{"scenario":{"scenario_id":"EDU-BR-D002-NO-SEED-REDUCTION","product_id":"BR-D002","tax_profile_id":"D02","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":"8.79","price_source_id":"V6-P012","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":"sourced_selected_coefficient_or_scope"},"IVA_original":null,"IVA_adjusted":false,"ST_policy":"fixed_PMPF","ST_reference_price_brl":"10.31","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-GUARANA","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P012","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":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."],"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":"guarana_antarctica_pet_2l","PMPF_row_locator":"AnnexI2.22","PMPF_90pct_policy":"reject_if_threshold_reached","guarana_seed_qualified":false,"alternative_description":"Guarana soft drink without the conditional seed IPI reduction; same retail anchor and PMPF, independently calibrated.","calibrated":{"upstream_fixed_residual_brl":"5.29937853678846932698034544371649791542584871950","retailer_fixed_residual_brl":"0.8790","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"7.2128648004764740917212626563430613460393091126","calibrated_to_price_brl":"8.79","calibration_status":"derived_representative_not_observed_invoices"}},"baseline":{"engine_version":"0.6.0","scenario_id":"EDU-BR-D002-NO-SEED-REDUCTION","product_id":"BR-D002","tax_profile_id":"D02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"8.79000000000000000000000000000000000000000000003","reference_price_brl":"8.79","savings_vs_reference_brl":"-0.00000000000000000000000000000000000000000000003","fixed_residual_brl":"6.17837853678846932698034544371649791542584871950","modeled_net_tax_total_brl":"2.61162146321153067301965455628350208457415128054","modeled_net_tax_components_brl":{"II":"0","IPI":"0.140650863609291244788564621798689696247766527696","ICMS":"1.85580000000000000000000000000000000000000000000","PIS":"0.110021023543347230494341870160810005955926146516","COFINS":"0.505149576058892197736748064324002382370458606315"},"modeled_tax_share_percent":"29.7112794449548426964693351113026403250756687205","display":{"price_brl":"8.79","fixed_residual_brl":"6.18","modeled_net_tax_total_brl":"2.61","modeled_tax_share_percent":"29.71","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":"5.29937853678846932698034544371649791542584871950","retailer_fixed_residual_brl":"0.8790","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"7.2128648004764740917212626563430613460393091126","calibrated_to_price_brl":"8.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7.2128648004764740917212626563430613460393091126","supplier_own_ICMS":"1.29831566408576533650982727814175104228707564027","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.140650863609291244788564621798689696247766527696","supplier_PC_base":"5.91454913639070875521143537820131030375223347233","supplier_PIS_debit":"0.110021023543347230494341870160810005955926146516","supplier_COFINS_debit":"0.505149576058892197736748064324002382370458606315","minimum_amounts":{"IPI":"0.0600","PIS":"0.0348","COFINS":"0.1602"},"IVA_applied":"0","presumed_ST_base":"10.31","ICMS_ST":"0.55748433591423466349017272185824895771292435973","FECOEP_ST":"0.00","retailer_acquisition_cash":"7.91100000000000000000000000000000000000000000003","retailer_PC_revenue_base":"8.23251566408576533650982727814175104228707564030","retailer_PC_credit_base":"5.91454913639070875521143537820131030375223347233","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":"0.140650863609291244788564621798689696247766527696","PIS":"0.110021023543347230494341870160810005955926146516","COFINS":"0.505149576058892197736748064324002382370458606315","ICMS":"1.85580000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","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-GUARANA","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P012","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":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]},"toggle_cases":[{"engine_version":"0.6.0","scenario_id":"EDU-BR-D002-NO-SEED-REDUCTION","product_id":"BR-D002","tax_profile_id":"D02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"8.79000000000000000000000000000000000000000000003","reference_price_brl":"8.79","savings_vs_reference_brl":"-0.00000000000000000000000000000000000000000000003","fixed_residual_brl":"6.17837853678846932698034544371649791542584871950","modeled_net_tax_total_brl":"2.61162146321153067301965455628350208457415128054","modeled_net_tax_components_brl":{"II":"0","IPI":"0.140650863609291244788564621798689696247766527696","ICMS":"1.85580000000000000000000000000000000000000000000","PIS":"0.110021023543347230494341870160810005955926146516","COFINS":"0.505149576058892197736748064324002382370458606315"},"modeled_tax_share_percent":"29.7112794449548426964693351113026403250756687205","display":{"price_brl":"8.79","fixed_residual_brl":"6.18","modeled_net_tax_total_brl":"2.61","modeled_tax_share_percent":"29.71","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":"5.29937853678846932698034544371649791542584871950","retailer_fixed_residual_brl":"0.8790","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"7.2128648004764740917212626563430613460393091126","calibrated_to_price_brl":"8.