{"scenario":{"scenario_id":"EDU-BR-D001","product_id":"BR-D001","tax_profile_id":"D01","ncm":"2202.10.00","state":"SP","date":"2026-09-14","mode":"educational","path":"cold_beverage_pmpf","origin_scenario":"Representative non-ZFM domestic supplier in SP → SP retailer → consumer. Actual unit factory and invoicing entity are not certified.","imported":false,"zfm_qualified":false,"reference_price_brl":"12.49","price_source_id":"V6-P011","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":"0.0195","II":"0","PIS_UP":"0.01860176","COFINS_UP":"0.08540796","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0.026"},"rate_rule_ids":{"ICMS":"R-SP-ICMS-18","ICMS_OWN":"R-SP-ICMS-18","IPI":"R-V6-IPI-COLD-RETAIL","II":"R-V5-II-DOMESTIC-NA","PIS_UP":"R-V6-PIS-COLD-UP","COFINS_UP":"R-V6-COFINS-COLD-UP","PIS_RETAIL":"R-V6-PIS-ZERO-RETAIL","COFINS_RETAIL":"R-V6-COFINS-ZERO-RETAIL","PIS_CREDIT":"R-V6-PIS-NO-RETAIL-CREDIT","COFINS_CREDIT":"R-V6-COFINS-NO-RETAIL-CREDIT","PIS_IMPORT":"R-V6-PIS-IMPORT-NA","COFINS_IMPORT":"R-V6-COFINS-IMPORT-NA","COFINS_IMPORT_ADDITIONAL":"R-V5-COFINS-EXTRA-NA","ICMS_SUPPLIER_PRESUMED_CREDIT":"R-V6-NO-MILK-GRANT","FECOEP":"R-V6-FECOEP-NA","IPI_IMPORT":"R-V6-IPI-COLD-RAW","ST_BASE":"R-V6-BEVERAGE-PMPF","MINIMUM":"R-V6-BEVERAGE-FLOORS"},"rate_evidence":{"ICMS":"sourced_selected_coefficient_or_scope","ICMS_OWN":"sourced_selected_coefficient_or_scope","IPI":"sourced_selected_coefficient_or_scope","II":"sourced_selected_coefficient_or_scope","PIS_UP":"sourced_selected_coefficient_or_scope","COFINS_UP":"sourced_selected_coefficient_or_scope","PIS_RETAIL":"sourced_selected_coefficient_or_scope","COFINS_RETAIL":"sourced_selected_coefficient_or_scope","PIS_CREDIT":"sourced_selected_coefficient_or_scope","COFINS_CREDIT":"sourced_selected_coefficient_or_scope","PIS_IMPORT":"sourced_selected_coefficient_or_scope","COFINS_IMPORT":"sourced_selected_coefficient_or_scope","COFINS_IMPORT_ADDITIONAL":"sourced_selected_coefficient_or_scope","ICMS_SUPPLIER_PRESUMED_CREDIT":"sourced_selected_coefficient_or_scope","FECOEP":"sourced_selected_coefficient_or_scope","IPI_IMPORT":"Not applicable: no finished import in this selected scenario."},"IVA_original":null,"IVA_adjusted":false,"ST_policy":"fixed_PMPF","ST_reference_price_brl":"12.38","retailer_margin_fraction":"0.10","retailer_IPI_credit":false,"retailer_PC_credit_IPI_policy":"exclude_IPI_administrative","contribution_regime":"cold_beverage_retail_zero","calibration_policy":"fixed_retailer_residual_and_prescribed_base","assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P011","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."],"confidence":"MEDIUM","educational_ready":true,"actual_sale_verified":false,"education_use_allowed":true,"calculation_boundary":"Supplier/importer → retailer; selected debits, credits and grants only. No upstream supplier reconstruction, actual-invoice claim, clinical advice or consumption recommendation.","expected_effective_to":"2026-12-31","qualified_retailer_75pct":true,"beverage_control_equipment_qualified":true,"volume_litres":"2","minimum_brl_per_litre":{"IPI":"0.0300","PIS":"0.0174","COFINS":"0.0801"},"minimum_lookup_key":"soft_pet_1501_2200ml","PMPF_lookup_key":"coca_cola_original_pet_2l","PMPF_row_locator":"AnnexI1.13","PMPF_90pct_policy":"reject_if_threshold_reached","calibrated":{"upstream_fixed_residual_brl":"7.88763030133765336509827278141751042287075640264","retailer_fixed_residual_brl":"1.2490","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"10.7356759976176295413936867182846932698034544372","calibrated_to_price_brl":"12.49","calibration_status":"derived_representative_not_observed_invoices"}},"baseline":{"engine_version":"0.6.0","scenario_id":"EDU-BR-D001","product_id":"BR-D001","tax_profile_id":"D01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"12.4900000000000000000000000000000000000000000000","reference_price_brl":"12.49","savings_vs_reference_brl":"0.0000000000000000000000000000000000000000000000","fixed_residual_brl":"9.13663030133765336509827278141751042287075640264","modeled_net_tax_total_brl":"3.35336969866234663490172721858248957712924359738","modeled_net_tax_components_brl":{"II":"0","IPI":"0.209345681953543776057176891006551518761167361525","ICMS":"2.22840000000000000000000000000000000000000000000","PIS":"0.163756024043263847528290649195949970220369267422","COFINS":"0.751867992665539011316259678379988088147706968436"},"modeled_tax_share_percent":"26.8484363383694686541371274506204129473918622689","display":{"price_brl":"12.49","fixed_residual_brl":"9.14","modeled_net_tax_total_brl":"3.35","modeled_tax_share_percent":"26.85","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.0195","II":"0","PIS_UP":"0.01860176","COFINS_UP":"0.08540796","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0.026"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"7.88763030133765336509827278141751042287075640264","retailer_fixed_residual_brl":"1.2490","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"10.7356759976176295413936867182846932698034544372","calibrated_to_price_brl":"12.