{"scenario":{"scenario_id":"EDU-BR-B007","product_id":"BR-B007","tax_profile_id":"B07","ncm":"3307.20.10","state":"SP","date":"2026-09-14","mode":"educational","path":"goods_retail_non_st","origin_scenario":"Representative domestic_non_zfm route, not a verified exact-unit country/plant. Nonpreferential imports; Chinese footwear excluded from selected route.","imported":false,"zfm_qualified":false,"reference_price_brl":"17.98","price_source_id":"V5-P015","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-DEODORANT","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-P015","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.","Physical-state classificationMEDIUM;3307.20.90 has same researchedIPI but requires alternative classification if exact formulation differs."],"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":"10.73190987868284228769497400346620450606","retailer_fixed_residual_brl":"1.7980","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14.95736568457538994800693240901213171577","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"17.98","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.5.0","scenario_id":"EDU-BR-B007","product_id":"BR-B007","tax_profile_id":"B07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"17.97999999999999999999999999999999999999","reference_price_brl":"17.98","savings_vs_reference_brl":"0.00000000000000000000000000000000000001","fixed_residual_brl":"12.52990987868284228769497400346620450606","modeled_net_tax_total_brl":"5.450090121317157712305025996533795493930","modeled_net_tax_components_brl":{"II":"0","IPI":"0.6805601386481802426343154246100519930671","PIS":"0.2698308769497400346620450606585788561522","COFINS":"1.263299105719237435008665511265164644713","ICMS":"3.236399999999999999999999999999999999998"},"modeled_tax_share_percent":"30.31195840554592720970537261698440207972","display":{"price_brl":"17.98","fixed_residual_brl":"12.53","modeled_net_tax_total_brl":"5.45","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":"10.73190987868284228769497400346620450606","retailer_fixed_residual_brl":"1.7980","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14.95736568457538994800693240901213171577","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"17.98","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"14.95736568457538994800693240901213171576","supplier_own_ICMS":"2.692325823223570190641247833622183708837","supplier_IPI":"0.6805601386481802426343154246100519930671","supplier_PC_base":"12.26503986135181975736568457538994800692","supplier_PIS_debit":"0.2698308769497400346620450606585788561522","supplier_COFINS_debit":"1.263299105719237435008665511265164644713","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"15.63792582322357019064124783362218370883","retailer_PC_revenue_base":"14.74359999999999999999999999999999999999","retailer_PC_credit_base":"12.26503986135181975736568457538994800692","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":"0.6805601386481802426343154246100519930671","PIS":"0.2698308769497400346620450606585788561522","COFINS":"1.263299105719237435008665511265164644713","ICMS":"2.692325823223570190641247833622183708837"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"3.236399999999999999999999999999999999998"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"2.692325823223570190641247833622183708837"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.544074176776429809358752166377816291161"},"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-P015","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.","Physical-state classificationMEDIUM;3307.20.90 has same researchedIPI but requires alternative classification if exact formulation differs."]},"toggle_cases":[{"engine_version":"0.5.0","scenario_id":"EDU-BR-B007","product_id":"BR-B007","tax_profile_id":"B07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"17.97999999999999999999999999999999999999","reference_price_brl":"17.98","savings_vs_reference_brl":"0.00000000000000000000000000000000000001","fixed_residual_brl":"12.52990987868284228769497400346620450606","modeled_net_tax_total_brl":"5.450090121317157712305025996533795493930","modeled_net_tax_components_brl":{"II":"0","IPI":"0.6805601386481802426343154246100519930671","PIS":"0.2698308769497400346620450606585788561522","COFINS":"1.263299105719237435008665511265164644713","ICMS":"3.236399999999999999999999999999999999998"},"modeled_tax_share_percent":"30.31195840554592720970537261698440207972","display":{"price_brl":"17.98","fixed_residual_brl":"12.53","modeled_net_tax_total_brl":"5.45","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":"10.73190987868284228769497400346620450606","retailer_fixed_residual_brl":"1.7980","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14.95736568457538994800693240901213171577","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"17.98","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"14.95736568457538994800693240901213171576","supplier_own_ICMS":"2.692325823223570190641247833622183708837","supplier_IPI":"0.6805601386481802426343154246100519930671","supplier_PC_base":"12.26503986135181975736568457538994800692","supplier_PIS_debit":"0.2698308769497400346620450606585788561522","supplier_COFINS_debit":"1.263299105719237435008665511265164644713","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"15.63792582322357019064124783362218370883","retailer_PC_revenue_base":"14.74359999999999999999999999999999999999","retailer_PC_credit_base":"12.26503986135181975736568457538994800692","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":"0.6805601386481802426343154246100519930671","PIS":"0.2698308769497400346620450606585788561522","COFINS":"1.263299105719237435008665511265164644713","ICMS":"2.692325823223570190641247833622183708837"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"3.236399999999999999999999999999999999998"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"2.692325823223570190641247833622183708837"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.544074176776429809358752166377816291161"},"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-P015","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.","Physical-state classificationMEDIUM;3307.20.90 has same researchedIPI but requires alternative classification if exact formulation differs."