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7.2128648004764740917212626563430613460393091126","supplier_own_ICMS":"1.29831566408576533650982727814175104228707564027","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.140650863609291244788564621798689696247766527696","supplier_PC_base":"5.91454913639070875521143537820131030375223347233","supplier_PIS_debit":"0.110021023543347230494341870160810005955926146516","supplier_COFINS_debit":"0.505149576058892197736748064324002382370458606315","minimum_amounts":{"IPI":"0.0600","PIS":"0.0348","COFINS":"0.1602"},"IVA_applied":"0","presumed_ST_base":"10.31","ICMS_ST":"0.55748433591423466349017272185824895771292435973","FECOEP_ST":"0.00","retailer_acquisition_cash":"7.91100000000000000000000000000000000000000000003","retailer_PC_revenue_base":"8.23251566408576533650982727814175104228707564030","retailer_PC_credit_base":"5.91454913639070875521143537820131030375223347233","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":"0.140650863609291244788564621798689696247766527696","PIS":"0.110021023543347230494341870160810005955926146516","COFINS":"0.505149576058892197736748064324002382370458606315","ICMS":"1.85580000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","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-GUARANA","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P012","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":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D002-NO-SEED-REDUCTION","product_id":"BR-D002","tax_profile_id":"D02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"8.64934913639070875521143537820131030375223347233","reference_price_brl":"8.79","savings_vs_reference_brl":"0.14065086360929124478856462179868969624776652767","fixed_residual_brl":"6.17837853678846932698034544371649791542584871950","modeled_net_tax_total_brl":"2.47097059960223942823108993448481238832638475284","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"1.85580000000000000000000000000000000000000000000","PIS":"0.110021023543347230494341870160810005955926146516","COFINS":"0.505149576058892197736748064324002382370458606315"},"modeled_tax_share_percent":"28.5682837013254385826467802815116096415094479941","display":{"price_brl":"8.65","fixed_residual_brl":"6.18","modeled_net_tax_total_brl":"2.47","modeled_tax_share_percent":"28.57","savings_vs_reference_brl":"0.14"},"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":"5.29937853678846932698034544371649791542584871950","retailer_fixed_residual_brl":"0.8790","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"7.2128648004764740917212626563430613460393091126","calibrated_to_price_brl":"8.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7.2128648004764740917212626563430613460393091126","supplier_own_ICMS":"1.29831566408576533650982727814175104228707564027","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"5.91454913639070875521143537820131030375223347233","supplier_PIS_debit":"0.110021023543347230494341870160810005955926146516","supplier_COFINS_debit":"0.505149576058892197736748064324002382370458606315","minimum_amounts":{"IPI":"0","PIS":"0.0348","COFINS":"0.1602"},"IVA_applied":"0","presumed_ST_base":"10.31","ICMS_ST":"0.55748433591423466349017272185824895771292435973","FECOEP_ST":"0.00","retailer_acquisition_cash":"7.77034913639070875521143537820131030375223347233","retailer_PC_revenue_base":"8.09186480047647409172126265634306134603930911260","retailer_PC_credit_base":"5.91454913639070875521143537820131030375223347233","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":"0.110021023543347230494341870160810005955926146516","COFINS":"0.505149576058892197736748064324002382370458606315","ICMS":"1.85580000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","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-GUARANA","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P012","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":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D002-NO-SEED-REDUCTION","product_id":"BR-D002","tax_profile_id":"D02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"6.90888284455032757593805836807623585467540202501","reference_price_brl":"8.79","savings_vs_reference_brl":"1.88111715544967242406194163192376414532459797499","fixed_residual_brl":"6.17837853678846932698034544371649791542584871950","modeled_net_tax_total_brl":"0.730504307761858248957712924359737939249553305539","modeled_net_tax_components_brl":{"II":"0","IPI":"0.115333708159618820726622989874925550923168552710","ICMS":"0","PIS":"0.110021023543347230494341870160810005955926146516","COFINS":"0.505149576058892197736748064324002382370458606313"},"modeled_tax_share_percent":"10.5734070789472758077366424652551135097325228331","display":{"price_brl":"6.91","fixed_residual_brl":"6.18","modeled_net_tax_total_brl":"0.73","modeled_tax_share_percent":"10.57","savings_vs_reference_brl":"1.88"},"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":"5.29937853678846932698034544371649791542584871950","retailer_fixed_residual_brl":"0.8790","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"7.2128648004764740917212626563430613460393091126","calibrated_to_price_brl":"8.