{"scenario":{"scenario_id":"EDU-BR-C004","product_id":"BR-C004","tax_profile_id":"C04","ncm":"6402.20.00","state":"SP","date":"2026-09-14","mode":"educational","path":"goods_retail_non_st","origin_scenario":"Representative domestic_non_zfm route, not a verified exact-unit country/plant. Nonpreferential imports; Chinese footwear excluded from selected route.","imported":false,"zfm_qualified":false,"reference_price_brl":"29.99","price_source_id":"V5-P019","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-FOOTWEAR","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-P019","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.","Price captured for31/32, not falsely attributed to an unobserved adult size."],"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":"19.31805850000000000000000000000000000000","retailer_fixed_residual_brl":"2.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"25.95989854196062621783242625814687898945","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"29.99","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.5.0","scenario_id":"EDU-BR-C004","product_id":"BR-C004","tax_profile_id":"C04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"29.99000000000000000000000000000000","reference_price_brl":"29.99","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"22.31705850000000000000000000000000000000","modeled_net_tax_total_brl":"7.672941500000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.4057647000000000000000000000000000000000","COFINS":"1.868976800000000000000000000000000000000","ICMS":"5.398200000000000000000000000000000000000"},"modeled_tax_share_percent":"25.5850000","display":{"price_brl":"29.99","fixed_residual_brl":"22.32","modeled_net_tax_total_brl":"7.67","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":"19.31805850000000000000000000000000000000","retailer_fixed_residual_brl":"2.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"25.95989854196062621783242625814687898945","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"29.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"25.95989854196062621783242625814687898945","supplier_own_ICMS":"4.672781737552912719209836726466438218101","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"21.28711680440771349862258953168044077135","supplier_PIS_debit":"0.3512374272727272727272727272727272727273","supplier_COFINS_debit":"1.617820877134986225895316804407713498623","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"25.95989854196062621783242625814687898945","retailer_PC_revenue_base":"24.5918000000000000000000000000000000","retailer_PC_credit_base":"21.28711680440771349862258953168044077135","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":"0.3512374272727272727272727272727272727273","COFINS":"1.617820877134986225895316804407713498623","ICMS":"4.672781737552912719209836726466438218101"},"retailer_debits":{"IPI":"0","PIS":"0.40576470000000000000000000000000000000","COFINS":"1.8689768000000000000000000000000000000","ICMS":"5.3982000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.3512374272727272727272727272727272727273","COFINS":"1.617820877134986225895316804407713498623","ICMS":"4.672781737552912719209836726466438218101"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0545272727272727272727272727272727272727","COFINS":"0.251155922865013774104683195592286501377","ICMS":"0.725418262447087280790163273533561781899"},"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-P019","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.","Price captured for31/32, not falsely attributed to an unobserved adult size."]},"toggle_cases":[{"engine_version":"0.5.0","scenario_id":"EDU-BR-C004","product_id":"BR-C004","tax_profile_id":"C04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"29.99000000000000000000000000000000","reference_price_brl":"29.99","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"22.31705850000000000000000000000000000000","modeled_net_tax_total_brl":"7.672941500000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.4057647000000000000000000000000000000000","COFINS":"1.868976800000000000000000000000000000000","ICMS":"5.398200000000000000000000000000000000000"},"modeled_tax_share_percent":"25.5850000","display":{"price_brl":"29.99","fixed_residual_brl":"22.32","modeled_net_tax_total_brl":"7.67","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":"19.31805850000000000000000000000000000000","retailer_fixed_residual_brl":"2.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"25.95989854196062621783242625814687898945","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"29.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"25.95989854196062621783242625814687898945","supplier_own_ICMS":"4.672781737552912719209836726466438218101","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"21.28711680440771349862258953168044077135","supplier_PIS_debit":"0.3512374272727272727272727272727272727273","supplier_COFINS_debit":"1.617820877134986225895316804407713498623","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"25.95989854196062621783242625814687898945","retailer_PC_revenue_base":"24.5918000000000000000000000000000000","retailer_PC_credit_base":"21.28711680440771349862258953168044077135","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":"0.3512374272727272727272727272727272727273","COFINS":"1.617820877134986225895316804407713498623","ICMS":"4.672781737552912719209836726466438218101"},"retailer_debits":{"IPI":"0","PIS":"0.40576470000000000000000000000000000000","COFINS":"1.8689768000000000000000000000000000000","ICMS":"5.3982000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.3512374272727272727272727272727272727273","COFINS":"1.617820877134986225895316804407713498623","ICMS":"4.672781737552912719209836726466438218101"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0545272727272727272727272727272727272727","COFINS":"0.251155922865013774104683195592286501377","ICMS":"0.725418262447087280790163273533561781899"},"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-P019","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.","Price captured for31/32, not falsely attributed to an unobserved adult size."