{"scenario":{"scenario_id":"EDU-BR-B006","product_id":"BR-B006","tax_profile_id":"B06","ncm":"3304.99.90","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":"57.75","price_source_id":"V5-P014","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","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-SUNSCREEN","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-P014","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.","Do not substitute Protect&Bronze variant. Exact product name accompanies root-page indexed price locator."],"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":"36.38250000000000000000000000000000000000","retailer_fixed_residual_brl":"5.7750","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"50.70731707317073170731707317073170731707","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"57.75","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.5.0","scenario_id":"EDU-BR-B006","product_id":"BR-B006","tax_profile_id":"B06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"57.750000000000000000000000000000000000","reference_price_brl":"57.75","savings_vs_reference_brl":"0.000000000000000000000000000000000000","fixed_residual_brl":"42.15750000000000000000000000000000000000","modeled_net_tax_total_brl":"15.59250000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.9147600000000000000000000000000000000000","COFINS":"4.282740000000000000000000000000000000000","ICMS":"10.39500000000000000000000000000000000000"},"modeled_tax_share_percent":"27.00","display":{"price_brl":"57.75","fixed_residual_brl":"42.16","modeled_net_tax_total_brl":"15.59","modeled_tax_share_percent":"27.00","savings_vs_reference_brl":"0.00"},"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":"36.38250000000000000000000000000000000000","retailer_fixed_residual_brl":"5.7750","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"50.70731707317073170731707317073170731707","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"57.75","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"50.70731707317073170731707317073170731707","supplier_own_ICMS":"9.127317073170731707317073170731707317073","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"41.58000000000000000000000000000000000000","supplier_PIS_debit":"0.9147600000000000000000000000000000000000","supplier_COFINS_debit":"4.282740000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"50.70731707317073170731707317073170731707","retailer_PC_revenue_base":"47.35500000000000000000000000000000000000","retailer_PC_credit_base":"41.58000000000000000000000000000000000000","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":"0.9147600000000000000000000000000000000000","COFINS":"4.282740000000000000000000000000000000000","ICMS":"9.127317073170731707317073170731707317073"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"10.39500000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"9.127317073170731707317073170731707317073"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.267682926829268292682926829268292682927"},"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-P014","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.","Do not substitute Protect&Bronze variant. Exact product name accompanies root-page indexed price locator."]},"toggle_cases":[{"engine_version":"0.5.0","scenario_id":"EDU-BR-B006","product_id":"BR-B006","tax_profile_id":"B06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"57.750000000000000000000000000000000000","reference_price_brl":"57.75","savings_vs_reference_brl":"0.000000000000000000000000000000000000","fixed_residual_brl":"42.15750000000000000000000000000000000000","modeled_net_tax_total_brl":"15.59250000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.9147600000000000000000000000000000000000","COFINS":"4.282740000000000000000000000000000000000","ICMS":"10.39500000000000000000000000000000000000"},"modeled_tax_share_percent":"27.00","display":{"price_brl":"57.75","fixed_residual_brl":"42.16","modeled_net_tax_total_brl":"15.59","modeled_tax_share_percent":"27.00","savings_vs_reference_brl":"0.00"},"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":"36.38250000000000000000000000000000000000","retailer_fixed_residual_brl":"5.7750","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"50.70731707317073170731707317073170731707","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"57.75","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"50.70731707317073170731707317073170731707","supplier_own_ICMS":"9.127317073170731707317073170731707317073","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"41.58000000000000000000000000000000000000","supplier_PIS_debit":"0.9147600000000000000000000000000000000000","supplier_COFINS_debit":"4.282740000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"50.70731707317073170731707317073170731707","retailer_PC_revenue_base":"47.35500000000000000000000000000000000000","retailer_PC_credit_base":"41.58000000000000000000000000000000000000","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":"0.9147600000000000000000000000000000000000","COFINS":"4.282740000000000000000000000000000000000","ICMS":"9.127317073170731707317073170731707317073"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"10.39500000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"9.127317073170731707317073170731707317073"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.267682926829268292682926829268292682927"},"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-P014","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.","Do not substitute Protect&Bronze variant. Exact product name accompanies root-page indexed price locator."