{"scenario":{"scenario_id":"EDU-BR-B003","product_id":"BR-B003","tax_profile_id":"B03","ncm":"3304.99.10","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":"78.90","price_source_id":"V5-P011","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":"0.143","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-CREAM","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-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P011","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."],"confidence":"MEDIUM","educational_ready":true,"actual_sale_verified":false,"education_use_allowed":true,"calculation_boundary":"Representative supplier/importer→retailer chain. No payroll/corporate tax, upstream allocations, ownership expenses or personal parcel imports.","expected_effective_to":"2026-12-31","calibrated":{"upstream_fixed_residual_brl":"37.68844484882418812989921612541993281075","retailer_fixed_residual_brl":"7.8900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"57.43001119820828667413213885778275475924","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"78.90","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.5.0","scenario_id":"EDU-BR-B003","product_id":"BR-B003","tax_profile_id":"B03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"78.900000000000000000000000000000000000","reference_price_brl":"78.90","savings_vs_reference_brl":"0.000000000000000000000000000000000000","fixed_residual_brl":"45.57844484882418812989921612541993281075","modeled_net_tax_total_brl":"33.32155515117581187010078387458006718925","modeled_net_tax_components_brl":{"II":"0","IPI":"8.212491601343784994400895856662933930571","PIS":"0.9475951847704367301231802911534154535275","COFINS":"4.436468365061590145576707726763717805151","ICMS":"19.72500000000000000000000000000000000000"},"modeled_tax_share_percent":"42.23264277715565509518477043673012318029","display":{"price_brl":"78.90","fixed_residual_brl":"45.58","modeled_net_tax_total_brl":"33.32","modeled_tax_share_percent":"42.23","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0.143","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":"37.68844484882418812989921612541993281075","retailer_fixed_residual_brl":"7.8900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"57.43001119820828667413213885778275475924","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"78.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"57.43001119820828667413213885778275475924","supplier_own_ICMS":"14.35750279955207166853303471444568868981","supplier_IPI":"8.212491601343784994400895856662933930571","supplier_PC_base":"43.07250839865621500559910414333706606943","supplier_PIS_debit":"0.9475951847704367301231802911534154535275","supplier_COFINS_debit":"4.436468365061590145576707726763717805151","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"65.64250279955207166853303471444568868981","retailer_PC_revenue_base":"59.17500000000000000000000000000000000000","retailer_PC_credit_base":"43.07250839865621500559910414333706606943","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":"8.212491601343784994400895856662933930571","PIS":"0.9475951847704367301231802911534154535275","COFINS":"4.436468365061590145576707726763717805151","ICMS":"14.35750279955207166853303471444568868981"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"19.72500000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"14.35750279955207166853303471444568868981"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"5.36749720044792833146696528555431131019"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"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":["V5-P011","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."]},"toggle_cases":[{"engine_version":"0.5.0","scenario_id":"EDU-BR-B003","product_id":"BR-B003","tax_profile_id":"B03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"78.900000000000000000000000000000000000","reference_price_brl":"78.90","savings_vs_reference_brl":"0.000000000000000000000000000000000000","fixed_residual_brl":"45.57844484882418812989921612541993281075","modeled_net_tax_total_brl":"33.32155515117581187010078387458006718925","modeled_net_tax_components_brl":{"II":"0","IPI":"8.212491601343784994400895856662933930571","PIS":"0.9475951847704367301231802911534154535275","COFINS":"4.436468365061590145576707726763717805151","ICMS":"19.72500000000000000000000000000000000000"},"modeled_tax_share_percent":"42.23264277715565509518477043673012318029","display":{"price_brl":"78.90","fixed_residual_brl":"45.58","modeled_net_tax_total_brl":"33.32","modeled_tax_share_percent":"42.23","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0.143","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":"37.68844484882418812989921612541993281075","retailer_fixed_residual_brl":"7.8900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"57.43001119820828667413213885778275475924","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"78.