{"scenario":{"scenario_id":"EDU-BR-D004","product_id":"BR-D004","tax_profile_id":"D04","ncm":"2201.10.00","state":"SP","date":"2026-09-14","mode":"educational","path":"essentials_non_st","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":"2.10","price_source_id":"V6-P014","price_date":"2026-09-14","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"customs_fraction":"0","rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"rate_rule_ids":{"ICMS":"R-SP-ICMS-18","ICMS_OWN":"R-SP-ICMS-18","IPI":"R-V6-IPI-FOOD-NT","II":"R-V5-II-DOMESTIC-NA","PIS_UP":"R-PIS-NC","COFINS_UP":"R-COFINS-NC","PIS_RETAIL":"R-PIS-NC","COFINS_RETAIL":"R-COFINS-NC","PIS_CREDIT":"R-PIS-NC","COFINS_CREDIT":"R-COFINS-NC","PIS_IMPORT":"R-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-ORDINARY0","ST_SCOPE":"R-V6-NO-ST-WATER"},"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":"not_applicable","ST_reference_price_brl":null,"retailer_margin_fraction":"0.10","retailer_IPI_credit":false,"retailer_PC_credit_IPI_policy":"exclude_IPI_administrative","contribution_regime":"ordinary_non_cumulative","calibration_policy":"fixed_retailer_residual_and_prescribed_base","assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P014","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-SCOPE","V6-S-ST-WATER","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."],"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","calibrated":{"upstream_fixed_residual_brl":"1.35271499999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.2100","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1.81779883088087079217899617012699052610360814350","calibrated_to_price_brl":"2.10","calibration_status":"derived_representative_not_observed_invoices"}},"baseline":{"engine_version":"0.6.0","scenario_id":"EDU-BR-D004","product_id":"BR-D004","tax_profile_id":"D04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"2.09999999999999999999999999999999999999999999999","reference_price_brl":"2.10","savings_vs_reference_brl":"0.00000000000000000000000000000000000000000000001","fixed_residual_brl":"1.56271499999999999999999999999999999999999999999","modeled_net_tax_total_brl":"0.537284999999999999999999999999999999999999999997","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.377999999999999999999999999999999999999999999998","PIS":"0.0284129999999999999999999999999999999999999999998","COFINS":"0.130871999999999999999999999999999999999999999999"},"modeled_tax_share_percent":"25.5850000000000000000000000000000000000000000000","display":{"price_brl":"2.10","fixed_residual_brl":"1.56","modeled_net_tax_total_brl":"0.54","modeled_tax_share_percent":"25.59","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"1.35271499999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.2100","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1.81779883088087079217899617012699052610360814350","calibrated_to_price_brl":"2.10","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1.81779883088087079217899617012699052610360814350","supplier_own_ICMS":"0.327203789558556742592219310622858294698649465830","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"1.49059504132231404958677685950413223140495867767","supplier_PIS_debit":"0.0245948181818181818181818181818181818181818181816","supplier_COFINS_debit":"0.113285223140495867768595041322314049586776859503","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"1.81779883088087079217899617012699052610360814350","retailer_PC_revenue_base":"1.72199999999999999999999999999999999999999999999","retailer_PC_credit_base":"1.49059504132231404958677685950413223140495867767","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":"0.00000000000000000000000000000000000000000000000","PIS":"0.0245948181818181818181818181818181818181818181816","COFINS":"0.113285223140495867768595041322314049586776859503","ICMS":"0.327203789558556742592219310622858294698649465830"},"retailer_debits":{"IPI":"0","PIS":"0.0284129999999999999999999999999999999999999999998","COFINS":"0.130871999999999999999999999999999999999999999999","ICMS":"0.377999999999999999999999999999999999999999999998"},"retailer_credits":{"IPI":"0","PIS":"0.0245948181818181818181818181818181818181818181816","COFINS":"0.113285223140495867768595041322314049586776859503","ICMS":"0.327203789558556742592219310622858294698649465830"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0038181818181818181818181818181818181818181818182","COFINS":"0.017586776859504132231404958677685950413223140496","ICMS":"0.050796210441443257407780689377141705301350534168"},"price_reconciliation_error":"0.000000000000000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P014","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-SCOPE","V6-S-ST-WATER","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."]},"toggle_cases":[{"engine_version":"0.6.0","scenario_id":"EDU-BR-D004","product_id":"BR-D004","tax_profile_id":"D04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"2.09999999999999999999999999999999999999999999999","reference_price_brl":"2.10","savings_vs_reference_brl":"0.00000000000000000000000000000000000000000000001","fixed_residual_brl":"1.56271499999999999999999999999999999999999999999","modeled_net_tax_total_brl":"0.537284999999999999999999999999999999999999999997","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.377999999999999999999999999999999999999999999998","PIS":"0.0284129999999999999999999999999999999999999999998","COFINS":"0.130871999999999999999999999999999999999999999999"},"modeled_tax_share_percent":"25.5850000000000000000000000000000000000000000000","display":{"price_brl":"2.10","fixed_residual_brl":"1.56","modeled_net_tax_total_brl":"0.54","modeled_tax_share_percent":"25