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"10.7356759976176295413936867182846932698034544372","supplier_own_ICMS":"1.93242167957117331745086360929124478856462179870","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.209345681953543776057176891006551518761167361525","supplier_PC_base":"8.80325431804645622394282310899344848123883263850","supplier_PIS_debit":"0.163756024043263847528290649195949970220369267422","supplier_COFINS_debit":"0.751867992665539011316259678379988088147706968436","minimum_amounts":{"IPI":"0.0600","PIS":"0.0348","COFINS":"0.1602"},"IVA_applied":"0","presumed_ST_base":"12.38","ICMS_ST":"0.29597832042882668254913639070875521143537820130","FECOEP_ST":"0.00","retailer_acquisition_cash":"11.2410000000000000000000000000000000000000000000","retailer_PC_revenue_base":"12.1940216795711733174508636092912447885646217987","retailer_PC_credit_base":"8.80325431804645622394282310899344848123883263850","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":"0.209345681953543776057176891006551518761167361525","PIS":"0.163756024043263847528290649195949970220369267422","COFINS":"0.751867992665539011316259678379988088147706968436","ICMS":"2.22840000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P011","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]},"toggle_cases":[{"engine_version":"0.6.0","scenario_id":"EDU-BR-D001","product_id":"BR-D001","tax_profile_id":"D01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"12.4900000000000000000000000000000000000000000000","reference_price_brl":"12.49","savings_vs_reference_brl":"0.0000000000000000000000000000000000000000000000","fixed_residual_brl":"9.13663030133765336509827278141751042287075640264","modeled_net_tax_total_brl":"3.35336969866234663490172721858248957712924359738","modeled_net_tax_components_brl":{"II":"0","IPI":"0.209345681953543776057176891006551518761167361525","ICMS":"2.22840000000000000000000000000000000000000000000","PIS":"0.163756024043263847528290649195949970220369267422","COFINS":"0.751867992665539011316259678379988088147706968436"},"modeled_tax_share_percent":"26.8484363383694686541371274506204129473918622689","display":{"price_brl":"12.49","fixed_residual_brl":"9.14","modeled_net_tax_total_brl":"3.35","modeled_tax_share_percent":"26.85","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.0195","II":"0","PIS_UP":"0.01860176","COFINS_UP":"0.08540796","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0.026"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"7.88763030133765336509827278141751042287075640264","retailer_fixed_residual_brl":"1.2490","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"10.7356759976176295413936867182846932698034544372","calibrated_to_price_brl":"12.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"10.7356759976176295413936867182846932698034544372","supplier_own_ICMS":"1.93242167957117331745086360929124478856462179870","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.209345681953543776057176891006551518761167361525","supplier_PC_base":"8.80325431804645622394282310899344848123883263850","supplier_PIS_debit":"0.163756024043263847528290649195949970220369267422","supplier_COFINS_debit":"0.751867992665539011316259678379988088147706968436","minimum_amounts":{"IPI":"0.0600","PIS":"0.0348","COFINS":"0.1602"},"IVA_applied":"0","presumed_ST_base":"12.38","ICMS_ST":"0.29597832042882668254913639070875521143537820130","FECOEP_ST":"0.00","retailer_acquisition_cash":"11.2410000000000000000000000000000000000000000000","retailer_PC_revenue_base":"12.1940216795711733174508636092912447885646217987","retailer_PC_credit_base":"8.80325431804645622394282310899344848123883263850","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":"0.209345681953543776057176891006551518761167361525","PIS":"0.163756024043263847528290649195949970220369267422","COFINS":"0.751867992665539011316259678379988088147706968436","ICMS":"2.22840000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P011","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D001","product_id":"BR-D001","tax_profile_id":"D01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"12.2806543180464562239428231089934484812388326385","reference_price_brl":"12.49","savings_vs_reference_brl":"0.2093456819535437760571768910065515187611673615","fixed_residual_brl":"9.13663030133765336509827278141751042287075640264","modeled_net_tax_total_brl":"3.14402401670880285884455032757593805836807623586","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"2.22840000000000000000000000000000000000000000000","PIS":"0.163756024043263847528290649195949970220369267422","COFINS":"0.751867992665539011316259678379988088147706968436"},"modeled_tax_share_percent":"25.6014373117615620991573366412634084979340584711","display":{"price_brl":"12.28","fixed_residual_brl":"9.14","modeled_net_tax_total_brl":"3.14","modeled_tax_share_percent":"25.60","savings_vs_reference_brl":"0.21"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0.01860176","COFINS_UP":"0.08540796","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"7.88763030133765336509827278141751042287075640264","retailer_fixed_residual_brl":"1.2490","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"10.7356759976176295413936867182846932698034544372","calibrated_to_price_brl":"12.