{"scenario":{"scenario_id":"EDU-BR-A007","product_id":"BR-A007","tax_profile_id":"A07","ncm":"8516.60.00","state":"SP","date":"2026-09-14","mode":"educational","path":"goods_retail_non_st","origin_scenario":"Representative domestic_non_zfm route, not a verified exact-unit country/plant. Nonpreferential imports; Chinese footwear excluded from selected route.","imported":false,"zfm_qualified":false,"reference_price_brl":"476.91","price_source_id":"V5-P007","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":"0.078","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-AIRFRYER","II":"R-V5-II-DOMESTIC-NA","PIS_UP":"R-PIS-NC","COFINS_UP":"R-COFINS-NC","PIS_RETAIL":"R-PIS-NC","COFINS_RETAIL":"R-COFINS-NC","PIS_CREDIT":"R-PIS-NC","COFINS_CREDIT":"R-COFINS-NC","PIS_IMPORT":"R-PIS-IMPORT-STD","COFINS_IMPORT":"R-COFINS-IMPORT-STD","COFINS_IMPORT_ADDITIONAL":"R-V5-COFINS-EXTRA-NA","NON_ST":"R-V5-NONST-RETAIL"},"rate_evidence":{"ICMS":"sourced_selected_rule","ICMS_OWN":"sourced_selected_rule","IPI":"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":null,"IVA_adjusted":false,"ST_policy":"not_applicable","ST_reference_price_brl":null,"retailer_margin_fraction":"0.10","retailer_IPI_credit":false,"retailer_PC_credit_IPI_policy":"exclude_IPI_administrative","contribution_regime":"ordinary_non_cumulative","calibration_policy":"fixed_retail_margin_non_ST","assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P007","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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.","ST removedAugust1. No unverified optionalSPmanufacturer-credit election assumed."],"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":"278.0563804080459770114942528735632183907","retailer_fixed_residual_brl":"47.6910","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"373.6563601532567049808429118773946360153","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"476.91","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.5.0","scenario_id":"EDU-BR-A007","product_id":"BR-A007","tax_profile_id":"A07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"476.9099999999999999999999999999999999999","reference_price_brl":"476.91","savings_vs_reference_brl":"0.0000000000000000000000000000000000001","fixed_residual_brl":"325.7473804080459770114942528735632183907","modeled_net_tax_total_brl":"151.1626195919540229885057471264367816092","modeled_net_tax_components_brl":{"II":"0","IPI":"29.14519609195402298850574712643678160919","PIS":"6.452592299999999999999999999999999999994","COFINS":"29.72103119999999999999999999999999999999","ICMS":"85.84379999999999999999999999999999999998"},"modeled_tax_share_percent":"31.69625706987775953293194672505017332604","display":{"price_brl":"476.91","fixed_residual_brl":"325.75","modeled_net_tax_total_brl":"151.16","modeled_tax_share_percent":"31.70","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.078","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":"278.0563804080459770114942528735632183907","retailer_fixed_residual_brl":"47.6910","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"373.6563601532567049808429118773946360153","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"476.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"373.6563601532567049808429118773946360152","supplier_own_ICMS":"67.25814482758620689655172413793103448274","supplier_IPI":"29.14519609195402298850574712643678160919","supplier_PC_base":"306.3982153256704980842911877394636015325","supplier_PIS_debit":"5.055570552873563218390804597701149425286","supplier_COFINS_debit":"23.28626436475095785440613026819923371647","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"402.8015562452107279693486590038314176244","retailer_PC_revenue_base":"391.0661999999999999999999999999999999999","retailer_PC_credit_base":"306.3982153256704980842911877394636015325","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":"29.14519609195402298850574712643678160919","PIS":"5.055570552873563218390804597701149425286","COFINS":"23.28626436475095785440613026819923371647","ICMS":"67.25814482758620689655172413793103448274"},"retailer_debits":{"IPI":"0","PIS":"6.452592299999999999999999999999999999998","COFINS":"29.72103119999999999999999999999999999999","ICMS":"85.84379999999999999999999999999999999998"},"retailer_credits":{"IPI":"0","PIS":"5.055570552873563218390804597701149425286","COFINS":"23.28626436475095785440613026819923371647","ICMS":"67.25814482758620689655172413793103448274"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.397021747126436781609195402298850574712","COFINS":"6.43476683524904214559386973180076628352","ICMS":"18.58565517241379310344827586206896551724"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P007","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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.","ST removedAugust1. No unverified optionalSPmanufacturer-credit election assumed."]},"toggle_cases":[{"engine_version":"0.5.0","scenario_id":"EDU-BR-A007","product_id":"BR-A007","tax_profile_id":"A07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"476.9099999999999999999999999999999999999","reference_price_brl":"476.91","savings_vs_reference_brl":"0.0000000000000000000000000000000000001","fixed_residual_brl":"325.7473804080459770114942528735632183907","modeled_net_tax_total_brl":"151.1626195919540229885057471264367816092","modeled_net_tax_components_brl":{"II":"0","IPI":"29.14519609195402298850574712643678160919","PIS":"6.452592299999999999999999999999999999994","COFINS":"29.72103119999999999999999999999999999999","ICMS":"85.84379999999999999999999999999999999998"},"modeled_tax_share_percent":"31.69625706987775953293194672505017332604","display":{"price_brl":"476.91","fixed_residual_brl":"325.75","modeled_net_tax_total_brl":"151.16","modeled_tax_share_percent":"31.70","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.078","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":"278.0563804080459770114942528735632183907","retailer_fixed_residual_brl":"47.6910","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"373.6563601532567049808429118773946360153","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"476.