{"scenario":{"scenario_id":"EDU-BR-C001","product_id":"BR-C001","tax_profile_id":"C01","ncm":"6109.10.00","state":"SP","date":"2026-09-14","mode":"educational","path":"goods_retail_non_st","origin_scenario":"Manufacturer/retailer explicitly states BR","imported":false,"zfm_qualified":false,"reference_price_brl":"89.99","price_source_id":"V5-P016","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":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"rate_rule_ids":{"ICMS":"R-SP-ICMS-18","ICMS_OWN":"R-SP-ICMS-18","IPI":"R-V5-IPI-CLOTHES","II":"R-V5-II-DOMESTIC-NA","PIS_UP":"R-PIS-NC","COFINS_UP":"R-COFINS-NC","PIS_RETAIL":"R-PIS-NC","COFINS_RETAIL":"R-COFINS-NC","PIS_CREDIT":"R-PIS-NC","COFINS_CREDIT":"R-COFINS-NC","PIS_IMPORT":"R-PIS-IMPORT-STD","COFINS_IMPORT":"R-COFINS-IMPORT-STD","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":"ordinary_non_cumulative","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":["S008","S009","S010","S012","V5-P016","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."],"confidence":"MEDIUM","educational_ready":true,"actual_sale_verified":false,"education_use_allowed":true,"calculation_boundary":"Representative supplier/importer→retailer chain. No payroll/corporate tax, upstream allocations, ownership expenses or personal parcel imports.","expected_effective_to":"2026-12-31","calibrated":{"upstream_fixed_residual_brl":"57.96705850000000000000000000000000000000","retailer_fixed_residual_brl":"8.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"77.89700799569979170866088826177517973527","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"89.99","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.5.0","scenario_id":"EDU-BR-C001","product_id":"BR-C001","tax_profile_id":"C01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"89.99000000000000000000000000000000","reference_price_brl":"89.99","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"66.96605850000000000000000000000000000000","modeled_net_tax_total_brl":"23.02394150000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"1.217564700000000000000000000000000000000","COFINS":"5.608176799999999999999999999999999999998","ICMS":"16.19820000000000000000000000000000000000"},"modeled_tax_share_percent":"25.585000","display":{"price_brl":"89.99","fixed_residual_brl":"66.97","modeled_net_tax_total_brl":"23.02","modeled_tax_share_percent":"25.59","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"57.96705850000000000000000000000000000000","retailer_fixed_residual_brl":"8.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"77.89700799569979170866088826177517973527","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"89.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"77.89700799569979170866088826177517973527","supplier_own_ICMS":"14.02146143922596250755895988711953235235","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"63.87554655647382920110192837465564738292","supplier_PIS_debit":"1.053946518181818181818181818181818181818","supplier_COFINS_debit":"4.854541538292011019283746556473829201102","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"77.89700799569979170866088826177517973527","retailer_PC_revenue_base":"73.7918000000000000000000000000000000","retailer_PC_credit_base":"63.87554655647382920110192837465564738292","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":"1.053946518181818181818181818181818181818","COFINS":"4.854541538292011019283746556473829201102","ICMS":"14.02146143922596250755895988711953235235"},"retailer_debits":{"IPI":"0","PIS":"1.21756470000000000000000000000000000000","COFINS":"5.6081768000000000000000000000000000000","ICMS":"16.1982000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"1.053946518181818181818181818181818181818","COFINS":"4.854541538292011019283746556473829201102","ICMS":"14.02146143922596250755895988711953235235"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.163618181818181818181818181818181818182","COFINS":"0.753635261707988980716253443526170798898","ICMS":"2.17673856077403749244104011288046764765"},"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":["S008","S009","S010","S012","V5-P016","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."]},"toggle_cases":[{"engine_version":"0.5.0","scenario_id":"EDU-BR-C001","product_id":"BR-C001","tax_profile_id":"C01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"89.99000000000000000000000000000000","reference_price_brl":"89.99","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"66.96605850000000000000000000000000000000","modeled_net_tax_total_brl":"23.02394150000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"1.217564700000000000000000000000000000000","COFINS":"5.608176799999999999999999999999999999998","ICMS":"16.19820000000000000000000000000000000000"},"modeled_tax_share_percent":"25.585000","display":{"price_brl":"89.99","fixed_residual_brl":"66.97","modeled_net_tax_total_brl":"23.02","modeled_tax_share_percent":"25.59","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"57.96705850000000000000000000000000000000","retailer_fixed_residual_brl":"8.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"77.89700799569979170866088826177517973527","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"89.