{"scenario":{"scenario_id":"EDU-BR-D005","product_id":"BR-D005","tax_profile_id":"D05","ncm":"2203.00.00","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":"3.85","price_source_id":"V6-P015","price_date":"2026-09-14","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"customs_fraction":"0","rates":{"ICMS":"0.20","ICMS_OWN":"0.20","IPI":"0.02925","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":"0.02","IPI_IMPORT":"0.039"},"rate_rule_ids":{"ICMS":"R-V6-BEER20","ICMS_OWN":"R-V6-BEER20","IPI":"R-V6-IPI-BEER-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-BEER-FECOEP2","IPI_IMPORT":"R-V6-IPI-BEER-RAW","ST_BASE":"R-V6-BEVERAGE-PMPF","MINIMUM":"R-V6-BEVERAGE-FLOORS"},"rate_evidence":{"ICMS":"sourced_selected_coefficient_or_scope","ICMS_OWN":"sourced_selected_coefficient_or_scope","IPI":"sourced_selected_coefficient_or_scope","II":"sourced_selected_coefficient_or_scope","PIS_UP":"sourced_selected_coefficient_or_scope","COFINS_UP":"sourced_selected_coefficient_or_scope","PIS_RETAIL":"sourced_selected_coefficient_or_scope","COFINS_RETAIL":"sourced_selected_coefficient_or_scope","PIS_CREDIT":"sourced_selected_coefficient_or_scope","COFINS_CREDIT":"sourced_selected_coefficient_or_scope","PIS_IMPORT":"sourced_selected_coefficient_or_scope","COFINS_IMPORT":"sourced_selected_coefficient_or_scope","COFINS_IMPORT_ADDITIONAL":"sourced_selected_coefficient_or_scope","ICMS_SUPPLIER_PRESUMED_CREDIT":"sourced_selected_coefficient_or_scope","FECOEP":"sourced_selected_coefficient_or_scope","IPI_IMPORT":"Not applicable: no finished import in this selected scenario."},"IVA_original":null,"IVA_adjusted":false,"ST_policy":"fixed_PMPF","ST_reference_price_brl":"4.07","retailer_margin_fraction":"0.10","retailer_IPI_credit":false,"retailer_PC_credit_IPI_policy":"exclude_IPI_administrative","contribution_regime":"cold_beverage_retail_zero","calibration_policy":"fixed_retailer_residual_and_prescribed_base","assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["V5-S010","V6-P015","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."],"confidence":"MEDIUM","educational_ready":true,"actual_sale_verified":false,"education_use_allowed":true,"calculation_boundary":"Supplier/importer → retailer; selected debits, credits and grants only. No upstream supplier reconstruction, actual-invoice claim, clinical advice or consumption recommendation.","expected_effective_to":"2026-12-31","qualified_retailer_75pct":true,"beverage_control_equipment_qualified":true,"volume_litres":"0.350","minimum_brl_per_litre":{"IPI":"0.0960","PIS":"0.0371","COFINS":"0.1709"},"minimum_lookup_key":"beer_nonreturn","PMPF_lookup_key":"brahma_chopp_can_350ml","PMPF_row_locator":"AnnexIII1.61","PMPF_90pct_policy":"reject_if_threshold_reached","calibrated":{"upstream_fixed_residual_brl":"2.22112667927693699125716008441362677117877600240","retailer_fixed_residual_brl":"0.3850","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3.09870364787458546879710581851070244196563159480","calibrated_to_price_brl":"3.85","calibration_status":"derived_representative_not_observed_invoices"}},"baseline":{"engine_version":"0.6.0","scenario_id":"EDU-BR-D005","product_id":"BR-D005","tax_profile_id":"D05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"3.84999999999999999999999999999999999999999999999","reference_price_brl":"3.85","savings_vs_reference_brl":"0.00000000000000000000000000000000000000000000001","fixed_residual_brl":"2.60612667927693699125716008441362677117877600240","modeled_net_tax_total_brl":"1.24387332072306300874283991558637322882122399759","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0906370817003316249623153451914380464274947241479","ICMS":"0.895400000000000000000000000000000000000000000000","PIS":"0.0461130732551100391920410009044317154054868857399","COFINS":"0.211723165767621344588483569490503466988242387699"},"modeled_tax_share_percent":"32.3083979408587794478659718334122916576941298076","display":{"price_brl":"3.85","fixed_residual_brl":"2.61","modeled_net_tax_total_brl":"1.24","modeled_tax_share_percent":"32.31","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.20","ICMS_OWN":"0.20","IPI":"0.02925","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":"0.02","IPI_IMPORT":"0.039"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2.22112667927693699125716008441362677117877600240","retailer_fixed_residual_brl":"0.3850","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3.09870364787458546879710581851070244196563159480","calibrated_to_price_brl":"3.85","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.09870364787458546879710581851070244196563159480","supplier_own_ICMS":"0.619740729574917093759421163702140488393126318960","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.0906370817003316249623153451914380464274947241479","supplier_PC_base":"2.47896291829966837503768465480856195357250527584","supplier_PIS_debit":