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"373.6563601532567049808429118773946360152","supplier_own_ICMS":"67.25814482758620689655172413793103448274","supplier_IPI":"29.14519609195402298850574712643678160919","supplier_PC_base":"306.3982153256704980842911877394636015325","supplier_PIS_debit":"5.055570552873563218390804597701149425286","supplier_COFINS_debit":"23.28626436475095785440613026819923371647","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"402.8015562452107279693486590038314176244","retailer_PC_revenue_base":"391.0661999999999999999999999999999999999","retailer_PC_credit_base":"306.3982153256704980842911877394636015325","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":"29.14519609195402298850574712643678160919","PIS":"5.055570552873563218390804597701149425286","COFINS":"23.28626436475095785440613026819923371647","ICMS":"67.25814482758620689655172413793103448274"},"retailer_debits":{"IPI":"0","PIS":"6.452592299999999999999999999999999999998","COFINS":"29.72103119999999999999999999999999999999","ICMS":"85.84379999999999999999999999999999999998"},"retailer_credits":{"IPI":"0","PIS":"5.055570552873563218390804597701149425286","COFINS":"23.28626436475095785440613026819923371647","ICMS":"67.25814482758620689655172413793103448274"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.397021747126436781609195402298850574712","COFINS":"6.43476683524904214559386973180076628352","ICMS":"18.58565517241379310344827586206896551724"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P007","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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.","ST removedAugust1. No unverified optionalSPmanufacturer-credit election assumed."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A007","product_id":"BR-A007","tax_profile_id":"A07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"437.7442456602109480769928816415550875371","reference_price_brl":"476.91","savings_vs_reference_brl":"39.1657543397890519230071183584449124629","fixed_residual_brl":"325.7473804080459770114942528735632183907","modeled_net_tax_total_brl":"111.9968652521649710654986287679918691464","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"5.922679643782654127481713688610240334374","COFINS":"27.28022138954434628415819638390171305531","ICMS":"78.79396421883797065385871869547991575668"},"modeled_tax_share_percent":"25.58500000000000000000000000000000000001","display":{"price_brl":"437.74","fixed_residual_brl":"325.75","modeled_net_tax_total_brl":"112.00","modeled_tax_share_percent":"25.59","savings_vs_reference_brl":"39.17"},"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":"278.0563804080459770114942528735632183907","retailer_fixed_residual_brl":"47.6910","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"373.6563601532567049808429118773946360153","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"476.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"373.6563601532567049808429118773946360152","supplier_own_ICMS":"67.25814482758620689655172413793103448274","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"306.3982153256704980842911877394636015325","supplier_PIS_debit":"5.055570552873563218390804597701149425286","supplier_COFINS_debit":"23.28626436475095785440613026819923371647","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"373.6563601532567049808429118773946360152","retailer_PC_revenue_base":"358.9502814413729774231341629460751717804","retailer_PC_credit_base":"306.3982153256704980842911877394636015325","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":"5.055570552873563218390804597701149425286","COFINS":"23.28626436475095785440613026819923371647","ICMS":"67.25814482758620689655172413793103448274"},"retailer_debits":{"IPI":"0","PIS":"5.922679643782654127481713688610240334377","COFINS":"27.28022138954434628415819638390171305531","ICMS":"78.79396421883797065385871869547991575668"},"retailer_credits":{"IPI":"0","PIS":"5.055570552873563218390804597701149425286","COFINS":"23.28626436475095785440613026819923371647","ICMS":"67.25814482758620689655172413793103448274"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.867109090909090909090909090909090909091","COFINS":"3.99395702479338842975206611570247933884","ICMS":"11.53581939125176375730699455754888127394"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P007","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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.","ST removedAugust1. No unverified optionalSPmanufacturer-credit election assumed."