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"77.89700799569979170866088826177517973527","supplier_own_ICMS":"14.02146143922596250755895988711953235235","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"63.87554655647382920110192837465564738292","supplier_PIS_debit":"1.053946518181818181818181818181818181818","supplier_COFINS_debit":"4.854541538292011019283746556473829201102","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"77.89700799569979170866088826177517973527","retailer_PC_revenue_base":"73.7918000000000000000000000000000000","retailer_PC_credit_base":"63.87554655647382920110192837465564738292","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":"1.053946518181818181818181818181818181818","COFINS":"4.854541538292011019283746556473829201102","ICMS":"14.02146143922596250755895988711953235235"},"retailer_debits":{"IPI":"0","PIS":"1.21756470000000000000000000000000000000","COFINS":"5.6081768000000000000000000000000000000","ICMS":"16.1982000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"1.053946518181818181818181818181818181818","COFINS":"4.854541538292011019283746556473829201102","ICMS":"14.02146143922596250755895988711953235235"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.163618181818181818181818181818181818182","COFINS":"0.753635261707988980716253443526170798898","ICMS":"2.17673856077403749244104011288046764765"},"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":["S008","S009","S010","S012","V5-P016","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C001","product_id":"BR-C001","tax_profile_id":"C01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"89.99000000000000000000000000000000","reference_price_brl":"89.99","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"66.96605850000000000000000000000000000000","modeled_net_tax_total_brl":"23.02394150000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"1.217564700000000000000000000000000000000","COFINS":"5.608176799999999999999999999999999999998","ICMS":"16.19820000000000000000000000000000000000"},"modeled_tax_share_percent":"25.585000","display":{"price_brl":"89.99","fixed_residual_brl":"66.97","modeled_net_tax_total_brl":"23.02","modeled_tax_share_percent":"25.59","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"57.96705850000000000000000000000000000000","retailer_fixed_residual_brl":"8.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"77.89700799569979170866088826177517973527","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"89.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"77.89700799569979170866088826177517973527","supplier_own_ICMS":"14.02146143922596250755895988711953235235","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"63.87554655647382920110192837465564738292","supplier_PIS_debit":"1.053946518181818181818181818181818181818","supplier_COFINS_debit":"4.854541538292011019283746556473829201102","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"77.89700799569979170866088826177517973527","retailer_PC_revenue_base":"73.7918000000000000000000000000000000","retailer_PC_credit_base":"63.87554655647382920110192837465564738292","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":"1.053946518181818181818181818181818181818","COFINS":"4.854541538292011019283746556473829201102","ICMS":"14.02146143922596250755895988711953235235"},"retailer_debits":{"IPI":"0","PIS":"1.21756470000000000000000000000000000000","COFINS":"5.6081768000000000000000000000000000000","ICMS":"16.1982000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"1.053946518181818181818181818181818181818","COFINS":"4.854541538292011019283746556473829201102","ICMS":"14.02146143922596250755895988711953235235"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.163618181818181818181818181818181818182","COFINS":"0.753635261707988980716253443526170798898","ICMS":"2.17673856077403749244104011288046764765"},"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":["S008","S009","S010","S012","V5-P016","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C001","product_id":"BR-C001","tax_profile_id":"C01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"73.7918000000000000000000000000000000","reference_price_brl":"89.99","savings_vs_reference_brl":"16.1982000000000000000000000000000000","fixed_residual_brl":"66.96605850000000000000000000000000000000","modeled_net_tax_total_brl":"6.825741499999999999999999999999999999998","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"1.217564700000000000000000000000000000000","COFINS":"5.608176799999999999999999999999999999998","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.249999999999999999999999999999999999997","display":{"price_brl":"73.79","fixed_residual_brl":"66.97","modeled_net_tax_total_brl":"6.83","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"16.20"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"57.96705850000000000000000000000000000000","retailer_fixed_residual_brl":"8.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"77.89700799569979170866088826177517973527","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"89.