"0.0461130732551100391920410009044317154054868857399","supplier_COFINS_debit":"0.211723165767621344588483569490503466988242387699","minimum_amounts":{"IPI":"0.0336000","PIS":"0.0129850","COFINS":"0.0598150"},"IVA_applied":"0","presumed_ST_base":"4.07","ICMS_ST":"0.194259270425082906240578836297859511606873681040","FECOEP_ST":"0.0814","retailer_acquisition_cash":"3.46499999999999999999999999999999999999999999999","retailer_PC_revenue_base":"3.57434072957491709375942116370214048839312631895","retailer_PC_credit_base":"2.47896291829966837503768465480856195357250527584","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":"0.0906370817003316249623153451914380464274947241479","PIS":"0.0461130732551100391920410009044317154054868857399","COFINS":"0.211723165767621344588483569490503466988242387699","ICMS":"0.895400000000000000000000000000000000000000000000"},"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-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["V5-S010","V6-P015","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]},"toggle_cases":[{"engine_version":"0.6.0","scenario_id":"EDU-BR-D005","product_id":"BR-D005","tax_profile_id":"D05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"3.84999999999999999999999999999999999999999999999","reference_price_brl":"3.85","savings_vs_reference_brl":"0.00000000000000000000000000000000000000000000001","fixed_residual_brl":"2.60612667927693699125716008441362677117877600240","modeled_net_tax_total_brl":"1.24387332072306300874283991558637322882122399759","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0906370817003316249623153451914380464274947241479","ICMS":"0.895400000000000000000000000000000000000000000000","PIS":"0.0461130732551100391920410009044317154054868857399","COFINS":"0.211723165767621344588483569490503466988242387699"},"modeled_tax_share_percent":"32.3083979408587794478659718334122916576941298076","display":{"price_brl":"3.85","fixed_residual_brl":"2.61","modeled_net_tax_total_brl":"1.24","modeled_tax_share_percent":"32.31","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.20","ICMS_OWN":"0.20","IPI":"0.02925","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":"0.02","IPI_IMPORT":"0.039"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2.22112667927693699125716008441362677117877600240","retailer_fixed_residual_brl":"0.3850","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3.09870364787458546879710581851070244196563159480","calibrated_to_price_brl":"3.85","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.09870364787458546879710581851070244196563159480","supplier_own_ICMS":"0.619740729574917093759421163702140488393126318960","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.0906370817003316249623153451914380464274947241479","supplier_PC_base":"2.47896291829966837503768465480856195357250527584","supplier_PIS_debit":"0.0461130732551100391920410009044317154054868857399","supplier_COFINS_debit":"0.211723165767621344588483569490503466988242387699","minimum_amounts":{"IPI":"0.0336000","PIS":"0.0129850","COFINS":"0.0598150"},"IVA_applied":"0","presumed_ST_base":"4.07","ICMS_ST":"0.194259270425082906240578836297859511606873681040","FECOEP_ST":"0.0814","retailer_acquisition_cash":"3.46499999999999999999999999999999999999999999999","retailer_PC_revenue_base":"3.57434072957491709375942116370214048839312631895","retailer_PC_credit_base":"2.47896291829966837503768465480856195357250527584","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":"0.0906370817003316249623153451914380464274947241479","PIS":"0.0461130732551100391920410009044317154054868857399","COFINS":"0.211723165767621344588483569490503466988242387699","ICMS":"0.895400000000000000000000000000000000000000000000"},"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-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["V5-S010","V6-P015","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D005","product_id":"BR-D005","tax_profile_id":"D05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"3.75936291829966837503768465480856195357250527584","reference_price_brl":"3.85","savings_vs_reference_brl":"0.09063708170033162496231534519143804642749472416","fixed_residual_brl":"2.60612667927693699125716008441362677117877600240","modeled_net_tax_total_brl":"1.15323623902273138378052457039493518239372927344","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.895400000000000000000000000000000000000000000000","PIS":"0.0461130732551100391920410009044317154054868857399","COFINS":"0.211723165767621344588483569490503466988242387699"},"modeled_tax_share_percent":"30.6763742709983285386586743268548475025290688546","display":{"price_brl":"3.76","fixed_residual_brl":"2.61","modeled_net_tax_total_brl":"1.15","modeled_tax_share_percent":"30.68","savings_vs_reference_brl":"0.09"},"effective_rates":{"ICMS":"0.20","ICMS_OWN":"0.20","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