{"scenario":{"scenario_id":"EDU-BR-A006-ORDINARY-IPI","product_id":"BR-A006","tax_profile_id":"A06","ncm":"8516.50.00","state":"SP","date":"2026-09-14","mode":"educational","path":"goods_retail_st_mva","origin_scenario":"Ordinary non-ZFM domestic production alternative; no finished-good import.","imported":false,"zfm_qualified":false,"reference_price_brl":"494.10","price_source_id":"V5-P006","price_date":"2026-09-14","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"customs_fraction":"0","rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.35","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"rate_rule_ids":{"ICMS":"R-SP-ICMS-18","ICMS_OWN":"R-SP-ICMS-18","IPI":"R-V5-IPI-MICROWAVE","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-MICROWAVE"},"rate_evidence":{"ICMS":"sourced_selected_rule","ICMS_OWN":"sourced_selected_rule","IPI":"qualified_scope_scenario","II":"sourced_selected_rule","PIS_UP":"sourced_selected_rule","COFINS_UP":"sourced_selected_rule","PIS_RETAIL":"sourced_selected_rule","COFINS_RETAIL":"sourced_selected_rule","PIS_CREDIT":"sourced_selected_rule","COFINS_CREDIT":"sourced_selected_rule","PIS_IMPORT":"sourced_selected_rule","COFINS_IMPORT":"sourced_selected_rule","COFINS_IMPORT_ADDITIONAL":"sourced_selected_rule"},"IVA_original":"0.33","IVA_adjusted":false,"ST_policy":"recomputed_statutory_MVA","ST_reference_price_brl":null,"retailer_margin_fraction":null,"retailer_IPI_credit":false,"retailer_PC_credit_IPI_policy":"exclude_IPI_administrative","contribution_regime":"ordinary_non_cumulative","calibration_policy":"baseline_ST_base_equals_reference_price","assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P006","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."],"confidence":"MEDIUM","educational_ready":true,"actual_sale_verified":false,"education_use_allowed":true,"calculation_boundary":"Representative supplier/importer→retailer chain. No payroll/corporate tax, upstream allocations, ownership expenses or personal parcel imports.","expected_effective_to":"2026-12-31","alternative_reason":"Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","calibrated":{"upstream_fixed_residual_brl":"204.7811278195488721804511278195488721805","retailer_fixed_residual_brl":"62.00571800751879699248120300751879699249","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"275.1879699248120300751879699248120300752","baseline_adjusted_IVA":"0.33","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"494.10","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.5.0","scenario_id":"EDU-BR-A006-ORDINARY-IPI","product_id":"BR-A006","tax_profile_id":"A06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"494.1000000000000000000000000000000000002","reference_price_brl":"494.10","savings_vs_reference_brl":"-0.0000000000000000000000000000000000002","fixed_residual_brl":"266.7868458270676691729323308270676691730","modeled_net_tax_total_brl":"227.3131541729323308270676691729323308272","modeled_net_tax_components_brl":{"II":"0","IPI":"96.31578947368421052631578947368421052636","PIS":"7.502481270676691729323308270676691729330","COFINS":"34.55688342857142857142857142857142857144","ICMS":"88.93800000000000000000000000000000000005"},"modeled_tax_share_percent":"46.00549568365357839042049568365357839043","display":{"price_brl":"494.10","fixed_residual_brl":"266.79","modeled_net_tax_total_brl":"227.31","modeled_tax_share_percent":"46.01","savings_vs_reference_brl":"-0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.35","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"204.7811278195488721804511278195488721805","retailer_fixed_residual_brl":"62.00571800751879699248120300751879699249","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"275.1879699248120300751879699248120300752","baseline_adjusted_IVA":"0.33","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"494.10","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"275.1879699248120300751879699248120300753","supplier_own_ICMS":"49.53383458646616541353383458646616541355","supplier_IPI":"96.31578947368421052631578947368421052636","supplier_PC_base":"225.6541353383458646616541353383458646618","supplier_PIS_debit":"3.723293233082706766917293233082706766920","supplier_COFINS_debit":"17.14971428571428571428571428571428571430","IVA_applied":"0.33","presumed_ST_base":"494.1000000000000000000000000000000000003","ICMS_ST":"39.40416541353383458646616541353383458650","retailer_acquisition_cash":"410.9079248120300751879699248120300751882","retailer_PC_revenue_base":"454.6958345864661654135338345864661654137","retailer_PC_credit_base":"225.6541353383458646616541353383458646618","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":"96.31578947368421052631578947368421052636","PIS":"3.723293233082706766917293233082706766920","COFINS":"17.14971428571428571428571428571428571430","ICMS":"88.93800000000000000000000000000000000005"},"retailer_debits":{"IPI":"0","PIS":"7.502481270676691729323308270676691729326","COFINS":"34.55688342857142857142857142857142857144","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"3.723293233082706766917293233082706766920","COFINS":"17.14971428571428571428571428571428571430","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"3.779188037593984962406015037593984962406","COFINS":"17.40716914285714285714285714285714285714","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P006","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},"toggle_cases":[{"engine_version":"0.5.0","scenario_id":"EDU-BR-A006-ORDINARY-IPI","product_id":"BR-A006","tax_profile_id":"A06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"494.1000000000000000000000000