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A007","product_id":"BR-A007","tax_profile_id":"A07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"385.2853346594471359361641493302935309203","reference_price_brl":"476.91","savings_vs_reference_brl":"91.6246653405528640638358506697064690797","fixed_residual_brl":"325.7473804080459770114942528735632183907","modeled_net_tax_total_brl":"59.53795425140115892466989645673031252966","modeled_net_tax_components_brl":{"II":"0","IPI":"23.89906079540229885057471264367816091954","PIS":"6.357208021880877742946708463949843260184","COFINS":"29.28168543411798233114847534910230834994","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"15.45295107171069108606583002042375783034","display":{"price_brl":"385.29","fixed_residual_brl":"325.75","modeled_net_tax_total_brl":"59.54","modeled_tax_share_percent":"15.45","savings_vs_reference_brl":"91.62"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.078","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":"278.0563804080459770114942528735632183907","retailer_fixed_residual_brl":"47.6910","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"373.6563601532567049808429118773946360153","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"476.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"306.3982153256704980842911877394636015325","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"23.89906079540229885057471264367816091954","supplier_PC_base":"306.3982153256704980842911877394636015325","supplier_PIS_debit":"5.055570552873563218390804597701149425286","supplier_COFINS_debit":"23.28626436475095785440613026819923371647","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"330.2972761210727969348659003831417624520","retailer_PC_revenue_base":"385.2853346594471359361641493302935309203","retailer_PC_credit_base":"306.3982153256704980842911877394636015325","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":"23.89906079540229885057471264367816091954","PIS":"5.055570552873563218390804597701149425286","COFINS":"23.28626436475095785440613026819923371647","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"6.357208021880877742946708463949843260185","COFINS":"29.28168543411798233114847534910230834994","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"5.055570552873563218390804597701149425286","COFINS":"23.28626436475095785440613026819923371647","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.301637469007314524555903866248693834899","COFINS":"5.99542106936702447674234508090307463347","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"-0.00000000000000000000000000000000000006"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P007","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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.","ST removedAugust1. No unverified optionalSPmanufacturer-credit election assumed."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A007","product_id":"BR-A007","tax_profile_id":"A07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"467.7068506094743629286462399522594163948","reference_price_brl":"476.91","savings_vs_reference_brl":"9.2031493905256370713537600477405836052","fixed_residual_brl":"325.7473804080459770114942528735632183907","modeled_net_tax_total_brl":"141.9594702014283859171519870786961980041","modeled_net_tax_components_brl":{"II":"0","IPI":"28.62474616174055829228243021346469622331","PIS":"0.0000000000000000000000000000000000000","COFINS":"29.14749092998244229771323367382480682972","ICMS":"84.18723310970538532715632319140669495106"},"modeled_tax_share_percent":"30.35223239010489389303106616058482973826","display":{"price_brl":"467.71","fixed_residual_brl":"325.75","modeled_net_tax_total_brl":"141.96","modeled_tax_share_percent":"30.35","savings_vs_reference_brl":"9.20"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.078","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":"278.0563804080459770114942528735632183907","retailer_fixed_residual_brl":"47.6910","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"373.6563601532567049808429118773946360153","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"476.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"366.9839251505199781061850027367268746578","supplier_own_ICMS":"66.05710652709359605911330049261083743840","supplier_IPI":"28.62474616174055829228243021346469622331","supplier_PC_base":"300.9268186234263820470717022441160372194","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"22.87043821538040503557744937055281882867","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"395.6086713122605363984674329501915708811","retailer_PC_revenue_base":"383.5196174997689776014899167608527214437","retailer_PC_credit_base":"300.9268186234263820470717022441160372194","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":"28.62474616174055829228243021346469622331","PIS":"0.0000000000000000000000000000000000000","COFINS":"22.87043821538040503557744937055281882867","ICMS":"66.05710652709359605911330049261083743840"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"29.14749092998244229771323367382480682972","ICMS":"84.18723310970538532715632319140669495106"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"22.87043821538040503557744937055281882867","ICMS":"66.05710652709359605911330049261083743840"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"6.27705271460203726213578430327198800105","ICMS":"18.13012658261178926804302269879585751266"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P007","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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.","ST removedAugust1. No unverified optionalSPmanufacturer-credit election assumed."