":"0.02","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2.22112667927693699125716008441362677117877600240","retailer_fixed_residual_brl":"0.3850","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3.09870364787458546879710581851070244196563159480","calibrated_to_price_brl":"3.85","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.09870364787458546879710581851070244196563159480","supplier_own_ICMS":"0.619740729574917093759421163702140488393126318960","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"2.47896291829966837503768465480856195357250527584","supplier_PIS_debit":"0.0461130732551100391920410009044317154054868857399","supplier_COFINS_debit":"0.211723165767621344588483569490503466988242387699","minimum_amounts":{"IPI":"0","PIS":"0.0129850","COFINS":"0.0598150"},"IVA_applied":"0","presumed_ST_base":"4.07","ICMS_ST":"0.194259270425082906240578836297859511606873681040","FECOEP_ST":"0.0814","retailer_acquisition_cash":"3.37436291829966837503768465480856195357250527584","retailer_PC_revenue_base":"3.48370364787458546879710581851070244196563159480","retailer_PC_credit_base":"2.47896291829966837503768465480856195357250527584","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":"0.0461130732551100391920410009044317154054868857399","COFINS":"0.211723165767621344588483569490503466988242387699","ICMS":"0.895400000000000000000000000000000000000000000000"},"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-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["V5-S010","V6-P015","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D005","product_id":"BR-D005","tax_profile_id":"D05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"2.93647258365993367500753693096171239071450105516","reference_price_brl":"3.85","savings_vs_reference_brl":"0.91352741634006632499246306903828760928549894484","fixed_residual_brl":"2.60612667927693699125716008441362677117877600240","modeled_net_tax_total_brl":"0.330345904382996683750376846548085619535725052757","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0725096653602652999698522761531504371419957793183","ICMS":"0","PIS":"0.0461130732551100391920410009044317154054868857399","COFINS":"0.211723165767621344588483569490503466988242387699"},"modeled_tax_share_percent":"11.2497527210440764802853358759242840459088424768","display":{"price_brl":"2.94","fixed_residual_brl":"2.61","modeled_net_tax_total_brl":"0.33","modeled_tax_share_percent":"11.25","savings_vs_reference_brl":"0.91"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.02925","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":"0.039"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2.22112667927693699125716008441362677117877600240","retailer_fixed_residual_brl":"0.3850","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3.09870364787458546879710581851070244196563159480","calibrated_to_price_brl":"3.85","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2.47896291829966837503768465480856195357250527584","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.0725096653602652999698522761531504371419957793183","supplier_PC_base":"2.47896291829966837503768465480856195357250527584","supplier_PIS_debit":"0.0461130732551100391920410009044317154054868857399","supplier_COFINS_debit":"0.211723165767621344588483569490503466988242387699","minimum_amounts":{"IPI":"0.0336000","PIS":"0.0129850","COFINS":"0.0598150"},"IVA_applied":"0","presumed_ST_base":"4.07","ICMS_ST":"0.00000000000000000000000000000000000000000000000","FECOEP_ST":"0.00","retailer_acquisition_cash":"2.55147258365993367500753693096171239071450105516","retailer_PC_revenue_base":"2.93647258365993367500753693096171239071450105516","retailer_PC_credit_base":"2.47896291829966837503768465480856195357250527584","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":"0.0725096653602652999698522761531504371419957793183","PIS":"0.0461130732551100391920410009044317154054868857399","COFINS":"0.211723165767621344588483569490503466988242387699","ICMS":"0.00000000000000000000000000000000000000000000000"},"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":"0.000000000000000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["V5-S010","V6-P015","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D005","product_id":"BR-D005","tax_profile_id":"D05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"3.79773726382311396456063623733265817620717538715","reference_price_brl":"3.85","savings_vs_reference_brl":"0.05226273617688603543936376266734182379282461285","fixed_residual_brl":"2.60612667927693699125716008441362677117877600240","modeled_net_tax_total_brl":"1.19161058454617697330347615291903140502839938477","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0887936267311740530158560264600304511957309376838","ICMS":"0.895400000000000000000000000000000000000000000000","PIS":"0","COFINS":"0.207416957815002920287620126459000953832668