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B006","product_id":"BR-B006","tax_profile_id":"B06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"57.750000000000000000000000000000000000","reference_price_brl":"57.75","savings_vs_reference_brl":"0.000000000000000000000000000000000000","fixed_residual_brl":"42.15750000000000000000000000000000000000","modeled_net_tax_total_brl":"15.59250000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.9147600000000000000000000000000000000000","COFINS":"4.282740000000000000000000000000000000000","ICMS":"10.39500000000000000000000000000000000000"},"modeled_tax_share_percent":"27.00","display":{"price_brl":"57.75","fixed_residual_brl":"42.16","modeled_net_tax_total_brl":"15.59","modeled_tax_share_percent":"27.00","savings_vs_reference_brl":"0.00"},"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":"36.38250000000000000000000000000000000000","retailer_fixed_residual_brl":"5.7750","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"50.70731707317073170731707317073170731707","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"57.75","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"50.70731707317073170731707317073170731707","supplier_own_ICMS":"9.127317073170731707317073170731707317073","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"41.58000000000000000000000000000000000000","supplier_PIS_debit":"0.9147600000000000000000000000000000000000","supplier_COFINS_debit":"4.282740000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"50.70731707317073170731707317073170731707","retailer_PC_revenue_base":"47.35500000000000000000000000000000000000","retailer_PC_credit_base":"41.58000000000000000000000000000000000000","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":"0.9147600000000000000000000000000000000000","COFINS":"4.282740000000000000000000000000000000000","ICMS":"9.127317073170731707317073170731707317073"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"10.39500000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"9.127317073170731707317073170731707317073"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.267682926829268292682926829268292682927"},"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-P014","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.","Do not substitute Protect&Bronze variant. Exact product name accompanies root-page indexed price locator."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B006","product_id":"BR-B006","tax_profile_id":"B06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"47.35500000000000000000000000000000000","reference_price_brl":"57.75","savings_vs_reference_brl":"10.39500000000000000000000000000000000","fixed_residual_brl":"42.15750000000000000000000000000000000000","modeled_net_tax_total_brl":"5.19750000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.91476000000000000000000000000000000000","COFINS":"4.28274000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"10.97560975609756097560975609756097560976","display":{"price_brl":"47.36","fixed_residual_brl":"42.16","modeled_net_tax_total_brl":"5.20","modeled_tax_share_percent":"10.98","savings_vs_reference_brl":"10.40"},"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":"36.38250000000000000000000000000000000000","retailer_fixed_residual_brl":"5.7750","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"50.70731707317073170731707317073170731707","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"57.75","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"41.58000000000000000000000000000000000","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"41.58000000000000000000000000000000000","supplier_PIS_debit":"0.91476000000000000000000000000000000000","supplier_COFINS_debit":"4.28274000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"41.58000000000000000000000000000000000","retailer_PC_revenue_base":"47.35500000000000000000000000000000000","retailer_PC_credit_base":"41.58000000000000000000000000000000000","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":"0.00000000000000000000000000000000000","PIS":"0.91476000000000000000000000000000000000","COFINS":"4.28274000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"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-P014","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.","Do not substitute Protect&Bronze variant. Exact product name accompanies root-page indexed price locator."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B006","product_id":"BR-B006","tax_profile_id":"B06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"56.50634227914185496370013867362753895098","reference_price_brl":"57.75","savings_vs_reference_brl":"1.24365772085814503629986132637246104902","fixed_residual_brl":"42.15750000000000000000000000000000000000","modeled_net_tax_total_brl":"14.34884227914185496370013867362753895098","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"4.177700668896321070234113712374581939799","ICMS":"10.17114161024553389346602496125295701118"},"modeled_tax_share_percent":"25.39333055439766569403918299291371404753","display":{"price_brl":"56.51","fixed_residual_brl":"42.16","modeled_net_tax_total_brl":"14.35","modeled_tax_share_percent":"25.39","savings_vs_reference_brl":"1.24"},"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":"36.38250000000000000000000000000000000000","retailer_fixed_residual_brl":"5.7750","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"50.70731707317073170731707317073170731707","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"57.75","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"49.46365935231258667101721184435924626805","supplier_own_ICMS":"8.903458683416265600783098131984664328249","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"40.56020066889632107023411371237458193980","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"4.177700668896321070234113712374581939799","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"49.46365935231258667101721184435924626805","retailer_PC_revenue_base":"46.33520066889632107023411371237458193980","retailer_PC_credit_base":"40.56020066889632107023411371237458193980","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":"4.177700668896321070234113712374581939799","ICMS":"8.903458683416265600783098131984664328249"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"10.17114161024553389346602496125295701118"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"8.903458683416265600783098131984664328249"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.267682926829268292682926829268292682931"},"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-P014","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.","Do not substitute Protect&Bronze variant. Exact product name accompanies root-page indexed price locator."