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"10.7356759976176295413936867182846932698034544372","supplier_own_ICMS":"1.93242167957117331745086360929124478856462179870","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"8.80325431804645622394282310899344848123883263850","supplier_PIS_debit":"0.163756024043263847528290649195949970220369267422","supplier_COFINS_debit":"0.751867992665539011316259678379988088147706968436","minimum_amounts":{"IPI":"0","PIS":"0.0348","COFINS":"0.1602"},"IVA_applied":"0","presumed_ST_base":"12.38","ICMS_ST":"0.29597832042882668254913639070875521143537820130","FECOEP_ST":"0.00","retailer_acquisition_cash":"11.0316543180464562239428231089934484812388326385","retailer_PC_revenue_base":"11.9846759976176295413936867182846932698034544372","retailer_PC_credit_base":"8.80325431804645622394282310899344848123883263850","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":"0.0000000000000000000000000000000000000000000000","PIS":"0.163756024043263847528290649195949970220369267422","COFINS":"0.751867992665539011316259678379988088147706968436","ICMS":"2.22840000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P011","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D001","product_id":"BR-D001","tax_profile_id":"D01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"10.2239177772483621203097081596188207266229898750","reference_price_brl":"12.49","savings_vs_reference_brl":"2.2660822227516378796902918403811792733770101250","fixed_residual_brl":"9.13663030133765336509827278141751042287075640264","modeled_net_tax_total_brl":"1.08728747591070875521143537820131030375223347231","modeled_net_tax_components_brl":{"II":"0","IPI":"0.171663459201905896366885050625372245384157236451","ICMS":"0","PIS":"0.163756024043263847528290649195949970220369267422","COFINS":"0.751867992665539011316259678379988088147706968436"},"modeled_tax_share_percent":"10.6347439367156021650065386726648178318140197741","display":{"price_brl":"10.22","fixed_residual_brl":"9.14","modeled_net_tax_total_brl":"1.09","modeled_tax_share_percent":"10.63","savings_vs_reference_brl":"2.27"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.0195","II":"0","PIS_UP":"0.01860176","COFINS_UP":"0.08540796","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0.026"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"7.88763030133765336509827278141751042287075640264","retailer_fixed_residual_brl":"1.2490","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"10.7356759976176295413936867182846932698034544372","calibrated_to_price_brl":"12.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8.8032543180464562239428231089934484812388326385","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.171663459201905896366885050625372245384157236451","supplier_PC_base":"8.8032543180464562239428231089934484812388326385","supplier_PIS_debit":"0.163756024043263847528290649195949970220369267422","supplier_COFINS_debit":"0.751867992665539011316259678379988088147706968436","minimum_amounts":{"IPI":"0.0600","PIS":"0.0348","COFINS":"0.1602"},"IVA_applied":"0","presumed_ST_base":"12.38","ICMS_ST":"0.0000000000000000000000000000000000000000000000","FECOEP_ST":"0.00","retailer_acquisition_cash":"8.97491777724836212030970815961882072662298987495","retailer_PC_revenue_base":"10.2239177772483621203097081596188207266229898750","retailer_PC_credit_base":"8.8032543180464562239428231089934484812388326385","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":"0.171663459201905896366885050625372245384157236451","PIS":"0.163756024043263847528290649195949970220369267422","COFINS":"0.751867992665539011316259678379988088147706968436","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000000000000005"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P011","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D001","product_id":"BR-D001","tax_profile_id":"D01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"12.3066939850296532211235951714602720574738437478","reference_price_brl":"12.49","savings_vs_reference_brl":"0.1833060149703467788764048285397279425261562522","fixed_residual_brl":"9.13663030133765336509827278141751042287075640264","modeled_net_tax_total_brl":"3.17006368369199985602532239004276163460308734524","modeled_net_tax_components_brl":{"II":"0","IPI":"0.205087829312779318417998934893955098416605066208","ICMS":"2.22840000000000000000000000000000000000000000000","PIS":"0","COFINS":"0.736575854379220537607323455148806536186482279027"},"modeled_tax_share_percent":"25.7588568266033920177273295233659142150877644706","display":{"price_brl":"12.31","fixed_residual_brl":"9.14","modeled_net_tax_total_brl":"3.17","modeled_tax_share_percent":"25.76","savings_vs_reference_brl":"0.18"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.0195","II":"0","PIS_UP":"0","COFINS_UP":"0.08540796","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0.026"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"7.88763030133765336509827278141751042287075640264","retailer_fixed_residual_brl":"1.2490","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"10.7356759976176295413936867182846932698034544372","calibrated_to_price_brl":"12.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"10.5173245801425291496409710202028255598259008312","supplier_own_ICMS":"1.89311842442565524693537478363650860076866214962","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.205087829312779318417998934893955098416605066208","supplier_PC_base":"8.62420615571687390270559623656631695905723868158","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.736575854379220537607323455148806536186482279027","minimum_amounts":{"IPI":"0.0600","PIS":"0","COFINS":"0.1602"},"IVA_applied":"0","presumed_ST_base":"12.38","ICMS_ST":"0.33528157557434475306462521636349139923133785038","FECOEP_ST":"0.00","retailer_acquisition_cash":"11.0576939850296532211235951714602720574738437478","retailer_PC_revenue_base":"11.9714124094553084680589699550967806582425058974","retailer_PC_credit_base":"8.62420615571687390270559623656631695905723868158","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":"0.205087829312779318417998934893955098416605066208","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.736575854379220537607323455148806536186482279027","ICMS":"2.22840000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000008"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P011","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D001","product_id":"BR-D001","tax_profile_id":"D01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"11.7056621553590721744110729197965547604813312076","reference_price_brl":"12.49","savings_vs_reference_brl":"0.7843378446409278255889270802034452395186687924","fixed_residual_brl":"9.13663030133765336509827278141751042287075640264","modeled_net_tax_total_brl":"2.56903185402141880931280013837904433761057480498","modeled_net_tax_components_brl":{"II":"0","IPI":"0.191126994674808704468154761091164762155313827932","ICMS":"2.22840000000000000000000000000000000000000000000","PIS":"0.149504859346610104844645377287879575455260977053","COFINS":"0"},"modeled_tax_share_percent":"21.9469161156788361145047753840865339575974909310","display":{"price_brl":"11.71","fixed_residual_brl":"9.14","modeled_net_tax_total_brl":"2.57","modeled_tax_share_percent":"21.95","savings_vs_reference_brl":"0.78"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.0195","II":"0","PIS_UP":"0.01860176","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","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0.026"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"7.88763030133765336509827278141751042287075640264","retailer_fixed_residual_brl":"1.2490","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"10.7356759976176295413936867182846932698034544372","calibrated_to_price_brl":"12.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"9.8013843422978822804181928764699878028366065606","supplier_own_ICMS":"1.76424918161361881047527471776459780451058918091","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.191126994674808704468154761091164762155313827932","supplier_PC_base":"8.03713516068426346994291815870538999832601737969","supplier_PIS_debit":"0.149504859346610104844645377287879575455260977053","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0.0600","PIS":"0.0348","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"12.38","ICMS_ST":"0.46415081838638118952472528223540219548941081909","FECOEP_ST":"0.00","retailer_acquisition_cash":"10.4566621553590721744110729197965547604813312076","retailer_PC_revenue_base":"11.2415113369726909848863476375611525649919203885","retailer_PC_credit_base":"8.03713516068426346994291815870538999832601737969","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":"0.191126994674808704468154761091164762155313827932","PIS":"0.149504859346610104844645377287879575455260977053","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"2.22840000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P011","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D001","product_id":"BR-D001","tax_profile_id":"D01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"10.0522543180464562239428231089934484812388326385","reference_price_brl":"12.49","savings_vs_reference_brl":"2.4377456819535437760571768910065515187611673615","fixed_residual_brl":"9.13663030133765336509827278141751042287075640264","modeled_net_tax_total_brl":"0.915624016708802858844550327575938058368076235858","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.163756024043263847528290649195949970220369267422","COFINS":"0.751867992665539011316259678379988088147706968436"},"modeled_tax_share_percent":"9.10864357127351507770444316136021806243551045209","display":{"price_brl":"10.05","fixed_residual_brl":"9.14","modeled_net_tax_total_brl":"0.92","modeled_tax_share_percent":"9.11","savings_vs_reference_brl":"2.44"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.01860176","COFINS_UP":"0.08540796","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"7.88763030133765336509827278141751042287075640264","retailer_fixed_residual_brl":"1.2490","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"10.7356759976176295413936867182846932698034544372","calibrated_to_price_brl":"12.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8.8032543180464562239428231089934484812388326385","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"8.8032543180464562239428231089934484812388326385","supplier_PIS_debit":"0.163756024043263847528290649195949970220369267422","supplier_COFINS_debit":"0.751867992665539011316259678379988088147706968436","minimum_amounts":{"IPI":"0","PIS":"0.0348","COFINS":"0.1602"},"IVA_applied":"0","presumed_ST_base":"12.38","ICMS_ST":"0.0000000000000000000000000000000000000000000000","FECOEP_ST":"0.00","retailer_acquisition_cash":"8.8032543180464562239428231089934484812388326385","retailer_PC_revenue_base":"10.0522543180464562239428231089934484812388326385","retailer_PC_credit_base":"8.8032543180464562239428231089934484812388326385","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":"0.0000000000000000000000000000000000000000000000","PIS":"0.163756024043263847528290649195949970220369267422","COFINS":"0.751867992665539011316259678379988088147706968436","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P011","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D001","product_id":"BR-D001","tax_profile_id":"D01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"12.1016061557168739027055962365663169590572386816","reference_price_brl":"12.49","savings_vs_reference_brl":"0.3883938442831260972944037634336830409427613184","fixed_residual_brl":"9.13663030133765336509827278141751042287075640264","modeled_net_tax_total_brl":"2.96497585437922053760732345514880653618648227903","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"2.22840000000000000000000000000000000000000000000","PIS":"0","COFINS":"0.736575854379220537607323455148806536186482279027"},"modeled_tax_share_percent":"24.5006804570197281670307243418148571934080135140","display":{"price_brl":"12.10","fixed_residual_brl":"9.14","modeled_net_tax_total_brl":"2.96","modeled_tax_share_percent":"24.50","savings_vs_reference_brl":"0.39"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.08540796","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"7.88763030133765336509827278141751042287075640264","retailer_fixed_residual_brl":"1.2490","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"10.7356759976176295413936867182846932698034544372","calibrated_to_price_brl":"12.