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"63.87554655647382920110192837465564738292","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"63.87554655647382920110192837465564738292","supplier_PIS_debit":"1.053946518181818181818181818181818181818","supplier_COFINS_debit":"4.854541538292011019283746556473829201102","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"63.87554655647382920110192837465564738292","retailer_PC_revenue_base":"73.7918000000000000000000000000000000","retailer_PC_credit_base":"63.87554655647382920110192837465564738292","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":"1.053946518181818181818181818181818181818","COFINS":"4.854541538292011019283746556473829201102","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"1.21756470000000000000000000000000000000","COFINS":"5.6081768000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"1.053946518181818181818181818181818181818","COFINS":"4.854541538292011019283746556473829201102","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.163618181818181818181818181818181818182","COFINS":"0.753635261707988980716253443526170798898","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":["S008","S009","S010","S012","V5-P016","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C001","product_id":"BR-C001","tax_profile_id":"C01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"88.38303571428571428571428571428571428571","reference_price_brl":"89.99","savings_vs_reference_brl":"1.60696428571428571428571428571428571429","fixed_residual_brl":"66.96605850000000000000000000000000000000","modeled_net_tax_total_brl":"21.41697721428571428571428571428571428571","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"5.508030785714285714285714285714285714283","ICMS":"15.90894642857142857142857142857142857143"},"modeled_tax_share_percent":"24.23200000000000000000000000000000000000","display":{"price_brl":"88.38","fixed_residual_brl":"66.97","modeled_net_tax_total_brl":"21.42","modeled_tax_share_percent":"24.23","savings_vs_reference_brl":"1.61"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"57.96705850000000000000000000000000000000","retailer_fixed_residual_brl":"8.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"77.89700799569979170866088826177517973527","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"89.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"76.50598999577658114243480097138633724000","supplier_own_ICMS":"13.77107819923978460563826417484954070320","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"62.73491179653679653679653679653679653680","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"4.767853296536796536796536796536796536797","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"76.50598999577658114243480097138633724000","retailer_PC_revenue_base":"72.47408928571428571428571428571428571428","retailer_PC_credit_base":"62.73491179653679653679653679653679653680","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":"4.767853296536796536796536796536796536797","ICMS":"13.77107819923978460563826417484954070320"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"5.508030785714285714285714285714285714285","ICMS":"15.90894642857142857142857142857142857143"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"4.767853296536796536796536796536796536797","ICMS":"13.77107819923978460563826417484954070320"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.740177489177489177489177489177489177488","ICMS":"2.13786822933164396579030725372188786823"},"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":["S008","S009","S010","S012","V5-P016","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C001","product_id":"BR-C001","tax_profile_id":"C01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"83.03601931875953228266395526182003050330","reference_price_brl":"89.99","savings_vs_reference_brl":"6.95398068124046771733604473817996949670","fixed_residual_brl":"66.96605850000000000000000000000000000000","modeled_net_tax_total_brl":"16.06996081875953228266395526182003050330","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"1.123477341382816471784443314692425012710","COFINS":"0.00000000000000000000000000000000000000","ICMS":"14.94648347737671581087951194712760549059"},"modeled_tax_share_percent":"19.35300000000000000000000000000000000000","display":{"price_brl":"83.04","fixed_residual_brl":"66.97","modeled_net_tax_total_brl":"16.07","modeled_tax_share_percent":"19.35","savings_vs_reference_brl":"6.95"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"57.96705850000000000000000000000000000000","retailer_fixed_residual_brl":"8.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"77.89700799569979170866088826177517973527","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"89.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"71.87751373268689473879995536101776879487","supplier_own_ICMS":"12.93795247188364105298399196498319838308","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"58.93956126080325368581596339603457041179","supplier_PIS_debit":"0.9725027608032536858159633960345704117945","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"71.87751373268689473879995536101776879487","retailer_PC_revenue_base":"68.08953584138281647178444331469242501271","retailer_PC_credit_base":"58.93956126080325368581596339603457041179","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":"0.9725027608032536858159633960345704117945","COFINS":"0.00000000000000000000000000000000000000","ICMS":"12.93795247188364105298399196498319838308"},"retailer_debits":{"IPI":"0","PIS":"1.123477341382816471784443314692425012710","COFINS":"0.00000000000000000000000000000000000000","ICMS":"14.94648347737671581087951194712760549059"},"retailer_credits":{"IPI":"0","PIS":"0.9725027608032536858159633960345704117945","COFINS":"0.00000000000000000000000000000000000000","ICMS":"12.93795247188364105298399196498319838308"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.1509745805795627859684799186578546009155","COFINS":"0.00000000000000000000000000000000000000","ICMS":"2.00853100549307475789551998214440710751"},"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":["S008","S009","S010","S012","V5-P016","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C001","product_id":"BR-C001","tax_profile_id":"C01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"73.7918000000000000000000000000000000","reference_price_brl":"89.99","savings_vs_reference_brl":"16.1982000000000000000000000000000000","fixed_residual_brl":"66.96605850000000000000000000000000000000","modeled_net_tax_total_brl":"6.825741499999999999999999999999999999998","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"1.217564700000000000000000000000000000000","COFINS":"5.608176799999999999999999999999999999998","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.249999999999999999999999999999999999997","display":{"price_brl":"73.79","fixed_residual_brl":"66.97","modeled_net_tax_total_brl":"6.83","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"16.20"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"57.96705850000000000000000000000000000000","retailer_fixed_residual_brl":"8.