{"scenario":{"scenario_id":"EDU-BR-B005","product_id":"BR-B005","tax_profile_id":"B05","ncm":"3305.10.00","state":"SP","date":"2026-09-14","mode":"educational","path":"goods_retail_non_st","origin_scenario":"Representative domestic_non_zfm route, not a verified exact-unit country/plant. Nonpreferential imports; Chinese footwear excluded from selected route.","imported":false,"zfm_qualified":false,"reference_price_brl":"35.99","price_source_id":"V5-P013","price_date":"2026-09-14","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"customs_fraction":"0","rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.0455","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-SP-ICMS-18","ICMS_OWN":"R-SP-ICMS-18","IPI":"R-V5-IPI-SHAMPOO","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":["S012","V5-P013","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":"21.48172616984402079722703639514731369150","retailer_fixed_residual_brl":"3.5990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"29.93968804159445407279029462738301559792","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"35.99","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.5.0","scenario_id":"EDU-BR-B005","product_id":"BR-B005","tax_profile_id":"B05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"35.990000000000000000000000000000000000","reference_price_brl":"35.99","savings_vs_reference_brl":"0.000000000000000000000000000000000000","fixed_residual_brl":"25.08072616984402079722703639514731369150","modeled_net_tax_total_brl":"10.90927383015597920277296360485268630849","modeled_net_tax_components_brl":{"II":"0","IPI":"1.362255805892547660311958405545927209705","PIS":"0.5401119722703639514731369150779896013864","COFINS":"2.528706051993067590987868284228769497400","ICMS":"6.478200000000000000000000000000000000000"},"modeled_tax_share_percent":"30.31195840554592720970537261698440207972","display":{"price_brl":"35.99","fixed_residual_brl":"25.08","modeled_net_tax_total_brl":"10.91","modeled_tax_share_percent":"30.31","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.0455","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":"21.48172616984402079722703639514731369150","retailer_fixed_residual_brl":"3.5990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"29.93968804159445407279029462738301559792","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"35.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"29.93968804159445407279029462738301559791","supplier_own_ICMS":"5.389143847487001733102253032928942807624","supplier_IPI":"1.362255805892547660311958405545927209705","supplier_PC_base":"24.55054419410745233968804159445407279029","supplier_PIS_debit":"0.5401119722703639514731369150779896013864","supplier_COFINS_debit":"2.528706051993067590987868284228769497400","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"31.30194384748700173310225303292894280762","retailer_PC_revenue_base":"29.51180000000000000000000000000000000000","retailer_PC_credit_base":"24.55054419410745233968804159445407279029","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":"1.362255805892547660311958405545927209705","PIS":"0.5401119722703639514731369150779896013864","COFINS":"2.528706051993067590987868284228769497400","ICMS":"5.389143847487001733102253032928942807624"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"6.47820000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"5.389143847487001733102253032928942807624"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.089056152512998266897746967071057192376"},"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":["S012","V5-P013","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-B005","product_id":"BR-B005","tax_profile_id":"B05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"35.990000000000000000000000000000000000","reference_price_brl":"35.99","savings_vs_reference_brl":"0.000000000000000000000000000000000000","fixed_residual_brl":"25.08072616984402079722703639514731369150","modeled_net_tax_total_brl":"10.90927383015597920277296360485268630849","modeled_net_tax_components_brl":{"II":"0","IPI":"1.362255805892547660311958405545927209705","PIS":"0.5401119722703639514731369150779896013864","COFINS":"2.528706051993067590987868284228769497400","ICMS":"6.478200000000000000000000000000000000000"},"modeled_tax_share_percent":"30.31195840554592720970537261698440207972","display":{"price_brl":"35.99","fixed_residual_brl":"25.08","modeled_net_tax_total_brl":"10.91","modeled_tax_share_percent":"30.31","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.0455","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":"21.48172616984402079722703639514731369150","retailer_fixed_residual_brl":"3.5990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"29.93968804159445407279029462738301559792","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"35.