000000000002","reference_price_brl":"494.10","savings_vs_reference_brl":"-0.0000000000000000000000000000000000002","fixed_residual_brl":"266.7868458270676691729323308270676691730","modeled_net_tax_total_brl":"227.3131541729323308270676691729323308272","modeled_net_tax_components_brl":{"II":"0","IPI":"96.31578947368421052631578947368421052636","PIS":"7.502481270676691729323308270676691729330","COFINS":"34.55688342857142857142857142857142857144","ICMS":"88.93800000000000000000000000000000000005"},"modeled_tax_share_percent":"46.00549568365357839042049568365357839043","display":{"price_brl":"494.10","fixed_residual_brl":"266.79","modeled_net_tax_total_brl":"227.31","modeled_tax_share_percent":"46.01","savings_vs_reference_brl":"-0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.35","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"204.7811278195488721804511278195488721805","retailer_fixed_residual_brl":"62.00571800751879699248120300751879699249","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"275.1879699248120300751879699248120300752","baseline_adjusted_IVA":"0.33","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"494.10","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"275.1879699248120300751879699248120300753","supplier_own_ICMS":"49.53383458646616541353383458646616541355","supplier_IPI":"96.31578947368421052631578947368421052636","supplier_PC_base":"225.6541353383458646616541353383458646618","supplier_PIS_debit":"3.723293233082706766917293233082706766920","supplier_COFINS_debit":"17.14971428571428571428571428571428571430","IVA_applied":"0.33","presumed_ST_base":"494.1000000000000000000000000000000000003","ICMS_ST":"39.40416541353383458646616541353383458650","retailer_acquisition_cash":"410.9079248120300751879699248120300751882","retailer_PC_revenue_base":"454.6958345864661654135338345864661654137","retailer_PC_credit_base":"225.6541353383458646616541353383458646618","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":"96.31578947368421052631578947368421052636","PIS":"3.723293233082706766917293233082706766920","COFINS":"17.14971428571428571428571428571428571430","ICMS":"88.93800000000000000000000000000000000005"},"retailer_debits":{"IPI":"0","PIS":"7.502481270676691729323308270676691729326","COFINS":"34.55688342857142857142857142857142857144","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"3.723293233082706766917293233082706766920","COFINS":"17.14971428571428571428571428571428571430","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"3.779188037593984962406015037593984962406","COFINS":"17.40716914285714285714285714285714285714","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P006","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A006-ORDINARY-IPI","product_id":"BR-A006","tax_profile_id":"A06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"364.9088986515876468029578077424967377123","reference_price_brl":"494.10","savings_vs_reference_brl":"129.1911013484123531970421922575032622877","fixed_residual_brl":"266.7868458270676691729323308270676691730","modeled_net_tax_total_brl":"98.12205282451997763002547691542906853916","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"5.751285098427887901572112098427887901576","COFINS":"26.49076772609208972845336481700118063756","ICMS":"65.88000000000000000000000000000000000002"},"modeled_tax_share_percent":"26.88946561377397308611124366633867990602","display":{"price_brl":"364.91","fixed_residual_brl":"266.79","modeled_net_tax_total_brl":"98.12","modeled_tax_share_percent":"26.89","savings_vs_reference_brl":"129.19"},"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":"204.7811278195488721804511278195488721805","retailer_fixed_residual_brl":"62.00571800751879699248120300751879699249","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"275.1879699248120300751879699248120300752","baseline_adjusted_IVA":"0.33","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"494.10","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"275.1879699248120300751879699248120300753","supplier_own_ICMS":"49.53383458646616541353383458646616541355","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"225.6541353383458646616541353383458646618","supplier_PIS_debit":"3.723293233082706766917293233082706766920","supplier_COFINS_debit":"17.14971428571428571428571428571428571430","IVA_applied":"0.33","presumed_ST_base":"366.0000000000000000000000000000000000001","ICMS_ST":"16.34616541353383458646616541353383458647","retailer_acquisition_cash":"291.5341353383458646616541353383458646618","retailer_PC_revenue_base":"348.5627332380538122164916423289629031258","retailer_PC_credit_base":"225.6541353383458646616541353383458646618","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":"3.723293233082706766917293233082706766920","COFINS":"17.14971428571428571428571428571428571430","ICMS":"65.88000000000000000000000000000000000002"},"retailer_debits":{"IPI":"0","PIS":"5.751285098427887901572112098427887901576","COFINS":"26.49076772609208972845336481700118063756","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"3.723293233082706766917293233082706766920","COFINS":"17.14971428571428571428571428571428571430","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"2.027991865345181134654818865345181134656","COFINS":"9.34105344037780401416765053128689492326","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000014"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P006","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A006-ORDINARY-IPI","product_id":"BR-A006","tax_profile_id":"A06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"381.0091385074255887653016839