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"57.43001119820828667413213885778275475924","supplier_own_ICMS":"14.35750279955207166853303471444568868981","supplier_IPI":"8.212491601343784994400895856662933930571","supplier_PC_base":"43.07250839865621500559910414333706606943","supplier_PIS_debit":"0.9475951847704367301231802911534154535275","supplier_COFINS_debit":"4.436468365061590145576707726763717805151","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"65.64250279955207166853303471444568868981","retailer_PC_revenue_base":"59.17500000000000000000000000000000000000","retailer_PC_credit_base":"43.07250839865621500559910414333706606943","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":"8.212491601343784994400895856662933930571","PIS":"0.9475951847704367301231802911534154535275","COFINS":"4.436468365061590145576707726763717805151","ICMS":"14.35750279955207166853303471444568868981"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"19.72500000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"14.35750279955207166853303471444568868981"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"5.36749720044792833146696528555431131019"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"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":["V5-P011","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B003","product_id":"BR-B003","tax_profile_id":"B03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"67.95001119820828667413213885778275475924","reference_price_brl":"78.90","savings_vs_reference_brl":"10.94998880179171332586786114221724524076","fixed_residual_brl":"45.57844484882418812989921612541993281075","modeled_net_tax_total_brl":"22.37156634938409854423292273236282194849","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.9475951847704367301231802911534154535275","COFINS":"4.436468365061590145576707726763717805151","ICMS":"16.98750279955207166853303471444568868981"},"modeled_tax_share_percent":"32.92356536061026352288488210818307905687","display":{"price_brl":"67.95","fixed_residual_brl":"45.58","modeled_net_tax_total_brl":"22.37","modeled_tax_share_percent":"32.92","savings_vs_reference_brl":"10.95"},"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":"37.68844484882418812989921612541993281075","retailer_fixed_residual_brl":"7.8900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"57.43001119820828667413213885778275475924","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"78.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"57.43001119820828667413213885778275475924","supplier_own_ICMS":"14.35750279955207166853303471444568868981","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"43.07250839865621500559910414333706606943","supplier_PIS_debit":"0.9475951847704367301231802911534154535275","supplier_COFINS_debit":"4.436468365061590145576707726763717805151","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"57.43001119820828667413213885778275475924","retailer_PC_revenue_base":"50.96250839865621500559910414333706606943","retailer_PC_credit_base":"43.07250839865621500559910414333706606943","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":"0.00000000000000000000000000000000000000","PIS":"0.9475951847704367301231802911534154535275","COFINS":"4.436468365061590145576707726763717805151","ICMS":"14.35750279955207166853303471444568868981"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"16.98750279955207166853303471444568868981"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"14.35750279955207166853303471444568868981"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"2.63000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"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":["V5-P011","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B003","product_id":"BR-B003","tax_profile_id":"B03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"57.12187709966405375139977603583426651736","reference_price_brl":"78.90","savings_vs_reference_brl":"21.77812290033594624860022396416573348264","fixed_residual_brl":"45.57844484882418812989921612541993281075","modeled_net_tax_total_brl":"11.54343225083986562150055991041433370661","modeled_net_tax_components_brl":{"II":"0","IPI":"6.159368701007838745800671892497200447928","PIS":"0.9475951847704367301231802911534154535275","COFINS":"4.436468365061590145576707726763717805151","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"20.20842597784265578778445892384137971037","display":{"price_brl":"57.12","fixed_residual_brl":"45.58","modeled_net_tax_total_brl":"11.54","modeled_tax_share_percent":"20.21","savings_vs_reference_brl":"21.78"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.143","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":"37.68844484882418812989921612541993281075","retailer_fixed_residual_brl":"7.8900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"57.43001119820828667413213885778275475924","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"78.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"43.07250839865621500559910414333706606943","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"6.159368701007838745800671892497200447928","supplier_PC_base":"43.07250839865621500559910414333706606943","supplier_PIS_debit":"0.9475951847704367301231802911534154535275","supplier_COFINS_debit":"4.436468365061590145576707726763717805151","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"49.23187709966405375139977603583426651736","retailer_PC_revenue_base":"57.12187709966405375139977603583426651736","retailer_PC_credit_base":"43.07250839865621500559910414333706606943","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":"6.159368701007838745800671892497200447928","PIS":"0.9475951847704367301231802911534154535275","COFINS":"4.436468365061590145576707726763717805151","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"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":["V5-P011","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B003","product_id":"BR-B003","tax_profile_id":"B03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"77.22289855072463768115942028985507246377","reference_price_brl":"78.90","savings_vs_reference_brl":"1.67710144927536231884057971014492753623","fixed_residual_brl":"45.57844484882418812989921612541993281075","modeled_net_tax_total_brl":"31.64445370190044955126020416443513965302","modeled_net_tax_components_brl":{"II":"0","IPI":"8.011070402648619699109012123277666877647","PIS":"0.00000000000000000000000000000000000000","COFINS":"4.327658661570670431861336968693704659429","ICMS":"19.30572463768115942028985507246376811594"},"modeled_tax_share_percent":"40.97807035968025964809105370386542694137","display":{"price_brl":"77.22","fixed_residual_brl":"45.58","modeled_net_tax_total_brl":"31.64","modeled_tax_share_percent":"40.98","savings_vs_reference_brl":"1.68"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0.143","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":"37.68844484882418812989921612541993281075","retailer_fixed_residual_brl":"7.8900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"57.43001119820828667413213885778275475924","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"78.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"56.02147134719314474901407079215151662690","supplier_own_ICMS":"14.00536783679828618725351769803787915672","supplier_IPI":"8.011070402648619699109012123277666877647","supplier_PC_base":"42.01610351039485856176055309411363747018","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"4.327658661570670431861336968693704659429","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"64.03254174984176444812308291542918350455","retailer_PC_revenue_base":"57.91717391304347826086956521739130434783","retailer_PC_credit_base":"42.01610351039485856176055309411363747018","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":"8.011070402648619699109012123277666877647","PIS":"0.00000000000000000000000000000000000000","COFINS":"4.327658661570670431861336968693704659429","ICMS":"14.00536783679828618725351769803787915672"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"19.30572463768115942028985507246376811594"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"14.00536783679828618725351769803787915672"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"5.30035680088287323303633737442588895922"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"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":["V5-P011","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B003","product_id":"BR-B003","tax_profile_id":"B03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"71.69842535787321063394683026584867075664","reference_price_brl":"78.90","savings_vs_reference_brl":"7.20157464212678936605316973415132924336","fixed_residual_brl":"45.57844484882418812989921612541993281075","modeled_net_tax_total_brl":"26.11998050904902250404761414042873794589","modeled_net_tax_components_brl":{"II":"0","IPI":"7.347576841693059171882192100797614712934","PIS":"0.8477973278876606736787144731689555438001","COFINS":"0.00000000000000000000000000000000000000","ICMS":"17.92460633946830265848670756646216768916"},"modeled_tax_share_percent":"36.43034052515741206558852166430357115406","display":{"price_brl":"71.70","fixed_residual_brl":"45.58","modeled_net_tax_total_brl":"26.12","modeled_tax_share_percent":"36.43","savings_vs_reference_brl":"7.20"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0.143","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":"37.68844484882418812989921612541993281075","retailer_fixed_residual_brl":"7.8900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"57.43001119820828667413213885778275475924","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"78.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"51.38165623561579840477057413145185113940","supplier_own_ICMS":"12.84541405890394960119264353286296278485","supplier_IPI":"7.347576841693059171882192100797614712934","supplier_PC_base":"38.53624217671184880357793059858888835455","supplier_PIS_debit":"0.8477973278876606736787144731689555438001","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"58.72923307730885757665276623224946585233","retailer_PC_revenue_base":"53.77381901840490797546012269938650306748","retailer_PC_credit_base":"38.53624217671184880357793059858888835455","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":"7.347576841693059171882192100797614712934","PIS":"0.8477973278876606736787144731689555438001","COFINS":"0.00000000000000000000000000000000000000","ICMS":"12.84541405890394960119264353286296278485"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"17.92460633946830265848670756646216768916"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"12.84541405890394960119264353286296278485"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"5.07919228056435305729406403359920490431"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"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":["V5-P011","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B003","product_id":"BR-B003","tax_profile_id":"B03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"50.96250839865621500559910414333706606943","reference_price_brl":"78.90","savings_vs_reference_brl":"27.93749160134378499440089585666293393057","fixed_residual_brl":"45.57844484882418812989921612541993281075","modeled_net_tax_total_brl":"5.384063549832026875699888017917133258678","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.9475951847704367301231802911534154535275","COFINS":"4.436468365061590145576707726763717805151","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"10.56475381414701803051317614424410540915","display":{"price_brl":"50.96","fixed_residual_brl":"45.58","modeled_net_tax_total_brl":"5.38","modeled_tax_share_percent":"10.56","savings_vs_reference_brl":"27.94"},"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":"37.68844484882418812989921612541993281075","retailer_fixed_residual_brl":"7.8900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"57.43001119820828667413213885778275475924","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"78.