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"29.93968804159445407279029462738301559791","supplier_own_ICMS":"5.389143847487001733102253032928942807624","supplier_IPI":"1.362255805892547660311958405545927209705","supplier_PC_base":"24.55054419410745233968804159445407279029","supplier_PIS_debit":"0.5401119722703639514731369150779896013864","supplier_COFINS_debit":"2.528706051993067590987868284228769497400","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"31.30194384748700173310225303292894280762","retailer_PC_revenue_base":"29.51180000000000000000000000000000000000","retailer_PC_credit_base":"24.55054419410745233968804159445407279029","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":"1.362255805892547660311958405545927209705","PIS":"0.5401119722703639514731369150779896013864","COFINS":"2.528706051993067590987868284228769497400","ICMS":"5.389143847487001733102253032928942807624"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"6.47820000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"5.389143847487001733102253032928942807624"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.089056152512998266897746967071057192376"},"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":["S012","V5-P013","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-B005","product_id":"BR-B005","tax_profile_id":"B05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"34.32871243183835651181468487128545462230","reference_price_brl":"35.99","savings_vs_reference_brl":"1.66128756816164348818531512871454537770","fixed_residual_brl":"25.08072616984402079722703639514731369150","modeled_net_tax_total_brl":"9.247986261994335714587648476138140930800","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.5401119722703639514731369150779896013864","COFINS":"2.528706051993067590987868284228769497400","ICMS":"6.179168237730904172126643276831381832014"},"modeled_tax_share_percent":"26.93950808774651008198537558165300243740","display":{"price_brl":"34.33","fixed_residual_brl":"25.08","modeled_net_tax_total_brl":"9.25","modeled_tax_share_percent":"26.94","savings_vs_reference_brl":"1.66"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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":"21.48172616984402079722703639514731369150","retailer_fixed_residual_brl":"3.5990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"29.93968804159445407279029462738301559792","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"35.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"29.93968804159445407279029462738301559791","supplier_own_ICMS":"5.389143847487001733102253032928942807624","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"24.55054419410745233968804159445407279029","supplier_PIS_debit":"0.5401119722703639514731369150779896013864","supplier_COFINS_debit":"2.528706051993067590987868284228769497400","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"29.93968804159445407279029462738301559791","retailer_PC_revenue_base":"28.14954419410745233968804159445407279029","retailer_PC_credit_base":"24.55054419410745233968804159445407279029","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":"0.5401119722703639514731369150779896013864","COFINS":"2.528706051993067590987868284228769497400","ICMS":"5.389143847487001733102253032928942807624"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"6.179168237730904172126643276831381832014"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"5.389143847487001733102253032928942807624"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.790024390243902439024390243902439024390"},"price_reconciliation_error":"0.000000000000000000000000000000000000000"},"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":["S012","V5-P013","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-B005","product_id":"BR-B005","tax_profile_id":"B05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"29.26659395493934142114384748700173310225","reference_price_brl":"35.99","savings_vs_reference_brl":"6.72340604506065857885615251299826689775","fixed_residual_brl":"25.08072616984402079722703639514731369150","modeled_net_tax_total_brl":"4.185867785095320623916811091854419410744","modeled_net_tax_components_brl":{"II":"0","IPI":"1.117049760831889081455805892547660311958","PIS":"0.5401119722703639514731369150779896013864","COFINS":"2.528706051993067590987868284228769497400","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"14.30254505030596186601785814758802477703","display":{"price_brl":"29.27","fixed_residual_brl":"25.08","modeled_net_tax_total_brl":"4.19","modeled_tax_share_percent":"14.30","savings_vs_reference_brl":"6.72"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.0455","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":"21.48172616984402079722703639514731369150","retailer_fixed_residual_brl":"3.5990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"29.93968804159445407279029462738301559792","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"35.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"24.55054419410745233968804159445407279029","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"1.117049760831889081455805892547660311958","supplier_PC_base":"24.55054419410745233968804159445407279029","supplier_PIS_debit":"0.5401119722703639514731369150779896013864","supplier_COFINS_debit":"2.528706051993067590987868284228769497400","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"25.66759395493934142114384748700173310225","retailer_PC_revenue_base":"29.26659395493934142114384748700173310225","retailer_PC_credit_base":"24.55054419410745233968804159445407279029","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":"1.117049760831889081455805892547660311958","PIS":"0.5401119722703639514731369150779896013864","COFINS":"2.528706051993067590987868284228769497400","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":"0.000000000000000000000000000000000000006"},"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":["S012","V5-P013","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