{"scenario":{"scenario_id":"EDU-BR-B001","product_id":"BR-B001","tax_profile_id":"B01","ncm":"3303.00.10","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":"279.90","price_source_id":"V5-P009","price_date":"2026-09-14","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"customs_fraction":"0","rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0.273","II":"0","PIS_UP":"0.022","COFINS_UP":"0.103","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0352","COFINS_IMPORT":"0.1648","COFINS_IMPORT_ADDITIONAL":"0"},"rate_rule_ids":{"ICMS":"R-V5-SP-COSMETICS25","ICMS_OWN":"R-V5-SP-COSMETICS25","IPI":"R-V5-IPI-PERFUME","II":"R-V5-II-DOMESTIC-NA","PIS_UP":"R-V5-PIS-BEAUTY-UP","COFINS_UP":"R-V5-COFINS-BEAUTY-UP","PIS_RETAIL":"R-V5-PIS-BEAUTY-RETAIL0","COFINS_RETAIL":"R-V5-COFINS-BEAUTY-RETAIL0","PIS_CREDIT":"R-V5-PIS-BEAUTY-RETAIL0","COFINS_CREDIT":"R-V5-COFINS-BEAUTY-RETAIL0","PIS_IMPORT":"R-V5-PIS-BEAUTY-IMPORT","COFINS_IMPORT":"R-V5-COFINS-BEAUTY-IMPORT","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":"beauty_monophase","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-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P009","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Do not reuse for Malbec DesodoranteColônia; concentration assumption disclosed."],"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":"116.7105021994134897360703812316715542522","retailer_fixed_residual_brl":"27.9900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"177.8445747800586510263929618768328445748","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"279.90","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.5.0","scenario_id":"EDU-BR-B001","product_id":"BR-B001","tax_profile_id":"B01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"279.90000000000000000000000000000000000","reference_price_brl":"279.90","savings_vs_reference_brl":"0.00000000000000000000000000000000000","fixed_residual_brl":"144.7005021994134897360703812316715542522","modeled_net_tax_total_brl":"135.1994978005865102639296187683284457478","modeled_net_tax_components_brl":{"II":"0","IPI":"48.55156891495601173020527859237536656892","PIS":"2.934435483870967741935483870967741935484","COFINS":"13.73849340175953079178885630498533724340","ICMS":"69.97500000000000000000000000000000000000"},"modeled_tax_share_percent":"48.30278592375366568914956011730205278592","display":{"price_brl":"279.90","fixed_residual_brl":"144.70","modeled_net_tax_total_brl":"135.20","modeled_tax_share_percent":"48.30","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0.273","II":"0","PIS_UP":"0.022","COFINS_UP":"0.103","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0352","COFINS_IMPORT":"0.1648","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"116.7105021994134897360703812316715542522","retailer_fixed_residual_brl":"27.9900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"177.8445747800586510263929618768328445748","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"279.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"177.8445747800586510263929618768328445748","supplier_own_ICMS":"44.46114369501466275659824046920821114370","supplier_IPI":"48.55156891495601173020527859237536656892","supplier_PC_base":"133.3834310850439882697947214076246334311","supplier_PIS_debit":"2.934435483870967741935483870967741935484","supplier_COFINS_debit":"13.73849340175953079178885630498533724340","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"226.3961436950146627565982404692082111437","retailer_PC_revenue_base":"209.9250000000000000000000000000000000000","retailer_PC_credit_base":"133.3834310850439882697947214076246334311","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":"48.55156891495601173020527859237536656892","PIS":"2.934435483870967741935483870967741935484","COFINS":"13.73849340175953079178885630498533724340","ICMS":"44.46114369501466275659824046920821114370"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"69.9750000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"44.46114369501466275659824046920821114370"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"25.51385630498533724340175953079178885630"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P009","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Do not reuse for Malbec DesodoranteColônia; concentration assumption disclosed."]},"toggle_cases":[{"engine_version":"0.5.0","scenario_id":"EDU-BR-B001","product_id":"BR-B001","tax_profile_id":"B01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"279.90000000000000000000000000000000000","reference_price_brl":"279.90","savings_vs_reference_brl":"0.00000000000000000000000000000000000","fixed_residual_brl":"144.7005021994134897360703812316715542522","modeled_net_tax_total_brl":"135.1994978005865102639296187683284457478","modeled_net_tax_components_brl":{"II":"0","IPI":"48.55156891495601173020527859237536656892","PIS":"2.934435483870967741935483870967741935484","COFINS":"13.73849340175953079178885630498533724340","ICMS":"69.97500000000000000000000000000000000000"},"modeled_tax_share_percent":"48.30278592375366568914956011730205278592","display":{"price_brl":"279.90","fixed_residual_brl":"144.70","modeled_net_tax_total_brl":"135.20","modeled_tax_share_percent":"48.30","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0.273","II":"0","PIS_UP":"0.022","COFINS_UP":"0.103","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0352","COFINS_IMPORT":"0.1648","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"116.7105021994134897360703812316715542522","retailer_fixed_residual_brl":"27.9900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"177.8445747800586510263929618768328445748","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"279.