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C004","product_id":"BR-C004","tax_profile_id":"C04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"29.99000000000000000000000000000000","reference_price_brl":"29.99","savings_vs_reference_brl":"0.00000000000000000000000000000000","fixed_residual_brl":"22.31705850000000000000000000000000000000","modeled_net_tax_total_brl":"7.672941500000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.4057647000000000000000000000000000000000","COFINS":"1.868976800000000000000000000000000000000","ICMS":"5.398200000000000000000000000000000000000"},"modeled_tax_share_percent":"25.5850000","display":{"price_brl":"29.99","fixed_residual_brl":"22.32","modeled_net_tax_total_brl":"7.67","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":"19.31805850000000000000000000000000000000","retailer_fixed_residual_brl":"2.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"25.95989854196062621783242625814687898945","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"29.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"25.95989854196062621783242625814687898945","supplier_own_ICMS":"4.672781737552912719209836726466438218101","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"21.28711680440771349862258953168044077135","supplier_PIS_debit":"0.3512374272727272727272727272727272727273","supplier_COFINS_debit":"1.617820877134986225895316804407713498623","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"25.95989854196062621783242625814687898945","retailer_PC_revenue_base":"24.5918000000000000000000000000000000","retailer_PC_credit_base":"21.28711680440771349862258953168044077135","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":"0.3512374272727272727272727272727272727273","COFINS":"1.617820877134986225895316804407713498623","ICMS":"4.672781737552912719209836726466438218101"},"retailer_debits":{"IPI":"0","PIS":"0.40576470000000000000000000000000000000","COFINS":"1.8689768000000000000000000000000000000","ICMS":"5.3982000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.3512374272727272727272727272727272727273","COFINS":"1.617820877134986225895316804407713498623","ICMS":"4.672781737552912719209836726466438218101"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0545272727272727272727272727272727272727","COFINS":"0.251155922865013774104683195592286501377","ICMS":"0.725418262447087280790163273533561781899"},"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-P019","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.","Price captured for31/32, not falsely attributed to an unobserved adult size."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C004","product_id":"BR-C004","tax_profile_id":"C04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"24.5918000000000000000000000000000000","reference_price_brl":"29.99","savings_vs_reference_brl":"5.3982000000000000000000000000000000","fixed_residual_brl":"22.31705850000000000000000000000000000000","modeled_net_tax_total_brl":"2.274741500000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.4057647000000000000000000000000000000000","COFINS":"1.868976800000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.25000","display":{"price_brl":"24.59","fixed_residual_brl":"22.32","modeled_net_tax_total_brl":"2.27","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"5.40"},"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":"19.31805850000000000000000000000000000000","retailer_fixed_residual_brl":"2.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"25.95989854196062621783242625814687898945","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"29.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"21.28711680440771349862258953168044077135","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"21.28711680440771349862258953168044077135","supplier_PIS_debit":"0.3512374272727272727272727272727272727273","supplier_COFINS_debit":"1.617820877134986225895316804407713498623","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"21.28711680440771349862258953168044077135","retailer_PC_revenue_base":"24.5918000000000000000000000000000000","retailer_PC_credit_base":"21.28711680440771349862258953168044077135","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":"0.3512374272727272727272727272727272727273","COFINS":"1.617820877134986225895316804407713498623","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.40576470000000000000000000000000000000","COFINS":"1.8689768000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.3512374272727272727272727272727272727273","COFINS":"1.617820877134986225895316804407713498623","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0545272727272727272727272727272727272727","COFINS":"0.251155922865013774104683195592286501377","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-P019","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.","Price captured for31/32, not falsely attributed to an unobserved adult size."