-B005","product_id":"BR-B005","tax_profile_id":"B05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"35.21494820132147809772412105391956929602","reference_price_brl":"35.99","savings_vs_reference_brl":"0.77505179867852190227587894608043070398","fixed_residual_brl":"25.08072616984402079722703639514731369150","modeled_net_tax_total_brl":"10.13422203147745730049708465877225560452","modeled_net_tax_components_brl":{"II":"0","IPI":"1.328844849672217617361163439077688192299","PIS":"0.00000000000000000000000000000000000000","COFINS":"2.466686505567373625545579429989044938935","ICMS":"6.338690676237866057590341789705522473284"},"modeled_tax_share_percent":"28.77818241713943490319117656620356691083","display":{"price_brl":"35.21","fixed_residual_brl":"25.08","modeled_net_tax_total_brl":"10.13","modeled_tax_share_percent":"28.78","savings_vs_reference_brl":"0.78"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.0455","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":"21.48172616984402079722703639514731369150","retailer_fixed_residual_brl":"3.5990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"29.93968804159445407279029462738301559792","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"35.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"29.20538131147731027167392173797116906151","supplier_own_ICMS":"5.256968636065915848901305912834810431072","supplier_IPI":"1.328844849672217617361163439077688192299","supplier_PC_base":"23.94841267541139442277261582513635863044","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"2.466686505567373625545579429989044938935","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"30.53422616114952788903508517704885725381","retailer_PC_revenue_base":"28.87625752508361204013377926421404682274","retailer_PC_credit_base":"23.94841267541139442277261582513635863044","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":"1.328844849672217617361163439077688192299","PIS":"0.00000000000000000000000000000000000000","COFINS":"2.466686505567373625545579429989044938935","ICMS":"5.256968636065915848901305912834810431072"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"6.338690676237866057590341789705522473284"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"5.256968636065915848901305912834810431072"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.081722040171950208689035876870712042212"},"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":["S012","V5-P013","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-B005","product_id":"BR-B005","tax_profile_id":"B05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"32.66188089181505311985635193775250635940","reference_price_brl":"35.99","savings_vs_reference_brl":"3.32811910818494688014364806224749364060","fixed_residual_brl":"25.08072616984402079722703639514731369150","modeled_net_tax_total_brl":"7.581154721971032322629315542605192667908","modeled_net_tax_components_brl":{"II":"0","IPI":"1.218787147398751741076649902712358188642","PIS":"0.4832290140455710199785222910973833345735","COFINS":"0.00000000000000000000000000000000000000","ICMS":"5.879138560526709561574143348795451144692"},"modeled_tax_share_percent":"23.21101698668811731944946499576368657853","display":{"price_brl":"32.66","fixed_residual_brl":"25.08","modeled_net_tax_total_brl":"7.58","modeled_tax_share_percent":"23.21","savings_vs_reference_brl":"3.33"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.0455","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":"21.48172616984402079722703639514731369150","retailer_fixed_residual_brl":"3.5990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"29.93968804159445407279029462738301559792","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"35.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"26.78653071206047782586043742224963051960","supplier_own_ICMS":"4.821575528170886008654878736004933493528","supplier_IPI":"1.218787147398751741076649902712358188642","supplier_PC_base":"21.96495518388959181720555868624469702607","supplier_PIS_debit":"0.4832290140455710199785222910973833345735","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"28.00531785945922956693708732496198870824","retailer_PC_revenue_base":"26.78274233128834355828220858895705521471","retailer_PC_credit_base":"21.96495518388959181720555868624469702607","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":"1.218787147398751741076649902712358188642","PIS":"0.4832290140455710199785222910973833345735","COFINS":"0.00000000000000000000000000000000000000","ICMS":"4.821575528170886008654878736004933493528"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"5.879138560526709561574143348795451144692"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"4.821575528170886008654878736004933493528"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.057563032355823552919264612790517651164"},"price_reconciliation_error":"-0.000000000000000000000000000000000000008"},"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":["S012","V5-P013","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-B005","product_id":"BR-B005","tax_profile_id":"B05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"28.14954419410745233968804159445407279029","reference_price_brl":"35.99","savings_vs_reference_brl":"7.84045580589254766031195840554592720971","fixed_residual_brl":"25.08072616984402079722703639514731369150","modeled_net_tax_total_brl":"3.068818024263431542461005199306759098786","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.5401119722703639514731369150779896013864","COFINS":"2.528706051993067590987868284228769497400","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"10.90183913139818302681143363616219809439","display":{"price_brl":"28.15","fixed_residual_brl":"25.08","modeled_net_tax_total_brl":"3.07","modeled_tax_share_percent":"10.90","savings_vs_reference_brl":"7.84"},"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":"21.48172616984402079722703639514731369150","retailer_fixed_residual_brl":"3.5990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"29.93968804159445407279029462738301559792","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"35.