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B006","product_id":"BR-B006","tax_profile_id":"B06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"52.40965883585216220260362112823582223552","reference_price_brl":"57.75","savings_vs_reference_brl":"5.34034116414783779739637887176417776448","fixed_residual_brl":"42.15750000000000000000000000000000000000","modeled_net_tax_total_brl":"10.25215883585216220260362112823582223552","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.8184202453987730061349693251533742331289","COFINS":"0.00000000000000000000000000000000000000","ICMS":"9.433738590453389196468651803082448002394"},"modeled_tax_share_percent":"19.56158285243198680956306677658697444352","display":{"price_brl":"52.41","fixed_residual_brl":"42.16","modeled_net_tax_total_brl":"10.25","modeled_tax_share_percent":"19.56","savings_vs_reference_brl":"5.34"},"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":"36.38250000000000000000000000000000000000","retailer_fixed_residual_brl":"5.7750","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"50.70731707317073170731707317073170731707","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"57.75","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"45.36697590902289390992069429896752955260","supplier_own_ICMS":"8.166055663624120903785724973814155319468","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"37.20092024539877300613496932515337423313","supplier_PIS_debit":"0.8184202453987730061349693251533742331289","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"45.36697590902289390992069429896752955260","retailer_PC_revenue_base":"42.97592024539877300613496932515337423313","retailer_PC_credit_base":"37.20092024539877300613496932515337423313","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":"0.8184202453987730061349693251533742331289","COFINS":"0.00000000000000000000000000000000000000","ICMS":"8.166055663624120903785724973814155319468"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"9.433738590453389196468651803082448002394"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"8.166055663624120903785724973814155319468"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.267682926829268292682926829268292682926"},"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-P014","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.","Do not substitute Protect&Bronze variant. Exact product name accompanies root-page indexed price locator."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B006","product_id":"BR-B006","tax_profile_id":"B06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"47.35500000000000000000000000000000000","reference_price_brl":"57.75","savings_vs_reference_brl":"10.39500000000000000000000000000000000","fixed_residual_brl":"42.15750000000000000000000000000000000000","modeled_net_tax_total_brl":"5.19750000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000","PIS":"0.91476000000000000000000000000000000000","COFINS":"4.28274000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"modeled_tax_share_percent":"10.97560975609756097560975609756097560976","display":{"price_brl":"47.36","fixed_residual_brl":"42.16","modeled_net_tax_total_brl":"5.20","modeled_tax_share_percent":"10.98","savings_vs_reference_brl":"10.40"},"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":"36.38250000000000000000000000000000000000","retailer_fixed_residual_brl":"5.7750","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"50.70731707317073170731707317073170731707","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"57.75","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"41.58000000000000000000000000000000000","supplier_own_ICMS":"0.00000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000","supplier_PC_base":"41.58000000000000000000000000000000000","supplier_PIS_debit":"0.91476000000000000000000000000000000000","supplier_COFINS_debit":"4.28274000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"41.58000000000000000000000000000000000","retailer_PC_revenue_base":"47.35500000000000000000000000000000000","retailer_PC_credit_base":"41.58000000000000000000000000000000000","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":"0.00000000000000000000000000000000000","PIS":"0.91476000000000000000000000000000000000","COFINS":"4.28274000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000"},"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-P014","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.","Do not substitute Protect&Bronze variant. Exact product name accompanies root-page indexed price locator."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B006","product_id":"BR-B006","tax_profile_id":"B06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"56.50634227914185496370013867362753895098","reference_price_brl":"57.75","savings_vs_reference_brl":"1.24365772085814503629986132637246104902","fixed_residual_brl":"42.15750000000000000000000000000000000000","modeled_net_tax_total_brl":"14.34884227914185496370013867362753895098","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"4.177700668896321070234113712374581939799","ICMS":"10.17114161024553389346602496125295701118"},"modeled_tax_share_percent":"25.39333055439766569403918299291371404753","display":{"price_brl":"56.51","fixed_residual_brl":"42.16","modeled_net_tax_total_brl":"14.35","modeled_tax_share_percent":"25.39","savings_vs_reference_brl":"1.24"},"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":"36.38250000000000000000000000000000000000","retailer_fixed_residual_brl":"5.7750","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"50.70731707317073170731707317073170731707","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"57.75","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"49.46365935231258667101721184435924626805","supplier_own_ICMS":"8.903458683416265600783098131984664328249","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"40.56020066889632107023411371237458193980","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"4.177700668896321070234113712374581939799","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"49.46365935231258667101721184435924626805","retailer_PC_revenue_base":"46.33520066889632107023411371237458193980","retailer_PC_credit_base":"40.56020066889632107023411371237458193980","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":"4.177700668896321070234113712374581939799","ICMS":"8.903458683416265600783098131984664328249"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"10.17114161024553389346602496125295701118"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"8.903458683416265600783098131984664328249"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.267682926829268292682926829268292682931"},"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-P014","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.","Do not substitute Protect&Bronze variant. Exact product name accompanies root-page indexed price locator."