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.9145491363907087552114353782013103037522334723","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.115333708159618820726622989874925550923168552710","supplier_PC_base":"5.9145491363907087552114353782013103037522334723","supplier_PIS_debit":"0.110021023543347230494341870160810005955926146516","supplier_COFINS_debit":"0.505149576058892197736748064324002382370458606313","minimum_amounts":{"IPI":"0.0600","PIS":"0.0348","COFINS":"0.1602"},"IVA_applied":"0","presumed_ST_base":"10.31","ICMS_ST":"0.0000000000000000000000000000000000000000000000","FECOEP_ST":"0.00","retailer_acquisition_cash":"6.02988284455032757593805836807623585467540202501","retailer_PC_revenue_base":"6.90888284455032757593805836807623585467540202501","retailer_PC_credit_base":"5.9145491363907087552114353782013103037522334723","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":"0.115333708159618820726622989874925550923168552710","PIS":"0.110021023543347230494341870160810005955926146516","COFINS":"0.505149576058892197736748064324002382370458606313","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":"-0.000000000000000000000000000000000000000000000029"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-GUARANA","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P012","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":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D002-NO-SEED-REDUCTION","product_id":"BR-D002","tax_profile_id":"D02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"8.66684413134406899058513564146042644324785507644","reference_price_brl":"8.79","savings_vs_reference_brl":"0.12315586865593100941486435853957355675214492356","fixed_residual_brl":"6.17837853678846932698034544371649791542584871950","modeled_net_tax_total_brl":"2.48846559455559966360479019774392852782200635698","modeled_net_tax_components_brl":{"II":"0","IPI":"0.137790185302214824677081768920164759551320040489","ICMS":"1.85580000000000000000000000000000000000000000000","PIS":"0","COFINS":"0.494875409253384838927708428823763768270686316489"},"modeled_tax_share_percent":"28.7124766159799872734113065209812559523246788237","display":{"price_brl":"8.67","fixed_residual_brl":"6.18","modeled_net_tax_total_brl":"2.49","modeled_tax_share_percent":"28.71","savings_vs_reference_brl":"0.12"},"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":"5.29937853678846932698034544371649791542584871950","retailer_fixed_residual_brl":"0.8790","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"7.2128648004764740917212626563430613460393091126","calibrated_to_price_brl":"8.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7.0661633488315294706195778933417825410933354097","supplier_own_ICMS":"1.27190940278967530471152402080152085739680037375","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.137790185302214824677081768920164759551320040489","supplier_PC_base":"5.79425394604185416590805387254026168369653503595","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.494875409253384838927708428823763768270686316489","minimum_amounts":{"IPI":"0.0600","PIS":"0","COFINS":"0.1602"},"IVA_applied":"0","presumed_ST_base":"10.31","ICMS_ST":"0.58389059721032469528847597919847914260319962625","FECOEP_ST":"0.00","retailer_acquisition_cash":"7.78784413134406899058513564146042644324785507644","retailer_PC_revenue_base":"8.08295353413374429529665966226194730064465545019","retailer_PC_credit_base":"5.79425394604185416590805387254026168369653503595","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":"0.137790185302214824677081768920164759551320040489","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.494875409253384838927708428823763768270686316489","ICMS":"1.85580000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","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-GUARANA","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P012","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":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D002-NO-SEED-REDUCTION","product_id":"BR-D002","tax_profile_id":"D02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"8.26303524877729554518051713644809471025747916565","reference_price_brl":"8.79","savings_vs_reference_brl":"0.52696475122270445481948286355190528974252083435","fixed_residual_brl":"6.17837853678846932698034544371649791542584871950","modeled_net_tax_total_brl":"2.08465671198882621820017169273159679483163044617","modeled_net_tax_components_brl":{"II":"0","IPI":"0.128410467362903231841596288458294040321644840655","ICMS":"1.85580000000000000000000000000000000000000000000","PIS":"0.100446244625922986358575404273302754509985605513","COFINS":"0"},"modeled_tax_share_percent":"25.2287040926915894136447856943542608796622131256","display":{"price_brl":"8.26","fixed_residual_brl":"6.18","modeled_net_tax_total_brl":"2.08","modeled_tax_share_percent":"25.23","savings_vs_reference_brl":"0.53"},"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":"5.29937853678846932698034544371649791542584871950","retailer_fixed_residual_brl":"0.8790","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"7.2128648004764740917212626563430613460393091126","calibrated_to_price_brl":"8.