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"10.5173245801425291496409710202028255598259008312","supplier_own_ICMS":"1.89311842442565524693537478363650860076866214962","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"8.62420615571687390270559623656631695905723868158","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.736575854379220537607323455148806536186482279027","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0.1602"},"IVA_applied":"0","presumed_ST_base":"12.38","ICMS_ST":"0.33528157557434475306462521636349139923133785038","FECOEP_ST":"0.00","retailer_acquisition_cash":"10.8526061557168739027055962365663169590572386816","retailer_PC_revenue_base":"11.7663245801425291496409710202028255598259008312","retailer_PC_credit_base":"8.62420615571687390270559623656631695905723868158","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":"0.0000000000000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.736575854379220537607323455148806536186482279027","ICMS":"2.22840000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000007"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P011","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D001","product_id":"BR-D001","tax_profile_id":"D01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"11.5145351606842634699429181587053899983260173797","reference_price_brl":"12.49","savings_vs_reference_brl":"0.9754648393157365300570818412946100016739826203","fixed_residual_brl":"9.13663030133765336509827278141751042287075640264","modeled_net_tax_total_brl":"2.37790485934661010484464537728787957545526097705","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"2.22840000000000000000000000000000000000000000000","PIS":"0.149504859346610104844645377287879575455260977053","COFINS":"0"},"modeled_tax_share_percent":"20.6513317833778761538323289043582637887442335211","display":{"price_brl":"11.51","fixed_residual_brl":"9.14","modeled_net_tax_total_brl":"2.38","modeled_tax_share_percent":"20.65","savings_vs_reference_brl":"0.98"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0.01860176","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","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"7.88763030133765336509827278141751042287075640264","retailer_fixed_residual_brl":"1.2490","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"10.7356759976176295413936867182846932698034544372","calibrated_to_price_brl":"12.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"9.8013843422978822804181928764699878028366065606","supplier_own_ICMS":"1.76424918161361881047527471776459780451058918091","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"8.03713516068426346994291815870538999832601737969","supplier_PIS_debit":"0.149504859346610104844645377287879575455260977053","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0.0348","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"12.38","ICMS_ST":"0.46415081838638118952472528223540219548941081909","FECOEP_ST":"0.00","retailer_acquisition_cash":"10.2655351606842634699429181587053899983260173797","retailer_PC_revenue_base":"11.0503843422978822804181928764699878028366065606","retailer_PC_credit_base":"8.03713516068426346994291815870538999832601737969","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":"0.0000000000000000000000000000000000000000000000","PIS":"0.149504859346610104844645377287879575455260977053","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"2.22840000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P011","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D001","product_id":"BR-D001","tax_profile_id":"D01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"10.0413781757533529438083553631793601397588548360","reference_price_brl":"12.49","savings_vs_reference_brl":"2.4486218242466470561916446368206398602411451640","fixed_residual_brl":"9.13663030133765336509827278141751042287075640264","modeled_net_tax_total_brl":"0.904747874415699578710082581761849716888098433330","modeled_net_tax_components_brl":{"II":"0","IPI":"0.168172020036479041102759126613043180701616154293","ICMS":"0","PIS":"0","COFINS":"0.736575854379220537607323455148806536186482279037"},"modeled_tax_share_percent":"9.01019619598005032237278943816082190873031872335","display":{"price_brl":"10.04","fixed_residual_brl":"9.14","modeled_net_tax_total_brl":"0.90","modeled_tax_share_percent":"9.01","savings_vs_reference_brl":"2.45"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.0195","II":"0","PIS_UP":"0","COFINS_UP":"0.08540796","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0.026"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"7.88763030133765336509827278141751042287075640264","retailer_fixed_residual_brl":"1.2490","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"10.7356759976176295413936867182846932698034544372","calibrated_to_price_brl":"12.