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"24.55054419410745233968804159445407279029","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"24.55054419410745233968804159445407279029","supplier_PIS_debit":"0.5401119722703639514731369150779896013864","supplier_COFINS_debit":"2.528706051993067590987868284228769497400","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"24.55054419410745233968804159445407279029","retailer_PC_revenue_base":"28.14954419410745233968804159445407279029","retailer_PC_credit_base":"24.55054419410745233968804159445407279029","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":"0.5401119722703639514731369150779896013864","COFINS":"2.528706051993067590987868284228769497400","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":"0.000000000000000000000000000000000000004"},"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":["S012","V5-P013","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-B005","product_id":"BR-B005","tax_profile_id":"B05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"33.59440570172121271069831198187360808590","reference_price_brl":"35.99","savings_vs_reference_brl":"2.39559429827878728930168801812639191410","fixed_residual_brl":"25.08072616984402079722703639514731369150","modeled_net_tax_total_brl":"8.513679531877191913471275586726294394397","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"2.466686505567373625545579429989044938935","ICMS":"6.046993026309818287925696156737249455462"},"modeled_tax_share_percent":"25.34255139819601778992111458868948136458","display":{"price_brl":"33.59","fixed_residual_brl":"25.08","modeled_net_tax_total_brl":"8.51","modeled_tax_share_percent":"25.34","savings_vs_reference_brl":"2.40"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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":"21.48172616984402079722703639514731369150","retailer_fixed_residual_brl":"3.5990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"29.93968804159445407279029462738301559792","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"35.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"29.20538131147731027167392173797116906151","supplier_own_ICMS":"5.256968636065915848901305912834810431072","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"23.94841267541139442277261582513635863044","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"2.466686505567373625545579429989044938935","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"29.20538131147731027167392173797116906151","retailer_PC_revenue_base":"27.54741267541139442277261582513635863044","retailer_PC_credit_base":"23.94841267541139442277261582513635863044","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":"2.466686505567373625545579429989044938935","ICMS":"5.256968636065915848901305912834810431072"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"6.046993026309818287925696156737249455462"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"5.256968636065915848901305912834810431072"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.790024390243902439024390243902439024390"},"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":["S012","V5-P013","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-B005","product_id":"BR-B005","tax_profile_id":"B05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"31.17555510230438026488482766615206954399","reference_price_brl":"35.99","savings_vs_reference_brl":"4.81444489769561973511517233384793045601","fixed_residual_brl":"25.08072616984402079722703639514731369150","modeled_net_tax_total_brl":"6.094828932460359467657791271004755852492","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.4832290140455710199785222910973833345735","COFINS":"0.00000000000000000000000000000000000000","ICMS":"5.611599918414788447679268979907372517918"},"modeled_tax_share_percent":"19.55002537231438917088665386325295523845","display":{"price_brl":"31.18","fixed_residual_brl":"25.08","modeled_net_tax_total_brl":"6.09","modeled_tax_share_percent":"19.55","savings_vs_reference_brl":"4.81"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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":"21.48172616984402079722703639514731369150","retailer_fixed_residual_brl":"3.5990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"29.93968804159445407279029462738301559792","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"35.