{"scenario":{"scenario_id":"EDU-BR-C005","product_id":"BR-C005","tax_profile_id":"C05","ncm":"6404.11.00","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":"399.99","price_source_id":"V5-P020","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-P020","V5-P020-SPEC","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.","Domestic route selected; manufacturer-family evidence is not an exact-unit factory declaration."],"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":"257.6535585000000000000000000000000000000","retailer_fixed_residual_brl":"39.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"346.2387401733521467446079419471880669220","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"399.99","calibration_status":"derived_model_values_not_observed_invoices"}},"baseline":{"engine_version":"0.5.0","scenario_id":"EDU-BR-C005","product_id":"BR-C005","tax_profile_id":"C05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"399.9899999999999999999999999999999999999","reference_price_brl":"399.99","savings_vs_reference_brl":"0.0000000000000000000000000000000000001","fixed_residual_brl":"297.6525585000000000000000000000000000000","modeled_net_tax_total_brl":"102.3374415000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"5.411864699999999999999999999999999999996","COFINS":"24.92737679999999999999999999999999999999","ICMS":"71.99819999999999999999999999999999999998"},"modeled_tax_share_percent":"25.58500000000000000000000000000000000001","display":{"price_brl":"399.99","fixed_residual_brl":"297.65","modeled_net_tax_total_brl":"102.34","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":"257.6535585000000000000000000000000000000","retailer_fixed_residual_brl":"39.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"346.2387401733521467446079419471880669220","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"399.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"346.2387401733521467446079419471880669220","supplier_own_ICMS":"62.32297323120338641402942955049385204596","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"283.9157669421487603305785123966942148760","supplier_PIS_debit":"4.684610154545454545454545454545454545454","supplier_COFINS_debit":"21.57759828760330578512396694214876033058","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"346.2387401733521467446079419471880669220","retailer_PC_revenue_base":"327.9917999999999999999999999999999999999","retailer_PC_credit_base":"283.9157669421487603305785123966942148760","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":"0.0000000000000000000000000000000000000","PIS":"4.684610154545454545454545454545454545454","COFINS":"21.57759828760330578512396694214876033058","ICMS":"62.32297323120338641402942955049385204596"},"retailer_debits":{"IPI":"0","PIS":"5.411864699999999999999999999999999999998","COFINS":"24.92737679999999999999999999999999999999","ICMS":"71.99819999999999999999999999999999999998"},"retailer_credits":{"IPI":"0","PIS":"4.684610154545454545454545454545454545454","COFINS":"21.57759828760330578512396694214876033058","ICMS":"62.32297323120338641402942955049385204596"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.727254545454545454545454545454545454544","COFINS":"3.34977851239669421487603305785123966941","ICMS":"9.67522676879661358597057044950614795402"},"price_reconciliation_error":"-0.0000000000000000000000000000000000001"},"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-P020","V5-P020-SPEC","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.","Domestic route selected; manufacturer-family evidence is not an exact-unit factory declaration."]},"toggle_cases":[{"engine_version":"0.5.0","scenario_id":"EDU-BR-C005","product_id":"BR-C005","tax_profile_id":"C05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"399.9899999999999999999999999999999999999","reference_price_brl":"399.99","savings_vs_reference_brl":"0.0000000000000000000000000000000000001","fixed_residual_brl":"297.6525585000000000000000000000000000000","modeled_net_tax_total_brl":"102.3374415000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"5.411864699999999999999999999999999999996","COFINS":"24.92737679999999999999999999999999999999","ICMS":"71.99819999999999999999999999999999999998"},"modeled_tax_share_percent":"25.58500000000000000000000000000000000001","display":{"price_brl":"399.99","fixed_residual_brl":"297.65","modeled_net_tax_total_brl":"102.34","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":"257.6535585000000000000000000000000000000","retailer_fixed_residual_brl":"39.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"346.2387401733521467446079419471880669220","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"399.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"346.2387401733521467446079419471880669220","supplier_own_ICMS":"62.32297323120338641402942955049385204596","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"283.9157669421487603305785123966942148760","supplier_PIS_debit":"4.684610154545454545454545454545454545454","supplier_COFINS_debit":"21.57759828760330578512396694214876033058","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"346.2387401733521467446079419471880669220","retailer_PC_revenue_base":"327.9917999999999999999999999999999999999","retailer_PC_credit_base":"283.9157669421487603305785123966942148760","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":"0.0000000000000000000000000000000000000","PIS":"4.684610154545454545454545454545454545454","COFINS":"21.57759828760330578512396694214876033058","ICMS":"62.32297323120338641402942955049385204596"},"retailer_debits":{"IPI":"0","PIS":"5.411864699999999999999999999999999999998","COFINS":"24.92737679999999999999999999999999999999","ICMS":"71.99819999999999999999999999999999999998"},"retailer_credits":{"IPI":"0","PIS":"4.684610154545454545454545454545454545454","COFINS":"21.57759828760330578512396694214876033058","ICMS":"62.32297323120338641402942955049385204596"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.727254545454545454545454545454545454544","COFINS":"3.34977851239669421487603305785123966941","ICMS":"9.67522676879661358597057044950614795402"},"price_reconciliation_error":"-0.0000000000000000000000000000000000001"},"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-P020","V5-P020-SPEC","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.","Domestic route selected; manufacturer-family evidence is not an exact-unit factory declaration."