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A007","product_id":"BR-A007","tax_profile_id":"A07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"437.2641020257582589481608709924409124601","reference_price_brl":"476.91","savings_vs_reference_brl":"39.6458979742417410518391290075590875399","fixed_residual_brl":"325.7473804080459770114942528735632183907","modeled_net_tax_total_brl":"111.5167216177122819366666181188776940694","modeled_net_tax_components_brl":{"II":"0","IPI":"26.89299995266728608242904475571060428097","PIS":"5.916183300408509243568616584527725545584","COFINS":"0.0000000000000000000000000000000000000","ICMS":"78.70753836463648661066895677863936424282"},"modeled_tax_share_percent":"25.50328762436187342680356180647805843153","display":{"price_brl":"437.26","fixed_residual_brl":"325.75","modeled_net_tax_total_brl":"111.52","modeled_tax_share_percent":"25.50","savings_vs_reference_brl":"39.65"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.078","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":"278.0563804080459770114942528735632183907","retailer_fixed_residual_brl":"47.6910","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"373.6563601532567049808429118773946360153","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"476.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"344.7820506752216164413980096885974907817","supplier_own_ICMS":"62.06076912153989095945164174394754834071","supplier_IPI":"26.89299995266728608242904475571060428097","supplier_PC_base":"282.7212815536817254819463679446499424410","supplier_PIS_debit":"4.664901145635748470452115071086724050276","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"371.6750506278889025238270544443080950627","retailer_PC_revenue_base":"358.5565636611217723374919142138015482173","retailer_PC_credit_base":"282.7212815536817254819463679446499424410","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":"26.89299995266728608242904475571060428097","PIS":"4.664901145635748470452115071086724050276","COFINS":"0.0000000000000000000000000000000000000","ICMS":"62.06076912153989095945164174394754834071"},"retailer_debits":{"IPI":"0","PIS":"5.916183300408509243568616584527725545585","COFINS":"0.0000000000000000000000000000000000000","ICMS":"78.70753836463648661066895677863936424282"},"retailer_credits":{"IPI":"0","PIS":"4.664901145635748470452115071086724050276","COFINS":"0.0000000000000000000000000000000000000","ICMS":"62.06076912153989095945164174394754834071"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.251282154772760773116501513441001495309","COFINS":"0.0000000000000000000000000000000000000","ICMS":"16.64676924309659565121731503469181590211"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P007","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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.","ST removedAugust1. No unverified optionalSPmanufacturer-credit election assumed."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A007","product_id":"BR-A007","tax_profile_id":"A07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"358.9502814413729774231341629460751717804","reference_price_brl":"476.91","savings_vs_reference_brl":"117.9597185586270225768658370539248282196","fixed_residual_brl":"325.7473804080459770114942528735632183907","modeled_net_tax_total_brl":"33.20290103332700041163991007251195338968","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"5.922679643782654127481713688610240334374","COFINS":"27.28022138954434628415819638390171305531","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.249999999999999999999999999999999999998","display":{"price_brl":"358.95","fixed_residual_brl":"325.75","modeled_net_tax_total_brl":"33.20","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"117.96"},"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":"278.0563804080459770114942528735632183907","retailer_fixed_residual_brl":"47.6910","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"373.6563601532567049808429118773946360153","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"476.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"306.3982153256704980842911877394636015325","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"306.3982153256704980842911877394636015325","supplier_PIS_debit":"5.055570552873563218390804597701149425286","supplier_COFINS_debit":"23.28626436475095785440613026819923371647","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"306.3982153256704980842911877394636015325","retailer_PC_revenue_base":"358.9502814413729774231341629460751717804","retailer_PC_credit_base":"306.3982153256704980842911877394636015325","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":"5.055570552873563218390804597701149425286","COFINS":"23.28626436475095785440613026819923371647","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"5.922679643782654127481713688610240334377","COFINS":"27.28022138954434628415819638390171305531","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"5.055570552873563218390804597701149425286","COFINS":"23.28626436475095785440613026819923371647","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.867109090909090909090909090909090909091","COFINS":"3.99395702479338842975206611570247933884","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P007","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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.","ST removedAugust1. No unverified optionalSPmanufacturer-credit election assumed."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A007","product_id":"BR-A007","tax_profile_id":"A07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"429.9273841305643240041894373265273181168","reference_price_brl":"476.91","savings_vs_reference_brl":"46.9826158694356759958105626734726818832","fixed_residual_brl":"325.7473804080459770114942528735632183907","modeled_net_tax_total_brl":"104.1800037225183469926951844529640997261","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"26.79307457901676867194108573418918246504","ICMS":"77.38692914350157832075409871877491726102"},"modeled_tax_share_percent":"24.23200000000000000000000000000000000001","display":{"price_brl":"429.93","fixed_residual_brl":"325.75","modeled_net_tax_total_brl":"104.18","modeled_tax_share_percent":"24.23","savings_vs_reference_brl":"46.98"},"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":"278.0563804080459770114942528735632183907","retailer_fixed_residual_brl":"47.6910","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"373.6563601532567049808429118773946360153","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"476.