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"26.78653071206047782586043742224963051960","supplier_own_ICMS":"4.821575528170886008654878736004933493528","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"21.96495518388959181720555868624469702607","supplier_PIS_debit":"0.4832290140455710199785222910973833345735","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"26.78653071206047782586043742224963051960","retailer_PC_revenue_base":"25.56395518388959181720555868624469702607","retailer_PC_credit_base":"21.96495518388959181720555868624469702607","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":"0.4832290140455710199785222910973833345735","COFINS":"0.00000000000000000000000000000000000000","ICMS":"4.821575528170886008654878736004933493528"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"5.611599918414788447679268979907372517918"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"4.821575528170886008654878736004933493528"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.790024390243902439024390243902439024390"},"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":["S012","V5-P013","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-B005","product_id":"BR-B005","tax_profile_id":"B05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"28.63706545214261286900876984518006294812","reference_price_brl":"35.99","savings_vs_reference_brl":"7.35293454785738713099123015481993705188","fixed_residual_brl":"25.08072616984402079722703639514731369150","modeled_net_tax_total_brl":"3.556339282298592071781733450032749256619","modeled_net_tax_components_brl":{"II":"0","IPI":"1.089652776731218446236154020043704317685","PIS":"0.00000000000000000000000000000000000000","COFINS":"2.466686505567373625545579429989044938934","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"12.41865821846109690207371005939142907302","display":{"price_brl":"28.64","fixed_residual_brl":"25.08","modeled_net_tax_total_brl":"3.56","modeled_tax_share_percent":"12.42","savings_vs_reference_brl":"7.35"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.0455","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":"21.48172616984402079722703639514731369150","retailer_fixed_residual_brl":"3.5990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"29.93968804159445407279029462738301559792","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"35.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"23.94841267541139442277261582513635863043","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"1.089652776731218446236154020043704317685","supplier_PC_base":"23.94841267541139442277261582513635863043","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"2.466686505567373625545579429989044938934","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"25.03806545214261286900876984518006294812","retailer_PC_revenue_base":"28.63706545214261286900876984518006294812","retailer_PC_credit_base":"23.94841267541139442277261582513635863043","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":"1.089652776731218446236154020043704317685","PIS":"0.00000000000000000000000000000000000000","COFINS":"2.466686505567373625545579429989044938934","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":["S012","V5-P013","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-B005","product_id":"BR-B005","tax_profile_id":"B05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"26.56336064475656824488841160646883074076","reference_price_brl":"35.99","savings_vs_reference_brl":"9.42663935524343175511158839353116925924","fixed_residual_brl":"25.08072616984402079722703639514731369150","modeled_net_tax_total_brl":"1.482634474912547447661375211321517049260","modeled_net_tax_components_brl":{"II":"0","IPI":"0.9994054608669764276828529202241337146862","PIS":"0.4832290140455710199785222910973833345735","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"5.581501884270090237521752659298613592099","display":{"price_brl":"26.56","fixed_residual_brl":"25.08","modeled_net_tax_total_brl":"1.48","modeled_tax_share_percent":"5.58","savings_vs_reference_brl":"9.43"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.0455","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":"21.48172616984402079722703639514731369150","retailer_fixed_residual_brl":"3.5990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"29.93968804159445407279029462738301559792","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"35.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"21.96495518388959181720555868624469702607","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.9994054608669764276828529202241337146862","supplier_PC_base":"21.96495518388959181720555868624469702607","supplier_PIS_debit":"0.4832290140455710199785222910973833345735","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"22.96436064475656824488841160646883074076","retailer_PC_revenue_base":"26.56336064475656824488841160646883074076","retailer_PC_credit_base":"21.96495518388959181720555868624469702607","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":"0.9994054608669764276828529202241337146862","PIS":"0.4832290140455710199785222910973833345735","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":"0.000000000000000000000000000000000000000"},"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":["S012","V5-P013","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-B005","product_id":"BR-B005","tax_profile_id":"B05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"32.03987804878048780487804878048780487804","reference_price_brl":"35.99","savings_vs_reference_brl":"3.95012195121951219512195121951219512196","fixed_residual_brl":"25.08072616984402079722703639514731369150","modeled_net_tax_total_brl":"6.959151878936467007651012385340491186539","modeled_net_tax_components_brl":{"II":"0","IPI":"1.191973830155979202772963604852686308492","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"5.767178048780487804878048780487804878047"},"modeled_tax_share_percent":"21.72028204458583604377863773414686261010","display":{"price_brl":"32.04","fixed_residual_brl":"25.08","modeled_net_tax_total_brl":"6.96","modeled_tax_share_percent":"21.72","savings_vs_reference_brl":"3.95"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.0455","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":"21.48172616984402079722703639514731369150","retailer_fixed_residual_brl":"3.5990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"29.93968804159445407279029462738301559792","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"35.