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"177.8445747800586510263929618768328445748","supplier_own_ICMS":"44.46114369501466275659824046920821114370","supplier_IPI":"48.55156891495601173020527859237536656892","supplier_PC_base":"133.3834310850439882697947214076246334311","supplier_PIS_debit":"2.934435483870967741935483870967741935484","supplier_COFINS_debit":"13.73849340175953079178885630498533724340","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"226.3961436950146627565982404692082111437","retailer_PC_revenue_base":"209.9250000000000000000000000000000000000","retailer_PC_credit_base":"133.3834310850439882697947214076246334311","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":"48.55156891495601173020527859237536656892","PIS":"2.934435483870967741935483870967741935484","COFINS":"13.73849340175953079178885630498533724340","ICMS":"44.46114369501466275659824046920821114370"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"69.9750000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"44.46114369501466275659824046920821114370"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"25.51385630498533724340175953079178885630"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P009","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Do not reuse for Malbec DesodoranteColônia; concentration assumption disclosed."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B001","product_id":"BR-B001","tax_profile_id":"B01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"215.1645747800586510263929618768328445748","reference_price_brl":"279.90","savings_vs_reference_brl":"64.7354252199413489736070381231671554252","fixed_residual_brl":"144.7005021994134897360703812316715542522","modeled_net_tax_total_brl":"70.46407258064516129032258064516129032258","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"2.934435483870967741935483870967741935484","COFINS":"13.73849340175953079178885630498533724340","ICMS":"53.79114369501466275659824046920821114370"},"modeled_tax_share_percent":"32.74891912512716174974567650050864699898","display":{"price_brl":"215.16","fixed_residual_brl":"144.70","modeled_net_tax_total_brl":"70.46","modeled_tax_share_percent":"32.75","savings_vs_reference_brl":"64.74"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0","II":"0","PIS_UP":"0.022","COFINS_UP":"0.103","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0352","COFINS_IMPORT":"0.1648","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"116.7105021994134897360703812316715542522","retailer_fixed_residual_brl":"27.9900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"177.8445747800586510263929618768328445748","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"279.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"177.8445747800586510263929618768328445748","supplier_own_ICMS":"44.46114369501466275659824046920821114370","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"133.3834310850439882697947214076246334311","supplier_PIS_debit":"2.934435483870967741935483870967741935484","supplier_COFINS_debit":"13.73849340175953079178885630498533724340","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"177.8445747800586510263929618768328445748","retailer_PC_revenue_base":"161.3734310850439882697947214076246334311","retailer_PC_credit_base":"133.3834310850439882697947214076246334311","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":"2.934435483870967741935483870967741935484","COFINS":"13.73849340175953079178885630498533724340","ICMS":"44.46114369501466275659824046920821114370"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"53.79114369501466275659824046920821114370"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"44.46114369501466275659824046920821114370"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"9.33000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P009","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Do not reuse for Malbec DesodoranteColônia; concentration assumption disclosed."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B001","product_id":"BR-B001","tax_profile_id":"B01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"197.7871077712609970674486803519061583578","reference_price_brl":"279.90","savings_vs_reference_brl":"82.1128922287390029325513196480938416422","fixed_residual_brl":"144.7005021994134897360703812316715542522","modeled_net_tax_total_brl":"53.08660557184750733137829912023460410557","modeled_net_tax_components_brl":{"II":"0","IPI":"36.41367668621700879765395894428152492669","PIS":"2.934435483870967741935483870967741935484","COFINS":"13.73849340175953079178885630498533724340","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"26.84027597655236810707060227213778077501","display":{"price_brl":"197.79","fixed_residual_brl":"144.70","modeled_net_tax_total_brl":"53.09","modeled_tax_share_percent":"26.84","savings_vs_reference_brl":"82.11"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.273","II":"0","PIS_UP":"0.022","COFINS_UP":"0.103","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0352","COFINS_IMPORT":"0.1648","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"116.7105021994134897360703812316715542522","retailer_fixed_residual_brl":"27.9900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"177.8445747800586510263929618768328445748","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"279.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"133.3834310850439882697947214076246334311","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"36.41367668621700879765395894428152492669","supplier_PC_base":"133.3834310850439882697947214076246334311","supplier_PIS_debit":"2.934435483870967741935483870967741935484","supplier_COFINS_debit":"13.73849340175953079178885630498533724340","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"169.7971077712609970674486803519061583578","retailer_PC_revenue_base":"197.7871077712609970674486803519061583578","retailer_PC_credit_base":"133.3834310850439882697947214076246334311","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"36.41367668621700879765395894428152492669","PIS":"2.934435483870967741935483870967741935484","COFINS":"13.73849340175953079178885630498533724340","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-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P009","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Do not reuse for Malbec DesodoranteColônia; concentration assumption disclosed."