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"43.07250839865621500559910414333706606943","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"43.07250839865621500559910414333706606943","supplier_PIS_debit":"0.9475951847704367301231802911534154535275","supplier_COFINS_debit":"4.436468365061590145576707726763717805151","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"43.07250839865621500559910414333706606943","retailer_PC_revenue_base":"50.96250839865621500559910414333706606943","retailer_PC_credit_base":"43.07250839865621500559910414333706606943","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":"0.00000000000000000000000000000000000000","PIS":"0.9475951847704367301231802911534154535275","COFINS":"4.436468365061590145576707726763717805151","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"price_reconciliation_error":"0.000000000000000000000000000000000000002"},"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":["V5-P011","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B003","product_id":"BR-B003","tax_profile_id":"B03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"66.54147134719314474901407079215151662691","reference_price_brl":"78.90","savings_vs_reference_brl":"12.35852865280685525098592920784848337309","fixed_residual_brl":"45.57844484882418812989921612541993281075","modeled_net_tax_total_brl":"20.96302649836895661911485466673158381616","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"4.327658661570670431861336968693704659429","ICMS":"16.63536783679828618725351769803787915673"},"modeled_tax_share_percent":"31.50370148713764490355158027618270548209","display":{"price_brl":"66.54","fixed_residual_brl":"45.58","modeled_net_tax_total_brl":"20.96","modeled_tax_share_percent":"31.50","savings_vs_reference_brl":"12.36"},"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":"37.68844484882418812989921612541993281075","retailer_fixed_residual_brl":"7.8900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"57.43001119820828667413213885778275475924","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"78.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"56.02147134719314474901407079215151662690","supplier_own_ICMS":"14.00536783679828618725351769803787915672","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"42.01610351039485856176055309411363747018","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"4.327658661570670431861336968693704659429","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"56.02147134719314474901407079215151662690","retailer_PC_revenue_base":"49.90610351039485856176055309411363747018","retailer_PC_credit_base":"42.01610351039485856176055309411363747018","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":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"4.327658661570670431861336968693704659429","ICMS":"14.00536783679828618725351769803787915672"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"16.63536783679828618725351769803787915673"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"14.00536783679828618725351769803787915672"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"2.63000000000000000000000000000000000001"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"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":["V5-P011","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B003","product_id":"BR-B003","tax_profile_id":"B03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"61.9016562356157984047705741314518511394","reference_price_brl":"78.90","savings_vs_reference_brl":"16.9983437643842015952294258685481488606","fixed_residual_brl":"45.57844484882418812989921612541993281075","modeled_net_tax_total_brl":"16.32321138679161027487135800603191832865","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.8477973278876606736787144731689555438001","COFINS":"0.00000000000000000000000000000000000000","ICMS":"15.47541405890394960119264353286296278485"},"modeled_tax_share_percent":"26.36958747058511038865891454314174080104","display":{"price_brl":"61.90","fixed_residual_brl":"45.58","modeled_net_tax_total_brl":"16.32","modeled_tax_share_percent":"26.37","savings_vs_reference_brl":"17.00"},"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":"37.68844484882418812989921612541993281075","retailer_fixed_residual_brl":"7.8900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"57.43001119820828667413213885778275475924","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"78.