax_total_brl":"349.4648006530411913061825613777978740022","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"27.72031934300453382618363166918470406670","COFINS":"0.000000000000000000000000000000000000","ICMS":"321.7444813100366574799989297086131699355"},"modeled_tax_share_percent":"19.75922799081039362535472035708248084250","display":{"price_brl":"1768.62","fixed_residual_brl":"1419.15","modeled_net_tax_total_brl":"349.46","modeled_tax_share_percent":"19.76","savings_vs_reference_brl":"218.91"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"1044.594492117976099669463513857106534452","retailer_fixed_residual_brl":"374.5563677981608610899228748198999915246","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1403.741842529027883718959233833375709806","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1987.53","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1295.267638124141133172298428778635949821","supplier_own_ICMS":"233.1481748623454039710137171801544709678","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"1062.119463261795729201284711598481478853","supplier_PIS_debit":"17.52497114381962953182119774137494440107","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.38","presumed_ST_base":"1787.469340611314763777771831714517610753","ICMS_ST":"88.5963064476912535089852125284586989677","retailer_acquisition_cash":"1383.863944571832386681283641307094648789","retailer_PC_revenue_base":"1680.019354121486898556583737526345701012","retailer_PC_credit_base":"1062.119463261795729201284711598481478853","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":"17.52497114381962953182119774137494440107","COFINS":"0.000000000000000000000000000000000000","ICMS":"321.7444813100366574799989297086131699355"},"retailer_debits":{"IPI":"0","PIS":"27.72031934300453382618363166918470406670","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"17.52497114381962953182119774137494440107","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"10.19534819918490429436243392780975966563","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000008"},"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-P005","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A005","product_id":"BR-A005","tax_profile_id":"A05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"1567.688540504275044429779092522908584803","reference_price_brl":"1987.53","savings_vs_reference_brl":"419.841459495724955570220907477091415197","fixed_residual_brl":"1419.150859916136960759386388677006525977","modeled_net_tax_total_brl":"148.5376805881380836703927038459020588257","modeled_net_tax_components_brl":{"II":"0","IPI":"29.39335150981318029372949281416100638069","PIS":"0.000000000000000000000000000000000000","COFINS":"119.1443290783249033766632110317410524450","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.474948419305169081560225644826516878841","display":{"price_brl":"1567.69","fixed_residual_brl":"1419.15","modeled_net_tax_total_brl":"148.54","modeled_tax_share_percent":"9.47","savings_vs_reference_brl":"419.84"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.026","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":"1044.594492117976099669463513857106534452","retailer_fixed_residual_brl":"374.5563677981608610899228748198999915246","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1403.741842529027883718959233833375709806","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1987.53","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1130.513519608199242066518954390807937719","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"29.39335150981318029372949281416100638069","supplier_PC_base":"1130.513519608199242066518954390807937719","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"85.91902749022314239705544053370140326664","IVA_applied":"0.38","presumed_ST_base":"1600.671482142857142857142857142857142858","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"1159.906871118012422360248447204968944100","retailer_PC_revenue_base":"1567.688540504275044429779092522908584803","retailer_PC_credit_base":"1130.513519608199242066518954390807937719","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":"29.39335150981318029372949281416100638069","PIS":"0.000000000000000000000000000000000000","COFINS":"85.91902749022314239705544053370140326664","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"119.1443290783249033766632110317410524450","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"85.91902749022314239705544053370140326664","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"33.22530158810176097960777049803964917836","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-P005","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A005","product_id":"BR-A005","tax_profile_id":"A05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"1471.038094520532434894377011874496232259","reference_price_brl":"1987.53","savings_vs_reference_brl":"516.491905479467565105622988125503767741","fixed_residual_brl":"1419.150859916136960759386388677006525977","modeled_net_tax_total_brl":"51.88723460439547413499062319748970628245","modeled_net_tax_components_brl":{"II":"0","IPI":"27.61510604480668895923340250156051845018","PIS":"24.27212855958878517575722069592918783227","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"3.527252951345730307271493264706223321194","display":{"price_brl":"1471.04","fixed_residual_brl":"1419.15","modeled_net_tax_total_brl":"51.89","modeled_tax_share_percent":"3.53","savings_vs_reference_brl":"516.49"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.026","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":"1044.594492117976099669463513857106534452","retailer_fixed_residual_brl":"374.5563677981608610899228748198999915246","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1403.741842529027883718959233833375709806","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1987.53","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1062.119463261795729201284711598481478853","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"27.61510604480668895923340250156051845018","supplier_PC_base":"1062.119463261795729201284711598481478853","supplier_PIS_debit":"17.52497114381962953182119774137494440107","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.38","presumed_ST_base":"1503.833705643111337061514997458057956278","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"1089.734569306602418160518114100041997303","retailer_PC_revenue_base":"1471.038094520532434894377011874496232259