619710433109","reference_price_brl":"494.10","savings_vs_reference_brl":"113.0908614925744112346983160380289566891","fixed_residual_brl":"266.7868458270676691729323308270676691730","modeled_net_tax_total_brl":"114.2222926803579195923693531349033741379","modeled_net_tax_components_brl":{"II":"0","IPI":"78.97894736842105263157894736842105263160","PIS":"6.286650785372522214627477785372522214632","COFINS":"28.95669452656434474616292798110979929163","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"29.97888531698087101191903444354370761307","display":{"price_brl":"381.01","fixed_residual_brl":"266.79","modeled_net_tax_total_brl":"114.22","modeled_tax_share_percent":"29.98","savings_vs_reference_brl":"113.09"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.35","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"204.7811278195488721804511278195488721805","retailer_fixed_residual_brl":"62.00571800751879699248120300751879699249","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"275.1879699248120300751879699248120300752","baseline_adjusted_IVA":"0.33","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"494.10","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"225.6541353383458646616541353383458646617","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"78.97894736842105263157894736842105263160","supplier_PC_base":"225.6541353383458646616541353383458646617","supplier_PIS_debit":"3.723293233082706766917293233082706766918","supplier_COFINS_debit":"17.14971428571428571428571428571428571429","IVA_applied":"0.33","presumed_ST_base":"405.1620000000000000000000000000000000001","ICMS_ST":"0.0000000000000000000000000000000000000","retailer_acquisition_cash":"304.6330827067669172932330827067669172933","retailer_PC_revenue_base":"381.0091385074255887653016839619710433109","retailer_PC_credit_base":"225.6541353383458646616541353383458646617","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":"78.97894736842105263157894736842105263160","PIS":"3.723293233082706766917293233082706766918","COFINS":"17.14971428571428571428571428571428571429","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"6.286650785372522214627477785372522214630","COFINS":"28.95669452656434474616292798110979929163","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"3.723293233082706766917293233082706766918","COFINS":"17.14971428571428571428571428571428571429","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"2.563357552289815447710184552289815447712","COFINS":"11.80698024085005903187721369539551357734","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P006","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A006-ORDINARY-IPI","product_id":"BR-A006","tax_profile_id":"A06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"482.4581086877676566183547923612370443737","reference_price_brl":"494.10","savings_vs_reference_brl":"11.6418913122323433816452076387629556263","fixed_residual_brl":"266.7868458270676691729323308270676691730","modeled_net_tax_total_brl":"215.6712628606999874454224615341693752006","modeled_net_tax_components_brl":{"II":"0","IPI":"94.59586466165413533834586466165413533838","PIS":"0.0000000000000000000000000000000000000","COFINS":"33.72557677047442353564802544394381129076","ICMS":"87.34982142857142857142857142857142857146"},"modeled_tax_share_percent":"44.70258846872774336011506514026926062952","display":{"price_brl":"482.46","fixed_residual_brl":"266.79","modeled_net_tax_total_brl":"215.67","modeled_tax_share_percent":"44.70","savings_vs_reference_brl":"11.64"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.35","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"204.7811278195488721804511278195488721805","retailer_fixed_residual_brl":"62.00571800751879699248120300751879699249","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"275.1879699248120300751879699248120300752","baseline_adjusted_IVA":"0.33","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"494.10","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"270.2738990332975295381310418904403866811","supplier_own_ICMS":"48.64930182599355531686358754027926960260","supplier_IPI":"94.59586466165413533834586466165413533838","supplier_PC_base":"221.6245972073039742212674543501611170785","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"16.84346938775510204081632653061224489797","IVA_applied":"0.33","presumed_ST_base":"485.2767857142857142857142857142857142859","ICMS_ST":"38.70051960257787325456498388829215896886","retailer_acquisition_cash":"403.5702832975295381310418904403866809884","retailer_PC_revenue_base":"443.7575890851897833637898084729448854048","retailer_PC_credit_base":"221.6245972073039742212674543501611170785","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":"94.59586466165413533834586466165413533838","PIS":"0.0000000000000000000000000000000000000","COFINS":"16.84346938775510204081632653061224489797","ICMS":"87.34982142857142857142857142857142857146"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"33.72557677047442353564802544394381129076","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"16.84346938775510204081632653061224489797","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"16.88210738271932149483169891333156639279","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","S026","S027","S037","V5-P006","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A006-ORDINARY-IPI","product_id":"BR-A006","tax_profile_id":"A06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"444.4587846869674710802170005098653160254","reference_price_brl":"494.10","savings_vs_reference_brl":"49.6412153130325289197829994901346839746","fixed