.59","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"1.35271499999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.2100","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1.81779883088087079217899617012699052610360814350","calibrated_to_price_brl":"2.10","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1.81779883088087079217899617012699052610360814350","supplier_own_ICMS":"0.327203789558556742592219310622858294698649465830","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"1.49059504132231404958677685950413223140495867767","supplier_PIS_debit":"0.0245948181818181818181818181818181818181818181816","supplier_COFINS_debit":"0.113285223140495867768595041322314049586776859503","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"1.81779883088087079217899617012699052610360814350","retailer_PC_revenue_base":"1.72199999999999999999999999999999999999999999999","retailer_PC_credit_base":"1.49059504132231404958677685950413223140495867767","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":"0.00000000000000000000000000000000000000000000000","PIS":"0.0245948181818181818181818181818181818181818181816","COFINS":"0.113285223140495867768595041322314049586776859503","ICMS":"0.327203789558556742592219310622858294698649465830"},"retailer_debits":{"IPI":"0","PIS":"0.0284129999999999999999999999999999999999999999998","COFINS":"0.130871999999999999999999999999999999999999999999","ICMS":"0.377999999999999999999999999999999999999999999998"},"retailer_credits":{"IPI":"0","PIS":"0.0245948181818181818181818181818181818181818181816","COFINS":"0.113285223140495867768595041322314049586776859503","ICMS":"0.327203789558556742592219310622858294698649465830"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0038181818181818181818181818181818181818181818182","COFINS":"0.017586776859504132231404958677685950413223140496","ICMS":"0.050796210441443257407780689377141705301350534168"},"price_reconciliation_error":"0.000000000000000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P014","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-SCOPE","V6-S-ST-WATER","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."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D004","product_id":"BR-D004","tax_profile_id":"D04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"2.09999999999999999999999999999999999999999999999","reference_price_brl":"2.10","savings_vs_reference_brl":"0.00000000000000000000000000000000000000000000001","fixed_residual_brl":"1.56271499999999999999999999999999999999999999999","modeled_net_tax_total_brl":"0.537284999999999999999999999999999999999999999997","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.377999999999999999999999999999999999999999999998","PIS":"0.0284129999999999999999999999999999999999999999998","COFINS":"0.130871999999999999999999999999999999999999999999"},"modeled_tax_share_percent":"25.5850000000000000000000000000000000000000000000","display":{"price_brl":"2.10","fixed_residual_brl":"1.56","modeled_net_tax_total_brl":"0.54","modeled_tax_share_percent":"25.59","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"1.35271499999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.2100","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1.81779883088087079217899617012699052610360814350","calibrated_to_price_brl":"2.10","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1.81779883088087079217899617012699052610360814350","supplier_own_ICMS":"0.327203789558556742592219310622858294698649465830","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"1.49059504132231404958677685950413223140495867767","supplier_PIS_debit":"0.0245948181818181818181818181818181818181818181816","supplier_COFINS_debit":"0.113285223140495867768595041322314049586776859503","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"1.81779883088087079217899617012699052610360814350","retailer_PC_revenue_base":"1.72199999999999999999999999999999999999999999999","retailer_PC_credit_base":"1.49059504132231404958677685950413223140495867767","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":"0.00000000000000000000000000000000000000000000000","PIS":"0.0245948181818181818181818181818181818181818181816","COFINS":"0.113285223140495867768595041322314049586776859503","ICMS":"0.327203789558556742592219310622858294698649465830"},"retailer_debits":{"IPI":"0","PIS":"0.0284129999999999999999999999999999999999999999998","COFINS":"0.130871999999999999999999999999999999999999999999","ICMS":"0.377999999999999999999999999999999999999999999998"},"retailer_credits":{"IPI":"0","PIS":"0.0245948181818181818181818181818181818181818181816","COFINS":"0.113285223140495867768595041322314049586776859503","ICMS":"0.327203789558556742592219310622858294698649465830"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0038181818181818181818181818181818181818181818182","COFINS":"0.017586776859504132231404958677685950413223140496","ICMS":"0.050796210441443257407780689377141705301350534168"},"price_reconciliation_error":"0.000000000000000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P014","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-SCOPE","V6-S-ST-WATER","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."