","retailer_PC_credit_base":"1062.119463261795729201284711598481478853","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":"27.61510604480668895923340250156051845018","PIS":"17.52497114381962953182119774137494440107","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"24.27212855958878517575722069592918783227","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"17.52497114381962953182119774137494440107","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"6.74715741576915564393602295455424343120","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000000045"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P005","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A005","product_id":"BR-A005","tax_profile_id":"A05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"1776.935174190609373675735231799305025850","reference_price_brl":"1987.53","savings_vs_reference_brl":"210.594825809390626324264768200694974150","fixed_residual_brl":"1419.150859916136960759386388677006525977","modeled_net_tax_total_brl":"357.7843142744724129163488431222984998729","modeled_net_tax_components_brl":{"II":"0","IPI":"33.12128877447241291634884312229849987287","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"324.6630255000000000000000000000000000000"},"modeled_tax_share_percent":"20.13491091127972602889064562709774041457","display":{"price_brl":"1776.94","fixed_residual_brl":"1419.15","modeled_net_tax_total_brl":"357.78","modeled_tax_share_percent":"20.13","savings_vs_reference_brl":"210.59"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.026","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":"1044.594492117976099669463513857106534452","retailer_fixed_residual_brl":"374.5563677981608610899228748198999915246","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1403.741842529027883718959233833375709806","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1987.53","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1273.895722095092804474955504703788456649","supplier_own_ICMS":"229.3012299771167048054919908466819221968","supplier_IPI":"33.12128877447241291634884312229849987287","supplier_PC_base":"1044.594492117976099669463513857106534452","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.38","presumed_ST_base":"1803.683475000000000000000000000000000000","ICMS_ST":"95.3617955228832951945080091533180778032","retailer_acquisition_cash":"1402.378806392448512585812356979405034325","retailer_PC_revenue_base":"1681.573378667726078481227222645986948047","retailer_PC_credit_base":"1044.594492117976099669463513857106534452","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":"33.12128877447241291634884312229849987287","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"324.6630255000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P005","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A005","product_id":"BR-A005","tax_profile_id":"A05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"1535.877554021793247575093494239184551923","reference_price_brl":"1987.53","savings_vs_reference_brl":"451.652445978206752424906505760815448077","fixed_residual_brl":"1419.150859916136960759386388677006525977","modeled_net_tax_total_brl":"116.7266941056562868157071055621780259461","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"116.7266941056562868157071055621780259461","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.599999999999999999999999999999999999997","display":{"price_brl":"1535.88","fixed_residual_brl":"1419.15","modeled_net_tax_total_brl":"116.73","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"451.65"},"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":"1044.594492117976099669463513857106534452","retailer_fixed_residual_brl":"374.5563677981608610899228748198999915246","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1403.741842529027883718959233833375709806","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1987.53","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1130.513519608199242066518954390807937719","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"1130.513519608199242066518954390807937719","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"85.91902749022314239705544053370140326664","IVA_applied":"0.38","presumed_ST_base":"1560.108657059314954051796157059314954052","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"1130.513519608199242066518954390807937719","retailer_PC_revenue_base":"1535.877554021793247575093494239184551923","retailer_PC_credit_base":"1130.513519608199242066518954390807937719","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":"85.91902749022314239705544053370140326664","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"116.7266941056562868157071055621780259461","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"85.91902749022314239705544053370140326664","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"30.80766661543314441865166502847662267946","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-P005","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A005","product_id":"BR-A005","tax_profile_id":"A05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"1442.959694881684759287632321989838867287","reference_price_brl":"1987.53","savings_vs_reference_brl":"544.570305118315240712367678010161132713","fixed_residual_brl":"1419.150859916136960759386388677006525977","modeled_net_tax_total_brl":"23.80883496554779852824593331283234131024","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"23.80883496554779852824593331283234131024","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.650000000000000000000000000000000000000","display":{"price_brl":"1442.96","fixed_residual_brl":"1419.15","modeled_net_tax_total_brl":"23.81","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"544.57"},"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":"1044.594492117976099669463513857106534452","retailer_fixed_residual_brl":"374.5563677981608610899228748198999915246","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1403.741842529027883718959233833375709806","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1987.53","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1062.119463261795729201284711598481478853","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"1062.119463261795729201284711598481478853","supplier_PIS_debit":"17.52497114381962953182119774137494440107","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.38","presumed_ST_base":"1465.724859301278106297772902005904440817","