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"51.38165623561579840477057413145185113940","supplier_own_ICMS":"12.84541405890394960119264353286296278485","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"38.53624217671184880357793059858888835455","supplier_PIS_debit":"0.8477973278876606736787144731689555438001","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"51.38165623561579840477057413145185113940","retailer_PC_revenue_base":"46.42624217671184880357793059858888835455","retailer_PC_credit_base":"38.53624217671184880357793059858888835455","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":"0.00000000000000000000000000000000000000","PIS":"0.8477973278876606736787144731689555438001","COFINS":"0.00000000000000000000000000000000000000","ICMS":"12.84541405890394960119264353286296278485"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"15.47541405890394960119264353286296278485"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"12.84541405890394960119264353286296278485"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"2.63000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"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":["V5-P011","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B003","product_id":"BR-B003","tax_profile_id":"B03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"55.91440631238132333609231218657188762842","reference_price_brl":"78.90","savings_vs_reference_brl":"22.98559368761867666390768781342811237158","fixed_residual_brl":"45.57844484882418812989921612541993281075","modeled_net_tax_total_brl":"10.33596146355713520619309606115195481766","modeled_net_tax_components_brl":{"II":"0","IPI":"6.008302801986464774331759092458250158236","PIS":"0.00000000000000000000000000000000000000","COFINS":"4.327658661570670431861336968693704659429","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"18.48532810276554248963232875630025497300","display":{"price_brl":"55.91","fixed_residual_brl":"45.58","modeled_net_tax_total_brl":"10.34","modeled_tax_share_percent":"18.49","savings_vs_reference_brl":"22.99"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.143","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":"37.68844484882418812989921612541993281075","retailer_fixed_residual_brl":"7.8900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"57.43001119820828667413213885778275475924","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"78.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"42.01610351039485856176055309411363747018","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"6.008302801986464774331759092458250158236","supplier_PC_base":"42.01610351039485856176055309411363747018","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"4.327658661570670431861336968693704659429","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"48.02440631238132333609231218657188762842","retailer_PC_revenue_base":"55.91440631238132333609231218657188762842","retailer_PC_credit_base":"42.01610351039485856176055309411363747018","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":"6.008302801986464774331759092458250158236","PIS":"0.00000000000000000000000000000000000000","COFINS":"4.327658661570670431861336968693704659429","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"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":["V5-P011","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B003","product_id":"BR-B003","tax_profile_id":"B03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"51.93692480798164318248957467418709938925","reference_price_brl":"78.90","savings_vs_reference_brl":"26.96307519201835681751042532581290061075","fixed_residual_brl":"45.57844484882418812989921612541993281075","modeled_net_tax_total_brl":"6.358479959157455052590358548767166578501","modeled_net_tax_components_brl":{"II":"0","IPI":"5.510682631269794378911644075598211034701","PIS":"0.8477973278876606736787144731689555438001","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"12.24269627565682656658079683800386013070","display":{"price_brl":"51.94","fixed_residual_brl":"45.58","modeled_net_tax_total_brl":"6.36","modeled_tax_share_percent":"12.24","savings_vs_reference_brl":"26.96"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.143","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":"37.68844484882418812989921612541993281075","retailer_fixed_residual_brl":"7.8900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"57.43001119820828667413213885778275475924","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"78.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"38.53624217671184880357793059858888835455","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"5.510682631269794378911644075598211034701","supplier_PC_base":"38.53624217671184880357793059858888835455","supplier_PIS_debit":"0.8477973278876606736787144731689555438001","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"44.04692480798164318248957467418709938925","retailer_PC_revenue_base":"51.93692480798164318248957467418709938925","retailer_PC_credit_base":"38.53624217671184880357793059858888835455","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":"5.510682631269794378911644075598211034701","PIS":"0.8477973278876606736787144731689555438001","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"price_reconciliation_error":"-0.000000000000000000000000000000000000001"},"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":["V5-P011","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B003","product_id":"BR-B003","tax_profile_id":"B03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"70.352500000000000000000000000000000000","reference_price_brl":"78.90","savings_vs_reference_brl":"8.547500000000000000000000000000000000","fixed_residual_brl":"45.57844484882418812989921612541993281075","modeled_net_tax_total_brl":"24.77405515117581187010078387458006718925","modeled_net_tax_components_brl":{"II":"0","IPI":"7.185930151175811870100783874580067189249","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"17.58812500000000000000000000000000000000"},"modeled_tax_share_percent":"35.21417881550166926562777992904312880033","display":{"price_brl":"70.35","fixed_residual_brl":"45.58","modeled_net_tax_total_brl":"24.77","modeled_tax_share_percent":"35.21","savings_vs_reference_brl":"8.55"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0.143","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":"37.68844484882418812989921612541993281075","retailer_fixed_residual_brl":"7.8900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"57.43001119820828667413213885778275475924","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"78.