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"77.89700799569979170866088826177517973527","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"89.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"63.87554655647382920110192837465564738292","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"63.87554655647382920110192837465564738292","supplier_PIS_debit":"1.053946518181818181818181818181818181818","supplier_COFINS_debit":"4.854541538292011019283746556473829201102","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"63.87554655647382920110192837465564738292","retailer_PC_revenue_base":"73.7918000000000000000000000000000000","retailer_PC_credit_base":"63.87554655647382920110192837465564738292","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":"1.053946518181818181818181818181818181818","COFINS":"4.854541538292011019283746556473829201102","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"1.21756470000000000000000000000000000000","COFINS":"5.6081768000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"1.053946518181818181818181818181818181818","COFINS":"4.854541538292011019283746556473829201102","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.163618181818181818181818181818181818182","COFINS":"0.753635261707988980716253443526170798898","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":["S008","S009","S010","S012","V5-P016","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C001","product_id":"BR-C001","tax_profile_id":"C01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"88.38303571428571428571428571428571428571","reference_price_brl":"89.99","savings_vs_reference_brl":"1.60696428571428571428571428571428571429","fixed_residual_brl":"66.96605850000000000000000000000000000000","modeled_net_tax_total_brl":"21.41697721428571428571428571428571428571","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"5.508030785714285714285714285714285714283","ICMS":"15.90894642857142857142857142857142857143"},"modeled_tax_share_percent":"24.23200000000000000000000000000000000000","display":{"price_brl":"88.38","fixed_residual_brl":"66.97","modeled_net_tax_total_brl":"21.42","modeled_tax_share_percent":"24.23","savings_vs_reference_brl":"1.61"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"57.96705850000000000000000000000000000000","retailer_fixed_residual_brl":"8.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"77.89700799569979170866088826177517973527","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"89.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"76.50598999577658114243480097138633724000","supplier_own_ICMS":"13.77107819923978460563826417484954070320","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"62.73491179653679653679653679653679653680","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"4.767853296536796536796536796536796536797","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"76.50598999577658114243480097138633724000","retailer_PC_revenue_base":"72.47408928571428571428571428571428571428","retailer_PC_credit_base":"62.73491179653679653679653679653679653680","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":"4.767853296536796536796536796536796536797","ICMS":"13.77107819923978460563826417484954070320"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"5.508030785714285714285714285714285714285","ICMS":"15.90894642857142857142857142857142857143"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"4.767853296536796536796536796536796536797","ICMS":"13.77107819923978460563826417484954070320"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.740177489177489177489177489177489177488","ICMS":"2.13786822933164396579030725372188786823"},"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":["S008","S009","S010","S012","V5-P016","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C001","product_id":"BR-C001","tax_profile_id":"C01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"83.03601931875953228266395526182003050330","reference_price_brl":"89.99","savings_vs_reference_brl":"6.95398068124046771733604473817996949670","fixed_residual_brl":"66.96605850000000000000000000000000000000","modeled_net_tax_total_brl":"16.06996081875953228266395526182003050330","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"1.123477341382816471784443314692425012710","COFINS":"0.00000000000000000000000000000000000000","ICMS":"14.94648347737671581087951194712760549059"},"modeled_tax_share_percent":"19.35300000000000000000000000000000000000","display":{"price_brl":"83.04","fixed_residual_brl":"66.97","modeled_net_tax_total_brl":"16.07","modeled_tax_share_percent":"19.35","savings_vs_reference_brl":"6.95"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"57.96705850000000000000000000000000000000","retailer_fixed_residual_brl":"8.