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D004","product_id":"BR-D004","tax_profile_id":"D04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"1.72199999999999999999999999999999999999999999998","reference_price_brl":"2.10","savings_vs_reference_brl":"0.37800000000000000000000000000000000000000000002","fixed_residual_brl":"1.56271499999999999999999999999999999999999999999","modeled_net_tax_total_brl":"0.159284999999999999999999999999999999999999999998","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.0284129999999999999999999999999999999999999999997","COFINS":"0.130871999999999999999999999999999999999999999998"},"modeled_tax_share_percent":"9.24999999999999999999999999999999999999999999999","display":{"price_brl":"1.72","fixed_residual_brl":"1.56","modeled_net_tax_total_brl":"0.16","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"0.38"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"1.35271499999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.2100","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1.81779883088087079217899617012699052610360814350","calibrated_to_price_brl":"2.10","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1.49059504132231404958677685950413223140495867766","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"1.49059504132231404958677685950413223140495867766","supplier_PIS_debit":"0.0245948181818181818181818181818181818181818181814","supplier_COFINS_debit":"0.113285223140495867768595041322314049586776859502","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"1.49059504132231404958677685950413223140495867766","retailer_PC_revenue_base":"1.72199999999999999999999999999999999999999999998","retailer_PC_credit_base":"1.49059504132231404958677685950413223140495867766","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":"0.00000000000000000000000000000000000000000000000","PIS":"0.0245948181818181818181818181818181818181818181814","COFINS":"0.113285223140495867768595041322314049586776859502","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0284129999999999999999999999999999999999999999997","COFINS":"0.130871999999999999999999999999999999999999999998","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0245948181818181818181818181818181818181818181814","COFINS":"0.113285223140495867768595041322314049586776859502","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0038181818181818181818181818181818181818181818183","COFINS":"0.017586776859504132231404958677685950413223140496","ICMS":"0.00000000000000000000000000000000000000000000000"},"price_reconciliation_error":"-0.000000000000000000000000000000000000000000000008"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P014","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-SCOPE","V6-S-ST-WATER","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."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D004","product_id":"BR-D004","tax_profile_id":"D04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"2.06249999999999999999999999999999999999999999999","reference_price_brl":"2.10","savings_vs_reference_brl":"0.03750000000000000000000000000000000000000000001","fixed_residual_brl":"1.56271499999999999999999999999999999999999999999","modeled_net_tax_total_brl":"0.499784999999999999999999999999999999999999999997","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.371249999999999999999999999999999999999999999998","PIS":"0","COFINS":"0.128534999999999999999999999999999999999999999999"},"modeled_tax_share_percent":"24.2320000000000000000000000000000000000000000000","display":{"price_brl":"2.06","fixed_residual_brl":"1.56","modeled_net_tax_total_brl":"0.50","modeled_tax_share_percent":"24.23","savings_vs_reference_brl":"0.04"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"1.35271499999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.2100","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1.81779883088087079217899617012699052610360814350","calibrated_to_price_brl":"2.10","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1.78533813747228381374722838137472283813747228380","supplier_own_ICMS":"0.321360864745011086474501108647450110864745011084","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"1.46397727272727272727272727272727272727272727272","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.111262272727272727272727272727272727272727272727","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"1.78533813747228381374722838137472283813747228380","retailer_PC_revenue_base":"1.69124999999999999999999999999999999999999999999","retailer_PC_credit_base":"1.46397727272727272727272727272727272727272727272","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":"0.00000000000000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.111262272727272727272727272727272727272727272727","ICMS":"0.321360864745011086474501108647450110864745011084"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.128534999999999999999999999999999999999999999999","ICMS":"0.371249999999999999999999999999999999999999999998"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.111262272727272727272727272727272727272727272727","ICMS":"0.321360864745011086474501108647450110864745011084"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.017272727272727272727272727272727272727272727272","ICMS":"0.049889135254988913525498891352549889135254988914"},"price_reconciliation_error":"0.000000000000000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P014","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-SCOPE","V6-S-ST-WATER","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."