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"26.19722703639514731369150779896013864817","supplier_own_ICMS":"4.715500866551126516464471403812824956671","supplier_IPI":"1.191973830155979202772963604852686308492","supplier_PC_base":"21.48172616984402079722703639514731369150","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"27.38920086655112651646447140381282495666","retailer_PC_revenue_base":"26.27269999999999999999999999999999999999","retailer_PC_credit_base":"21.48172616984402079722703639514731369150","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":"1.191973830155979202772963604852686308492","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"4.715500866551126516464471403812824956671"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"5.767178048780487804878048780487804878047"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"4.715500866551126516464471403812824956671"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.051677182229361288413577376674979921376"},"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":["S012","V5-P013","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-B005","product_id":"BR-B005","tax_profile_id":"B05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"27.54741267541139442277261582513635863043","reference_price_brl":"35.99","savings_vs_reference_brl":"8.44258732458860557722738417486364136957","fixed_residual_brl":"25.08072616984402079722703639514731369150","modeled_net_tax_total_brl":"2.466686505567373625545579429989044938934","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"2.466686505567373625545579429989044938934","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"8.954330973409777792586725108157904103145","display":{"price_brl":"27.55","fixed_residual_brl":"25.08","modeled_net_tax_total_brl":"2.47","modeled_tax_share_percent":"8.95","savings_vs_reference_brl":"8.44"},"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":"21.48172616984402079722703639514731369150","retailer_fixed_residual_brl":"3.5990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"29.93968804159445407279029462738301559792","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"35.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"23.94841267541139442277261582513635863043","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"23.94841267541139442277261582513635863043","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"2.466686505567373625545579429989044938934","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"23.94841267541139442277261582513635863043","retailer_PC_revenue_base":"27.54741267541139442277261582513635863043","retailer_PC_credit_base":"23.94841267541139442277261582513635863043","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":"2.466686505567373625545579429989044938934","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":"-0.000000000000000000000000000000000000004"},"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":["S012","V5-P013","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-B005","product_id":"BR-B005","tax_profile_id":"B05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"25.56395518388959181720555868624469702607","reference_price_brl":"35.99","savings_vs_reference_brl":"10.42604481611040818279444131375530297393","fixed_residual_brl":"25.08072616984402079722703639514731369150","modeled_net_tax_total_brl":"0.4832290140455710199785222910973833345735","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.4832290140455710199785222910973833345735","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.890274844285840452300797394210921022496","display":{"price_brl":"25.56","fixed_residual_brl":"25.08","modeled_net_tax_total_brl":"0.48","modeled_tax_share_percent":"1.89","savings_vs_reference_brl":"10.43"},"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":"21.48172616984402079722703639514731369150","retailer_fixed_residual_brl":"3.5990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"29.93968804159445407279029462738301559792","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"35.