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B007","product_id":"BR-B007","tax_profile_id":"B07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"17.15004861140465824068985923828042439868","reference_price_brl":"17.98","savings_vs_reference_brl":"0.82995138859534175931014076171957560132","fixed_residual_brl":"12.52990987868284228769497400346620450606","modeled_net_tax_total_brl":"4.620138732721815952994885234814219892627","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.2698308769497400346620450606585788561522","COFINS":"1.263299105719237435008665511265164644713","ICMS":"3.087008750052838483324174662890476391762"},"modeled_tax_share_percent":"26.93950808774651008198537558165300243740","display":{"price_brl":"17.15","fixed_residual_brl":"12.53","modeled_net_tax_total_brl":"4.62","modeled_tax_share_percent":"26.94","savings_vs_reference_brl":"0.83"},"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":"10.73190987868284228769497400346620450606","retailer_fixed_residual_brl":"1.7980","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14.95736568457538994800693240901213171577","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"17.98","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"14.95736568457538994800693240901213171576","supplier_own_ICMS":"2.692325823223570190641247833622183708837","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"12.26503986135181975736568457538994800692","supplier_PIS_debit":"0.2698308769497400346620450606585788561522","supplier_COFINS_debit":"1.263299105719237435008665511265164644713","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"14.95736568457538994800693240901213171576","retailer_PC_revenue_base":"14.06303986135181975736568457538994800692","retailer_PC_credit_base":"12.26503986135181975736568457538994800692","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":"0.2698308769497400346620450606585788561522","COFINS":"1.263299105719237435008665511265164644713","ICMS":"2.692325823223570190641247833622183708837"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"3.087008750052838483324174662890476391762"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"2.692325823223570190641247833622183708837"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.394682926829268292682926829268292682925"},"price_reconciliation_error":"-0.000000000000000000000000000000000000007"},"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-P015","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.","Physical-state classificationMEDIUM;3307.20.90 has same researchedIPI but requires alternative classification if exact formulation differs."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B007","product_id":"BR-B007","tax_profile_id":"B07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"14.62109917504332755632582322357019064125","reference_price_brl":"17.98","savings_vs_reference_brl":"3.35890082495667244367417677642980935875","fixed_residual_brl":"12.52990987868284228769497400346620450606","modeled_net_tax_total_brl":"2.091189296360485268630849220103986135182","modeled_net_tax_components_brl":{"II":"0","IPI":"0.5580593136915077989601386481802426343153","PIS":"0.2698308769497400346620450606585788561525","COFINS":"1.263299105719237435008665511265164644714","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"14.30254505030596186601785814758802477703","display":{"price_brl":"14.62","fixed_residual_brl":"12.53","modeled_net_tax_total_brl":"2.09","modeled_tax_share_percent":"14.30","savings_vs_reference_brl":"3.36"},"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":"10.73190987868284228769497400346620450606","retailer_fixed_residual_brl":"1.7980","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14.95736568457538994800693240901213171577","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"17.98","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"12.26503986135181975736568457538994800693","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.5580593136915077989601386481802426343153","supplier_PC_base":"12.26503986135181975736568457538994800693","supplier_PIS_debit":"0.2698308769497400346620450606585788561525","supplier_COFINS_debit":"1.263299105719237435008665511265164644714","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"12.82309917504332755632582322357019064125","retailer_PC_revenue_base":"14.62109917504332755632582322357019064125","retailer_PC_credit_base":"12.26503986135181975736568457538994800693","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":"0.5580593136915077989601386481802426343153","PIS":"0.2698308769497400346620450606585788561525","COFINS":"1.263299105719237435008665511265164644714","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":"0.000000000000000000000000000000000000008"},"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-P015","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.","Physical-state classificationMEDIUM;3307.20.90 has same researchedIPI but requires alternative classification if exact formulation differs."