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D004","product_id":"BR-D004","tax_profile_id":"D04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"1.93772241992882562277580071174377224199288256225","reference_price_brl":"2.10","savings_vs_reference_brl":"0.16227758007117437722419928825622775800711743775","fixed_residual_brl":"1.56271499999999999999999999999999999999999999999","modeled_net_tax_total_brl":"0.375007419928825622775800711743772241992882562272","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.348790035587188612099644128113879003558718861205","PIS":"0.0262173843416370106761565836298932384341637010672","COFINS":"0"},"modeled_tax_share_percent":"19.3530000000000000000000000000000000000000000000","display":{"price_brl":"1.94","fixed_residual_brl":"1.56","modeled_net_tax_total_brl":"0.38","modeled_tax_share_percent":"19.35","savings_vs_reference_brl":"0.16"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"1.35271499999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.2100","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1.81779883088087079217899617012699052610360814350","calibrated_to_price_brl":"2.10","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1.67732835691346237305789428001041576252061452996","supplier_own_ICMS":"0.301919104244423227150420970401874837253710615393","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"1.37540925266903914590747330960854092526690391457","supplier_PIS_debit":"0.0226942526690391459074733096085409252669039145904","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"1.67732835691346237305789428001041576252061452996","retailer_PC_revenue_base":"1.58893238434163701067615658362989323843416370104","retailer_PC_credit_base":"1.37540925266903914590747330960854092526690391457","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":"0.00000000000000000000000000000000000000000000000","PIS":"0.0226942526690391459074733096085409252669039145904","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.301919104244423227150420970401874837253710615393"},"retailer_debits":{"IPI":"0","PIS":"0.0262173843416370106761565836298932384341637010672","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.348790035587188612099644128113879003558718861205"},"retailer_credits":{"IPI":"0","PIS":"0.0226942526690391459074733096085409252669039145904","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.301919104244423227150420970401874837253710615393"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0035231316725978647686832740213523131672597864768","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.046870931342765384949223157712004166305008245812"},"price_reconciliation_error":"-0.000000000000000000000000000000000000000000000012"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P014","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-SCOPE","V6-S-ST-WATER","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."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D004","product_id":"BR-D004","tax_profile_id":"D04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"1.72199999999999999999999999999999999999999999998","reference_price_brl":"2.10","savings_vs_reference_brl":"0.37800000000000000000000000000000000000000000002","fixed_residual_brl":"1.56271499999999999999999999999999999999999999999","modeled_net_tax_total_brl":"0.159284999999999999999999999999999999999999999998","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.0284129999999999999999999999999999999999999999997","COFINS":"0.130871999999999999999999999999999999999999999998"},"modeled_tax_share_percent":"9.24999999999999999999999999999999999999999999999","display":{"price_brl":"1.72","fixed_residual_brl":"1.56","modeled_net_tax_total_brl":"0.16","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"0.38"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"1.35271499999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.2100","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1.81779883088087079217899617012699052610360814350","calibrated_to_price_brl":"2.10","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1.49059504132231404958677685950413223140495867766","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"1.49059504132231404958677685950413223140495867766","supplier_PIS_debit":"0.0245948181818181818181818181818181818181818181814","supplier_COFINS_debit":"0.113285223140495867768595041322314049586776859502","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"1.49059504132231404958677685950413223140495867766","retailer_PC_revenue_base":"1.72199999999999999999999999999999999999999999998","retailer_PC_credit_base":"1.49059504132231404958677685950413223140495867766","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":"0.00000000000000000000000000000000000000000000000","PIS":"0.0245948181818181818181818181818181818181818181814","COFINS":"0.113285223140495867768595041322314049586776859502","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0284129999999999999999999999999999999999999999997","COFINS":"0.130871999999999999999999999999999999999999999998","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0245948181818181818181818181818181818181818181814","COFINS":"0.113285223140495867768595041322314049586776859502","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0038181818181818181818181818181818181818181818183","COFINS":"0.017586776859504132231404958677685950413223140496","ICMS":"0.00000000000000000000000000000000000000000000000"},"price_reconciliation_error":"-0.000000000000000000000000000000000000000000000008"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P014","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-SCOPE","V6-S-ST-WATER","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."