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C005","product_id":"BR-C005","tax_profile_id":"C05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"399.9899999999999999999999999999999999999","reference_price_brl":"399.99","savings_vs_reference_brl":"0.0000000000000000000000000000000000001","fixed_residual_brl":"297.6525585000000000000000000000000000000","modeled_net_tax_total_brl":"102.3374415000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"5.411864699999999999999999999999999999996","COFINS":"24.92737679999999999999999999999999999999","ICMS":"71.99819999999999999999999999999999999998"},"modeled_tax_share_percent":"25.58500000000000000000000000000000000001","display":{"price_brl":"399.99","fixed_residual_brl":"297.65","modeled_net_tax_total_brl":"102.34","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":"257.6535585000000000000000000000000000000","retailer_fixed_residual_brl":"39.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"346.2387401733521467446079419471880669220","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"399.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"346.2387401733521467446079419471880669220","supplier_own_ICMS":"62.32297323120338641402942955049385204596","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"283.9157669421487603305785123966942148760","supplier_PIS_debit":"4.684610154545454545454545454545454545454","supplier_COFINS_debit":"21.57759828760330578512396694214876033058","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"346.2387401733521467446079419471880669220","retailer_PC_revenue_base":"327.9917999999999999999999999999999999999","retailer_PC_credit_base":"283.9157669421487603305785123966942148760","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":"0.0000000000000000000000000000000000000","PIS":"4.684610154545454545454545454545454545454","COFINS":"21.57759828760330578512396694214876033058","ICMS":"62.32297323120338641402942955049385204596"},"retailer_debits":{"IPI":"0","PIS":"5.411864699999999999999999999999999999998","COFINS":"24.92737679999999999999999999999999999999","ICMS":"71.99819999999999999999999999999999999998"},"retailer_credits":{"IPI":"0","PIS":"4.684610154545454545454545454545454545454","COFINS":"21.57759828760330578512396694214876033058","ICMS":"62.32297323120338641402942955049385204596"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.727254545454545454545454545454545454544","COFINS":"3.34977851239669421487603305785123966941","ICMS":"9.67522676879661358597057044950614795402"},"price_reconciliation_error":"-0.0000000000000000000000000000000000001"},"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-P020","V5-P020-SPEC","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.","Domestic route selected; manufacturer-family evidence is not an exact-unit factory declaration."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C005","product_id":"BR-C005","tax_profile_id":"C05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"327.9917999999999999999999999999999999999","reference_price_brl":"399.99","savings_vs_reference_brl":"71.9982000000000000000000000000000000001","fixed_residual_brl":"297.6525585000000000000000000000000000000","modeled_net_tax_total_brl":"30.33924149999999999999999999999999999999","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"5.411864699999999999999999999999999999996","COFINS":"24.92737679999999999999999999999999999999","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.250000000000000000000000000000000000000","display":{"price_brl":"327.99","fixed_residual_brl":"297.65","modeled_net_tax_total_brl":"30.34","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"72.00"},"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":"257.6535585000000000000000000000000000000","retailer_fixed_residual_brl":"39.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"346.2387401733521467446079419471880669220","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"399.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"283.9157669421487603305785123966942148760","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"283.9157669421487603305785123966942148760","supplier_PIS_debit":"4.684610154545454545454545454545454545454","supplier_COFINS_debit":"21.57759828760330578512396694214876033058","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"283.9157669421487603305785123966942148760","retailer_PC_revenue_base":"327.9917999999999999999999999999999999999","retailer_PC_credit_base":"283.9157669421487603305785123966942148760","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":"0.0000000000000000000000000000000000000","PIS":"4.684610154545454545454545454545454545454","COFINS":"21.57759828760330578512396694214876033058","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"5.411864699999999999999999999999999999998","COFINS":"24.92737679999999999999999999999999999999","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"4.684610154545454545454545454545454545454","COFINS":"21.57759828760330578512396694214876033058","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.727254545454545454545454545454545454544","COFINS":"3.34977851239669421487603305785123966941","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"-0.00000000000000000000000000000000000009"},"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-P020","V5-P020-SPEC","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.","Domestic route selected; manufacturer-family evidence is not an exact-unit factory declaration."