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B006","product_id":"BR-B006","tax_profile_id":"B06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"52.40965883585216220260362112823582223552","reference_price_brl":"57.75","savings_vs_reference_brl":"5.34034116414783779739637887176417776448","fixed_residual_brl":"42.15750000000000000000000000000000000000","modeled_net_tax_total_brl":"10.25215883585216220260362112823582223552","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.8184202453987730061349693251533742331289","COFINS":"0.00000000000000000000000000000000000000","ICMS":"9.433738590453389196468651803082448002394"},"modeled_tax_share_percent":"19.56158285243198680956306677658697444352","display":{"price_brl":"52.41","fixed_residual_brl":"42.16","modeled_net_tax_total_brl":"10.25","modeled_tax_share_percent":"19.56","savings_vs_reference_brl":"5.34"},"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":"36.38250000000000000000000000000000000000","retailer_fixed_residual_brl":"5.7750","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"50.70731707317073170731707317073170731707","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"57.75","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"45.36697590902289390992069429896752955260","supplier_own_ICMS":"8.166055663624120903785724973814155319468","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"37.20092024539877300613496932515337423313","supplier_PIS_debit":"0.8184202453987730061349693251533742331289","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"45.36697590902289390992069429896752955260","retailer_PC_revenue_base":"42.97592024539877300613496932515337423313","retailer_PC_credit_base":"37.20092024539877300613496932515337423313","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":"0.8184202453987730061349693251533742331289","COFINS":"0.00000000000000000000000000000000000000","ICMS":"8.166055663624120903785724973814155319468"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"9.433738590453389196468651803082448002394"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"8.166055663624120903785724973814155319468"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.267682926829268292682926829268292682926"},"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-P014","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.","Do not substitute Protect&Bronze variant. Exact product name accompanies root-page indexed price locator."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B006","product_id":"BR-B006","tax_profile_id":"B06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"46.33520066889632107023411371237458193980","reference_price_brl":"57.75","savings_vs_reference_brl":"11.41479933110367892976588628762541806020","fixed_residual_brl":"42.15750000000000000000000000000000000000","modeled_net_tax_total_brl":"4.177700668896321070234113712374581939799","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"4.177700668896321070234113712374581939799","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.016256773655689870779491454772822009170","display":{"price_brl":"46.34","fixed_residual_brl":"42.16","modeled_net_tax_total_brl":"4.18","modeled_tax_share_percent":"9.02","savings_vs_reference_brl":"11.41"},"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":"36.38250000000000000000000000000000000000","retailer_fixed_residual_brl":"5.7750","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"50.70731707317073170731707317073170731707","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"57.75","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"40.56020066889632107023411371237458193980","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"40.56020066889632107023411371237458193980","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"4.177700668896321070234113712374581939799","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"40.56020066889632107023411371237458193980","retailer_PC_revenue_base":"46.33520066889632107023411371237458193980","retailer_PC_credit_base":"40.56020066889632107023411371237458193980","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":"4.177700668896321070234113712374581939799","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-P014","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.","Do not substitute Protect&Bronze variant. Exact product name accompanies root-page indexed price locator."