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"50.25125979843225083986562150055991041433","supplier_own_ICMS":"12.56281494960806270996640537513997760358","supplier_IPI":"7.185930151175811870100783874580067189249","supplier_PC_base":"37.68844484882418812989921612541993281075","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"57.43718994960806270996640537513997760358","retailer_PC_revenue_base":"52.76437500000000000000000000000000000000","retailer_PC_credit_base":"37.68844484882418812989921612541993281075","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":"7.185930151175811870100783874580067189249","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"12.56281494960806270996640537513997760358"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"17.58812500000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"12.56281494960806270996640537513997760358"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"5.02531005039193729003359462486002239642"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"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":["V5-P011","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B003","product_id":"BR-B003","tax_profile_id":"B03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"49.90610351039485856176055309411363747018","reference_price_brl":"78.90","savings_vs_reference_brl":"28.99389648960514143823944690588636252982","fixed_residual_brl":"45.57844484882418812989921612541993281075","modeled_net_tax_total_brl":"4.327658661570670431861336968693704659429","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"4.327658661570670431861336968693704659429","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"8.671601982850193204735440368243607309452","display":{"price_brl":"49.91","fixed_residual_brl":"45.58","modeled_net_tax_total_brl":"4.33","modeled_tax_share_percent":"8.67","savings_vs_reference_brl":"28.99"},"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":"37.68844484882418812989921612541993281075","retailer_fixed_residual_brl":"7.8900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"57.43001119820828667413213885778275475924","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"78.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"42.01610351039485856176055309411363747018","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"42.01610351039485856176055309411363747018","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"4.327658661570670431861336968693704659429","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"42.01610351039485856176055309411363747018","retailer_PC_revenue_base":"49.90610351039485856176055309411363747018","retailer_PC_credit_base":"42.01610351039485856176055309411363747018","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":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"4.327658661570670431861336968693704659429","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"price_reconciliation_error":"0.000000000000000000000000000000000000001"},"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":["V5-P011","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B003","product_id":"BR-B003","tax_profile_id":"B03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"46.42624217671184880357793059858888835455","reference_price_brl":"78.90","savings_vs_reference_brl":"32.47375782328815119642206940141111164545","fixed_residual_brl":"45.57844484882418812989921612541993281075","modeled_net_tax_total_brl":"0.8477973278876606736787144731689555438001","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.8477973278876606736787144731689555438001","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.826116627446813851545219390855654401390","display":{"price_brl":"46.43","fixed_residual_brl":"45.58","modeled_net_tax_total_brl":"0.85","modeled_tax_share_percent":"1.83","savings_vs_reference_brl":"32.47"},"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":"37.68844484882418812989921612541993281075","retailer_fixed_residual_brl":"7.8900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"57.43001119820828667413213885778275475924","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"78.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"38.53624217671184880357793059858888835455","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"38.53624217671184880357793059858888835455","supplier_PIS_debit":"0.8477973278876606736787144731689555438001","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"38.53624217671184880357793059858888835455","retailer_PC_revenue_base":"46.42624217671184880357793059858888835455","retailer_PC_credit_base":"38.53624217671184880357793059858888835455","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":"0.00000000000000000000000000000000000000","PIS":"0.8477973278876606736787144731689555438001","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"price_reconciliation_error":"-0.0000000000000000000000000000000000000001"},"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":["V5-P011","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B003","product_id":"BR-B003","