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"77.89700799569979170866088826177517973527","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"89.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"71.87751373268689473879995536101776879487","supplier_own_ICMS":"12.93795247188364105298399196498319838308","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"58.93956126080325368581596339603457041179","supplier_PIS_debit":"0.9725027608032536858159633960345704117945","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"71.87751373268689473879995536101776879487","retailer_PC_revenue_base":"68.08953584138281647178444331469242501271","retailer_PC_credit_base":"58.93956126080325368581596339603457041179","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":"0.9725027608032536858159633960345704117945","COFINS":"0.00000000000000000000000000000000000000","ICMS":"12.93795247188364105298399196498319838308"},"retailer_debits":{"IPI":"0","PIS":"1.123477341382816471784443314692425012710","COFINS":"0.00000000000000000000000000000000000000","ICMS":"14.94648347737671581087951194712760549059"},"retailer_credits":{"IPI":"0","PIS":"0.9725027608032536858159633960345704117945","COFINS":"0.00000000000000000000000000000000000000","ICMS":"12.93795247188364105298399196498319838308"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.1509745805795627859684799186578546009155","COFINS":"0.00000000000000000000000000000000000000","ICMS":"2.00853100549307475789551998214440710751"},"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":["S008","S009","S010","S012","V5-P016","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C001","product_id":"BR-C001","tax_profile_id":"C01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"72.47408928571428571428571428571428571429","reference_price_brl":"89.99","savings_vs_reference_brl":"17.51591071428571428571428571428571428571","fixed_residual_brl":"66.96605850000000000000000000000000000000","modeled_net_tax_total_brl":"5.508030785714285714285714285714285714283","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"5.508030785714285714285714285714285714283","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.599999999999999999999999999999999999996","display":{"price_brl":"72.47","fixed_residual_brl":"66.97","modeled_net_tax_total_brl":"5.51","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"17.52"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"57.96705850000000000000000000000000000000","retailer_fixed_residual_brl":"8.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"77.89700799569979170866088826177517973527","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"89.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"62.73491179653679653679653679653679653680","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"62.73491179653679653679653679653679653680","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"4.767853296536796536796536796536796536797","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"62.73491179653679653679653679653679653680","retailer_PC_revenue_base":"72.47408928571428571428571428571428571429","retailer_PC_credit_base":"62.73491179653679653679653679653679653680","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":"4.767853296536796536796536796536796536797","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"5.508030785714285714285714285714285714286","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"4.767853296536796536796536796536796536797","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.740177489177489177489177489177489177489","ICMS":"0.00000000000000000000000000000000000000"},"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":["S008","S009","S010","S012","V5-P016","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C001","product_id":"BR-C001","tax_profile_id":"C01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"68.08953584138281647178444331469242501271","reference_price_brl":"89.99","savings_vs_reference_brl":"21.90046415861718352821555668530757498729","fixed_residual_brl":"66.96605850000000000000000000000000000000","modeled_net_tax_total_brl":"1.123477341382816471784443314692425012710","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"1.123477341382816471784443314692425012710","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.650000000000000000000000000000000000000","display":{"price_brl":"68.09","fixed_residual_brl":"66.97","modeled_net_tax_total_brl":"1.12","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"21.90"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"57.96705850000000000000000000000000000000","retailer_fixed_residual_brl":"8.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"77.89700799569979170866088826177517973527","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"89.