_residual_brl":"266.7868458270676691729323308270676691730","modeled_net_tax_total_brl":"177.6719388598998019072846696827976468523","modeled_net_tax_components_brl":{"II":"0","IPI":"88.87298316966794209723597249351135846738","PIS":"6.733643031360482077461000188777899976101","COFINS":"0.0000000000000000000000000000000000000","ICMS":"82.06531265887137773258769700050838840879"},"modeled_tax_share_percent":"39.97489643163071490200883071913100308296","display":{"price_brl":"444.46","fixed_residual_brl":"266.79","modeled_net_tax_total_brl":"177.67","modeled_tax_share_percent":"39.97","savings_vs_reference_brl":"49.64"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.35","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"204.7811278195488721804511278195488721805","retailer_fixed_residual_brl":"62.00571800751879699248120300751879699249","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"275.1879699248120300751879699248120300752","baseline_adjusted_IVA":"0.33","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"494.10","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"253.9228090561941202778170642671753099068","supplier_own_ICMS":"45.70610563011494165000707156809155578322","supplier_IPI":"88.87298316966794209723597249351135846738","supplier_PC_base":"208.2167034260791786278099926990837541236","supplier_PIS_debit":"3.435575606530306447358864879534881943039","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0.33","presumed_ST_base":"455.9184036603965429588205388917132689377","ICMS_ST":"36.35920702875643608258062543241683262557","retailer_acquisition_cash":"379.1549992546184984576336621931035009998","retailer_PC_revenue_base":"408.0995776582110349976363750774484833998","retailer_PC_credit_base":"208.2167034260791786278099926990837541236","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":"88.87298316966794209723597249351135846738","PIS":"3.435575606530306447358864879534881943039","COFINS":"0.0000000000000000000000000000000000000","ICMS":"82.06531265887137773258769700050838840879"},"retailer_debits":{"IPI":"0","PIS":"6.733643031360482077461000188777899976097","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"3.435575606530306447358864879534881943039","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"3.298067424830175630102135309243018033058","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","S026","S027","S037","V5-P006","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A006-ORDINARY-IPI","product_id":"BR-A006","tax_profile_id":"A06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"293.9799954017274591437270863108183682347","reference_price_brl":"494.10","savings_vs_reference_brl":"200.1200045982725408562729136891816317653","fixed_residual_brl":"266.7868458270676691729323308270676691730","modeled_net_tax_total_brl":"27.19314957465978997079475548375069906171","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"4.850669924128503075871496924128503075873","COFINS":"22.34247965053128689492325855962219598584","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.250000000000000000000000000000000000000","display":{"price_brl":"293.98","fixed_residual_brl":"266.79","modeled_net_tax_total_brl":"27.19","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"200.12"},"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":"204.7811278195488721804511278195488721805","retailer_fixed_residual_brl":"62.00571800751879699248120300751879699249","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"275.1879699248120300751879699248120300752","baseline_adjusted_IVA":"0.33","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"494.10","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"225.6541353383458646616541353383458646617","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"225.6541353383458646616541353383458646617","supplier_PIS_debit":"3.723293233082706766917293233082706766918","supplier_COFINS_debit":"17.14971428571428571428571428571428571429","IVA_applied":"0.33","presumed_ST_base":"300.1200000000000000000000000000000000001","ICMS_ST":"0.0000000000000000000000000000000000000","retailer_acquisition_cash":"225.6541353383458646616541353383458646617","retailer_PC_revenue_base":"293.9799954017274591437270863108183682347","retailer_PC_credit_base":"225.6541353383458646616541353383458646617","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":"3.723293233082706766917293233082706766918","COFINS":"17.14971428571428571428571428571428571429","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"4.850669924128503075871496924128503075873","COFINS":"22.34247965053128689492325855962219598584","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"3.723293233082706766917293233082706766918","COFINS":"17.14971428571428571428571428571428571429","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.127376691045796308954203691045796308955","COFINS":"5.19276536481700118063754427390791027155","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P006","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A006-ORDINARY-IPI","product_id":"BR-A006","tax_profile_id":"A06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"357.4353817812155620963354583118278069945","reference_price_brl":"494.10","savings_vs_reference_brl":"136.6646182187844379036645416881721930055","fixed_residual_brl":"266.7868458270676691729323308270676691730","modeled_net_tax_total_brl":"90.64853595414789292340312748476013782141","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"25.94496452557646435197455605618870924995","ICMS":"64.70357142857142857142857142857142857146"},"modeled_tax_share_percent":"25.36081780779984887225587727014749499213","display