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"366.9839251505199781061850027367268746578","supplier_own_ICMS":"66.05710652709359605911330049261083743840","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"300.9268186234263820470717022441160372194","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"22.87043821538040503557744937055281882867","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"366.9839251505199781061850027367268746578","retailer_PC_revenue_base":"352.5404549870627456834353386077524008558","retailer_PC_credit_base":"300.9268186234263820470717022441160372194","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":"22.87043821538040503557744937055281882867","ICMS":"66.05710652709359605911330049261083743840"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"26.79307457901676867194108573418918246504","ICMS":"77.38692914350157832075409871877491726102"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"22.87043821538040503557744937055281882867","ICMS":"66.05710652709359605911330049261083743840"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"3.92263636363636363636363636363636363637","ICMS":"11.32982261640798226164079822616407982262"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P007","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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.","ST removedAugust1. No unverified optionalSPmanufacturer-credit election assumed."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A007","product_id":"BR-A007","tax_profile_id":"A07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"403.9175423860106104523345603352427472698","reference_price_brl":"476.91","savings_vs_reference_brl":"72.9924576139893895476654396647572527302","fixed_residual_brl":"325.7473804080459770114942528735632183907","modeled_net_tax_total_brl":"78.17016197796463344084030746167952887912","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"5.465004348482723559420086601335834370564","COFINS":"0.0000000000000000000000000000000000000","ICMS":"72.70515762948190988142022086034369450856"},"modeled_tax_share_percent":"19.35300000000000000000000000000000000000","display":{"price_brl":"403.92","fixed_residual_brl":"325.75","modeled_net_tax_total_brl":"78.17","modeled_tax_share_percent":"19.35","savings_vs_reference_brl":"72.99"},"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":"278.0563804080459770114942528735632183907","retailer_fixed_residual_brl":"47.6910","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"373.6563601532567049808429118773946360153","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"476.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"344.7820506752216164413980096885974907817","supplier_own_ICMS":"62.06076912153989095945164174394754834071","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"282.7212815536817254819463679446499424410","supplier_PIS_debit":"4.664901145635748470452115071086724050276","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"344.7820506752216164413980096885974907817","retailer_PC_revenue_base":"331.2123847565287005709143394748990527612","retailer_PC_credit_base":"282.7212815536817254819463679446499424410","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":"4.664901145635748470452115071086724050276","COFINS":"0.0000000000000000000000000000000000000","ICMS":"62.06076912153989095945164174394754834071"},"retailer_debits":{"IPI":"0","PIS":"5.465004348482723559420086601335834370560","COFINS":"0.0000000000000000000000000000000000000","ICMS":"72.70515762948190988142022086034369450856"},"retailer_credits":{"IPI":"0","PIS":"4.664901145635748470452115071086724050276","COFINS":"0.0000000000000000000000000000000000000","ICMS":"62.06076912153989095945164174394754834071"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.800103202846975088967971530249110320284","COFINS":"0.0000000000000000000000000000000000000","ICMS":"10.64438850794201892196857911639614616785"},"price_reconciliation_error":"-0.00000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P007","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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.","ST removedAugust1. No unverified optionalSPmanufacturer-credit election assumed."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A007","product_id":"BR-A007","tax_profile_id":"A07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"377.9433682474818558562400926932946637379","reference_price_brl":"476.91","savings_vs_reference_brl":"98.9666317525181441437599073067053362621","fixed_residual_brl":"325.7473804080459770114942528735632183907","modeled_net_tax_total_brl":"52.19598783943587884474583981973144534719","modeled_net_tax_components_brl":{"II":"0","IPI":"23.47229185262725779967159277504105090311","PIS":"0.0000000000000000000000000000000000000","COFINS":"28.72369598680862104507424704469039444408","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"13.81053147763061666961050421510217342417","display":{"price_brl":"377.94","fixed_residual_brl":"325.75","modeled_net_tax_total_brl":"52.20","modeled_tax_share_percent":"13.81","savings_vs_reference_brl":"98.97"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.078","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":"278.0563804080459770114942528735632183907","retailer_fixed_residual_brl":"47.6910","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"373.6563601532567049808429118773946360153","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"476.