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"6.5851521724565759918767327414509764267510174695","supplier_own_ICMS":"1.18532739104218367853781189346117575681518314451","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.128410467362903231841596288458294040321644840655","supplier_PC_base":"5.39982478141439231333892084798980066993583432499","supplier_PIS_debit":"0.100446244625922986358575404273302754509985605513","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0.0600","PIS":"0.0348","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"10.31","ICMS_ST":"0.67047260895781632146218810653882424318481685549","FECOEP_ST":"0.00","retailer_acquisition_cash":"7.38403524877729554518051713644809471025747916565","retailer_PC_revenue_base":"7.59256263981947922371832902990927046707266231016","retailer_PC_credit_base":"5.39982478141439231333892084798980066993583432499","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":"0.128410467362903231841596288458294040321644840655","PIS":"0.100446244625922986358575404273302754509985605513","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"1.85580000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","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-GUARANA","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P012","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":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D002-NO-SEED-REDUCTION","product_id":"BR-D002","tax_profile_id":"D02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"6.7935491363907087552114353782013103037522334723","reference_price_brl":"8.79","savings_vs_reference_brl":"1.9964508636092912447885646217986896962477665277","fixed_residual_brl":"6.17837853678846932698034544371649791542584871950","modeled_net_tax_total_brl":"0.615170599602239428231089934484812388326384752829","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.110021023543347230494341870160810005955926146516","COFINS":"0.505149576058892197736748064324002382370458606313"},"modeled_tax_share_percent":"9.05521675418496455795880354212633310390011054351","display":{"price_brl":"6.79","fixed_residual_brl":"6.18","modeled_net_tax_total_brl":"0.62","modeled_tax_share_percent":"9.06","savings_vs_reference_brl":"2.00"},"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":"5.29937853678846932698034544371649791542584871950","retailer_fixed_residual_brl":"0.8790","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"7.2128648004764740917212626563430613460393091126","calibrated_to_price_brl":"8.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.9145491363907087552114353782013103037522334723","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"5.9145491363907087552114353782013103037522334723","supplier_PIS_debit":"0.110021023543347230494341870160810005955926146516","supplier_COFINS_debit":"0.505149576058892197736748064324002382370458606313","minimum_amounts":{"IPI":"0","PIS":"0.0348","COFINS":"0.1602"},"IVA_applied":"0","presumed_ST_base":"10.31","ICMS_ST":"0.0000000000000000000000000000000000000000000000","FECOEP_ST":"0.00","retailer_acquisition_cash":"5.9145491363907087552114353782013103037522334723","retailer_PC_revenue_base":"6.7935491363907087552114353782013103037522334723","retailer_PC_credit_base":"5.9145491363907087552114353782013103037522334723","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":"0.110021023543347230494341870160810005955926146516","COFINS":"0.505149576058892197736748064324002382370458606313","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":"-0.000000000000000000000000000000000000000000000029"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-GUARANA","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P012","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":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D002-NO-SEED-REDUCTION","product_id":"BR-D002","tax_profile_id":"D02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"8.52905394604185416590805387254026168369653503595","reference_price_brl":"8.79","savings_vs_reference_brl":"0.26094605395814583409194612745973831630346496405","fixed_residual_brl":"6.17837853678846932698034544371649791542584871950","modeled_net_tax_total_brl":"2.35067540925338483892770842882376376827068631649","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"1.85580000000000000000000000000000000000000000000","PIS":"0","COFINS":"0.494875409253384838927708428823763768270686316489"},"modeled_tax_share_percent":"27.5607989364902710443619070471532241965479764752","display":{"price_brl":"8.53","fixed_residual_brl":"6.18","modeled_net_tax_total_brl":"2.35","modeled_tax_share_percent":"27.56","savings_vs_reference_brl":"0.26"},"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":"5.29937853678846932698034544371649791542584871950","retailer_fixed_residual_brl":"0.8790","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"7.2128648004764740917212626563430613460393091126","calibrated_to_price_brl":"8.