":{"price_brl":"357.44","fixed_residual_brl":"266.79","modeled_net_tax_total_brl":"90.65","modeled_tax_share_percent":"25.36","savings_vs_reference_brl":"136.66"},"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":"204.7811278195488721804511278195488721805","retailer_fixed_residual_brl":"62.00571800751879699248120300751879699249","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"275.1879699248120300751879699248120300752","baseline_adjusted_IVA":"0.33","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"494.10","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"270.2738990332975295381310418904403866811","supplier_own_ICMS":"48.64930182599355531686358754027926960260","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"221.6245972073039742212674543501611170785","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"16.84346938775510204081632653061224489797","IVA_applied":"0.33","presumed_ST_base":"359.4642857142857142857142857142857142859","ICMS_ST":"16.05426960257787325456498388829215896886","retailer_acquisition_cash":"286.3281686358754027926960257787325456500","retailer_PC_revenue_base":"341.3811121786376888417704744235356480256","retailer_PC_credit_base":"221.6245972073039742212674543501611170785","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":"16.84346938775510204081632653061224489797","ICMS":"64.70357142857142857142857142857142857146"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"25.94496452557646435197455605618870924995","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"16.84346938775510204081632653061224489797","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"9.10149513782136231115822952557646435198","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000009"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P006","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A006-ORDINARY-IPI","product_id":"BR-A006","tax_profile_id":"A06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"332.8186035281795279208514972119381594749","reference_price_brl":"494.10","savings_vs_reference_brl":"161.2813964718204720791485027880618405251","fixed_residual_brl":"266.7868458270676691729323308270676691730","modeled_net_tax_total_brl":"66.03175770111185874791916638487049030178","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"5.242637213058986353409761199308721110096","COFINS":"0.0000000000000000000000000000000000000","ICMS":"60.78912048805287239450940518556176919168"},"modeled_tax_share_percent":"19.84016428201886680728316132951359434902","display":{"price_brl":"332.82","fixed_residual_brl":"266.79","modeled_net_tax_total_brl":"66.03","modeled_tax_share_percent":"19.84","savings_vs_reference_brl":"161.28"},"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":"204.7811278195488721804511278195488721805","retailer_fixed_residual_brl":"62.00571800751879699248120300751879699249","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"275.1879699248120300751879699248120300752","baseline_adjusted_IVA":"0.33","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"494.10","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"253.9228090561941202778170642671753099068","supplier_own_ICMS":"45.70610563011494165000707156809155578322","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"208.2167034260791786278099926990837541236","supplier_PIS_debit":"3.435575606530306447358864879534881943039","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0.33","presumed_ST_base":"337.7173360447381799694966954753431621760","ICMS_ST":"15.08301485793793074450233361747021340846","retailer_acquisition_cash":"269.0058239141320510223193978846455233153","retailer_PC_revenue_base":"317.7355886702415971763491635944679460664","retailer_PC_credit_base":"208.2167034260791786278099926990837541236","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":"3.435575606530306447358864879534881943039","COFINS":"0.0000000000000000000000000000000000000","ICMS":"60.78912048805287239450940518556176919168"},"retailer_debits":{"IPI":"0","PIS":"5.242637213058986353409761199308721110096","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"3.435575606530306447358864879534881943039","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.807061606528679906050896319773839167057","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000012"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P006","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A006-ORDINARY-IPI","product_id":"BR-A006","tax_profile_id":"A06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"372.6790636900693291670735279757836148815","reference_price_brl":"494.10","savings_vs_reference_brl":"121.4209363099306708329264720242163851185","fixed_residual_brl":"266.7868458270676691729323308270676691730","modeled_net_tax_total_brl":"105.8922178630016599941411971487159457085","modeled_net_tax_components_brl":{"II":"0","IPI":"77.56860902255639097744360902255639097748","PIS":"0.0000000000000000000000000000000000000","COFINS":"28.32360884044526901669758812615955473099","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"28.41378230762774645939844031587338541152","display":{"price_brl":"372.68","fixed_residual_brl":"266.79","modeled_net_tax_total_brl":"105.89","modeled_tax_share_percent":"28.41","savings_vs_reference_brl":"121.42"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.35","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"204.7811278195488721804511278195488721805","retailer_fixed_residual_brl":"62.00571800751879699248120300751879699249","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"275.1879699248120300751879699248120300752","baseline_adjusted_IVA