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D004","product_id":"BR-D004","tax_profile_id":"D04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"2.06249999999999999999999999999999999999999999999","reference_price_brl":"2.10","savings_vs_reference_brl":"0.03750000000000000000000000000000000000000000001","fixed_residual_brl":"1.56271499999999999999999999999999999999999999999","modeled_net_tax_total_brl":"0.499784999999999999999999999999999999999999999997","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.371249999999999999999999999999999999999999999998","PIS":"0","COFINS":"0.128534999999999999999999999999999999999999999999"},"modeled_tax_share_percent":"24.2320000000000000000000000000000000000000000000","display":{"price_brl":"2.06","fixed_residual_brl":"1.56","modeled_net_tax_total_brl":"0.50","modeled_tax_share_percent":"24.23","savings_vs_reference_brl":"0.04"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"1.35271499999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.2100","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1.81779883088087079217899617012699052610360814350","calibrated_to_price_brl":"2.10","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1.78533813747228381374722838137472283813747228380","supplier_own_ICMS":"0.321360864745011086474501108647450110864745011084","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"1.46397727272727272727272727272727272727272727272","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.111262272727272727272727272727272727272727272727","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"1.78533813747228381374722838137472283813747228380","retailer_PC_revenue_base":"1.69124999999999999999999999999999999999999999999","retailer_PC_credit_base":"1.46397727272727272727272727272727272727272727272","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":"0.00000000000000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.111262272727272727272727272727272727272727272727","ICMS":"0.321360864745011086474501108647450110864745011084"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.128534999999999999999999999999999999999999999999","ICMS":"0.371249999999999999999999999999999999999999999998"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.111262272727272727272727272727272727272727272727","ICMS":"0.321360864745011086474501108647450110864745011084"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.017272727272727272727272727272727272727272727272","ICMS":"0.049889135254988913525498891352549889135254988914"},"price_reconciliation_error":"0.000000000000000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P014","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-SCOPE","V6-S-ST-WATER","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."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D004","product_id":"BR-D004","tax_profile_id":"D04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"1.93772241992882562277580071174377224199288256225","reference_price_brl":"2.10","savings_vs_reference_brl":"0.16227758007117437722419928825622775800711743775","fixed_residual_brl":"1.56271499999999999999999999999999999999999999999","modeled_net_tax_total_brl":"0.375007419928825622775800711743772241992882562272","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.348790035587188612099644128113879003558718861205","PIS":"0.0262173843416370106761565836298932384341637010672","COFINS":"0"},"modeled_tax_share_percent":"19.3530000000000000000000000000000000000000000000","display":{"price_brl":"1.94","fixed_residual_brl":"1.56","modeled_net_tax_total_brl":"0.38","modeled_tax_share_percent":"19.35","savings_vs_reference_brl":"0.16"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"1.35271499999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.2100","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1.81779883088087079217899617012699052610360814350","calibrated_to_price_brl":"2.10","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1.67732835691346237305789428001041576252061452996","supplier_own_ICMS":"0.301919104244423227150420970401874837253710615393","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"1.37540925266903914590747330960854092526690391457","supplier_PIS_debit":"0.0226942526690391459074733096085409252669039145904","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"1.67732835691346237305789428001041576252061452996","retailer_PC_revenue_base":"1.58893238434163701067615658362989323843416370104","retailer_PC_credit_base":"1.37540925266903914590747330960854092526690391457","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":"0.00000000000000000000000000000000000000000000000","PIS":"0.0226942526690391459074733096085409252669039145904","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.301919104244423227150420970401874837253710615393"},"retailer_debits":{"IPI":"0","PIS":"0.0262173843416370106761565836298932384341637010672","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.348790035587188612099644128113879003558718861205"},"retailer_credits":{"IPI":"0","PIS":"0.0226942526690391459074733096085409252669039145904","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.301919104244423227150420970401874837253710615393"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0035231316725978647686832740213523131672597864768","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.046870931342765384949223157712004166305008245812"},"price_reconciliation_error":"-0.000000000000000000000000000000000000000000000012"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P014","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-SCOPE","V6-S-ST-WATER","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."