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"1062.119463261795729201284711598481478853","retailer_PC_revenue_base":"1442.959694881684759287632321989838867287","retailer_PC_credit_base":"1062.119463261795729201284711598481478853","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":"17.52497114381962953182119774137494440107","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"23.80883496554779852824593331283234131024","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"17.52497114381962953182119774137494440107","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"6.28386382172816899642473557145739690917","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000000024"},"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-P005","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A005","product_id":"BR-A005","tax_profile_id":"A05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"1735.586557284558013390965336045427578609","reference_price_brl":"1987.53","savings_vs_reference_brl":"251.943442715441986609034663954572421391","fixed_residual_brl":"1419.150859916136960759386388677006525977","modeled_net_tax_total_brl":"316.4356973684210526315789473684210526317","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"316.4356973684210526315789473684210526317"},"modeled_tax_share_percent":"18.23220490158128440529682195060187725543","display":{"price_brl":"1735.59","fixed_residual_brl":"1419.15","modeled_net_tax_total_brl":"316.44","modeled_tax_share_percent":"18.23","savings_vs_reference_brl":"251.94"},"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":"1044.594492117976099669463513857106534452","retailer_fixed_residual_brl":"374.5563677981608610899228748198999915246","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1403.741842529027883718959233833375709806","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1987.53","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1273.895722095092804474955504703788456649","supplier_own_ICMS":"229.3012299771167048054919908466819221968","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"1044.594492117976099669463513857106534452","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.38","presumed_ST_base":"1757.976096491228070175438596491228070176","ICMS_ST":"87.1344673913043478260869565217391304349","retailer_acquisition_cash":"1361.030189486397152301042461225527587084","retailer_PC_revenue_base":"1648.452089893253665564878379523688448174","retailer_PC_credit_base":"1044.594492117976099669463513857106534452","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"316.4356973684210526315789473684210526317"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000003"},"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-P005","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A005","product_id":"BR-A005","tax_profile_id":"A05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"1446.310316711204339350792440037291295873","reference_price_brl":"1987.53","savings_vs_reference_brl":"541.219683288795660649207559962708704127","fixed_residual_brl":"1419.150859916136960759386388677006525977","modeled_net_tax_total_brl":"27.15945679506737859140605136028476989575","modeled_net_tax_components_brl":{"II":"0","IPI":"27.15945679506737859140605136028476989575","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.877844365849912666683012318087958036370","display":{"price_brl":"1446.31","fixed_residual_brl":"1419.15","modeled_net_tax_total_brl":"27.16","modeled_tax_share_percent":"1.88","savings_vs_reference_brl":"541.22"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.026","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":"1044.594492117976099669463513857106534452","retailer_fixed_residual_brl":"374.5563677981608610899228748198999915246","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1403.741842529027883718959233833375709806","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1987.53","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1044.594492117976099669463513857106534452","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"27.15945679506737859140605136028476989575","supplier_PC_base":"1044.594492117976099669463513857106534452","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.38","presumed_ST_base":"1479.020449500000000000000000000000000000","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"1071.753948913043478260869565217391304348","retailer_PC_revenue_base":"1446.310316711204339350792440037291295873","retailer_PC_credit_base":"1044.594492117976099669463513857106534452","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":"27.15945679506737859140605136028476989575","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000025"},"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-P005","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A005","product_id":"BR-A005","tax_profile_id":"A05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"1419.150859916136960759386388677006525977","reference_price_brl":"1987.53","savings_vs_reference_brl":"568.379140083863039240613611322993474023","fixed_residual_brl":"1419.150859916136960759386388677006525977","modeled_net_tax_total_brl":"0.000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"0","display":{"price_brl":"1419.15","fixed_residual_brl":"1419.15","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"568.38"},"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":"1044.594492117976099669463513857106534452","retailer_fixed_residual_brl":"374.5563677981608610899228748198999915246","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1403.741842529027883718959233833375709806","baseline_adjusted_IVA":"0.38","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"1987.53","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1044.594492117976099669463513857106534452","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"1044.594492117976099669463513857106534452","supplier_PIS_debit":"0.000000000000000000000000000000000000","supplier_COFINS_debit":"0.000000000000000000000000000000000000","IVA_applied":"0.38","presumed_ST_base":"1441.540399122807017543859649122807017544","ICMS_ST":"0.000000000000000000000000000000000000","retailer_acquisition_cash":"1044.594492117976099669463513857106534452","retailer_PC_revenue_base":"1419.150859916136960759386388677006525977","retailer_PC_credit_base":"1044.594492117976099669463513857106534452","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","V5-P005","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."]}]}