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"300.9268186234263820470717022441160372194","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"23.47229185262725779967159277504105090311","supplier_PC_base":"300.9268186234263820470717022441160372194","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"22.87043821538040503557744937055281882867","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"324.3991104760536398467432950191570881225","retailer_PC_revenue_base":"377.9433682474818558562400926932946637379","retailer_PC_credit_base":"300.9268186234263820470717022441160372194","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":"23.47229185262725779967159277504105090311","PIS":"0.0000000000000000000000000000000000000","COFINS":"22.87043821538040503557744937055281882867","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"28.72369598680862104507424704469039444408","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"22.87043821538040503557744937055281882867","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"5.85325777142821600949679767413757561541","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P007","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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.","ST removedAugust1. No unverified optionalSPmanufacturer-credit election assumed."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A007","product_id":"BR-A007","tax_profile_id":"A07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"353.6346114582950194195079507607990990352","reference_price_brl":"476.91","savings_vs_reference_brl":"123.2753885417049805804920492392009009648","fixed_residual_brl":"325.7473804080459770114942528735632183907","modeled_net_tax_total_brl":"27.88723105024904240801369788723588064448","modeled_net_tax_components_brl":{"II":"0","IPI":"22.05225996118717458759181669968269551040","PIS":"5.834971089061867820421881187553185134084","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.885888469810554915931200199258538193162","display":{"price_brl":"353.63","fixed_residual_brl":"325.75","modeled_net_tax_total_brl":"27.89","modeled_tax_share_percent":"7.89","savings_vs_reference_brl":"123.28"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.078","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":"278.0563804080459770114942528735632183907","retailer_fixed_residual_brl":"47.6910","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"373.6563601532567049808429118773946360153","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"476.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"282.7212815536817254819463679446499424410","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"22.05225996118717458759181669968269551040","supplier_PC_base":"282.7212815536817254819463679446499424410","supplier_PIS_debit":"4.664901145635748470452115071086724050276","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"304.7735415148689000695381846443326379514","retailer_PC_revenue_base":"353.6346114582950194195079507607990990352","retailer_PC_credit_base":"282.7212815536817254819463679446499424410","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":"22.05225996118717458759181669968269551040","PIS":"4.664901145635748470452115071086724050276","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"5.834971089061867820421881187553185134081","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"4.664901145635748470452115071086724050276","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"1.170069943426119349969766116466461083805","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P007","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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.","ST removedAugust1. No unverified optionalSPmanufacturer-credit election assumed."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A007","product_id":"BR-A007","tax_profile_id":"A07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"429.5081047091393327726380712082982898793","reference_price_brl":"476.91","savings_vs_reference_brl":"47.4018952908606672273619287917017101207","fixed_residual_brl":"325.7473804080459770114942528735632183907","modeled_net_tax_total_brl":"103.7607243010933557611438183347350714886","modeled_net_tax_components_brl":{"II":"0","IPI":"26.44926545344827586206896551724137931034","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"77.31145884764507989907485281749369217827"},"modeled_tax_share_percent":"24.15803640570637931030670464029047035691","display":{"price_brl":"429.51","fixed_residual_brl":"325.75","modeled_net_tax_total_brl":"103.76","modeled_tax_share_percent":"24.16","savings_vs_reference_brl":"47.40"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.078","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":"278.0563804080459770114942528735632183907","retailer_fixed_residual_brl":"47.6910","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"373.6563601532567049808429118773946360153","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"476.