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B001","product_id":"BR-B001","tax_profile_id":"B01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"273.9504347826086956521739130434782608695","reference_price_brl":"279.90","savings_vs_reference_brl":"5.9495652173913043478260869565217391305","fixed_residual_brl":"144.7005021994134897360703812316715542522","modeled_net_tax_total_brl":"129.2499325831952059161035318118067066173","modeled_net_tax_components_brl":{"II":"0","IPI":"47.36078350121127119724595180415657274001","PIS":"0.0000000000000000000000000000000000000","COFINS":"13.40154038633176080581410174678056865995","ICMS":"68.48760869565217391304347826086956521738"},"modeled_tax_share_percent":"47.18004287372659821152003427582193942095","display":{"price_brl":"273.95","fixed_residual_brl":"144.70","modeled_net_tax_total_brl":"129.25","modeled_tax_share_percent":"47.18","savings_vs_reference_brl":"5.95"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0.273","II":"0","PIS_UP":"0","COFINS_UP":"0.103","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0.1648","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"116.7105021994134897360703812316715542522","retailer_fixed_residual_brl":"27.9900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"177.8445747800586510263929618768328445748","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"279.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"173.4827234476603340558459773046028305495","supplier_own_ICMS":"43.37068086191508351396149432615070763738","supplier_IPI":"47.36078350121127119724595180415657274001","supplier_PC_base":"130.1120425857452505418844829784521229121","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"13.40154038633176080581410174678056865995","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"220.8435069488716052530919291087594032895","retailer_PC_revenue_base":"205.4628260869565217391304347826086956521","retailer_PC_credit_base":"130.1120425857452505418844829784521229121","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":"47.36078350121127119724595180415657274001","PIS":"0.0000000000000000000000000000000000000","COFINS":"13.40154038633176080581410174678056865995","ICMS":"43.37068086191508351396149432615070763738"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"68.48760869565217391304347826086956521738"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"43.37068086191508351396149432615070763738"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"25.11692783373709039908198393471885758000"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P009","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Do not reuse for Malbec DesodoranteColônia; concentration assumption disclosed."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B001","product_id":"BR-B001","tax_profile_id":"B01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"254.3522085889570552147239263803680981595","reference_price_brl":"279.90","savings_vs_reference_brl":"25.5477914110429447852760736196319018405","fixed_residual_brl":"144.7005021994134897360703812316715542522","modeled_net_tax_total_brl":"109.6517063895435654786535451486965439073","modeled_net_tax_components_brl":{"II":"0","IPI":"43.43826462227659536189122573448716334132","PIS":"2.625389620027706313081337819117356026125","COFINS":"0.0000000000000000000000000000000000000","ICMS":"63.58805214723926380368098159509202453988"},"modeled_tax_share_percent":"43.11018449489657757556252696127980754403","display":{"price_brl":"254.35","fixed_residual_brl":"144.70","modeled_net_tax_total_brl":"109.65","modeled_tax_share_percent":"43.11","savings_vs_reference_brl":"25.55"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0.273","II":"0","PIS_UP":"0.022","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0352","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"116.7105021994134897360703812316715542522","retailer_fixed_residual_brl":"27.9900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"177.8445747800586510263929618768328445748","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"279.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"159.1145224259215947322022920677185470378","supplier_own_ICMS":"39.77863060648039868305057301692963675945","supplier_IPI":"43.43826462227659536189122573448716334132","supplier_PC_base":"119.3358918194411960491517190507889102784","supplier_PIS_debit":"2.625389620027706313081337819117356026125","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"202.5527870481981900940935178022057103791","retailer_PC_revenue_base":"190.7641564417177914110429447852760736196","retailer_PC_credit_base":"119.3358918194411960491517190507889102784","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":"43.43826462227659536189122573448716334132","PIS":"2.625389620027706313081337819117356026125","COFINS":"0.0000000000000000000000000000000000000","ICMS":"39.77863060648039868305057301692963675945"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"63.58805214723926380368098159509202453988"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"39.77863060648039868305057301692963675945"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"23.80942154075886512063040857816238778043"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P009","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Do not reuse for Malbec DesodoranteColônia; concentration assumption disclosed."