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"58.93956126080325368581596339603457041179","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"58.93956126080325368581596339603457041179","supplier_PIS_debit":"0.9725027608032536858159633960345704117945","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"58.93956126080325368581596339603457041179","retailer_PC_revenue_base":"68.08953584138281647178444331469242501271","retailer_PC_credit_base":"58.93956126080325368581596339603457041179","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":"0.9725027608032536858159633960345704117945","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"1.123477341382816471784443314692425012710","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.9725027608032536858159633960345704117945","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.1509745805795627859684799186578546009155","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"price_reconciliation_error":"0.000000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P016","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C001","product_id":"BR-C001","tax_profile_id":"C01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"81.665925000000000000000000000000000000","reference_price_brl":"89.99","savings_vs_reference_brl":"8.324075000000000000000000000000000000","fixed_residual_brl":"66.96605850000000000000000000000000000000","modeled_net_tax_total_brl":"14.69986650000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"14.69986650000000000000000000000000000000"},"modeled_tax_share_percent":"18.00","display":{"price_brl":"81.67","fixed_residual_brl":"66.97","modeled_net_tax_total_brl":"14.70","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"8.32"},"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":"57.96705850000000000000000000000000000000","retailer_fixed_residual_brl":"8.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"77.89700799569979170866088826177517973527","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"89.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"70.69153475609756097560975609756097560976","supplier_own_ICMS":"12.72447625609756097560975609756097560976","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"57.96705850000000000000000000000000000000","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"70.69153475609756097560975609756097560976","retailer_PC_revenue_base":"66.96605850000000000000000000000000000000","retailer_PC_credit_base":"57.96705850000000000000000000000000000000","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"12.72447625609756097560975609756097560976"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"14.69986650000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"12.72447625609756097560975609756097560976"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.97539024390243902439024390243902439024"},"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":["S008","S009","S010","S012","V5-P016","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C001","product_id":"BR-C001","tax_profile_id":"C01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"72.47408928571428571428571428571428571429","reference_price_brl":"89.99","savings_vs_reference_brl":"17.51591071428571428571428571428571428571","fixed_residual_brl":"66.96605850000000000000000000000000000000","modeled_net_tax_total_brl":"5.508030785714285714285714285714285714283","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"5.508030785714285714285714285714285714283","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.599999999999999999999999999999999999996","display":{"price_brl":"72.47","fixed_residual_brl":"66.97","modeled_net_tax_total_brl":"5.51","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"17.52"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"57.96705850000000000000000000000000000000","retailer_fixed_residual_brl":"8.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"77.89700799569979170866088826177517973527","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"89.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"62.73491179653679653679653679653679653680","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"62.73491179653679653679653679653679653680","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"4.767853296536796536796536796536796536797","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"62.73491179653679653679653679653679653680","retailer_PC_revenue_base":"72.47408928571428571428571428571428571429","retailer_PC_credit_base":"62.73491179653679653679653679653679653680","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":"4.767853296536796536796536796536796536797","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"5.508030785714285714285714285714285714286","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"4.767853296536796536796536796536796536797","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.740177489177489177489177489177489177489","ICMS":"0.00000000000000000000000000000000000000"},"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":["S008","S009","S010","S012","V5-P016","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C001","product_id":"BR-C001","tax_profile_id":"C01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"68.08953584138281647178444331469242501271","reference_price_brl":"89.99","savings_vs_reference_brl":"21.90046415861718352821555668530757498729","fixed_residual_brl":"66.96605850000000000000000000000000000000","modeled_net_tax_total_brl":"1.123477341382816471784443314692425012710","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"1.123477341382816471784443314692425012710","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.650000000000000000000000000000000000000","display":{"price_brl":"68.09","fixed_residual_brl":"66.97","modeled_net_tax_total_brl":"1.12","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"21.90"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"57.96705850000000000000000000000000000000","retailer_fixed_residual_brl":"8.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"77.89700799569979170866088826177517973527","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"89.