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B007","product_id":"BR-B007","tax_profile_id":"B07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"17.59279712864018272289746308834325801451","reference_price_brl":"17.98","savings_vs_reference_brl":"0.38720287135981727710253691165674198549","fixed_residual_brl":"12.52990987868284228769497400346620450606","modeled_net_tax_total_brl":"5.062887249957340435202489084877053508451","modeled_net_tax_components_brl":{"II":"0","IPI":"0.6638685856378569813879888478637630924568","PIS":"0.00000000000000000000000000000000000000","COFINS":"1.232315181164250563692956881111503973382","ICMS":"3.166703483155232890121543355901786442612"},"modeled_tax_share_percent":"28.77818241713943490319117656620356691082","display":{"price_brl":"17.59","fixed_residual_brl":"12.53","modeled_net_tax_total_brl":"5.06","modeled_tax_share_percent":"28.78","savings_vs_reference_brl":"0.39"},"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":"10.73190987868284228769497400346620450606","retailer_fixed_residual_brl":"1.7980","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14.95736568457538994800693240901213171577","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"17.98","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"14.59051836566718640413162302997281521883","supplier_own_ICMS":"2.626293305820093552743692145395106739389","supplier_IPI":"0.6638685856378569813879888478637630924568","supplier_PC_base":"11.96422505984709285138793088457770847944","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"1.232315181164250563692956881111503973382","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"15.25438695130504338551961187783657831129","retailer_PC_revenue_base":"14.42609364548494983277591973244147157190","retailer_PC_credit_base":"11.96422505984709285138793088457770847944","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":"0.6638685856378569813879888478637630924568","PIS":"0.00000000000000000000000000000000000000","COFINS":"1.232315181164250563692956881111503973382","ICMS":"2.626293305820093552743692145395106739389"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"3.166703483155232890121543355901786442612"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"2.626293305820093552743692145395106739389"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.540410177335139337377851210506679703223"},"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-P015","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.","Physical-state classificationMEDIUM;3307.20.90 has same researchedIPI but requires alternative classification if exact formulation differs."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B007","product_id":"BR-B007","tax_profile_id":"B07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"16.31732754750860392039503217118060751159","reference_price_brl":"17.98","savings_vs_reference_brl":"1.66267245249139607960496782881939248841","fixed_residual_brl":"12.52990987868284228769497400346620450606","modeled_net_tax_total_brl":"3.787417668825761632700058167714403005529","modeled_net_tax_components_brl":{"II":"0","IPI":"0.6088856046187706669785541886848624682349","PIS":"0.2414131056554422600503981882170311852079","COFINS":"0.00000000000000000000000000000000000000","ICMS":"2.937118958551548705671105790812509352086"},"modeled_tax_share_percent":"23.21101698668811731944946499576368657853","display":{"price_brl":"16.32","fixed_residual_brl":"12.53","modeled_net_tax_total_brl":"3.79","modeled_tax_share_percent":"23.21","savings_vs_reference_brl":"1.66"},"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":"10.73190987868284228769497400346620450606","retailer_fixed_residual_brl":"1.7980","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14.95736568457538994800693240901213171577","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"17.98","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"13.38210120041254213139679535571126303813","supplier_own_ICMS":"2.408778216074257583651423164028027346863","supplier_IPI":"0.6088856046187706669785541886848624682349","supplier_PC_base":"10.97332298433828454774537219168323569127","supplier_PIS_debit":"0.2414131056554422600503981882170311852079","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"13.99098680503131279837534954439612550636","retailer_PC_revenue_base":"13.38020858895705521472392638036809815950","retailer_PC_credit_base":"10.97332298433828454774537219168323569127","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":"0.6088856046187706669785541886848624682349","PIS":"0.2414131056554422600503981882170311852079","COFINS":"0.00000000000000000000000000000000000000","ICMS":"2.408778216074257583651423164028027346863"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"2.937118958551548705671105790812509352086"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"2.408778216074257583651423164028027346863"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.528340742477291122019682626784482005223"},"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-P015","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.","Physical-state classificationMEDIUM;3307.20.90 has same researchedIPI but requires alternative classification if exact formulation differs."