":"0.33","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"494.10","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"221.6245972073039742212674543501611170785","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"77.56860902255639097744360902255639097748","supplier_PC_base":"221.6245972073039742212674543501611170785","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"16.84346938775510204081632653061224489797","IVA_applied":"0.33","presumed_ST_base":"397.9269642857142857142857142857142857145","ICMS_ST":"0.0000000000000000000000000000000000000","retailer_acquisition_cash":"299.1932062298603651987110633727175080560","retailer_PC_revenue_base":"372.6790636900693291670735279757836148815","retailer_PC_credit_base":"221.6245972073039742212674543501611170785","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":"77.56860902255639097744360902255639097748","PIS":"0.0000000000000000000000000000000000000","COFINS":"16.84346938775510204081632653061224489797","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"28.32360884044526901669758812615955473099","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"16.84346938775510204081632653061224489797","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"11.48013945269016697588126159554730983302","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P006","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A006-ORDINARY-IPI","product_id":"BR-A006","tax_profile_id":"A06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"345.3611510179922538817141111049791389082","reference_price_brl":"494.10","savings_vs_reference_brl":"148.7388489820077461182858888950208610918","fixed_residual_brl":"266.7868458270676691729323308270676691730","modeled_net_tax_total_brl":"78.57430519092458470878178027791146973520","modeled_net_tax_components_brl":{"II":"0","IPI":"72.87584619912771251973349744467931394322","PIS":"5.698458991796872189048282833232155791985","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"22.75134448658097767552690514410753823891","display":{"price_brl":"345.36","fixed_residual_brl":"266.79","modeled_net_tax_total_brl":"78.57","modeled_tax_share_percent":"22.75","savings_vs_reference_brl":"148.74"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.35","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"204.7811278195488721804511278195488721805","retailer_fixed_residual_brl":"62.00571800751879699248120300751879699249","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"275.1879699248120300751879699248120300752","baseline_adjusted_IVA":"0.33","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"494.10","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"208.2167034260791786278099926990837541235","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"72.87584619912771251973349744467931394322","supplier_PC_base":"208.2167034260791786278099926990837541235","supplier_PIS_debit":"3.435575606530306447358864879534881943038","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0.33","presumed_ST_base":"373.8530910015251652262328418912048805287","ICMS_ST":"0.0000000000000000000000000000000000000","retailer_acquisition_cash":"281.0925496252068911475434901437630680667","retailer_PC_revenue_base":"345.3611510179922538817141111049791389082","retailer_PC_credit_base":"208.2167034260791786278099926990837541235","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":"72.87584619912771251973349744467931394322","PIS":"3.435575606530306447358864879534881943038","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"5.698458991796872189048282833232155791985","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"3.435575606530306447358864879534881943038","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"2.262883385266565741689417953697273848947","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P006","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A006-ORDINARY-IPI","product_id":"BR-A006","tax_profile_id":"A06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"434.9046597744360902255639097744360902257","reference_price_brl":"494.10","savings_vs_reference_brl":"59.1953402255639097744360902255639097743","fixed_residual_brl":"266.7868458270676691729323308270676691730","modeled_net_tax_total_brl":"168.1178139473684210526315789473684210527","modeled_net_tax_components_brl":{"II":"0","IPI":"87.40657894736842105263157894736842105266","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"80.71123500000000000000000000000000000004"},"modeled_tax_share_percent":"38.65624572396234160370098227258598147769","display":{"price_brl":"434.90","fixed_residual_brl":"266.79","modeled_net_tax_total_brl":"168.12","modeled_tax_share_percent":"38.66","savings_vs_reference_brl":"59.20"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.35","II":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"204.7811278195488721804511278195488721805","retailer_fixed_residual_brl":"62.00571800751879699248120300751879699249","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"275.1879699248120300751879699248120300752","baseline_adjusted_IVA":"0.33","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"494.10","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"249.7330827067669172932330827067669172933","supplier_own_ICMS":"44.95195488721804511278195488721804511279","supplier_IPI":"87.40657894736842105263157894736842105266","supplier_PC_base":"204.7811278195488721804511278195488721805","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0.33","presumed_ST_base":"448.3957500000000000000000000000000000002","ICMS_ST":"35.75928011278195488721804511278195488725","retailer_acquisition_cash":"372.8989