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B006","product_id":"BR-B006","tax_profile_id":"B06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"42.97592024539877300613496932515337423313","reference_price_brl":"57.75","savings_vs_reference_brl":"14.77407975460122699386503067484662576687","fixed_residual_brl":"42.15750000000000000000000000000000000000","modeled_net_tax_total_brl":"0.8184202453987730061349693251533742331289","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.8184202453987730061349693251533742331289","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.904369332234130255564715581203627370157","display":{"price_brl":"42.98","fixed_residual_brl":"42.16","modeled_net_tax_total_brl":"0.82","modeled_tax_share_percent":"1.90","savings_vs_reference_brl":"14.77"},"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":"36.38250000000000000000000000000000000000","retailer_fixed_residual_brl":"5.7750","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"50.70731707317073170731707317073170731707","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"57.75","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"37.20092024539877300613496932515337423313","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"37.20092024539877300613496932515337423313","supplier_PIS_debit":"0.8184202453987730061349693251533742331289","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"37.20092024539877300613496932515337423313","retailer_PC_revenue_base":"42.97592024539877300613496932515337423313","retailer_PC_credit_base":"37.20092024539877300613496932515337423313","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":"0.8184202453987730061349693251533742331289","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":"0.0000000000000000000000000000000000000011"},"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-P014","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.","Do not substitute Protect&Bronze variant. Exact product name accompanies root-page indexed price locator."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B006","product_id":"BR-B006","tax_profile_id":"B06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"51.41158536585365853658536585365853658537","reference_price_brl":"57.75","savings_vs_reference_brl":"6.33841463414634146341463414634146341463","fixed_residual_brl":"42.15750000000000000000000000000000000000","modeled_net_tax_total_brl":"9.254085365853658536585365853658536585367","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"9.254085365853658536585365853658536585367"},"modeled_tax_share_percent":"18.00000000000000000000000000000000000000","display":{"price_brl":"51.41","fixed_residual_brl":"42.16","modeled_net_tax_total_brl":"9.25","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"6.34"},"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":"36.38250000000000000000000000000000000000","retailer_fixed_residual_brl":"5.7750","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"50.70731707317073170731707317073170731707","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"57.75","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"44.36890243902439024390243902439024390244","supplier_own_ICMS":"7.986402439024390243902439024390243902439","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"36.38250000000000000000000000000000000000","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"44.36890243902439024390243902439024390244","retailer_PC_revenue_base":"42.15750000000000000000000000000000000000","retailer_PC_credit_base":"36.38250000000000000000000000000000000000","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":"7.986402439024390243902439024390243902439"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"9.254085365853658536585365853658536585367"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"7.986402439024390243902439024390243902439"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.267682926829268292682926829268292682928"},"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-P014","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.","Do not substitute Protect&Bronze variant. Exact product name accompanies root-page indexed price locator."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B006","product_id":"BR-B006","tax_profile_id":"B06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"46.33520066889632107023411371237458193980","reference_price_brl":"57.75","savings_vs_reference_brl":"11.41479933110367892976588628762541806020","fixed_residual_brl":"42.15750000000000000000000000000000000000","modeled_net_tax_total_brl":"4.177700668896321070234113712374581939799","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"4.177700668896321070234113712374581939799","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.016256773655689870779491454772822009170","display":{"price_brl":"46.34","fixed_residual_brl":"42.16","modeled_net_tax_total_brl":"4.18","modeled_tax_share_percent":"9.02","savings_vs_reference_brl":"11.41"},"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":"36.38250000000000000000000000000000000000","retailer_fixed_residual_brl":"5.7750","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"50.70731707317073170731707317073170731707","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"57.75","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"40.56020066889632107023411371237458193980","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"40.56020066889632107023411371237458193980","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"4.177700668896321070234113712374581939799","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"40.56020066889632107023411371237458193980","retailer_PC_revenue_base":"46.33520066889632107023411371237458193980","retailer_PC_credit_base":"40.56020066889632107023411371237458193980","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":"4.177700668896321070234113712374581939799","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-P014","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.","Do not substitute Protect&Bronze variant. Exact product name accompanies root-page indexed price locator."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B006","product_id":"BR-B006","tax_profile_id":"B06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"42.97592024539877300613496932515337423313","reference_price_brl":"57.75","savings_vs_reference_brl":"14.77407975460122699386503067484662576687","fixed_residual_brl":"42.15750000000000000000000000000000000000","modeled_net_tax_total_brl":"0.8184202453987730061349693251533742331289","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.8184202453987730061349693251533742331289","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.904369332234130255564715581203627370157","display":{"price_brl":"42.98","fixed_residual_brl":"42.16","modeled_net_tax_total_brl":"0.82","modeled_tax_share_percent":"1.90","savings_vs_reference_brl":"14.77"},"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":"36.38250000000000000000000000000000000000","retailer_fixed_residual_brl":"5.7750","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