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B007","product_id":"BR-B007","tax_profile_id":"B07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"14.06303986135181975736568457538994800693","reference_price_brl":"17.98","savings_vs_reference_brl":"3.91696013864818024263431542461005199307","fixed_residual_brl":"12.52990987868284228769497400346620450606","modeled_net_tax_total_brl":"1.533129982668977469670710571923743500866","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.2698308769497400346620450606585788561525","COFINS":"1.263299105719237435008665511265164644714","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"10.90183913139818302681143363616219809439","display":{"price_brl":"14.06","fixed_residual_brl":"12.53","modeled_net_tax_total_brl":"1.53","modeled_tax_share_percent":"10.90","savings_vs_reference_brl":"3.92"},"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":"10.73190987868284228769497400346620450606","retailer_fixed_residual_brl":"1.7980","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14.95736568457538994800693240901213171577","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"17.98","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"12.26503986135181975736568457538994800693","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"12.26503986135181975736568457538994800693","supplier_PIS_debit":"0.2698308769497400346620450606585788561525","supplier_COFINS_debit":"1.263299105719237435008665511265164644714","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"12.26503986135181975736568457538994800693","retailer_PC_revenue_base":"14.06303986135181975736568457538994800693","retailer_PC_credit_base":"12.26503986135181975736568457538994800693","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":"0.2698308769497400346620450606585788561525","COFINS":"1.263299105719237435008665511265164644714","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-P015","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.","Physical-state classificationMEDIUM;3307.20.90 has same researchedIPI but requires alternative classification if exact formulation differs."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B007","product_id":"BR-B007","tax_profile_id":"B07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"16.78320129249645469681454985924110790176","reference_price_brl":"17.98","savings_vs_reference_brl":"1.19679870750354530318545014075889209824","fixed_residual_brl":"12.52990987868284228769497400346620450606","modeled_net_tax_total_brl":"4.253291413813612409119575855774903395699","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"1.232315181164250563692956881111503973382","ICMS":"3.020976232649361845426618974663399422317"},"modeled_tax_share_percent":"25.34255139819601778992111458868948136458","display":{"price_brl":"16.78","fixed_residual_brl":"12.53","modeled_net_tax_total_brl":"4.25","modeled_tax_share_percent":"25.34","savings_vs_reference_brl":"1.20"},"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":"10.73190987868284228769497400346620450606","retailer_fixed_residual_brl":"1.7980","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14.95736568457538994800693240901213171577","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"17.98","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"14.59051836566718640413162302997281521883","supplier_own_ICMS":"2.626293305820093552743692145395106739389","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"11.96422505984709285138793088457770847944","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"1.232315181164250563692956881111503973382","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"14.59051836566718640413162302997281521883","retailer_PC_revenue_base":"13.76222505984709285138793088457770847944","retailer_PC_credit_base":"11.96422505984709285138793088457770847944","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":"1.232315181164250563692956881111503973382","ICMS":"2.626293305820093552743692145395106739389"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"3.020976232649361845426618974663399422317"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"2.626293305820093552743692145395106739389"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.394682926829268292682926829268292682928"},"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-P015","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.","Physical-state classificationMEDIUM;3307.20.90 has same researchedIPI but requires alternative classification if exact formulation differs."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B007","product_id":"BR-B007","tax_profile_id":"B07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"15.57478412724181042407972218497955572106","reference_price_brl":"17.98","savings_vs_reference_brl":"2.40521587275818957592027781502044427894","fixed_residual_brl":"12.52990987868284228769497400346620450606","modeled_net_tax_total_brl":"3.044874248558968136384748181513351214999","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.2414131056554422600503981882170311852079","COFINS":"0.00000000000000000000000000000000000000","ICMS":"2.803461142903525876334349993296320029791"},"modeled_tax_share_percent":"19.55002537231438917088665386325295523845","display":{"price_brl":"15.57","fixed_residual_brl":"12.53","modeled_net_tax_total_brl":"3.04","modeled_tax_share_percent":"19.55","savings_vs_reference_brl":"2.41"},"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":"10.73190987868284228769497400346620450606","retailer_fixed_residual_brl":"1.7980","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14.95736568457538994800693240901213171577","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"17.98","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"13.38210120041254213139679535571126303813","supplier_own_ICMS":"2.408778216074257583651423164028027346863","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"10.97332298433828454774537219168323569127","supplier_PIS_debit":"0.2414131056554422600503981882170311852079","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"13.38210120041254213139679535571126303813","retailer_PC_revenue_base":"12.77132298433828454774537219168323569127","retailer_PC_credit_base":"10.97332298433828454774537219168323569127","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":"0.2414131056554422600503981882170311852079","COFINS":"0.00000000000000000000000000000000000000","ICMS":"2.408778216074257583651423164028027346863"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"2.803461142903525876334349993296320029791"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"2.408778216074257583651423164028027346863"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.394682926829268292682926829268292682928"},"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-P015","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.","Physical-state classificationMEDIUM;3307.20.90 has same researchedIPI but requires alternative classification if exact formulation differs."