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"7.0661633488315294706195778933417825410933354097","supplier_own_ICMS":"1.27190940278967530471152402080152085739680037375","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"5.79425394604185416590805387254026168369653503595","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.494875409253384838927708428823763768270686316489","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0.1602"},"IVA_applied":"0","presumed_ST_base":"10.31","ICMS_ST":"0.58389059721032469528847597919847914260319962625","FECOEP_ST":"0.00","retailer_acquisition_cash":"7.65005394604185416590805387254026168369653503595","retailer_PC_revenue_base":"7.94516334883152947061957789334178254109333540970","retailer_PC_credit_base":"5.79425394604185416590805387254026168369653503595","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":"0.494875409253384838927708428823763768270686316489","ICMS":"1.85580000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","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-GUARANA","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P012","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":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D002-NO-SEED-REDUCTION","product_id":"BR-D002","tax_profile_id":"D02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"8.13462478141439231333892084798980066993583432499","reference_price_brl":"8.79","savings_vs_reference_brl":"0.65537521858560768666107915201019933006416567501","fixed_residual_brl":"6.17837853678846932698034544371649791542584871950","modeled_net_tax_total_brl":"1.95624624462592298635857540427330275450998560551","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"1.85580000000000000000000000000000000000000000000","PIS":"0.100446244625922986358575404273302754509985605513","COFINS":"0"},"modeled_tax_share_percent":"24.0483894118320281643748082025477260575697725437","display":{"price_brl":"8.13","fixed_residual_brl":"6.18","modeled_net_tax_total_brl":"1.96","modeled_tax_share_percent":"24.05","savings_vs_reference_brl":"0.66"},"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":"5.29937853678846932698034544371649791542584871950","retailer_fixed_residual_brl":"0.8790","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"7.2128648004764740917212626563430613460393091126","calibrated_to_price_brl":"8.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"6.5851521724565759918767327414509764267510174695","supplier_own_ICMS":"1.18532739104218367853781189346117575681518314451","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"5.39982478141439231333892084798980066993583432499","supplier_PIS_debit":"0.100446244625922986358575404273302754509985605513","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0.0348","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"10.31","ICMS_ST":"0.67047260895781632146218810653882424318481685549","FECOEP_ST":"0.00","retailer_acquisition_cash":"7.25562478141439231333892084798980066993583432499","retailer_PC_revenue_base":"7.46415217245657599187673274145097642675101746950","retailer_PC_credit_base":"5.39982478141439231333892084798980066993583432499","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":"0.100446244625922986358575404273302754509985605513","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"1.85580000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","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-GUARANA","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P012","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":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D002-NO-SEED-REDUCTION","product_id":"BR-D002","tax_profile_id":"D02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"6.78624189798967032214326092305479678652861746920","reference_price_brl":"8.79","savings_vs_reference_brl":"2.00375810201032967785673907694520321347138253080","fixed_residual_brl":"6.17837853678846932698034544371649791542584871950","modeled_net_tax_total_brl":"0.607863361201200995162915479338298871102768749695","modeled_net_tax_components_brl":{"II":"0","IPI":"0.112987951947816156235207050514535102832082433202","ICMS":"0","PIS":"0","COFINS":"0.494875409253384838927708428823763768270686316493"},"modeled_tax_share_percent":"8.95728991595881739310095249382926374103553930472","display":{"price_brl":"6.79","fixed_residual_brl":"6.18","modeled_net_tax_total_brl":"0.61","modeled_tax_share_percent":"8.96","savings_vs_reference_brl":"2.00"},"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":"5.29937853678846932698034544371649791542584871950","retailer_fixed_residual_brl":"0.8790","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"7.2128648004764740917212626563430613460393091126","calibrated_to_price_brl":"8.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.7942539460418541659080538725402616836965350360","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.112987951947816156235207050514535102832082433202","supplier_PC_base":"5.7942539460418541659080538725402616836965350360","supplier_PIS_debit":"0.0000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.494875409253384838927708428823763768270686316493","minimum_amounts":{"IPI":"0.0600","PIS":"0","COFINS":"0.1602"},"IVA_applied":"0","presumed_ST_base":"10.31","ICMS_ST":"0.0000000000000000000000000000000000000000000000","FECOEP_ST":"0.00","retailer_acquisition_cash":"5.90724189798967032214326092305479678652861746920","retailer_PC_revenue_base":"6.78624189798967032214326092305479678652861746920","retailer_PC_credit_base":"5.7942539460418541659080538725402616836965350360","