"50.70731707317073170731707317073170731707","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"57.75","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"37.20092024539877300613496932515337423313","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"37.20092024539877300613496932515337423313","supplier_PIS_debit":"0.8184202453987730061349693251533742331289","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"37.20092024539877300613496932515337423313","retailer_PC_revenue_base":"42.97592024539877300613496932515337423313","retailer_PC_credit_base":"37.20092024539877300613496932515337423313","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":"0.8184202453987730061349693251533742331289","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":"0.0000000000000000000000000000000000000011"},"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-P014","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.","Do not substitute Protect&Bronze variant. Exact product name accompanies root-page indexed price locator."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B006","product_id":"BR-B006","tax_profile_id":"B06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"51.41158536585365853658536585365853658537","reference_price_brl":"57.75","savings_vs_reference_brl":"6.33841463414634146341463414634146341463","fixed_residual_brl":"42.15750000000000000000000000000000000000","modeled_net_tax_total_brl":"9.254085365853658536585365853658536585367","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"9.254085365853658536585365853658536585367"},"modeled_tax_share_percent":"18.00000000000000000000000000000000000000","display":{"price_brl":"51.41","fixed_residual_brl":"42.16","modeled_net_tax_total_brl":"9.25","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"6.34"},"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":"36.38250000000000000000000000000000000000","retailer_fixed_residual_brl":"5.7750","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"50.70731707317073170731707317073170731707","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"57.75","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"44.36890243902439024390243902439024390244","supplier_own_ICMS":"7.986402439024390243902439024390243902439","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"36.38250000000000000000000000000000000000","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"44.36890243902439024390243902439024390244","retailer_PC_revenue_base":"42.15750000000000000000000000000000000000","retailer_PC_credit_base":"36.38250000000000000000000000000000000000","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":"7.986402439024390243902439024390243902439"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"9.254085365853658536585365853658536585367"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"7.986402439024390243902439024390243902439"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.267682926829268292682926829268292682928"},"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-P014","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.","Do not substitute Protect&Bronze variant. Exact product name accompanies root-page indexed price locator."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B006","product_id":"BR-B006","tax_profile_id":"B06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"42.15750000000000000000000000000000000000","reference_price_brl":"57.75","savings_vs_reference_brl":"15.59250000000000000000000000000000000000","fixed_residual_brl":"42.15750000000000000000000000000000000000","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":"42.16","fixed_residual_brl":"42.16","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"15.59"},"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":"36.38250000000000000000000000000000000000","retailer_fixed_residual_brl":"5.7750","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"50.70731707317073170731707317073170731707","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"57.75","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"36.38250000000000000000000000000000000000","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"36.38250000000000000000000000000000000000","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"36.38250000000000000000000000000000000000","retailer_PC_revenue_base":"42.15750000000000000000000000000000000000","retailer_PC_credit_base":"36.38250000000000000000000000000000000000","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-P014","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.","Do not substitute Protect&Bronze variant. Exact product name accompanies root-page indexed price locator."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B006","product_id":"BR-B006","tax_profile_id":"B06","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"42.15750000000000000000000000000000000000","reference_price_brl":"57.75","savings_vs_reference_brl":"15.59250000000000000000000000000000000000","fixed_residual_brl":"42.15750000000000000000000000000000000000","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":"42.16","fixed_residual_brl":"42.16","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"15.59"},"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":"36.38250000000000000000000000000000000000","retailer_fixed_residual_brl":"5.7750","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"50.70731707317073170731707317073170731707","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"57.75","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"36.38250000000000000000000000000000000000","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"36.38250000000000000000000000000000000000","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"36.38250000000000000000000000000000000000","retailer_PC_revenue_base":"42.15750000000000000000000000000000000000","retailer_PC_credit_base":"36.38250000000000000000000000000000000000","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-P014","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.","Do not substitute Protect&Bronze variant. Exact product name accompanies root-page indexed price locator."]}]}