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B007","product_id":"BR-B007","tax_profile_id":"B07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"14.30659730007013557612608173982599421525","reference_price_brl":"17.98","savings_vs_reference_brl":"3.67340269992986442387391826017400578475","fixed_residual_brl":"12.52990987868284228769497400346620450606","modeled_net_tax_total_brl":"1.776687421387293288431107736359789709196","modeled_net_tax_components_brl":{"II":"0","IPI":"0.5443722402230427247381508552482857358145","PIS":"0.00000000000000000000000000000000000000","COFINS":"1.232315181164250563692956881111503973382","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"12.41865821846109690207371005939142907302","display":{"price_brl":"14.31","fixed_residual_brl":"12.53","modeled_net_tax_total_brl":"1.78","modeled_tax_share_percent":"12.42","savings_vs_reference_brl":"3.67"},"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":"10.73190987868284228769497400346620450606","retailer_fixed_residual_brl":"1.7980","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14.95736568457538994800693240901213171577","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"17.98","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"11.96422505984709285138793088457770847944","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.5443722402230427247381508552482857358145","supplier_PC_base":"11.96422505984709285138793088457770847944","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"1.232315181164250563692956881111503973382","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"12.50859730007013557612608173982599421525","retailer_PC_revenue_base":"14.30659730007013557612608173982599421525","retailer_PC_credit_base":"11.96422505984709285138793088457770847944","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":"0.5443722402230427247381508552482857358145","PIS":"0.00000000000000000000000000000000000000","COFINS":"1.232315181164250563692956881111503973382","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-P015","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.","Physical-state classificationMEDIUM;3307.20.90 has same researchedIPI but requires alternative classification if exact formulation differs."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B007","product_id":"BR-B007","tax_profile_id":"B07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"13.27060918012567649466778662640482291522","reference_price_brl":"17.98","savings_vs_reference_brl":"4.70939081987432350533221337359517708478","fixed_residual_brl":"12.52990987868284228769497400346620450606","modeled_net_tax_total_brl":"0.7406993014428342069728126229386184091607","modeled_net_tax_components_brl":{"II":"0","IPI":"0.4992861957873919469224144347215872239528","PIS":"0.2414131056554422600503981882170311852079","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"5.581501884270090237521752659298613592099","display":{"price_brl":"13.27","fixed_residual_brl":"12.53","modeled_net_tax_total_brl":"0.74","modeled_tax_share_percent":"5.58","savings_vs_reference_brl":"4.71"},"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":"10.73190987868284228769497400346620450606","retailer_fixed_residual_brl":"1.7980","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14.95736568457538994800693240901213171577","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"17.98","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"10.97332298433828454774537219168323569127","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.4992861957873919469224144347215872239528","supplier_PC_base":"10.97332298433828454774537219168323569127","supplier_PIS_debit":"0.2414131056554422600503981882170311852079","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"11.47260918012567649466778662640482291522","retailer_PC_revenue_base":"13.27060918012567649466778662640482291522","retailer_PC_credit_base":"10.97332298433828454774537219168323569127","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":"0.4992861957873919469224144347215872239528","PIS":"0.2414131056554422600503981882170311852079","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":"-0.0000000000000000000000000000000000000007"},"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-P015","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.","Physical-state classificationMEDIUM;3307.20.90 has same researchedIPI but requires alternative classification if exact formulation differs."