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C005","product_id":"BR-C005","tax_profile_id":"C05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"392.8473214285714285714285714285714285714","reference_price_brl":"399.99","savings_vs_reference_brl":"7.1426785714285714285714285714285714286","fixed_residual_brl":"297.6525585000000000000000000000000000000","modeled_net_tax_total_brl":"95.19476292857142857142857142857142857142","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"24.48224507142857142857142857142857142857","ICMS":"70.71251785714285714285714285714285714285"},"modeled_tax_share_percent":"24.23200000000000000000000000000000000000","display":{"price_brl":"392.85","fixed_residual_brl":"297.65","modeled_net_tax_total_brl":"95.19","modeled_tax_share_percent":"24.23","savings_vs_reference_brl":"7.14"},"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":"257.6535585000000000000000000000000000000","retailer_fixed_residual_brl":"39.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"346.2387401733521467446079419471880669220","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"399.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"340.0559055273994298384542286981311371555","supplier_own_ICMS":"61.21006299493189737092176116566360468799","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"278.8458425324675324675324675324675324675","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"21.19228403246753246753246753246753246753","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"340.0559055273994298384542286981311371555","retailer_PC_revenue_base":"322.1348035714285714285714285714285714285","retailer_PC_credit_base":"278.8458425324675324675324675324675324675","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":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"21.19228403246753246753246753246753246753","ICMS":"61.21006299493189737092176116566360468799"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"24.48224507142857142857142857142857142857","ICMS":"70.71251785714285714285714285714285714285"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"21.19228403246753246753246753246753246753","ICMS":"61.21006299493189737092176116566360468799"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"3.28996103896103896103896103896103896104","ICMS":"9.50245486221095977193538169147925245486"},"price_reconciliation_error":"-0.00000000000000000000000000000000000002"},"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-P020","V5-P020-SPEC","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.","Domestic route selected; manufacturer-family evidence is not an exact-unit factory declaration."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C005","product_id":"BR-C005","tax_profile_id":"C05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"369.0807574987290289781392984239959328926","reference_price_brl":"399.99","savings_vs_reference_brl":"30.9092425012709710218607015760040671074","fixed_residual_brl":"297.6525585000000000000000000000000000000","modeled_net_tax_total_brl":"71.42819899872902897813929842399593289271","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"4.993662648957803762074224707676664972036","COFINS":"0.0000000000000000000000000000000000000","ICMS":"66.43453634977122521606507371631926792067"},"modeled_tax_share_percent":"19.35300000000000000000000000000000000000","display":{"price_brl":"369.08","fixed_residual_brl":"297.65","modeled_net_tax_total_brl":"71.43","modeled_tax_share_percent":"19.35","savings_vs_reference_brl":"30.91"},"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":"257.6535585000000000000000000000000000000","retailer_fixed_residual_brl":"39.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"346.2387401733521467446079419471880669220","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"399.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"319.4831283246741974282986347911267623098","supplier_own_ICMS":"57.50696309844135553709375426240281721576","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"261.9761652262328418912048805287239450940","supplier_PIS_debit":"4.322606726232841891204880528723945094051","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"319.4831283246741974282986347911267623098","retailer_PC_revenue_base":"302.6462211489578037620742247076766649719","retailer_PC_credit_base":"261.9761652262328418912048805287239450940","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":"0.0000000000000000000000000000000000000","PIS":"4.322606726232841891204880528723945094051","COFINS":"0.0000000000000000000000000000000000000","ICMS":"57.50696309844135553709375426240281721576"},"retailer_debits":{"IPI":"0","PIS":"4.993662648957803762074224707676664972036","COFINS":"0.0000000000000000000000000000000000000","ICMS":"66.43453634977122521606507371631926792067"},"retailer_credits":{"IPI":"0","PIS":"4.322606726232841891204880528723945094051","COFINS":"0.0000000000000000000000000000000000000","ICMS":"57.50696309844135553709375426240281721576"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.671055922724961870869344178952719877985","COFINS":"0.0000000000000000000000000000000000000","ICMS":"8.92757325132986967897131945391645070491"},"price_reconciliation_error":"-0.00000000000000000000000000000000000011"},"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-P020","V5-P020-SPEC","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.","Domestic route selected; manufacturer-family evidence is not an exact-unit factory declaration."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C005","product_id":"BR-C005","tax_profile_id":"C05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"327.9917999999999999999999999999999999999","reference_price_brl":"399.99","savings_vs_reference_brl":"71.9982000000000000000000000000000000001","fixed_residual_brl":"297.6525585000000000000000000000000000000","modeled_net_tax_total_brl":"30.33924149999999999999999999999999999999","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"5.411864699999999999999999999999999999996","COFINS":"24.92737679999999999999999999999999999999","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.250000000000000000000000000000000000000","display":{"price_brl":"327.99","fixed_residual_brl":"297.65","modeled_net_tax_total_brl":"30.34","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"72.00"},"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":"257.6535585000000000000000000000000000000","retailer_fixed_residual_brl":"39.