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B001","product_id":"BR-B001","tax_profile_id":"B01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"161.3734310850439882697947214076246334311","reference_price_brl":"279.90","savings_vs_reference_brl":"118.5265689149560117302052785923753665689","fixed_residual_brl":"144.7005021994134897360703812316715542522","modeled_net_tax_total_brl":"16.67292888563049853372434017595307917888","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"2.934435483870967741935483870967741935484","COFINS":"13.73849340175953079178885630498533724340","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"10.33189216683621566632756866734486266531","display":{"price_brl":"161.37","fixed_residual_brl":"144.70","modeled_net_tax_total_brl":"16.67","modeled_tax_share_percent":"10.33","savings_vs_reference_brl":"118.53"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.022","COFINS_UP":"0.103","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0352","COFINS_IMPORT":"0.1648","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"116.7105021994134897360703812316715542522","retailer_fixed_residual_brl":"27.9900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"177.8445747800586510263929618768328445748","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"279.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"133.3834310850439882697947214076246334311","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"133.3834310850439882697947214076246334311","supplier_PIS_debit":"2.934435483870967741935483870967741935484","supplier_COFINS_debit":"13.73849340175953079178885630498533724340","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"133.3834310850439882697947214076246334311","retailer_PC_revenue_base":"161.3734310850439882697947214076246334311","retailer_PC_credit_base":"133.3834310850439882697947214076246334311","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":"2.934435483870967741935483870967741935484","COFINS":"13.73849340175953079178885630498533724340","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":"0.00000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P009","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Do not reuse for Malbec DesodoranteColônia; concentration assumption disclosed."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B001","product_id":"BR-B001","tax_profile_id":"B01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"210.8027234476603340558459773046028305495","reference_price_brl":"279.90","savings_vs_reference_brl":"69.0972765523396659441540226953971694505","fixed_residual_brl":"144.7005021994134897360703812316715542522","modeled_net_tax_total_brl":"66.10222124824684431977559607293127629733","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"13.40154038633176080581410174678056865995","ICMS":"52.70068086191508351396149432615070763738"},"modeled_tax_share_percent":"31.35738484169024258111117799313790405105","display":{"price_brl":"210.80","fixed_residual_brl":"144.70","modeled_net_tax_total_brl":"66.10","modeled_tax_share_percent":"31.36","savings_vs_reference_brl":"69.10"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.103","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0.1648","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"116.7105021994134897360703812316715542522","retailer_fixed_residual_brl":"27.9900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"177.8445747800586510263929618768328445748","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"279.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"173.4827234476603340558459773046028305495","supplier_own_ICMS":"43.37068086191508351396149432615070763738","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"130.1120425857452505418844829784521229121","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"13.40154038633176080581410174678056865995","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"173.4827234476603340558459773046028305495","retailer_PC_revenue_base":"158.1020425857452505418844829784521229121","retailer_PC_credit_base":"130.1120425857452505418844829784521229121","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":"13.40154038633176080581410174678056865995","ICMS":"43.37068086191508351396149432615070763738"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"52.70068086191508351396149432615070763738"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"43.37068086191508351396149432615070763738"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"9.33000000000000000000000000000000000000"},"price_reconciliation_error":"-0.00000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P009","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Do not reuse for Malbec DesodoranteColônia; concentration assumption disclosed."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B001","product_id":"BR-B001","tax_profile_id":"B01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"196.4345224259215947322022920677185470379","reference_price_brl":"279.90","savings_vs_reference_brl":"83.4654775740784052677977079322814529621","fixed_residual_brl":"144.7005021994134897360703812316715542522","modeled_net_tax_total_brl":"51.73402022650810499613191083604699278560","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"2.625389620027706313081337819117356026125","COFINS":"0.0000000000000000000000000000000000000","ICMS":"49.10863060648039868305057301692963675948"},"modeled_tax_share_percent":"26.33652149714049378679061373280778501207","display":{"price_brl":"196.43","fixed_residual_brl":"144.70","modeled_net_tax_total_brl":"51.73","modeled_tax_share_percent":"26.34","savings_vs_reference_brl":"83.47"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0","II":"0","PIS_UP":"0.022","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0352","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"116.7105021994134897360703812316715542522","retailer_fixed_residual_brl":"27.9900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"177.8445747800586510263929618768328445748","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"279.