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C004","product_id":"BR-C004","tax_profile_id":"C04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"29.45446428571428571428571428571428571429","reference_price_brl":"29.99","savings_vs_reference_brl":"0.53553571428571428571428571428571428571","fixed_residual_brl":"22.31705850000000000000000000000000000000","modeled_net_tax_total_brl":"7.137405785714285714285714285714285714287","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"1.835602214285714285714285714285714285715","ICMS":"5.301803571428571428571428571428571428572"},"modeled_tax_share_percent":"24.23200000000000000000000000000000000000","display":{"price_brl":"29.45","fixed_residual_brl":"22.32","modeled_net_tax_total_brl":"7.14","modeled_tax_share_percent":"24.23","savings_vs_reference_brl":"0.54"},"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":"19.31805850000000000000000000000000000000","retailer_fixed_residual_brl":"2.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"25.95989854196062621783242625814687898945","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"29.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"25.49632892513990074965684721782282757893","supplier_own_ICMS":"4.589339206525182134938232499208108964207","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"20.90698971861471861471861471861471861472","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"1.588931218614718614718614718614718614719","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"25.49632892513990074965684721782282757893","retailer_PC_revenue_base":"24.15266071428571428571428571428571428572","retailer_PC_credit_base":"20.90698971861471861471861471861471861472","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":"1.588931218614718614718614718614718614719","ICMS":"4.589339206525182134938232499208108964207"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"1.835602214285714285714285714285714285715","ICMS":"5.301803571428571428571428571428571428572"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"1.588931218614718614718614718614718614719","ICMS":"4.589339206525182134938232499208108964207"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.246670995670995670995670995670995670996","ICMS":"0.712464364903389293633196072220462464365"},"price_reconciliation_error":"0.000000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P019","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.","Price captured for31/32, not falsely attributed to an unobserved adult size."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C004","product_id":"BR-C004","tax_profile_id":"C04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"27.67252160650737163192679206914082358923","reference_price_brl":"29.99","savings_vs_reference_brl":"2.31747839349262836807320793085917641077","fixed_residual_brl":"22.31705850000000000000000000000000000000","modeled_net_tax_total_brl":"5.355463106507371631926792069140823589223","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.3744092173360447381799694966954753431623","COFINS":"0.00000000000000000000000000000000000000","ICMS":"4.981053889171326893746822572445348246061"},"modeled_tax_share_percent":"19.35300000000000000000000000000000000000","display":{"price_brl":"27.67","fixed_residual_brl":"22.32","modeled_net_tax_total_brl":"5.36","modeled_tax_share_percent":"19.35","savings_vs_reference_brl":"2.32"},"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":"19.31805850000000000000000000000000000000","retailer_fixed_residual_brl":"2.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"25.95989854196062621783242625814687898945","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"29.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"23.95384639230225550857440450357731843714","supplier_own_ICMS":"4.311692350614405991543392810643917318685","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"19.64215404168784951703101169293340111846","supplier_PIS_debit":"0.3240955416878495170310116929334011184546","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"23.95384639230225550857440450357731843714","retailer_PC_revenue_base":"22.69146771733604473817996949669547534317","retailer_PC_credit_base":"19.64215404168784951703101169293340111846","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":"0.3240955416878495170310116929334011184546","COFINS":"0.00000000000000000000000000000000000000","ICMS":"4.311692350614405991543392810643917318685"},"retailer_debits":{"IPI":"0","PIS":"0.3744092173360447381799694966954753431623","COFINS":"0.00000000000000000000000000000000000000","ICMS":"4.981053889171326893746822572445348246061"},"retailer_credits":{"IPI":"0","PIS":"0.3240955416878495170310116929334011184546","COFINS":"0.00000000000000000000000000000000000000","ICMS":"4.311692350614405991543392810643917318685"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0503136756481952211489578037620742247077","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.669361538556920902203429761801430927376"},"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-P019","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.","Price captured for31/32, not falsely attributed to an unobserved adult size."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C004","product_id":"BR-C004","tax_profile_id":"C04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"24.5918000000000000000000000000000000","reference_price_brl":"29.99","savings_vs_reference_brl":"5.3982000000000000000000000000000000","fixed_residual_brl":"22.31705850000000000000000000000000000000","modeled_net_tax_total_brl":"2.274741500000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.4057647000000000000000000000000000000000","COFINS":"1.868976800000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.25000","display":{"price_brl":"24.59","fixed_residual_brl":"22.32","modeled_net_tax_total_brl":"2.27","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"5.40"},"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":"19.31805850000000000000000000000000000000","retailer_fixed_residual_brl":"2.