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"346.2387401733521467446079419471880669220","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"399.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"283.9157669421487603305785123966942148760","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"283.9157669421487603305785123966942148760","supplier_PIS_debit":"4.684610154545454545454545454545454545454","supplier_COFINS_debit":"21.57759828760330578512396694214876033058","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"283.9157669421487603305785123966942148760","retailer_PC_revenue_base":"327.9917999999999999999999999999999999999","retailer_PC_credit_base":"283.9157669421487603305785123966942148760","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":"0.0000000000000000000000000000000000000","PIS":"4.684610154545454545454545454545454545454","COFINS":"21.57759828760330578512396694214876033058","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"5.411864699999999999999999999999999999998","COFINS":"24.92737679999999999999999999999999999999","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"4.684610154545454545454545454545454545454","COFINS":"21.57759828760330578512396694214876033058","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.727254545454545454545454545454545454544","COFINS":"3.34977851239669421487603305785123966941","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"-0.00000000000000000000000000000000000009"},"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-P020","V5-P020-SPEC","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.","Domestic route selected; manufacturer-family evidence is not an exact-unit factory declaration."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C005","product_id":"BR-C005","tax_profile_id":"C05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"392.8473214285714285714285714285714285714","reference_price_brl":"399.99","savings_vs_reference_brl":"7.1426785714285714285714285714285714286","fixed_residual_brl":"297.6525585000000000000000000000000000000","modeled_net_tax_total_brl":"95.19476292857142857142857142857142857142","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"24.48224507142857142857142857142857142857","ICMS":"70.71251785714285714285714285714285714285"},"modeled_tax_share_percent":"24.23200000000000000000000000000000000000","display":{"price_brl":"392.85","fixed_residual_brl":"297.65","modeled_net_tax_total_brl":"95.19","modeled_tax_share_percent":"24.23","savings_vs_reference_brl":"7.14"},"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":"257.6535585000000000000000000000000000000","retailer_fixed_residual_brl":"39.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"346.2387401733521467446079419471880669220","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"399.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"340.0559055273994298384542286981311371555","supplier_own_ICMS":"61.21006299493189737092176116566360468799","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"278.8458425324675324675324675324675324675","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"21.19228403246753246753246753246753246753","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"340.0559055273994298384542286981311371555","retailer_PC_revenue_base":"322.1348035714285714285714285714285714285","retailer_PC_credit_base":"278.8458425324675324675324675324675324675","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":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"21.19228403246753246753246753246753246753","ICMS":"61.21006299493189737092176116566360468799"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"24.48224507142857142857142857142857142857","ICMS":"70.71251785714285714285714285714285714285"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"21.19228403246753246753246753246753246753","ICMS":"61.21006299493189737092176116566360468799"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"3.28996103896103896103896103896103896104","ICMS":"9.50245486221095977193538169147925245486"},"price_reconciliation_error":"-0.00000000000000000000000000000000000002"},"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-P020","V5-P020-SPEC","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.","Domestic route selected; manufacturer-family evidence is not an exact-unit factory declaration."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C005","product_id":"BR-C005","tax_profile_id":"C05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"369.0807574987290289781392984239959328926","reference_price_brl":"399.99","savings_vs_reference_brl":"30.9092425012709710218607015760040671074","fixed_residual_brl":"297.6525585000000000000000000000000000000","modeled_net_tax_total_brl":"71.42819899872902897813929842399593289271","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"4.993662648957803762074224707676664972036","COFINS":"0.0000000000000000000000000000000000000","ICMS":"66.43453634977122521606507371631926792067"},"modeled_tax_share_percent":"19.35300000000000000000000000000000000000","display":{"price_brl":"369.08","fixed_residual_brl":"297.65","modeled_net_tax_total_brl":"71.43","modeled_tax_share_percent":"19.35","savings_vs_reference_brl":"30.91"},"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":"257.6535585000000000000000000000000000000","retailer_fixed_residual_brl":"39.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"346.2387401733521467446079419471880669220","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"399.