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"159.1145224259215947322022920677185470378","supplier_own_ICMS":"39.77863060648039868305057301692963675945","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"119.3358918194411960491517190507889102784","supplier_PIS_debit":"2.625389620027706313081337819117356026125","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"159.1145224259215947322022920677185470378","retailer_PC_revenue_base":"147.3258918194411960491517190507889102784","retailer_PC_credit_base":"119.3358918194411960491517190507889102784","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":"2.625389620027706313081337819117356026125","COFINS":"0.0000000000000000000000000000000000000","ICMS":"39.77863060648039868305057301692963675945"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"49.10863060648039868305057301692963675948"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"39.77863060648039868305057301692963675945"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"9.33000000000000000000000000000000000003"},"price_reconciliation_error":"0.00000000000000000000000000000000000010"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P009","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Do not reuse for Malbec DesodoranteColônia; concentration assumption disclosed."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B001","product_id":"BR-B001","tax_profile_id":"B01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"193.6226302116537039398189468315695524672","reference_price_brl":"279.90","savings_vs_reference_brl":"86.2773697883462960601810531684304475328","fixed_residual_brl":"144.7005021994134897360703812316715542522","modeled_net_tax_total_brl":"48.92212801224021420374856559989799821499","modeled_net_tax_components_brl":{"II":"0","IPI":"35.52058762590845339793446385311742955503","PIS":"0.0000000000000000000000000000000000000","COFINS":"13.40154038633176080581410174678056865996","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"25.26674075172009673552173515694178742608","display":{"price_brl":"193.62","fixed_residual_brl":"144.70","modeled_net_tax_total_brl":"48.92","modeled_tax_share_percent":"25.27","savings_vs_reference_brl":"86.28"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.273","II":"0","PIS_UP":"0","COFINS_UP":"0.103","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0.1648","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"116.7105021994134897360703812316715542522","retailer_fixed_residual_brl":"27.9900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"177.8445747800586510263929618768328445748","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"279.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"130.1120425857452505418844829784521229122","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"35.52058762590845339793446385311742955503","supplier_PC_base":"130.1120425857452505418844829784521229122","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"13.40154038633176080581410174678056865996","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"165.6326302116537039398189468315695524672","retailer_PC_revenue_base":"193.6226302116537039398189468315695524672","retailer_PC_credit_base":"130.1120425857452505418844829784521229122","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"35.52058762590845339793446385311742955503","PIS":"0.0000000000000000000000000000000000000","COFINS":"13.40154038633176080581410174678056865996","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":"0.00000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P009","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Do not reuse for Malbec DesodoranteColônia; concentration assumption disclosed."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B001","product_id":"BR-B001","tax_profile_id":"B01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"179.9045902861486425705701383516542827843","reference_price_brl":"279.90","savings_vs_reference_brl":"99.9954097138513574294298616483457172157","fixed_residual_brl":"144.7005021994134897360703812316715542522","modeled_net_tax_total_brl":"35.20408808673515283449975711998272853210","modeled_net_tax_components_brl":{"II":"0","IPI":"32.57869846670744652141841930086537250598","PIS":"2.625389620027706313081337819117356026123","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.56819891629280679276658483765122948499","display":{"price_brl":"179.90","fixed_residual_brl":"144.70","modeled_net_tax_total_brl":"35.20","modeled_tax_share_percent":"19.57","savings_vs_reference_brl":"100.00"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.273","II":"0","PIS_UP":"0.022","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0352","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"116.7105021994134897360703812316715542522","retailer_fixed_residual_brl":"27.9900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"177.8445747800586510263929618768328445748","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"279.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"119.3358918194411960491517190507889102783","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"32.57869846670744652141841930086537250598","supplier_PC_base":"119.3358918194411960491517190507889102783","supplier_PIS_debit":"2.625389620027706313081337819117356026123","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"151.9145902861486425705701383516542827843","retailer_PC_revenue_base":"179.9045902861486425705701383516542827843","retailer_PC_credit_base":"119.3358918194411960491517190507889102783","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":"32.57869846670744652141841930086537250598","PIS":"2.625389620027706313081337819117356026123","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":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P009","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Do not reuse for Malbec DesodoranteColônia; concentration assumption disclosed."