417669172932330827067669172932332","retailer_PC_revenue_base":"399.1453796616541353383458646616541353384","retailer_PC_credit_base":"204.7811278195488721804511278195488721805","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":"87.40657894736842105263157894736842105266","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"80.71123500000000000000000000000000000004"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P006","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A006-ORDINARY-IPI","product_id":"BR-A006","tax_profile_id":"A06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"288.7303526266966116590176740552680402305","reference_price_brl":"494.10","savings_vs_reference_brl":"205.3696473733033883409823259447319597695","fixed_residual_brl":"266.7868458270676691729323308270676691730","modeled_net_tax_total_brl":"21.94350679962894248608534322820037105752","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"21.94350679962894248608534322820037105752","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.600000000000000000000000000000000000001","display":{"price_brl":"288.73","fixed_residual_brl":"266.79","modeled_net_tax_total_brl":"21.94","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"205.37"},"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":"204.7811278195488721804511278195488721805","retailer_fixed_residual_brl":"62.00571800751879699248120300751879699249","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"275.1879699248120300751879699248120300752","baseline_adjusted_IVA":"0.33","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"494.10","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"221.6245972073039742212674543501611170785","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"221.6245972073039742212674543501611170785","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"16.84346938775510204081632653061224489797","IVA_applied":"0.33","presumed_ST_base":"294.7607142857142857142857142857142857144","ICMS_ST":"0.0000000000000000000000000000000000000","retailer_acquisition_cash":"221.6245972073039742212674543501611170785","retailer_PC_revenue_base":"288.7303526266966116590176740552680402305","retailer_PC_credit_base":"221.6245972073039742212674543501611170785","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":"16.84346938775510204081632653061224489797","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"21.94350679962894248608534322820037105752","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"16.84346938775510204081632653061224489797","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"5.10003741187384044526901669758812615955","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P006","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A006-ORDINARY-IPI","product_id":"BR-A006","tax_profile_id":"A06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"271.2626800478573148682585976889350982949","reference_price_brl":"494.10","savings_vs_reference_brl":"222.8373199521426851317414023110649017051","fixed_residual_brl":"266.7868458270676691729323308270676691730","modeled_net_tax_total_brl":"4.475834220789645695326266861867429121866","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"4.475834220789645695326266861867429121866","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.650000000000000000000000000000000000000","display":{"price_brl":"271.26","fixed_residual_brl":"266.79","modeled_net_tax_total_brl":"4.48","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"222.84"},"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":"204.7811278195488721804511278195488721805","retailer_fixed_residual_brl":"62.00571800751879699248120300751879699249","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"275.1879699248120300751879699248120300752","baseline_adjusted_IVA":"0.33","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"494.10","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"208.2167034260791786278099926990837541235","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"208.2167034260791786278099926990837541235","supplier_PIS_debit":"3.435575606530306447358864879534881943038","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0.33","presumed_ST_base":"276.9282155566853075749872902897813929843","ICMS_ST":"0.0000000000000000000000000000000000000","retailer_acquisition_cash":"208.2167034260791786278099926990837541235","retailer_PC_revenue_base":"271.2626800478573148682585976889350982949","retailer_PC_credit_base":"208.2167034260791786278099926990837541235","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":"3.435575606530306447358864879534881943038","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"4.475834220789645695326266861867429121866","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"3.435575606530306447358864879534881943038","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.040258614259339247967401982332547178828","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000034"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P006","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A006-ORDINARY-IPI","product_id":"BR-A006","tax_profile_id":"A06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"326.5729458270676691729323308270676691730","reference_price_brl":"494.10","savings_vs_reference_brl":"167.5270541729323308270676691729323308270","fixed_residual_brl":"266.7868458270676691729323308270676691730","modeled_net_tax_total_brl":"59.78610000000000000000000000000000000002","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"59.78610000000000000000000000000000000002"},"modeled_tax_share_percent":"18.30711966926339597994677