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"319.4831283246741974282986347911267623098","supplier_own_ICMS":"57.50696309844135553709375426240281721576","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"261.9761652262328418912048805287239450940","supplier_PIS_debit":"4.322606726232841891204880528723945094051","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"319.4831283246741974282986347911267623098","retailer_PC_revenue_base":"302.6462211489578037620742247076766649719","retailer_PC_credit_base":"261.9761652262328418912048805287239450940","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":"0.0000000000000000000000000000000000000","PIS":"4.322606726232841891204880528723945094051","COFINS":"0.0000000000000000000000000000000000000","ICMS":"57.50696309844135553709375426240281721576"},"retailer_debits":{"IPI":"0","PIS":"4.993662648957803762074224707676664972036","COFINS":"0.0000000000000000000000000000000000000","ICMS":"66.43453634977122521606507371631926792067"},"retailer_credits":{"IPI":"0","PIS":"4.322606726232841891204880528723945094051","COFINS":"0.0000000000000000000000000000000000000","ICMS":"57.50696309844135553709375426240281721576"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.671055922724961870869344178952719877985","COFINS":"0.0000000000000000000000000000000000000","ICMS":"8.92757325132986967897131945391645070491"},"price_reconciliation_error":"-0.00000000000000000000000000000000000011"},"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-P020","V5-P020-SPEC","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.","Domestic route selected; manufacturer-family evidence is not an exact-unit factory declaration."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C005","product_id":"BR-C005","tax_profile_id":"C05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"322.1348035714285714285714285714285714286","reference_price_brl":"399.99","savings_vs_reference_brl":"77.8551964285714285714285714285714285714","fixed_residual_brl":"297.6525585000000000000000000000000000000","modeled_net_tax_total_brl":"24.48224507142857142857142857142857142857","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"24.48224507142857142857142857142857142857","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.599999999999999999999999999999999999999","display":{"price_brl":"322.13","fixed_residual_brl":"297.65","modeled_net_tax_total_brl":"24.48","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"77.86"},"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":"257.6535585000000000000000000000000000000","retailer_fixed_residual_brl":"39.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"346.2387401733521467446079419471880669220","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"399.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"278.8458425324675324675324675324675324675","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"278.8458425324675324675324675324675324675","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"21.19228403246753246753246753246753246753","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"278.8458425324675324675324675324675324675","retailer_PC_revenue_base":"322.1348035714285714285714285714285714286","retailer_PC_credit_base":"278.8458425324675324675324675324675324675","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":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"21.19228403246753246753246753246753246753","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"24.48224507142857142857142857142857142857","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"21.19228403246753246753246753246753246753","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"3.28996103896103896103896103896103896104","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000003"},"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-P020","V5-P020-SPEC","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.","Domestic route selected; manufacturer-family evidence is not an exact-unit factory declaration."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C005","product_id":"BR-C005","tax_profile_id":"C05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"302.6462211489578037620742247076766649720","reference_price_brl":"399.99","savings_vs_reference_brl":"97.3437788510421962379257752923233350280","fixed_residual_brl":"297.6525585000000000000000000000000000000","modeled_net_tax_total_brl":"4.993662648957803762074224707676664972038","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"4.993662648957803762074224707676664972038","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.6500","display":{"price_brl":"302.65","fixed_residual_brl":"297.65","modeled_net_tax_total_brl":"4.99","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"97.34"},"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":"257.6535585000000000000000000000000000000","retailer_fixed_residual_brl":"39.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"346.2387401733521467446079419471880669220","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"399.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"261.9761652262328418912048805287239450941","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"261.9761652262328418912048805287239450941","supplier_PIS_debit":"4.322606726232841891204880528723945094053","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"261.9761652262328418912048805287239450941","retailer_PC_revenue_base":"302.6462211489578037620742247076766649720","retailer_PC_credit_base":"261.9761652262328418912048805287239450941","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":"0.0000000000000000000000000000000000000","PIS":"4.322606726232841891204880528723945094053","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"4.993662648957803762074224707676664972038","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"4.322606726232841891204880528723945094053","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.671055922724961870869344178952719877985","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"-0.000000000000000000000000000000000000038"},"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-P020","V5-P020-SPEC","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.","Domestic route selected; manufacturer-family evidence is not an exact-unit factory declaration."