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B001","product_id":"BR-B001","tax_profile_id":"B01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"249.57750000000000000000000000000000000","reference_price_brl":"279.90","savings_vs_reference_brl":"30.32250000000000000000000000000000000","fixed_residual_brl":"144.7005021994134897360703812316715542522","modeled_net_tax_total_brl":"104.8769978005865102639296187683284457478","modeled_net_tax_components_brl":{"II":"0","IPI":"42.48262280058651026392961876832844574779","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"62.39437500000000000000000000000000000000"},"modeled_tax_share_percent":"42.02181598925644750184997396332940499356","display":{"price_brl":"249.58","fixed_residual_brl":"144.70","modeled_net_tax_total_brl":"104.88","modeled_tax_share_percent":"42.02","savings_vs_reference_brl":"30.32"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0.273","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":"116.7105021994134897360703812316715542522","retailer_fixed_residual_brl":"27.9900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"177.8445747800586510263929618768328445748","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"279.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"155.6140029325513196480938416422287390029","supplier_own_ICMS":"38.90350073313782991202346041055718475072","supplier_IPI":"42.48262280058651026392961876832844574779","supplier_PC_base":"116.7105021994134897360703812316715542522","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"198.0966257331378299120234604105571847507","retailer_PC_revenue_base":"187.1831250000000000000000000000000000000","retailer_PC_credit_base":"116.7105021994134897360703812316715542522","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":"42.48262280058651026392961876832844574779","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"38.90350073313782991202346041055718475072"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"62.3943750000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"38.90350073313782991202346041055718475072"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"23.49087426686217008797653958944281524928"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P009","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Do not reuse for Malbec DesodoranteColônia; concentration assumption disclosed."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B001","product_id":"BR-B001","tax_profile_id":"B01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"158.1020425857452505418844829784521229122","reference_price_brl":"279.90","savings_vs_reference_brl":"121.7979574142547494581155170215478770878","fixed_residual_brl":"144.7005021994134897360703812316715542522","modeled_net_tax_total_brl":"13.40154038633176080581410174678056865996","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"13.40154038633176080581410174678056865996","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"8.476513122253656774814903990850538734729","display":{"price_brl":"158.10","fixed_residual_brl":"144.70","modeled_net_tax_total_brl":"13.40","modeled_tax_share_percent":"8.48","savings_vs_reference_brl":"121.80"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.103","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0.1648","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"116.7105021994134897360703812316715542522","retailer_fixed_residual_brl":"27.9900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"177.8445747800586510263929618768328445748","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"279.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"130.1120425857452505418844829784521229122","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"130.1120425857452505418844829784521229122","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"13.40154038633176080581410174678056865996","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"130.1120425857452505418844829784521229122","retailer_PC_revenue_base":"158.1020425857452505418844829784521229122","retailer_PC_credit_base":"130.1120425857452505418844829784521229122","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":"13.40154038633176080581410174678056865996","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":"0.00000000000000000000000000000000000004"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P009","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Do not reuse for Malbec DesodoranteColônia; concentration assumption disclosed."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B001","product_id":"BR-B001","tax_profile_id":"B01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"147.3258918194411960491517190507889102783","reference_price_brl":"279.90","savings_vs_reference_brl":"132.5741081805588039508482809492110897217","fixed_residual_brl":"144.7005021994134897360703812316715542522","modeled_net_tax_total_brl":"2.625389620027706313081337819117356026123","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"2.625389620027706313081337819117356026123","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.782028662853991715720818310410380016099","display":{"price_brl":"147.33","fixed_residual_brl":"144.70","modeled_net_tax_total_brl":"2.63","modeled_tax_share_percent":"1.78","savings_vs_reference_brl":"132.57"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.022","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0352","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"116.7105021994134897360703812316715542522","retailer_fixed_residual_brl":"27.9900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"177.8445747800586510263929618768328445748","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"279.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"119.3358918194411960491517190507889102783","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"119.3358918194411960491517190507889102783","supplier_PIS_debit":"2.625389620027706313081337819117356026123","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"119.3358918194411960491517190507889102783","retailer_PC_revenue_base":"147.3258918194411960491517190507889102783","retailer_PC_credit_base":"119.3358918194411960491517190507889102783","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":"2.625389620027706313081337819117356026123","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":"-0.000000000000000000000000000000000000023"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P009","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Do not reuse for Malbec DesodoranteColônia; concentration assumption disclosed."