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":"0.112987951947816156235207050514535102832082433202","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.494875409253384838927708428823763768270686316493","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":"0.000000000000000000000000000000000000000000000005"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-GUARANA","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P012","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":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D002-NO-SEED-REDUCTION","product_id":"BR-D002","tax_profile_id":"D02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"6.38412136465197296344902980452560178299958309434","reference_price_brl":"8.79","savings_vs_reference_brl":"2.40587863534802703655097019547439821700041690566","fixed_residual_brl":"6.17837853678846932698034544371649791542584871950","modeled_net_tax_total_brl":"0.205742827863503636468684360809103867573734374851","modeled_net_tax_components_brl":{"II":"0","IPI":"0.105296583237580650110108956535801113063748769338","ICMS":"0","PIS":"0.100446244625922986358575404273302754509985605513","COFINS":"0"},"modeled_tax_share_percent":"3.22272739053292729973144111268975351630591642277","display":{"price_brl":"6.38","fixed_residual_brl":"6.18","modeled_net_tax_total_brl":"0.21","modeled_tax_share_percent":"3.22","savings_vs_reference_brl":"2.41"},"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":"5.29937853678846932698034544371649791542584871950","retailer_fixed_residual_brl":"0.8790","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"7.2128648004764740917212626563430613460393091126","calibrated_to_price_brl":"8.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.3998247814143923133389208479898006699358343250","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.105296583237580650110108956535801113063748769338","supplier_PC_base":"5.3998247814143923133389208479898006699358343250","supplier_PIS_debit":"0.100446244625922986358575404273302754509985605513","supplier_COFINS_debit":"0.0000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0.0600","PIS":"0.0348","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"10.31","ICMS_ST":"0.0000000000000000000000000000000000000000000000","FECOEP_ST":"0.00","retailer_acquisition_cash":"5.50512136465197296344902980452560178299958309434","retailer_PC_revenue_base":"6.38412136465197296344902980452560178299958309434","retailer_PC_credit_base":"5.3998247814143923133389208479898006699358343250","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":"0.105296583237580650110108956535801113063748769338","PIS":"0.100446244625922986358575404273302754509985605513","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":"-0.000000000000000000000000000000000000000000000011"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-GUARANA","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P012","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":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D002-NO-SEED-REDUCTION","product_id":"BR-D002","tax_profile_id":"D02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"8.16020034345600000000000000000000000000000000002","reference_price_brl":"8.79","savings_vs_reference_brl":"0.62979965654399999999999999999999999999999999998","fixed_residual_brl":"6.17837853678846932698034544371649791542584871950","modeled_net_tax_total_brl":"1.98182180666753067301965455628350208457415128052","modeled_net_tax_components_brl":{"II":"0","IPI":"0.126021806667530673019654556283502084574151280525","ICMS":"1.85580000000000000000000000000000000000000000000","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"24.2864356664580548323506501223652998738166582424","display":{"price_brl":"8.16","fixed_residual_brl":"6.18","modeled_net_tax_total_brl":"1.98","modeled_tax_share_percent":"24.29","savings_vs_reference_brl":"0.63"},"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":"5.29937853678846932698034544371649791542584871950","retailer_fixed_residual_brl":"0.8790","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"7.2128648004764740917212626563430613460393091126","calibrated_to_price_brl":"8.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"6.4626567521810601548540798094103633114949374628","supplier_own_ICMS":"1.16327821539259082787373436569386539606908874330","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.126021806667530673019654556283502084574151280525","supplier_PC_base":"5.29937853678846932698034544371649791542584871950","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":"10.31","ICMS_ST":"0.69252178460740917212626563430613460393091125670","FECOEP_ST":"0.00","retailer_acquisition_cash":"7.28120034345600000000000000000000000000000000002","retailer_PC_revenue_base":"7.46767855884859082787373436569386539606908874332","retailer_PC_credit_base":"5.29937853678846932698034544371649791542584871950","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":"0.126021806667530673019654556283502084574151280525","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"1.85580000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","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-GUARANA","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