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"25.95989854196062621783242625814687898945","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"29.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"21.28711680440771349862258953168044077135","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"21.28711680440771349862258953168044077135","supplier_PIS_debit":"0.3512374272727272727272727272727272727273","supplier_COFINS_debit":"1.617820877134986225895316804407713498623","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"21.28711680440771349862258953168044077135","retailer_PC_revenue_base":"24.5918000000000000000000000000000000","retailer_PC_credit_base":"21.28711680440771349862258953168044077135","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":"0.3512374272727272727272727272727272727273","COFINS":"1.617820877134986225895316804407713498623","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.40576470000000000000000000000000000000","COFINS":"1.8689768000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.3512374272727272727272727272727272727273","COFINS":"1.617820877134986225895316804407713498623","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0545272727272727272727272727272727272727","COFINS":"0.251155922865013774104683195592286501377","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-P019","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.","Price captured for31/32, not falsely attributed to an unobserved adult size."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C004","product_id":"BR-C004","tax_profile_id":"C04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"29.45446428571428571428571428571428571429","reference_price_brl":"29.99","savings_vs_reference_brl":"0.53553571428571428571428571428571428571","fixed_residual_brl":"22.31705850000000000000000000000000000000","modeled_net_tax_total_brl":"7.137405785714285714285714285714285714287","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"1.835602214285714285714285714285714285715","ICMS":"5.301803571428571428571428571428571428572"},"modeled_tax_share_percent":"24.23200000000000000000000000000000000000","display":{"price_brl":"29.45","fixed_residual_brl":"22.32","modeled_net_tax_total_brl":"7.14","modeled_tax_share_percent":"24.23","savings_vs_reference_brl":"0.54"},"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":"19.31805850000000000000000000000000000000","retailer_fixed_residual_brl":"2.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"25.95989854196062621783242625814687898945","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"29.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"25.49632892513990074965684721782282757893","supplier_own_ICMS":"4.589339206525182134938232499208108964207","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"20.90698971861471861471861471861471861472","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"1.588931218614718614718614718614718614719","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"25.49632892513990074965684721782282757893","retailer_PC_revenue_base":"24.15266071428571428571428571428571428572","retailer_PC_credit_base":"20.90698971861471861471861471861471861472","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":"1.588931218614718614718614718614718614719","ICMS":"4.589339206525182134938232499208108964207"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"1.835602214285714285714285714285714285715","ICMS":"5.301803571428571428571428571428571428572"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"1.588931218614718614718614718614718614719","ICMS":"4.589339206525182134938232499208108964207"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.246670995670995670995670995670995670996","ICMS":"0.712464364903389293633196072220462464365"},"price_reconciliation_error":"0.000000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P019","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.","Price captured for31/32, not falsely attributed to an unobserved adult size."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C004","product_id":"BR-C004","tax_profile_id":"C04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"27.67252160650737163192679206914082358923","reference_price_brl":"29.99","savings_vs_reference_brl":"2.31747839349262836807320793085917641077","fixed_residual_brl":"22.31705850000000000000000000000000000000","modeled_net_tax_total_brl":"5.355463106507371631926792069140823589223","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.3744092173360447381799694966954753431623","COFINS":"0.00000000000000000000000000000000000000","ICMS":"4.981053889171326893746822572445348246061"},"modeled_tax_share_percent":"19.35300000000000000000000000000000000000","display":{"price_brl":"27.67","fixed_residual_brl":"22.32","modeled_net_tax_total_brl":"5.36","modeled_tax_share_percent":"19.35","savings_vs_reference_brl":"2.32"},"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":"19.31805850000000000000000000000000000000","retailer_fixed_residual_brl":"2.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"25.95989854196062621783242625814687898945","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"29.