502971250354942","display":{"price_brl":"326.57","fixed_residual_brl":"266.79","modeled_net_tax_total_brl":"59.79","modeled_tax_share_percent":"18.31","savings_vs_reference_brl":"167.53"},"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":"204.7811278195488721804511278195488721805","retailer_fixed_residual_brl":"62.00571800751879699248120300751879699249","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"275.1879699248120300751879699248120300752","baseline_adjusted_IVA":"0.33","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"494.10","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"249.7330827067669172932330827067669172933","supplier_own_ICMS":"44.95195488721804511278195488721804511279","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"204.7811278195488721804511278195488721805","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0.33","presumed_ST_base":"332.1450000000000000000000000000000000001","ICMS_ST":"14.83414511278195488721804511278195488723","retailer_acquisition_cash":"264.5672278195488721804511278195488721805","retailer_PC_revenue_base":"311.7388007142857142857142857142857142858","retailer_PC_credit_base":"204.7811278195488721804511278195488721805","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":"59.78610000000000000000000000000000000002"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","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":"-0.00000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P006","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A006-ORDINARY-IPI","product_id":"BR-A006","tax_profile_id":"A06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"338.4602405639097744360902255639097744362","reference_price_brl":"494.10","savings_vs_reference_brl":"155.6397594360902255639097744360902255638","fixed_residual_brl":"266.7868458270676691729323308270676691730","modeled_net_tax_total_brl":"71.67339473684210526315789473684210526318","modeled_net_tax_components_brl":{"II":"0","IPI":"71.67339473684210526315789473684210526318","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"21.17631146790737223095910025159484978673","display":{"price_brl":"338.46","fixed_residual_brl":"266.79","modeled_net_tax_total_brl":"71.67","modeled_tax_share_percent":"21.18","savings_vs_reference_brl":"155.64"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.35","II":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"204.7811278195488721804511278195488721805","retailer_fixed_residual_brl":"62.00571800751879699248120300751879699249","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"275.1879699248120300751879699248120300752","baseline_adjusted_IVA":"0.33","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"494.10","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"204.7811278195488721804511278195488721805","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"71.67339473684210526315789473684210526318","supplier_PC_base":"204.7811278195488721804511278195488721805","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0.33","presumed_ST_base":"367.6845150000000000000000000000000000001","ICMS_ST":"0.0000000000000000000000000000000000000","retailer_acquisition_cash":"276.4545225563909774436090225563909774437","retailer_PC_revenue_base":"338.4602405639097744360902255639097744362","retailer_PC_credit_base":"204.7811278195488721804511278195488721805","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":"71.67339473684210526315789473684210526318","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","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":"0.00000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P006","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A006-ORDINARY-IPI","product_id":"BR-A006","tax_profile_id":"A06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"266.7868458270676691729323308270676691730","reference_price_brl":"494.10","savings_vs_reference_brl":"227.3131541729323308270676691729323308270","fixed_residual_brl":"266.7868458270676691729323308270676691730","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","display":{"price_brl":"266.79","fixed_residual_brl":"266.79","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"227.31"},"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":"204.7811278195488721804511278195488721805","retailer_fixed_residual_brl":"62.00571800751879699248120300751879699249","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"275.1879699248120300751879699248120300752","baseline_adjusted_IVA":"0.33","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"494.10","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"204.7811278195488721804511278195488721805","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"204.7811278195488721804511278195488721805","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0.33","presumed_ST_base":"272.3589000000000000000000000000000000001","ICMS_ST":"0.0000000000000000000000000000000000000","retailer_acquisition_cash":"204.7811278195488721804511278195488721805","retailer_PC_revenue_base":"266.7868458270676691729323308270676691730","retailer_PC_credit_base":"204.7811278195488721804511278195488721805","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":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS"],"source_ids":["S008","S009","S010","S012","S026","S027","S037","V5-P006","V5-S001","V5-S002","V5-S003","V5-S005","V5-S006","V5-S010","V5-S011","V5-S029","V5-S030","V5-S031"],"warnings":["Ordinary IPI / no selected ClassA or ZFM eligibility; representative alternative, not actual unit finding.","Full eligible-credit realization and fixed calibration still apply."]}]}