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8.6242061557168739027055962365663169590572386817","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.168172020036479041102759126613043180701616154293","supplier_PC_base":"8.6242061557168739027055962365663169590572386817","supplier_PIS_debit":"0.0000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.736575854379220537607323455148806536186482279037","minimum_amounts":{"IPI":"0.0600","PIS":"0","COFINS":"0.1602"},"IVA_applied":"0","presumed_ST_base":"12.38","ICMS_ST":"0.0000000000000000000000000000000000000000000000","FECOEP_ST":"0.00","retailer_acquisition_cash":"8.79237817575335294380835536317936013975885483599","retailer_PC_revenue_base":"10.0413781757533529438083553631793601397588548360","retailer_PC_credit_base":"8.6242061557168739027055962365663169590572386817","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":"0.168172020036479041102759126613043180701616154293","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.736575854379220537607323455148806536186482279037","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000000000000030"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P011","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D001","product_id":"BR-D001","tax_profile_id":"D01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"9.44285929631760660760680506280014510329337471860","reference_price_brl":"12.49","savings_vs_reference_brl":"3.04714070368239339239319493719985489670662528140","fixed_residual_brl":"9.13663030133765336509827278141751042287075640264","modeled_net_tax_total_brl":"0.306228994979953242508532281382634680422618315957","modeled_net_tax_components_brl":{"II":"0","IPI":"0.156724135633343137663886904094755104967357338904","ICMS":"0","PIS":"0.149504859346610104844645377287879575455260977053","COFINS":"0"},"modeled_tax_share_percent":"3.24296895008667678490017356616656173300042767936","display":{"price_brl":"9.44","fixed_residual_brl":"9.14","modeled_net_tax_total_brl":"0.31","modeled_tax_share_percent":"3.24","savings_vs_reference_brl":"3.05"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.0195","II":"0","PIS_UP":"0.01860176","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","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0.026"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"7.88763030133765336509827278141751042287075640264","retailer_fixed_residual_brl":"1.2490","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"10.7356759976176295413936867182846932698034544372","calibrated_to_price_brl":"12.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8.0371351606842634699429181587053899983260173797","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.156724135633343137663886904094755104967357338904","supplier_PC_base":"8.0371351606842634699429181587053899983260173797","supplier_PIS_debit":"0.149504859346610104844645377287879575455260977053","supplier_COFINS_debit":"0.0000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0.0600","PIS":"0.0348","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"12.38","ICMS_ST":"0.0000000000000000000000000000000000000000000000","FECOEP_ST":"0.00","retailer_acquisition_cash":"8.19385929631760660760680506280014510329337471860","retailer_PC_revenue_base":"9.44285929631760660760680506280014510329337471860","retailer_PC_credit_base":"8.0371351606842634699429181587053899983260173797","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":"0.156724135633343137663886904094755104967357338904","PIS":"0.149504859346610104844645377287879575455260977053","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P011","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D001","product_id":"BR-D001","tax_profile_id":"D01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"11.5526019975280000000000000000000000000000000000","reference_price_brl":"12.49","savings_vs_reference_brl":"0.9373980024720000000000000000000000000000000000","fixed_residual_brl":"9.13663030133765336509827278141751042287075640264","modeled_net_tax_total_brl":"2.41597169619034663490172721858248957712924359738","modeled_net_tax_components_brl":{"II":"0","IPI":"0.187571696190346634901727218582489577129243597379","ICMS":"2.22840000000000000000000000000000000000000000000","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"20.9127926047076742372852533630794260917546281813","display":{"price_brl":"11.55","fixed_residual_brl":"9.14","modeled_net_tax_total_brl":"2.42","modeled_tax_share_percent":"20.91","savings_vs_reference_brl":"0.94"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.0195","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","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0.026"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"7.88763030133765336509827278141751042287075640264","retailer_fixed_residual_brl":"1.2490","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"10.7356759976176295413936867182846932698034544372","calibrated_to_price_brl":"12.