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"23.95384639230225550857440450357731843714","supplier_own_ICMS":"4.311692350614405991543392810643917318685","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"19.64215404168784951703101169293340111846","supplier_PIS_debit":"0.3240955416878495170310116929334011184546","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"23.95384639230225550857440450357731843714","retailer_PC_revenue_base":"22.69146771733604473817996949669547534317","retailer_PC_credit_base":"19.64215404168784951703101169293340111846","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":"0.3240955416878495170310116929334011184546","COFINS":"0.00000000000000000000000000000000000000","ICMS":"4.311692350614405991543392810643917318685"},"retailer_debits":{"IPI":"0","PIS":"0.3744092173360447381799694966954753431623","COFINS":"0.00000000000000000000000000000000000000","ICMS":"4.981053889171326893746822572445348246061"},"retailer_credits":{"IPI":"0","PIS":"0.3240955416878495170310116929334011184546","COFINS":"0.00000000000000000000000000000000000000","ICMS":"4.311692350614405991543392810643917318685"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0503136756481952211489578037620742247077","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.669361538556920902203429761801430927376"},"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-P019","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.","Price captured for31/32, not falsely attributed to an unobserved adult size."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C004","product_id":"BR-C004","tax_profile_id":"C04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"24.15266071428571428571428571428571428571","reference_price_brl":"29.99","savings_vs_reference_brl":"5.83733928571428571428571428571428571429","fixed_residual_brl":"22.31705850000000000000000000000000000000","modeled_net_tax_total_brl":"1.835602214285714285714285714285714285714","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"1.835602214285714285714285714285714285714","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.600000000000000000000000000000000000000","display":{"price_brl":"24.15","fixed_residual_brl":"22.32","modeled_net_tax_total_brl":"1.84","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"5.84"},"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":"19.31805850000000000000000000000000000000","retailer_fixed_residual_brl":"2.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"25.95989854196062621783242625814687898945","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"29.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"20.90698971861471861471861471861471861472","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"20.90698971861471861471861471861471861472","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"1.588931218614718614718614718614718614719","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"20.90698971861471861471861471861471861472","retailer_PC_revenue_base":"24.15266071428571428571428571428571428571","retailer_PC_credit_base":"20.90698971861471861471861471861471861472","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":"1.588931218614718614718614718614718614719","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"1.835602214285714285714285714285714285714","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"1.588931218614718614718614718614718614719","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.246670995670995670995670995670995670995","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":["S008","S009","S010","S012","V5-P019","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.","Price captured for31/32, not falsely attributed to an unobserved adult size."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C004","product_id":"BR-C004","tax_profile_id":"C04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"22.69146771733604473817996949669547534316","reference_price_brl":"29.99","savings_vs_reference_brl":"7.29853228266395526182003050330452465684","fixed_residual_brl":"22.31705850000000000000000000000000000000","modeled_net_tax_total_brl":"0.3744092173360447381799694966954753431621","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.3744092173360447381799694966954753431621","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.650000000000000000000000000000000000000","display":{"price_brl":"22.69","fixed_residual_brl":"22.32","modeled_net_tax_total_brl":"0.37","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"7.30"},"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":"19.31805850000000000000000000000000000000","retailer_fixed_residual_brl":"2.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"25.95989854196062621783242625814687898945","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"29.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"19.64215404168784951703101169293340111845","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"19.64215404168784951703101169293340111845","supplier_PIS_debit":"0.3240955416878495170310116929334011184544","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"19.64215404168784951703101169293340111845","retailer_PC_revenue_base":"22.69146771733604473817996949669547534316","retailer_PC_credit_base":"19.64215404168784951703101169293340111845","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":"0.3240955416878495170310116929334011184544","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.3744092173360447381799694966954753431621","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.3240955416878495170310116929334011184544","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0503136756481952211489578037620742247077","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":["S008","S009","S010","S012","V5-P019","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.","Price captured for31/32, not falsely attributed to an unobserved adult size."