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B007","product_id":"BR-B007","tax_profile_id":"B07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"16.00658536585365853658536585365853658535","reference_price_brl":"17.98","savings_vs_reference_brl":"1.97341463414634146341463414634146341465","fixed_residual_brl":"12.52990987868284228769497400346620450606","modeled_net_tax_total_brl":"3.476675487170816248890391850192332079297","modeled_net_tax_components_brl":{"II":"0","IPI":"0.5954901213171577123050259965337954939337","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"2.881185365853658536585365853658536585363"},"modeled_tax_share_percent":"21.72028204458583604377863773414686261010","display":{"price_brl":"16.01","fixed_residual_brl":"12.53","modeled_net_tax_total_brl":"3.48","modeled_tax_share_percent":"21.72","savings_vs_reference_brl":"1.97"},"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":"10.73190987868284228769497400346620450606","retailer_fixed_residual_brl":"1.7980","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14.95736568457538994800693240901213171577","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"17.98","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"13.08769497400346620450606585788561525129","supplier_own_ICMS":"2.355785095320623916811091854419410745232","supplier_IPI":"0.5954901213171577123050259965337954939337","supplier_PC_base":"10.73190987868284228769497400346620450606","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"13.68318509532062391681109185441941074522","retailer_PC_revenue_base":"13.12539999999999999999999999999999999999","retailer_PC_credit_base":"10.73190987868284228769497400346620450606","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":"0.5954901213171577123050259965337954939337","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"2.355785095320623916811091854419410745232"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"2.881185365853658536585365853658536585363"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"2.355785095320623916811091854419410745232"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.525400270533034619774273999239125840131"},"price_reconciliation_error":"-0.000000000000000000000000000000000000007"},"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-P015","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.","Physical-state classificationMEDIUM;3307.20.90 has same researchedIPI but requires alternative classification if exact formulation differs."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B007","product_id":"BR-B007","tax_profile_id":"B07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"13.76222505984709285138793088457770847944","reference_price_brl":"17.98","savings_vs_reference_brl":"4.21777494015290714861206911542229152056","fixed_residual_brl":"12.52990987868284228769497400346620450606","modeled_net_tax_total_brl":"1.232315181164250563692956881111503973382","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"1.232315181164250563692956881111503973382","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"8.954330973409777792586725108157904103144","display":{"price_brl":"13.76","fixed_residual_brl":"12.53","modeled_net_tax_total_brl":"1.23","modeled_tax_share_percent":"8.95","savings_vs_reference_brl":"4.22"},"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":"10.73190987868284228769497400346620450606","retailer_fixed_residual_brl":"1.7980","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14.95736568457538994800693240901213171577","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"17.98","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"11.96422505984709285138793088457770847944","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"11.96422505984709285138793088457770847944","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"1.232315181164250563692956881111503973382","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"11.96422505984709285138793088457770847944","retailer_PC_revenue_base":"13.76222505984709285138793088457770847944","retailer_PC_credit_base":"11.96422505984709285138793088457770847944","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":"1.232315181164250563692956881111503973382","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"price_reconciliation_error":"-0.000000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S012","V5-P015","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.","Physical-state classificationMEDIUM;3307.20.90 has same researchedIPI but requires alternative classification if exact formulation differs."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B007","product_id":"BR-B007","tax_profile_id":"B07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"12.77132298433828454774537219168323569127","reference_price_brl":"17.98","savings_vs_reference_brl":"5.20867701566171545225462780831676430873","fixed_residual_brl":"12.52990987868284228769497400346620450606","modeled_net_tax_total_brl":"0.2414131056554422600503981882170311852079","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.2414131056554422600503981882170311852079","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.890274844285840452300797394210921022496","display":{"price_brl":"12.77","fixed_residual_brl":"12.53","modeled_net_tax_total_brl":"0.24","modeled_tax_share_percent":"1.89","savings_vs_reference_brl":"5.21"},"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":"10.73190987868284228769497400346620450606","retailer_fixed_residual_brl":"1.7980","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14.95736568457538994800693240901213171577","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"17.98","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"10.97332298433828454774537219168323569127","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"10.97332298433828454774537219168323569127","supplier_PIS_debit":"0.2414131056554422600503981882170311852079","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"10.97332298433828454774537219168323569127","retailer_PC_revenue_base":"12.77132298433828454774537219168323569127","retailer_PC_credit_base":"10.97332298433828454774537219168323569127","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":"0.2414131056554422600503981882170311852079","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":"0.0000000000000000000000000000000000000021"},"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-P015","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.","Physical-state classificationMEDIUM;3307.20.90 has same researchedIPI but requires alternative classification if exact formulation differs."