P012","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":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D002-NO-SEED-REDUCTION","product_id":"BR-D002","tax_profile_id":"D02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"6.6732539460418541659080538725402616836965350360","reference_price_brl":"8.79","savings_vs_reference_brl":"2.1167460539581458340919461274597383163034649640","fixed_residual_brl":"6.17837853678846932698034544371649791542584871950","modeled_net_tax_total_brl":"0.494875409253384838927708428823763768270686316493","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0","COFINS":"0.494875409253384838927708428823763768270686316493"},"modeled_tax_share_percent":"7.41580364324233699958539353304654525513289764701","display":{"price_brl":"6.67","fixed_residual_brl":"6.18","modeled_net_tax_total_brl":"0.49","modeled_tax_share_percent":"7.42","savings_vs_reference_brl":"2.12"},"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":"5.29937853678846932698034544371649791542584871950","retailer_fixed_residual_brl":"0.8790","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"7.2128648004764740917212626563430613460393091126","calibrated_to_price_brl":"8.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.7942539460418541659080538725402616836965350360","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"5.7942539460418541659080538725402616836965350360","supplier_PIS_debit":"0.0000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.494875409253384838927708428823763768270686316493","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0.1602"},"IVA_applied":"0","presumed_ST_base":"10.31","ICMS_ST":"0.0000000000000000000000000000000000000000000000","FECOEP_ST":"0.00","retailer_acquisition_cash":"5.7942539460418541659080538725402616836965350360","retailer_PC_revenue_base":"6.6732539460418541659080538725402616836965350360","retailer_PC_credit_base":"5.7942539460418541659080538725402616836965350360","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":"0.494875409253384838927708428823763768270686316493","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-GUARANA","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P012","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":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D002-NO-SEED-REDUCTION","product_id":"BR-D002","tax_profile_id":"D02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"6.2788247814143923133389208479898006699358343250","reference_price_brl":"8.79","savings_vs_reference_brl":"2.5111752185856076866610791520101993300641656750","fixed_residual_brl":"6.17837853678846932698034544371649791542584871950","modeled_net_tax_total_brl":"0.100446244625922986358575404273302754509985605513","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.100446244625922986358575404273302754509985605513","COFINS":"0"},"modeled_tax_share_percent":"1.59976186822808706349391430303110467001303240748","display":{"price_brl":"6.28","fixed_residual_brl":"6.18","modeled_net_tax_total_brl":"0.10","modeled_tax_share_percent":"1.60","savings_vs_reference_brl":"2.51"},"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":"5.29937853678846932698034544371649791542584871950","retailer_fixed_residual_brl":"0.8790","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"7.2128648004764740917212626563430613460393091126","calibrated_to_price_brl":"8.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.3998247814143923133389208479898006699358343250","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"5.3998247814143923133389208479898006699358343250","supplier_PIS_debit":"0.100446244625922986358575404273302754509985605513","supplier_COFINS_debit":"0.0000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0.0348","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"10.31","ICMS_ST":"0.0000000000000000000000000000000000000000000000","FECOEP_ST":"0.00","retailer_acquisition_cash":"5.3998247814143923133389208479898006699358343250","retailer_PC_revenue_base":"6.2788247814143923133389208479898006699358343250","retailer_PC_credit_base":"5.3998247814143923133389208479898006699358343250","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":"0.100446244625922986358575404273302754509985605513","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":"-0.000000000000000000000000000000000000000000000013"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-GUARANA","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P012","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":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D002-NO-SEED-REDUCTION","product_id":"BR-D002","tax_profile_id":"D02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"8.03417853678846932698034544371649791542584871950","reference_price_brl":"8.79","savings_vs_reference_brl":"0.75582146321153067301965455628350208457415128050","fixed_residual_brl":"6.17837853678846932698034544371649791542584871950","modeled_net_tax_total_brl":"1.85580000000000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"1.85580000000000000000000000000000000000000000000","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"23.0988145396856654127321506103668110199718182183","display":{"price_brl":"8.03","fixed_residual_brl":"6.18","modeled_net_tax_total_brl":"1.86","modeled_tax_share_percent":"23.10","savings_vs_reference_brl":"0.76"},"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":"5.29937853678846932698034544371649791542584871950","retailer_fixed_residual_brl":"0.8790","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"7.2128648004764740917212626563430613460393091126","calibrated_to_price_brl":"8.