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C004","product_id":"BR-C004","tax_profile_id":"C04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"27.215925000000000000000000000000000000","reference_price_brl":"29.99","savings_vs_reference_brl":"2.774075000000000000000000000000000000","fixed_residual_brl":"22.31705850000000000000000000000000000000","modeled_net_tax_total_brl":"4.898866500000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"4.898866500000000000000000000000000000000"},"modeled_tax_share_percent":"18.000","display":{"price_brl":"27.22","fixed_residual_brl":"22.32","modeled_net_tax_total_brl":"4.90","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"2.77"},"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":"19.31805850000000000000000000000000000000","retailer_fixed_residual_brl":"2.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"25.95989854196062621783242625814687898945","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"29.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"23.55860792682926829268292682926829268293","supplier_own_ICMS":"4.240549426829268292682926829268292682927","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"19.31805850000000000000000000000000000000","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"23.55860792682926829268292682926829268293","retailer_PC_revenue_base":"22.31705850000000000000000000000000000000","retailer_PC_credit_base":"19.31805850000000000000000000000000000000","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"4.240549426829268292682926829268292682927"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"4.89886650000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"4.240549426829268292682926829268292682927"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.658317073170731707317073170731707317073"},"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-P019","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.","Price captured for31/32, not falsely attributed to an unobserved adult size."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C004","product_id":"BR-C004","tax_profile_id":"C04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"24.15266071428571428571428571428571428571","reference_price_brl":"29.99","savings_vs_reference_brl":"5.83733928571428571428571428571428571429","fixed_residual_brl":"22.31705850000000000000000000000000000000","modeled_net_tax_total_brl":"1.835602214285714285714285714285714285714","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"1.835602214285714285714285714285714285714","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.600000000000000000000000000000000000000","display":{"price_brl":"24.15","fixed_residual_brl":"22.32","modeled_net_tax_total_brl":"1.84","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"5.84"},"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":"19.31805850000000000000000000000000000000","retailer_fixed_residual_brl":"2.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"25.95989854196062621783242625814687898945","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"29.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"20.90698971861471861471861471861471861472","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"20.90698971861471861471861471861471861472","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"1.588931218614718614718614718614718614719","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"20.90698971861471861471861471861471861472","retailer_PC_revenue_base":"24.15266071428571428571428571428571428571","retailer_PC_credit_base":"20.90698971861471861471861471861471861472","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":"1.588931218614718614718614718614718614719","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"1.835602214285714285714285714285714285714","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"1.588931218614718614718614718614718614719","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.246670995670995670995670995670995670995","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":["S008","S009","S010","S012","V5-P019","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.","Price captured for31/32, not falsely attributed to an unobserved adult size."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C004","product_id":"BR-C004","tax_profile_id":"C04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"22.69146771733604473817996949669547534316","reference_price_brl":"29.99","savings_vs_reference_brl":"7.29853228266395526182003050330452465684","fixed_residual_brl":"22.31705850000000000000000000000000000000","modeled_net_tax_total_brl":"0.3744092173360447381799694966954753431621","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.3744092173360447381799694966954753431621","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.650000000000000000000000000000000000000","display":{"price_brl":"22.69","fixed_residual_brl":"22.32","modeled_net_tax_total_brl":"0.37","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"7.30"},"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":"19.31805850000000000000000000000000000000","retailer_fixed_residual_brl":"2.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"25.95989854196062621783242625814687898945","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"29.