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D004","product_id":"BR-D004","tax_profile_id":"D04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"1.69124999999999999999999999999999999999999999999","reference_price_brl":"2.10","savings_vs_reference_brl":"0.40875000000000000000000000000000000000000000001","fixed_residual_brl":"1.56271499999999999999999999999999999999999999999","modeled_net_tax_total_brl":"0.128534999999999999999999999999999999999999999999","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0","COFINS":"0.128534999999999999999999999999999999999999999999"},"modeled_tax_share_percent":"7.59999999999999999999999999999999999999999999999","display":{"price_brl":"1.69","fixed_residual_brl":"1.56","modeled_net_tax_total_brl":"0.13","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"0.41"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"1.35271499999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.2100","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1.81779883088087079217899617012699052610360814350","calibrated_to_price_brl":"2.10","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1.46397727272727272727272727272727272727272727272","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"1.46397727272727272727272727272727272727272727272","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.111262272727272727272727272727272727272727272727","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"1.46397727272727272727272727272727272727272727272","retailer_PC_revenue_base":"1.69124999999999999999999999999999999999999999999","retailer_PC_credit_base":"1.46397727272727272727272727272727272727272727272","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":"0.00000000000000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.111262272727272727272727272727272727272727272727","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.128534999999999999999999999999999999999999999999","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.111262272727272727272727272727272727272727272727","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.017272727272727272727272727272727272727272727272","ICMS":"0.00000000000000000000000000000000000000000000000"},"price_reconciliation_error":"0.000000000000000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P014","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-SCOPE","V6-S-ST-WATER","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."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D004","product_id":"BR-D004","tax_profile_id":"D04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"1.58893238434163701067615658362989323843416370106","reference_price_brl":"2.10","savings_vs_reference_brl":"0.51106761565836298932384341637010676156583629894","fixed_residual_brl":"1.56271499999999999999999999999999999999999999999","modeled_net_tax_total_brl":"0.0262173843416370106761565836298932384341637010675","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.0262173843416370106761565836298932384341637010675","COFINS":"0"},"modeled_tax_share_percent":"1.65000000000000000000000000000000000000000000000","display":{"price_brl":"1.59","fixed_residual_brl":"1.56","modeled_net_tax_total_brl":"0.03","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"0.51"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"1.35271499999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.2100","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1.81779883088087079217899617012699052610360814350","calibrated_to_price_brl":"2.10","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1.37540925266903914590747330960854092526690391458","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"1.37540925266903914590747330960854092526690391458","supplier_PIS_debit":"0.0226942526690391459074733096085409252669039145906","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"1.37540925266903914590747330960854092526690391458","retailer_PC_revenue_base":"1.58893238434163701067615658362989323843416370106","retailer_PC_credit_base":"1.37540925266903914590747330960854092526690391458","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":"0.00000000000000000000000000000000000000000000000","PIS":"0.0226942526690391459074733096085409252669039145906","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0262173843416370106761565836298932384341637010675","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0226942526690391459074733096085409252669039145906","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0035231316725978647686832740213523131672597864769","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"price_reconciliation_error":"0.0000000000000000000000000000000000000000000000025"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P014","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-SCOPE","V6-S-ST-WATER","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."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D004","product_id":"BR-D004","tax_profile_id":"D04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"1.90574999999999999999999999999999999999999999998","reference_price_brl":"2.10","savings_vs_reference_brl":"0.19425000000000000000000000000000000000000000002","fixed_residual_brl":"1.56271499999999999999999999999999999999999999999","modeled_net_tax_total_brl":"0.343034999999999999999999999999999999999999999996","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.343034999999999999999999999999999999999999999996","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"18.0000000000000000000000000000000000000000000000","display":{"price_brl":"1.91","fixed_residual_brl":"1.56","modeled_net_tax_total_brl":"0.34","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"0.19"},"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":"1.35271499999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.2100","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1.81779883088087079217899617012699052610360814350","calibrated_to_price_brl":"2.10","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1.64965243902439024390243902439024390243902439022","supplier_own_ICMS":"0.296937439024390243902439024390243902439024390240","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"1.35271499999999999999999999999999999999999999998","