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C005","product_id":"BR-C005","tax_profile_id":"C05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"362.99092500000000000000000000000000000","reference_price_brl":"399.99","savings_vs_reference_brl":"36.99907500000000000000000000000000000","fixed_residual_brl":"297.6525585000000000000000000000000000000","modeled_net_tax_total_brl":"65.33836650000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"65.33836650000000000000000000000000000000"},"modeled_tax_share_percent":"18.000","display":{"price_brl":"362.99","fixed_residual_brl":"297.65","modeled_net_tax_total_brl":"65.34","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"37.00"},"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":"257.6535585000000000000000000000000000000","retailer_fixed_residual_brl":"39.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"346.2387401733521467446079419471880669220","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"399.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"314.2116567073170731707317073170731707317","supplier_own_ICMS":"56.55809820731707317073170731707317073171","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"257.6535585000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"314.2116567073170731707317073170731707317","retailer_PC_revenue_base":"297.6525585000000000000000000000000000000","retailer_PC_credit_base":"257.6535585000000000000000000000000000000","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":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"56.55809820731707317073170731707317073171"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"65.3383665000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"56.55809820731707317073170731707317073171"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"8.78026829268292682926829268292682926829"},"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-P020","V5-P020-SPEC","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.","Domestic route selected; manufacturer-family evidence is not an exact-unit factory declaration."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C005","product_id":"BR-C005","tax_profile_id":"C05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"322.1348035714285714285714285714285714286","reference_price_brl":"399.99","savings_vs_reference_brl":"77.8551964285714285714285714285714285714","fixed_residual_brl":"297.6525585000000000000000000000000000000","modeled_net_tax_total_brl":"24.48224507142857142857142857142857142857","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"24.48224507142857142857142857142857142857","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.599999999999999999999999999999999999999","display":{"price_brl":"322.13","fixed_residual_brl":"297.65","modeled_net_tax_total_brl":"24.48","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"77.86"},"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":"257.6535585000000000000000000000000000000","retailer_fixed_residual_brl":"39.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"346.2387401733521467446079419471880669220","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"399.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"278.8458425324675324675324675324675324675","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"278.8458425324675324675324675324675324675","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"21.19228403246753246753246753246753246753","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"278.8458425324675324675324675324675324675","retailer_PC_revenue_base":"322.1348035714285714285714285714285714286","retailer_PC_credit_base":"278.8458425324675324675324675324675324675","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":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"21.19228403246753246753246753246753246753","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"24.48224507142857142857142857142857142857","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"21.19228403246753246753246753246753246753","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"3.28996103896103896103896103896103896104","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000003"},"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-P020","V5-P020-SPEC","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.","Domestic route selected; manufacturer-family evidence is not an exact-unit factory declaration."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C005","product_id":"BR-C005","tax_profile_id":"C05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"302.6462211489578037620742247076766649720","reference_price_brl":"399.99","savings_vs_reference_brl":"97.3437788510421962379257752923233350280","fixed_residual_brl":"297.6525585000000000000000000000000000000","modeled_net_tax_total_brl":"4.993662648957803762074224707676664972038","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"4.993662648957803762074224707676664972038","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.6500","display":{"price_brl":"302.65","fixed_residual_brl":"297.65","modeled_net_tax_total_brl":"4.99","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"97.34"},"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":"257.6535585000000000000000000000000000000","retailer_fixed_residual_brl":"39.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"346.2387401733521467446079419471880669220","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"399.