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"19.64215404168784951703101169293340111845","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"19.64215404168784951703101169293340111845","supplier_PIS_debit":"0.3240955416878495170310116929334011184544","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"19.64215404168784951703101169293340111845","retailer_PC_revenue_base":"22.69146771733604473817996949669547534316","retailer_PC_credit_base":"19.64215404168784951703101169293340111845","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":"0.3240955416878495170310116929334011184544","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.3744092173360447381799694966954753431621","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.3240955416878495170310116929334011184544","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0503136756481952211489578037620742247077","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":["S008","S009","S010","S012","V5-P019","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.","Price captured for31/32, not falsely attributed to an unobserved adult size."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C004","product_id":"BR-C004","tax_profile_id":"C04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"27.215925000000000000000000000000000000","reference_price_brl":"29.99","savings_vs_reference_brl":"2.774075000000000000000000000000000000","fixed_residual_brl":"22.31705850000000000000000000000000000000","modeled_net_tax_total_brl":"4.898866500000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"4.898866500000000000000000000000000000000"},"modeled_tax_share_percent":"18.000","display":{"price_brl":"27.22","fixed_residual_brl":"22.32","modeled_net_tax_total_brl":"4.90","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"2.77"},"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":"19.31805850000000000000000000000000000000","retailer_fixed_residual_brl":"2.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"25.95989854196062621783242625814687898945","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"29.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"23.55860792682926829268292682926829268293","supplier_own_ICMS":"4.240549426829268292682926829268292682927","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"19.31805850000000000000000000000000000000","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"23.55860792682926829268292682926829268293","retailer_PC_revenue_base":"22.31705850000000000000000000000000000000","retailer_PC_credit_base":"19.31805850000000000000000000000000000000","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"4.240549426829268292682926829268292682927"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"4.89886650000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"4.240549426829268292682926829268292682927"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.658317073170731707317073170731707317073"},"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-P019","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.","Price captured for31/32, not falsely attributed to an unobserved adult size."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C004","product_id":"BR-C004","tax_profile_id":"C04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"22.31705850000000000000000000000000000000","reference_price_brl":"29.99","savings_vs_reference_brl":"7.67294150000000000000000000000000000000","fixed_residual_brl":"22.31705850000000000000000000000000000000","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":"22.32","fixed_residual_brl":"22.32","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"7.67"},"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":"19.31805850000000000000000000000000000000","retailer_fixed_residual_brl":"2.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"25.95989854196062621783242625814687898945","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"29.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"19.31805850000000000000000000000000000000","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"19.31805850000000000000000000000000000000","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"19.31805850000000000000000000000000000000","retailer_PC_revenue_base":"22.31705850000000000000000000000000000000","retailer_PC_credit_base":"19.31805850000000000000000000000000000000","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-P019","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.","Price captured for31/32, not falsely attributed to an unobserved adult size."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C004","product_id":"BR-C004","tax_profile_id":"C04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"22.31705850000000000000000000000000000000","reference_price_brl":"29.99","savings_vs_reference_brl":"7.67294150000000000000000000000000000000","fixed_residual_brl":"22.31705850000000000000000000000000000000","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":"22.32","fixed_residual_brl":"22.32","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"7.67"},"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":"19.31805850000000000000000000000000000000","retailer_fixed_residual_brl":"2.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"25.95989854196062621783242625814687898945","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"29.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"19.31805850000000000000000000000000000000","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"19.31805850000000000000000000000000000000","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"19.31805850000000000000000000000000000000","retailer_PC_revenue_base":"22.31705850000000000000000000000000000000","retailer_PC_credit_base":"19.31805850000000000000000000000000000000","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-P019","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.","Price captured for31/32, not falsely attributed to an unobserved adult size."]}]}