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"1.64965243902439024390243902439024390243902439022","retailer_PC_revenue_base":"1.56271499999999999999999999999999999999999999998","retailer_PC_credit_base":"1.35271499999999999999999999999999999999999999998","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":"0.00000000000000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.296937439024390243902439024390243902439024390240"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.343034999999999999999999999999999999999999999996"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.296937439024390243902439024390243902439024390240"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.046097560975609756097560975609756097560975609756"},"price_reconciliation_error":"-0.000000000000000000000000000000000000000000000006"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P014","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-SCOPE","V6-S-ST-WATER","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."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D004","product_id":"BR-D004","tax_profile_id":"D04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"1.69124999999999999999999999999999999999999999999","reference_price_brl":"2.10","savings_vs_reference_brl":"0.40875000000000000000000000000000000000000000001","fixed_residual_brl":"1.56271499999999999999999999999999999999999999999","modeled_net_tax_total_brl":"0.128534999999999999999999999999999999999999999999","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0","COFINS":"0.128534999999999999999999999999999999999999999999"},"modeled_tax_share_percent":"7.59999999999999999999999999999999999999999999999","display":{"price_brl":"1.69","fixed_residual_brl":"1.56","modeled_net_tax_total_brl":"0.13","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"0.41"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"1.35271499999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.2100","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1.81779883088087079217899617012699052610360814350","calibrated_to_price_brl":"2.10","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1.46397727272727272727272727272727272727272727272","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"1.46397727272727272727272727272727272727272727272","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.111262272727272727272727272727272727272727272727","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"1.46397727272727272727272727272727272727272727272","retailer_PC_revenue_base":"1.69124999999999999999999999999999999999999999999","retailer_PC_credit_base":"1.46397727272727272727272727272727272727272727272","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":"0.00000000000000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.111262272727272727272727272727272727272727272727","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.128534999999999999999999999999999999999999999999","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.111262272727272727272727272727272727272727272727","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.017272727272727272727272727272727272727272727272","ICMS":"0.00000000000000000000000000000000000000000000000"},"price_reconciliation_error":"0.000000000000000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P014","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-SCOPE","V6-S-ST-WATER","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."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D004","product_id":"BR-D004","tax_profile_id":"D04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"1.58893238434163701067615658362989323843416370106","reference_price_brl":"2.10","savings_vs_reference_brl":"0.51106761565836298932384341637010676156583629894","fixed_residual_brl":"1.56271499999999999999999999999999999999999999999","modeled_net_tax_total_brl":"0.0262173843416370106761565836298932384341637010675","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.0262173843416370106761565836298932384341637010675","COFINS":"0"},"modeled_tax_share_percent":"1.65000000000000000000000000000000000000000000000","display":{"price_brl":"1.59","fixed_residual_brl":"1.56","modeled_net_tax_total_brl":"0.03","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"0.51"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"1.35271499999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.2100","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1.81779883088087079217899617012699052610360814350","calibrated_to_price_brl":"2.10","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1.37540925266903914590747330960854092526690391458","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"1.37540925266903914590747330960854092526690391458","supplier_PIS_debit":"0.0226942526690391459074733096085409252669039145906","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"1.37540925266903914590747330960854092526690391458","retailer_PC_revenue_base":"1.58893238434163701067615658362989323843416370106","retailer_PC_credit_base":"1.37540925266903914590747330960854092526690391458","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":"0.00000000000000000000000000000000000000000000000","PIS":"0.0226942526690391459074733096085409252669039145906","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0262173843416370106761565836298932384341637010675","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0226942526690391459074733096085409252669039145906","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0035231316725978647686832740213523131672597864769","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"price_reconciliation_error":"0.0000000000000000000000000000000000000000000000025"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P014","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-SCOPE","V6-S-ST-WATER","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."