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"261.9761652262328418912048805287239450941","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"261.9761652262328418912048805287239450941","supplier_PIS_debit":"4.322606726232841891204880528723945094053","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"261.9761652262328418912048805287239450941","retailer_PC_revenue_base":"302.6462211489578037620742247076766649720","retailer_PC_credit_base":"261.9761652262328418912048805287239450941","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":"0.0000000000000000000000000000000000000","PIS":"4.322606726232841891204880528723945094053","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"4.993662648957803762074224707676664972038","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"4.322606726232841891204880528723945094053","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.671055922724961870869344178952719877985","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"-0.000000000000000000000000000000000000038"},"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-P020","V5-P020-SPEC","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.","Domestic route selected; manufacturer-family evidence is not an exact-unit factory declaration."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C005","product_id":"BR-C005","tax_profile_id":"C05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"362.99092500000000000000000000000000000","reference_price_brl":"399.99","savings_vs_reference_brl":"36.99907500000000000000000000000000000","fixed_residual_brl":"297.6525585000000000000000000000000000000","modeled_net_tax_total_brl":"65.33836650000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"65.33836650000000000000000000000000000000"},"modeled_tax_share_percent":"18.000","display":{"price_brl":"362.99","fixed_residual_brl":"297.65","modeled_net_tax_total_brl":"65.34","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"37.00"},"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":"257.6535585000000000000000000000000000000","retailer_fixed_residual_brl":"39.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"346.2387401733521467446079419471880669220","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"399.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"314.2116567073170731707317073170731707317","supplier_own_ICMS":"56.55809820731707317073170731707317073171","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"257.6535585000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"314.2116567073170731707317073170731707317","retailer_PC_revenue_base":"297.6525585000000000000000000000000000000","retailer_PC_credit_base":"257.6535585000000000000000000000000000000","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":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"56.55809820731707317073170731707317073171"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"65.3383665000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"56.55809820731707317073170731707317073171"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"8.78026829268292682926829268292682926829"},"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-P020","V5-P020-SPEC","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.","Domestic route selected; manufacturer-family evidence is not an exact-unit factory declaration."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C005","product_id":"BR-C005","tax_profile_id":"C05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"297.6525585000000000000000000000000000000","reference_price_brl":"399.99","savings_vs_reference_brl":"102.3374415000000000000000000000000000000","fixed_residual_brl":"297.6525585000000000000000000000000000000","modeled_net_tax_total_brl":"0.0000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"0","display":{"price_brl":"297.65","fixed_residual_brl":"297.65","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"102.34"},"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":"257.6535585000000000000000000000000000000","retailer_fixed_residual_brl":"39.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"346.2387401733521467446079419471880669220","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"399.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"257.6535585000000000000000000000000000000","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"257.6535585000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"257.6535585000000000000000000000000000000","retailer_PC_revenue_base":"297.6525585000000000000000000000000000000","retailer_PC_credit_base":"257.6535585000000000000000000000000000000","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":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"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-P020","V5-P020-SPEC","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.","Domestic route selected; manufacturer-family evidence is not an exact-unit factory declaration."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C005","product_id":"BR-C005","tax_profile_id":"C05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"297.6525585000000000000000000000000000000","reference_price_brl":"399.99","savings_vs_reference_brl":"102.3374415000000000000000000000000000000","fixed_residual_brl":"297.6525585000000000000000000000000000000","modeled_net_tax_total_brl":"0.0000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"0","display":{"price_brl":"297.65","fixed_residual_brl":"297.65","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"102.34"},"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":"257.6535585000000000000000000000000000000","retailer_fixed_residual_brl":"39.9990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"346.2387401733521467446079419471880669220","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"399.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"257.6535585000000000000000000000000000000","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"257.6535585000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"257.6535585000000000000000000000000000000","retailer_PC_revenue_base":"297.6525585000000000000000000000000000000","retailer_PC_credit_base":"257.6535585000000000000000000000000000000","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":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"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-P020","V5-P020-SPEC","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.","Domestic route selected; manufacturer-family evidence is not an exact-unit factory declaration."]}]}