tax_profile_id":"B03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"60.77125979843225083986562150055991041433","reference_price_brl":"78.90","savings_vs_reference_brl":"18.12874020156774916013437849944008958567","fixed_residual_brl":"45.57844484882418812989921612541993281075","modeled_net_tax_total_brl":"15.19281494960806270996640537513997760358","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"15.19281494960806270996640537513997760358"},"modeled_tax_share_percent":"25.00000000000000000000000000000000000000","display":{"price_brl":"60.77","fixed_residual_brl":"45.58","modeled_net_tax_total_brl":"15.19","modeled_tax_share_percent":"25.00","savings_vs_reference_brl":"18.13"},"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":"37.68844484882418812989921612541993281075","retailer_fixed_residual_brl":"7.8900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"57.43001119820828667413213885778275475924","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"78.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"50.25125979843225083986562150055991041433","supplier_own_ICMS":"12.56281494960806270996640537513997760358","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"37.68844484882418812989921612541993281075","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"50.25125979843225083986562150055991041433","retailer_PC_revenue_base":"45.57844484882418812989921612541993281075","retailer_PC_credit_base":"37.68844484882418812989921612541993281075","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":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"12.56281494960806270996640537513997760358"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"15.19281494960806270996640537513997760358"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"12.56281494960806270996640537513997760358"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"2.63000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"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":["V5-P011","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B003","product_id":"BR-B003","tax_profile_id":"B03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"50.96789246220604703247480403135498320269","reference_price_brl":"78.90","savings_vs_reference_brl":"27.93210753779395296752519596864501679731","fixed_residual_brl":"45.57844484882418812989921612541993281075","modeled_net_tax_total_brl":"5.389447613381858902575587905935050391937","modeled_net_tax_components_brl":{"II":"0","IPI":"5.389447613381858902575587905935050391937","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"10.57420142961231449304018787023518991525","display":{"price_brl":"50.97","fixed_residual_brl":"45.58","modeled_net_tax_total_brl":"5.39","modeled_tax_share_percent":"10.57","savings_vs_reference_brl":"27.93"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.143","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":"37.68844484882418812989921612541993281075","retailer_fixed_residual_brl":"7.8900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"57.43001119820828667413213885778275475924","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"78.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"37.68844484882418812989921612541993281075","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"5.389447613381858902575587905935050391937","supplier_PC_base":"37.68844484882418812989921612541993281075","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"43.07789246220604703247480403135498320269","retailer_PC_revenue_base":"50.96789246220604703247480403135498320269","retailer_PC_credit_base":"37.68844484882418812989921612541993281075","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":"5.389447613381858902575587905935050391937","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"price_reconciliation_error":"0.000000000000000000000000000000000000003"},"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":["V5-P011","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B003","product_id":"BR-B003","tax_profile_id":"B03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"45.57844484882418812989921612541993281075","reference_price_brl":"78.90","savings_vs_reference_brl":"33.32155515117581187010078387458006718925","fixed_residual_brl":"45.57844484882418812989921612541993281075","modeled_net_tax_total_brl":"0.00000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"0","display":{"price_brl":"45.58","fixed_residual_brl":"45.58","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"33.32"},"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":"37.68844484882418812989921612541993281075","retailer_fixed_residual_brl":"7.8900","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"57.43001119820828667413213885778275475924","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"78.90","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"37.68844484882418812989921612541993281075","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"37.68844484882418812989921612541993281075","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"37.68844484882418812989921612541993281075","retailer_PC_revenue_base":"45.57844484882418812989921612541993281075","retailer_PC_credit_base":"37.68844484882418812989921612541993281075","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":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"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":["V5-P011","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","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."]}]}