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B007","product_id":"BR-B007","tax_profile_id":"B07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"15.28037790083273449718899268715390793422","reference_price_brl":"17.98","savings_vs_reference_brl":"2.69962209916726550281100731284609206578","fixed_residual_brl":"12.52990987868284228769497400346620450606","modeled_net_tax_total_brl":"2.750468022149892209494018683687703428160","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"2.750468022149892209494018683687703428160"},"modeled_tax_share_percent":"18.00000000000000000000000000000000000000","display":{"price_brl":"15.28","fixed_residual_brl":"12.53","modeled_net_tax_total_brl":"2.75","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"2.70"},"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":"10.73190987868284228769497400346620450606","retailer_fixed_residual_brl":"1.7980","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14.95736568457538994800693240901213171577","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"17.98","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"13.08769497400346620450606585788561525129","supplier_own_ICMS":"2.355785095320623916811091854419410745232","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"10.73190987868284228769497400346620450606","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"13.08769497400346620450606585788561525129","retailer_PC_revenue_base":"12.52990987868284228769497400346620450606","retailer_PC_credit_base":"10.73190987868284228769497400346620450606","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":"2.355785095320623916811091854419410745232"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"2.750468022149892209494018683687703428160"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"2.355785095320623916811091854419410745232"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.394682926829268292682926829268292682928"},"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-P015","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.","Physical-state classificationMEDIUM;3307.20.90 has same researchedIPI but requires alternative classification if exact formulation differs."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B007","product_id":"BR-B007","tax_profile_id":"B07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"13.01821177816291161178509532062391681109","reference_price_brl":"17.98","savings_vs_reference_brl":"4.96178822183708838821490467937608318891","fixed_residual_brl":"12.52990987868284228769497400346620450606","modeled_net_tax_total_brl":"0.4883018994800693240901213171577123050257","modeled_net_tax_components_brl":{"II":"0","IPI":"0.4883018994800693240901213171577123050257","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"3.750913779872283853659260521693505185385","display":{"price_brl":"13.02","fixed_residual_brl":"12.53","modeled_net_tax_total_brl":"0.49","modeled_tax_share_percent":"3.75","savings_vs_reference_brl":"4.96"},"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":"10.73190987868284228769497400346620450606","retailer_fixed_residual_brl":"1.7980","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14.95736568457538994800693240901213171577","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"17.98","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"10.73190987868284228769497400346620450606","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.4883018994800693240901213171577123050257","supplier_PC_base":"10.73190987868284228769497400346620450606","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"11.22021177816291161178509532062391681109","retailer_PC_revenue_base":"13.01821177816291161178509532062391681109","retailer_PC_credit_base":"10.73190987868284228769497400346620450606","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":"0.4883018994800693240901213171577123050257","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":"0.0000000000000000000000000000000000000043"},"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-P015","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.","Physical-state classificationMEDIUM;3307.20.90 has same researchedIPI but requires alternative classification if exact formulation differs."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B007","product_id":"BR-B007","tax_profile_id":"B07","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"12.52990987868284228769497400346620450606","reference_price_brl":"17.98","savings_vs_reference_brl":"5.45009012131715771230502599653379549394","fixed_residual_brl":"12.52990987868284228769497400346620450606","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":"12.53","fixed_residual_brl":"12.53","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"5.45"},"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":"10.73190987868284228769497400346620450606","retailer_fixed_residual_brl":"1.7980","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"14.95736568457538994800693240901213171577","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"17.98","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"10.73190987868284228769497400346620450606","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"10.73190987868284228769497400346620450606","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"10.73190987868284228769497400346620450606","retailer_PC_revenue_base":"12.52990987868284228769497400346620450606","retailer_PC_credit_base":"10.73190987868284228769497400346620450606","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-P015","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.","Physical-state classificationMEDIUM;3307.20.90 has same researchedIPI but requires alternative classification if exact formulation differs."]}]}