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"6.4626567521810601548540798094103633114949374628","supplier_own_ICMS":"1.16327821539259082787373436569386539606908874330","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"5.29937853678846932698034544371649791542584871950","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"10.31","ICMS_ST":"0.69252178460740917212626563430613460393091125670","FECOEP_ST":"0.00","retailer_acquisition_cash":"7.15517853678846932698034544371649791542584871950","retailer_PC_revenue_base":"7.34165675218106015485407980941036331149493746280","retailer_PC_credit_base":"5.29937853678846932698034544371649791542584871950","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":"1.85580000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","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-GUARANA","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P012","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":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D002-NO-SEED-REDUCTION","product_id":"BR-D002","tax_profile_id":"D02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"6.28171641825584447885646217986896962477665276953","reference_price_brl":"8.79","savings_vs_reference_brl":"2.50828358174415552114353782013103037522334723047","fixed_residual_brl":"6.17837853678846932698034544371649791542584871950","modeled_net_tax_total_brl":"0.103337881467375151876116736152471709350804050030","modeled_net_tax_components_brl":{"II":"0","IPI":"0.103337881467375151876116736152471709350804050030","ICMS":"0","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"1.64505804762303362047900224654188709283892458565","display":{"price_brl":"6.28","fixed_residual_brl":"6.18","modeled_net_tax_total_brl":"0.10","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"2.51"},"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":"5.29937853678846932698034544371649791542584871950","retailer_fixed_residual_brl":"0.8790","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"7.2128648004764740917212626563430613460393091126","calibrated_to_price_brl":"8.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.2993785367884693269803454437164979154258487195","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.103337881467375151876116736152471709350804050030","supplier_PC_base":"5.2993785367884693269803454437164979154258487195","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":"10.31","ICMS_ST":"0.0000000000000000000000000000000000000000000000","FECOEP_ST":"0.00","retailer_acquisition_cash":"5.40271641825584447885646217986896962477665276953","retailer_PC_revenue_base":"6.28171641825584447885646217986896962477665276953","retailer_PC_credit_base":"5.2993785367884693269803454437164979154258487195","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":"0.103337881467375151876116736152471709350804050030","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":"0.000000000000000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-GUARANA","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P012","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":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D002-NO-SEED-REDUCTION","product_id":"BR-D002","tax_profile_id":"D02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"6.1783785367884693269803454437164979154258487195","reference_price_brl":"8.79","savings_vs_reference_brl":"2.6116214632115306730196545562835020845741512805","fixed_residual_brl":"6.17837853678846932698034544371649791542584871950","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":"6.18","fixed_residual_brl":"6.18","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"2.61"},"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":"5.29937853678846932698034544371649791542584871950","retailer_fixed_residual_brl":"0.8790","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"7.2128648004764740917212626563430613460393091126","calibrated_to_price_brl":"8.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.2993785367884693269803454437164979154258487195","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"5.2993785367884693269803454437164979154258487195","supplier_PIS_debit":"0.0000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"10.31","ICMS_ST":"0.0000000000000000000000000000000000000000000000","FECOEP_ST":"0.00","retailer_acquisition_cash":"5.2993785367884693269803454437164979154258487195","retailer_PC_revenue_base":"6.1783785367884693269803454437164979154258487195","retailer_PC_credit_base":"5.2993785367884693269803454437164979154258487195","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":"0.00000000000000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-GUARANA","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P012","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":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]}]}