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D004","product_id":"BR-D004","tax_profile_id":"D04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"1.90574999999999999999999999999999999999999999998","reference_price_brl":"2.10","savings_vs_reference_brl":"0.19425000000000000000000000000000000000000000002","fixed_residual_brl":"1.56271499999999999999999999999999999999999999999","modeled_net_tax_total_brl":"0.343034999999999999999999999999999999999999999996","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.343034999999999999999999999999999999999999999996","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"18.0000000000000000000000000000000000000000000000","display":{"price_brl":"1.91","fixed_residual_brl":"1.56","modeled_net_tax_total_brl":"0.34","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"0.19"},"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":"1.35271499999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.2100","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1.81779883088087079217899617012699052610360814350","calibrated_to_price_brl":"2.10","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1.64965243902439024390243902439024390243902439022","supplier_own_ICMS":"0.296937439024390243902439024390243902439024390240","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"1.35271499999999999999999999999999999999999999998","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"1.64965243902439024390243902439024390243902439022","retailer_PC_revenue_base":"1.56271499999999999999999999999999999999999999998","retailer_PC_credit_base":"1.35271499999999999999999999999999999999999999998","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":"0.00000000000000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.296937439024390243902439024390243902439024390240"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.343034999999999999999999999999999999999999999996"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.296937439024390243902439024390243902439024390240"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.046097560975609756097560975609756097560975609756"},"price_reconciliation_error":"-0.000000000000000000000000000000000000000000000006"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P014","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-SCOPE","V6-S-ST-WATER","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."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D004","product_id":"BR-D004","tax_profile_id":"D04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"1.56271499999999999999999999999999999999999999998","reference_price_brl":"2.10","savings_vs_reference_brl":"0.53728500000000000000000000000000000000000000002","fixed_residual_brl":"1.56271499999999999999999999999999999999999999999","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":"1.56","fixed_residual_brl":"1.56","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"0.54"},"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":"1.35271499999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.2100","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1.81779883088087079217899617012699052610360814350","calibrated_to_price_brl":"2.10","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1.35271499999999999999999999999999999999999999998","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"1.35271499999999999999999999999999999999999999998","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"1.35271499999999999999999999999999999999999999998","retailer_PC_revenue_base":"1.56271499999999999999999999999999999999999999998","retailer_PC_credit_base":"1.35271499999999999999999999999999999999999999998","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":"0.00000000000000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P014","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-SCOPE","V6-S-ST-WATER","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."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D004","product_id":"BR-D004","tax_profile_id":"D04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"1.56271499999999999999999999999999999999999999998","reference_price_brl":"2.10","savings_vs_reference_brl":"0.53728500000000000000000000000000000000000000002","fixed_residual_brl":"1.56271499999999999999999999999999999999999999999","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":"1.56","fixed_residual_brl":"1.56","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"0.54"},"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":"1.35271499999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.2100","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"1.81779883088087079217899617012699052610360814350","calibrated_to_price_brl":"2.10","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"1.35271499999999999999999999999999999999999999998","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"1.35271499999999999999999999999999999999999999998","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"1.35271499999999999999999999999999999999999999998","retailer_PC_revenue_base":"1.56271499999999999999999999999999999999999999998","retailer_PC_credit_base":"1.35271499999999999999999999999999999999999999998","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":"0.00000000000000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P014","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-SCOPE","V6-S-ST-WATER","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."]}]}