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B001","product_id":"BR-B001","tax_profile_id":"B01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"192.9340029325513196480938416422287390029","reference_price_brl":"279.90","savings_vs_reference_brl":"86.9659970674486803519061583577712609971","fixed_residual_brl":"144.7005021994134897360703812316715542522","modeled_net_tax_total_brl":"48.23350073313782991202346041055718475072","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"48.23350073313782991202346041055718475072"},"modeled_tax_share_percent":"25.00000000000000000000000000000000000000","display":{"price_brl":"192.93","fixed_residual_brl":"144.70","modeled_net_tax_total_brl":"48.23","modeled_tax_share_percent":"25.00","savings_vs_reference_brl":"86.97"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","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":"116.7105021994134897360703812316715542522","retailer_fixed_residual_brl":"27.9900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"177.8445747800586510263929618768328445748","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"279.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"155.6140029325513196480938416422287390029","supplier_own_ICMS":"38.90350073313782991202346041055718475072","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"116.7105021994134897360703812316715542522","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"155.6140029325513196480938416422287390029","retailer_PC_revenue_base":"144.7005021994134897360703812316715542522","retailer_PC_credit_base":"116.7105021994134897360703812316715542522","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":"38.90350073313782991202346041055718475072"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"48.23350073313782991202346041055718475072"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"38.90350073313782991202346041055718475072"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"9.33000000000000000000000000000000000000"},"price_reconciliation_error":"-0.00000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P009","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Do not reuse for Malbec DesodoranteColônia; concentration assumption disclosed."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B001","product_id":"BR-B001","tax_profile_id":"B01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"176.5624692998533724340175953079178885630","reference_price_brl":"279.90","savings_vs_reference_brl":"103.3375307001466275659824046920821114370","fixed_residual_brl":"144.7005021994134897360703812316715542522","modeled_net_tax_total_brl":"31.86196710043988269794721407624633431085","modeled_net_tax_components_brl":{"II":"0","IPI":"31.86196710043988269794721407624633431085","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"18.04571901762949726513979385037808625161","display":{"price_brl":"176.56","fixed_residual_brl":"144.70","modeled_net_tax_total_brl":"31.86","modeled_tax_share_percent":"18.05","savings_vs_reference_brl":"103.34"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.273","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":"116.7105021994134897360703812316715542522","retailer_fixed_residual_brl":"27.9900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"177.8445747800586510263929618768328445748","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"279.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"116.7105021994134897360703812316715542522","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"31.86196710043988269794721407624633431085","supplier_PC_base":"116.7105021994134897360703812316715542522","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"148.5724692998533724340175953079178885630","retailer_PC_revenue_base":"176.5624692998533724340175953079178885630","retailer_PC_credit_base":"116.7105021994134897360703812316715542522","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":"31.86196710043988269794721407624633431085","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":"-0.00000000000000000000000000000000000005"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P009","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Do not reuse for Malbec DesodoranteColônia; concentration assumption disclosed."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B001","product_id":"BR-B001","tax_profile_id":"B01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"144.7005021994134897360703812316715542522","reference_price_brl":"279.90","savings_vs_reference_brl":"135.1994978005865102639296187683284457478","fixed_residual_brl":"144.7005021994134897360703812316715542522","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":"144.70","fixed_residual_brl":"144.70","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"135.20"},"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":"116.7105021994134897360703812316715542522","retailer_fixed_residual_brl":"27.9900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"177.8445747800586510263929618768328445748","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"279.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"116.7105021994134897360703812316715542522","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"116.7105021994134897360703812316715542522","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"116.7105021994134897360703812316715542522","retailer_PC_revenue_base":"144.7005021994134897360703812316715542522","retailer_PC_credit_base":"116.7105021994134897360703812316715542522","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-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P009","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Do not reuse for Malbec DesodoranteColônia; concentration assumption disclosed."]}]}