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"339.0931468390804597701149425287356321838","supplier_own_ICMS":"61.03676643103448275862068965517241379308","supplier_IPI":"26.44926545344827586206896551724137931034","supplier_PC_base":"278.0563804080459770114942528735632183907","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"365.5424122925287356321839080459770114941","retailer_PC_revenue_base":"352.1966458614942528735632183908045977010","retailer_PC_credit_base":"278.0563804080459770114942528735632183907","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":"26.44926545344827586206896551724137931034","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"61.03676643103448275862068965517241379308"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"77.31145884764507989907485281749369217827"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"61.03676643103448275862068965517241379308"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"16.27469241661059714045416316232127838519"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P007","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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.","ST removedAugust1. No unverified optionalSPmanufacturer-credit election assumed."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A007","product_id":"BR-A007","tax_profile_id":"A07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"352.5404549870627456834353386077524008557","reference_price_brl":"476.91","savings_vs_reference_brl":"124.3695450129372543165646613922475991443","fixed_residual_brl":"325.7473804080459770114942528735632183907","modeled_net_tax_total_brl":"26.79307457901676867194108573418918246503","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"26.79307457901676867194108573418918246503","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.599999999999999999999999999999999999999","display":{"price_brl":"352.54","fixed_residual_brl":"325.75","modeled_net_tax_total_brl":"26.79","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"124.37"},"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":"278.0563804080459770114942528735632183907","retailer_fixed_residual_brl":"47.6910","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"373.6563601532567049808429118773946360153","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"476.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"300.9268186234263820470717022441160372194","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"300.9268186234263820470717022441160372194","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"22.87043821538040503557744937055281882867","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"300.9268186234263820470717022441160372194","retailer_PC_revenue_base":"352.5404549870627456834353386077524008557","retailer_PC_credit_base":"300.9268186234263820470717022441160372194","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":"22.87043821538040503557744937055281882867","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"26.79307457901676867194108573418918246503","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"22.87043821538040503557744937055281882867","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"3.92263636363636363636363636363636363636","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"-0.00000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P007","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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.","ST removedAugust1. No unverified optionalSPmanufacturer-credit election assumed."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A007","product_id":"BR-A007","tax_profile_id":"A07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"331.2123847565287005709143394748990527613","reference_price_brl":"476.91","savings_vs_reference_brl":"145.6976152434712994290856605251009472387","fixed_residual_brl":"325.7473804080459770114942528735632183907","modeled_net_tax_total_brl":"5.465004348482723559420086601335834370564","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"5.465004348482723559420086601335834370564","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.650000000000000000000000000000000000001","display":{"price_brl":"331.21","fixed_residual_brl":"325.75","modeled_net_tax_total_brl":"5.47","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"145.70"},"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":"278.0563804080459770114942528735632183907","retailer_fixed_residual_brl":"47.6910","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"373.6563601532567049808429118773946360153","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"476.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"282.7212815536817254819463679446499424410","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"282.7212815536817254819463679446499424410","supplier_PIS_debit":"4.664901145635748470452115071086724050276","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"282.7212815536817254819463679446499424410","retailer_PC_revenue_base":"331.2123847565287005709143394748990527613","retailer_PC_credit_base":"282.7212815536817254819463679446499424410","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":"4.664901145635748470452115071086724050276","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"5.465004348482723559420086601335834370561","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"4.664901145635748470452115071086724050276","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.800103202846975088967971530249110320285","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.000000000000000000000000000000000000036"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P007","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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.","ST removedAugust1. No unverified optionalSPmanufacturer-credit election assumed."