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"9.6190613430946992257296009529481834425253126861","supplier_own_ICMS":"1.73143104175704586063132817153067301965455628350","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.187571696190346634901727218582489577129243597379","supplier_PC_base":"7.88763030133765336509827278141751042287075640260","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0.0600","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"12.38","ICMS_ST":"0.49696895824295413936867182846932698034544371650","FECOEP_ST":"0.00","retailer_acquisition_cash":"10.3036019975280000000000000000000000000000000000","retailer_PC_revenue_base":"11.0556330392850458606313281715306730196545562835","retailer_PC_credit_base":"7.88763030133765336509827278141751042287075640260","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":"0.187571696190346634901727218582489577129243597379","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"2.22840000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P011","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D001","product_id":"BR-D001","tax_profile_id":"D01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"9.8732061557168739027055962365663169590572386817","reference_price_brl":"12.49","savings_vs_reference_brl":"2.6167938442831260972944037634336830409427613183","fixed_residual_brl":"9.13663030133765336509827278141751042287075640264","modeled_net_tax_total_brl":"0.736575854379220537607323455148806536186482279037","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0","COFINS":"0.736575854379220537607323455148806536186482279037"},"modeled_tax_share_percent":"7.46035120468665253724505345241600506442165779121","display":{"price_brl":"9.87","fixed_residual_brl":"9.14","modeled_net_tax_total_brl":"0.74","modeled_tax_share_percent":"7.46","savings_vs_reference_brl":"2.62"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.08540796","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"7.88763030133765336509827278141751042287075640264","retailer_fixed_residual_brl":"1.2490","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"10.7356759976176295413936867182846932698034544372","calibrated_to_price_brl":"12.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8.6242061557168739027055962365663169590572386817","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"8.6242061557168739027055962365663169590572386817","supplier_PIS_debit":"0.0000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.736575854379220537607323455148806536186482279037","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0.1602"},"IVA_applied":"0","presumed_ST_base":"12.38","ICMS_ST":"0.0000000000000000000000000000000000000000000000","FECOEP_ST":"0.00","retailer_acquisition_cash":"8.6242061557168739027055962365663169590572386817","retailer_PC_revenue_base":"9.8732061557168739027055962365663169590572386817","retailer_PC_credit_base":"8.6242061557168739027055962365663169590572386817","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":"0.0000000000000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.736575854379220537607323455148806536186482279037","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000000000000023"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P011","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D001","product_id":"BR-D001","tax_profile_id":"D01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"9.2861351606842634699429181587053899983260173797","reference_price_brl":"12.49","savings_vs_reference_brl":"3.2038648393157365300570818412946100016739826203","fixed_residual_brl":"9.13663030133765336509827278141751042287075640264","modeled_net_tax_total_brl":"0.149504859346610104844645377287879575455260977053","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.149504859346610104844645377287879575455260977053","COFINS":"0"},"modeled_tax_share_percent":"1.60997935911578530391102932548996381687241569748","display":{"price_brl":"9.29","fixed_residual_brl":"9.14","modeled_net_tax_total_brl":"0.15","modeled_tax_share_percent":"1.61","savings_vs_reference_brl":"3.20"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.01860176","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","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"7.88763030133765336509827278141751042287075640264","retailer_fixed_residual_brl":"1.2490","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"10.7356759976176295413936867182846932698034544372","calibrated_to_price_brl":"12.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8.0371351606842634699429181587053899983260173797","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"8.0371351606842634699429181587053899983260173797","supplier_PIS_debit":"0.149504859346610104844645377287879575455260977053","supplier_COFINS_debit":"0.0000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0.0348","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"12.38","ICMS_ST":"0.0000000000000000000000000000000000000000000000","FECOEP_ST":"0.00","retailer_acquisition_cash":"8.0371351606842634699429181587053899983260173797","retailer_PC_revenue_base":"9.2861351606842634699429181587053899983260173797","retailer_PC_credit_base":"8.0371351606842634699429181587053899983260173797","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":"0.0000000000000000000000000000000000000000000000","PIS":"0.149504859346610104844645377287879575455260977053","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000000000000007"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P011","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D001","product_id":"BR-D001","tax_profile_id":"D01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"11.3650303013376533650982727814175104228707564026","reference_price_brl":"12.49","savings_vs_reference_brl":"1.1249696986623466349017272185824895771292435974","fixed_residual_brl":"9.13663030133765336509827278141751042287075640264","modeled_net_tax_total_brl":"2.22840000000000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"2.22840000000000000000000000000000000000000000000","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"19.6075148144366972631172409904622249189666098559","display":{"price_brl":"11.37","fixed_residual_brl":"9.14","modeled_net_tax_total_brl":"2.23","modeled_tax_share_percent":"19.61","savings_vs_reference_brl":"1.12"},"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","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"7.88763030133765336509827278141751042287075640264","retailer_fixed_residual_brl":"1.2490","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"10.7356759976176295413936867182846932698034544372","calibrated_to_price_brl":"12.