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"21.96495518388959181720555868624469702607","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"21.96495518388959181720555868624469702607","supplier_PIS_debit":"0.4832290140455710199785222910973833345735","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"21.96495518388959181720555868624469702607","retailer_PC_revenue_base":"25.56395518388959181720555868624469702607","retailer_PC_credit_base":"21.96495518388959181720555868624469702607","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":"0.4832290140455710199785222910973833345735","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":"-0.0000000000000000000000000000000000000035"},"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":["S012","V5-P013","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-B005","product_id":"BR-B005","tax_profile_id":"B05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"30.58625142663904975271589804286257767256","reference_price_brl":"35.99","savings_vs_reference_brl":"5.40374857336095024728410195713742232744","fixed_residual_brl":"25.08072616984402079722703639514731369150","modeled_net_tax_total_brl":"5.505525256795028955488861647715263981061","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"5.505525256795028955488861647715263981061"},"modeled_tax_share_percent":"18.00000000000000000000000000000000000000","display":{"price_brl":"30.59","fixed_residual_brl":"25.08","modeled_net_tax_total_brl":"5.51","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"5.40"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"21.48172616984402079722703639514731369150","retailer_fixed_residual_brl":"3.5990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"29.93968804159445407279029462738301559792","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"35.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"26.19722703639514731369150779896013864817","supplier_own_ICMS":"4.715500866551126516464471403812824956671","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"21.48172616984402079722703639514731369150","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"26.19722703639514731369150779896013864817","retailer_PC_revenue_base":"25.08072616984402079722703639514731369150","retailer_PC_credit_base":"21.48172616984402079722703639514731369150","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":"4.715500866551126516464471403812824956671"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"5.505525256795028955488861647715263981061"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"4.715500866551126516464471403812824956671"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.790024390243902439024390243902439024390"},"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":["S012","V5-P013","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-B005","product_id":"BR-B005","tax_profile_id":"B05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"26.05814471057192374350086655112651646446","reference_price_brl":"35.99","savings_vs_reference_brl":"9.93185528942807625649913344887348353554","fixed_residual_brl":"25.08072616984402079722703639514731369150","modeled_net_tax_total_brl":"0.9774185407279029462738301559792027729632","modeled_net_tax_components_brl":{"II":"0","IPI":"0.9774185407279029462738301559792027729632","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"3.750913779872283853659260521693505185387","display":{"price_brl":"26.06","fixed_residual_brl":"25.08","modeled_net_tax_total_brl":"0.98","modeled_tax_share_percent":"3.75","savings_vs_reference_brl":"9.93"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.0455","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":"21.48172616984402079722703639514731369150","retailer_fixed_residual_brl":"3.5990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"29.93968804159445407279029462738301559792","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"35.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"21.48172616984402079722703639514731369150","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.9774185407279029462738301559792027729632","supplier_PC_base":"21.48172616984402079722703639514731369150","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"22.45914471057192374350086655112651646446","retailer_PC_revenue_base":"26.05814471057192374350086655112651646446","retailer_PC_credit_base":"21.48172616984402079722703639514731369150","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":"0.9774185407279029462738301559792027729632","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":"-0.0000000000000000000000000000000000000032"},"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":["S012","V5-P013","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-B005","product_id":"BR-B005","tax_profile_id":"B05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"25.08072616984402079722703639514731369150","reference_price_brl":"35.99","savings_vs_reference_brl":"10.90927383015597920277296360485268630850","fixed_residual_brl":"25.08072616984402079722703639514731369150","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":"25.08","fixed_residual_brl":"25.08","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"10.91"},"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":"21.48172616984402079722703639514731369150","retailer_fixed_residual_brl":"3.5990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"29.93968804159445407279029462738301559792","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"35.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"21.48172616984402079722703639514731369150","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"21.48172616984402079722703639514731369150","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"21.48172616984402079722703639514731369150","retailer_PC_revenue_base":"25.08072616984402079722703639514731369150","retailer_PC_credit_base":"21.48172616984402079722703639514731369150","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":["S012","V5-P013","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."]}]}