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A007","product_id":"BR-A007","tax_profile_id":"A07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"397.2529029366414353798710400897112419399","reference_price_brl":"476.91","savings_vs_reference_brl":"79.6570970633585646201289599102887580601","fixed_residual_brl":"325.7473804080459770114942528735632183907","modeled_net_tax_total_brl":"71.50552252859545836837678721614802354918","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"71.50552252859545836837678721614802354918"},"modeled_tax_share_percent":"18.00000000000000000000000000000000000000","display":{"price_brl":"397.25","fixed_residual_brl":"325.75","modeled_net_tax_total_brl":"71.51","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"79.66"},"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":"278.0563804080459770114942528735632183907","retailer_fixed_residual_brl":"47.6910","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"373.6563601532567049808429118773946360153","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"476.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"339.0931468390804597701149425287356321838","supplier_own_ICMS":"61.03676643103448275862068965517241379308","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"278.0563804080459770114942528735632183907","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"339.0931468390804597701149425287356321838","retailer_PC_revenue_base":"325.7473804080459770114942528735632183907","retailer_PC_credit_base":"278.0563804080459770114942528735632183907","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":"61.03676643103448275862068965517241379308"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"71.50552252859545836837678721614802354918"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"61.03676643103448275862068965517241379308"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"10.46875609756097560975609756097560975610"},"price_reconciliation_error":"0.00000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P007","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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.","ST removedAugust1. No unverified optionalSPmanufacturer-credit election assumed."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A007","product_id":"BR-A007","tax_profile_id":"A07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"347.4357780798735632183908045977011494252","reference_price_brl":"476.91","savings_vs_reference_brl":"129.4742219201264367816091954022988505748","fixed_residual_brl":"325.7473804080459770114942528735632183907","modeled_net_tax_total_brl":"21.68839767182758620689655172413793103447","modeled_net_tax_components_brl":{"II":"0","IPI":"21.68839767182758620689655172413793103447","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"6.242419186558715197017970705760291273354","display":{"price_brl":"347.44","fixed_residual_brl":"325.75","modeled_net_tax_total_brl":"21.69","modeled_tax_share_percent":"6.24","savings_vs_reference_brl":"129.47"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.078","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":"278.0563804080459770114942528735632183907","retailer_fixed_residual_brl":"47.6910","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"373.6563601532567049808429118773946360153","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"476.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"278.0563804080459770114942528735632183907","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"21.68839767182758620689655172413793103447","supplier_PC_base":"278.0563804080459770114942528735632183907","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"299.7447780798735632183908045977011494252","retailer_PC_revenue_base":"347.4357780798735632183908045977011494252","retailer_PC_credit_base":"278.0563804080459770114942528735632183907","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":"21.68839767182758620689655172413793103447","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P007","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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.","ST removedAugust1. No unverified optionalSPmanufacturer-credit election assumed."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A007","product_id":"BR-A007","tax_profile_id":"A07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"325.7473804080459770114942528735632183907","reference_price_brl":"476.91","savings_vs_reference_brl":"151.1626195919540229885057471264367816093","fixed_residual_brl":"325.7473804080459770114942528735632183907","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":"325.75","fixed_residual_brl":"325.75","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"151.16"},"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":"278.0563804080459770114942528735632183907","retailer_fixed_residual_brl":"47.6910","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"373.6563601532567049808429118773946360153","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"476.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"278.0563804080459770114942528735632183907","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"278.0563804080459770114942528735632183907","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"278.0563804080459770114942528735632183907","retailer_PC_revenue_base":"325.7473804080459770114942528735632183907","retailer_PC_credit_base":"278.0563804080459770114942528735632183907","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":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P007","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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.","ST removedAugust1. No unverified optionalSPmanufacturer-credit election assumed."]}]}