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"9.6190613430946992257296009529481834425253126861","supplier_own_ICMS":"1.73143104175704586063132817153067301965455628350","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"7.88763030133765336509827278141751042287075640260","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"12.38","ICMS_ST":"0.49696895824295413936867182846932698034544371650","FECOEP_ST":"0.00","retailer_acquisition_cash":"10.1160303013376533650982727814175104228707564026","retailer_PC_revenue_base":"10.8680613430946992257296009529481834425253126861","retailer_PC_credit_base":"7.88763030133765336509827278141751042287075640260","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":"0.0000000000000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"2.22840000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000004"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P011","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D001","product_id":"BR-D001","tax_profile_id":"D01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"9.29043909221373760571768910065515187611673615245","reference_price_brl":"12.49","savings_vs_reference_brl":"3.19956090778626239428231089934484812388326384755","fixed_residual_brl":"9.13663030133765336509827278141751042287075640264","modeled_net_tax_total_brl":"0.153808790876084240619416319237641453245979749851","modeled_net_tax_components_brl":{"II":"0","IPI":"0.153808790876084240619416319237641453245979749851","ICMS":"0","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"1.65555997245588192025863705067738184293205758649","display":{"price_brl":"9.29","fixed_residual_brl":"9.14","modeled_net_tax_total_brl":"0.15","modeled_tax_share_percent":"1.66","savings_vs_reference_brl":"3.20"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.0195","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","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0.026"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"7.88763030133765336509827278141751042287075640264","retailer_fixed_residual_brl":"1.2490","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"10.7356759976176295413936867182846932698034544372","calibrated_to_price_brl":"12.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7.8876303013376533650982727814175104228707564026","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.153808790876084240619416319237641453245979749851","supplier_PC_base":"7.8876303013376533650982727814175104228707564026","supplier_PIS_debit":"0.0000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0.0600","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"12.38","ICMS_ST":"0.0000000000000000000000000000000000000000000000","FECOEP_ST":"0.00","retailer_acquisition_cash":"8.04143909221373760571768910065515187611673615245","retailer_PC_revenue_base":"9.29043909221373760571768910065515187611673615245","retailer_PC_credit_base":"7.8876303013376533650982727814175104228707564026","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":"0.153808790876084240619416319237641453245979749851","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000000000000000041"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P011","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D001","product_id":"BR-D001","tax_profile_id":"D01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"9.1366303013376533650982727814175104228707564026","reference_price_brl":"12.49","savings_vs_reference_brl":"3.3533696986623466349017272185824895771292435974","fixed_residual_brl":"9.13663030133765336509827278141751042287075640264","modeled_net_tax_total_brl":"0","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"0","display":{"price_brl":"9.14","fixed_residual_brl":"9.14","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"3.35"},"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","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"7.88763030133765336509827278141751042287075640264","retailer_fixed_residual_brl":"1.2490","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"10.7356759976176295413936867182846932698034544372","calibrated_to_price_brl":"12.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7.8876303013376533650982727814175104228707564026","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"7.8876303013376533650982727814175104228707564026","supplier_PIS_debit":"0.0000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"12.38","ICMS_ST":"0.0000000000000000000000000000000000000000000000","FECOEP_ST":"0.00","retailer_acquisition_cash":"7.8876303013376533650982727814175104228707564026","retailer_PC_revenue_base":"9.1366303013376533650982727814175104228707564026","retailer_PC_credit_base":"7.8876303013376533650982727814175104228707564026","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":"0.0000000000000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000004"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P011","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]}]}