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"58.93956126080325368581596339603457041179","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"58.93956126080325368581596339603457041179","supplier_PIS_debit":"0.9725027608032536858159633960345704117945","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"58.93956126080325368581596339603457041179","retailer_PC_revenue_base":"68.08953584138281647178444331469242501271","retailer_PC_credit_base":"58.93956126080325368581596339603457041179","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":"0.9725027608032536858159633960345704117945","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"1.123477341382816471784443314692425012710","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.9725027608032536858159633960345704117945","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.1509745805795627859684799186578546009155","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"price_reconciliation_error":"0.000000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P016","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C001","product_id":"BR-C001","tax_profile_id":"C01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"81.665925000000000000000000000000000000","reference_price_brl":"89.99","savings_vs_reference_brl":"8.324075000000000000000000000000000000","fixed_residual_brl":"66.96605850000000000000000000000000000000","modeled_net_tax_total_brl":"14.69986650000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"14.69986650000000000000000000000000000000"},"modeled_tax_share_percent":"18.00","display":{"price_brl":"81.67","fixed_residual_brl":"66.97","modeled_net_tax_total_brl":"14.70","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"8.32"},"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":"57.96705850000000000000000000000000000000","retailer_fixed_residual_brl":"8.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"77.89700799569979170866088826177517973527","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"89.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"70.69153475609756097560975609756097560976","supplier_own_ICMS":"12.72447625609756097560975609756097560976","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"57.96705850000000000000000000000000000000","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"70.69153475609756097560975609756097560976","retailer_PC_revenue_base":"66.96605850000000000000000000000000000000","retailer_PC_credit_base":"57.96705850000000000000000000000000000000","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"12.72447625609756097560975609756097560976"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"14.69986650000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"12.72447625609756097560975609756097560976"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.97539024390243902439024390243902439024"},"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":["S008","S009","S010","S012","V5-P016","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C001","product_id":"BR-C001","tax_profile_id":"C01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"66.96605850000000000000000000000000000000","reference_price_brl":"89.99","savings_vs_reference_brl":"23.02394150000000000000000000000000000000","fixed_residual_brl":"66.96605850000000000000000000000000000000","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":"66.97","fixed_residual_brl":"66.97","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"23.02"},"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":"57.96705850000000000000000000000000000000","retailer_fixed_residual_brl":"8.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"77.89700799569979170866088826177517973527","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"89.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"57.96705850000000000000000000000000000000","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"57.96705850000000000000000000000000000000","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"57.96705850000000000000000000000000000000","retailer_PC_revenue_base":"66.96605850000000000000000000000000000000","retailer_PC_credit_base":"57.96705850000000000000000000000000000000","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":["S008","S009","S010","S012","V5-P016","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C001","product_id":"BR-C001","tax_profile_id":"C01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"66.96605850000000000000000000000000000000","reference_price_brl":"89.99","savings_vs_reference_brl":"23.02394150000000000000000000000000000000","fixed_residual_brl":"66.96605850000000000000000000000000000000","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":"66.97","fixed_residual_brl":"66.97","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"23.02"},"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":"57.96705850000000000000000000000000000000","retailer_fixed_residual_brl":"8.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"77.89700799569979170866088826177517973527","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"89.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"57.96705850000000000000000000000000000000","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"57.96705850000000000000000000000000000000","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"57.96705850000000000000000000000000000000","retailer_PC_revenue_base":"66.96605850000000000000000000000000000000","retailer_PC_credit_base":"57.96705850000000000000000000000000000000","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":["S008","S009","S010","S012","V5-P016","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","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."]}]}