447083"},"modeled_tax_share_percent":"31.3768568430825037563390931939113285143571011994","display":{"price_brl":"3.80","fixed_residual_brl":"2.61","modeled_net_tax_total_brl":"1.19","modeled_tax_share_percent":"31.38","savings_vs_reference_brl":"0.05"},"effective_rates":{"ICMS":"0.20","ICMS_OWN":"0.20","IPI":"0.02925","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":"0.02","IPI_IMPORT":"0.039"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2.22112667927693699125716008441362677117877600240","retailer_fixed_residual_brl":"0.3850","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3.09870364787458546879710581851070244196563159480","calibrated_to_price_brl":"3.85","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.03567954636492488943097526359078465626430556184","supplier_own_ICMS":"0.607135909272984977886195052718156931252861112368","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.0887936267311740530158560264600304511957309376838","supplier_PC_base":"2.42854363709193991154478021087262772501144444947","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.207416957815002920287620126459000953832668447083","minimum_amounts":{"IPI":"0.0336000","PIS":"0","COFINS":"0.0598150"},"IVA_applied":"0","presumed_ST_base":"4.07","ICMS_ST":"0.206864090727015022113804947281843068747138887632","FECOEP_ST":"0.0814","retailer_acquisition_cash":"3.41273726382311396456063623733265817620717538715","retailer_PC_revenue_base":"3.50947317309609894244683129005081510746003649952","retailer_PC_credit_base":"2.42854363709193991154478021087262772501144444947","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":"0.0887936267311740530158560264600304511957309376838","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.207416957815002920287620126459000953832668447083","ICMS":"0.895400000000000000000000000000000000000000000000"},"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-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["V5-S010","V6-P015","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D005","product_id":"BR-D005","tax_profile_id":"D05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"3.62637590422416082588450535635768003822790633901","reference_price_brl":"3.85","savings_vs_reference_brl":"0.22362409577583917411549464364231996177209366099","fixed_residual_brl":"2.60612667927693699125716008441362677117877600240","modeled_net_tax_total_brl":"1.02024922494722383462734527194405326704913033661","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0827492254429384433610151120572350209444272058076","ICMS":"0.895400000000000000000000000000000000000000000000","PIS":"0.0420999995042853912663301598868182461047031308008","COFINS":"0"},"modeled_tax_share_percent":"28.1341276219818534784338232260537799455981176473","display":{"price_brl":"3.63","fixed_residual_brl":"2.61","modeled_net_tax_total_brl":"1.02","modeled_tax_share_percent":"28.13","savings_vs_reference_brl":"0.22"},"effective_rates":{"ICMS":"0.20","ICMS_OWN":"0.20","IPI":"0.02925","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":"0.02","IPI_IMPORT":"0.039"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2.22112667927693699125716008441362677117877600240","retailer_fixed_residual_brl":"0.3850","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3.09870364787458546879710581851070244196563159480","calibrated_to_price_brl":"3.85","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2.82903334847652797815436280537555627160434891650","supplier_own_ICMS":"0.565806669695305595630872561075111254320869783300","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.0827492254429384433610151120572350209444272058076","supplier_PC_base":"2.26322667878122238252349024430044501728347913320","supplier_PIS_debit":"0.0420999995042853912663301598868182461047031308008","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0.0336000","PIS":"0.0129850","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"4.07","ICMS_ST":"0.248193330304694404369127438924888745679130216700","FECOEP_ST":"0.0814","retailer_acquisition_cash":"3.24137590422416082588450535635768003822790633901","retailer_PC_revenue_base":"3.29678257391946642151537791743279129254877612231","retailer_PC_credit_base":"2.26322667878122238252349024430044501728347913320","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":"0.0827492254429384433610151120572350209444272058076","PIS":"0.0420999995042853912663301598868182461047031308008","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.895400000000000000000000000000000000000000000000"},"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-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["V5-S010","V6-P015","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D005","product_id":"BR-D005","tax_profile_id":"D05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"2.86396291829966837503768465480856195357250527584","reference_price_brl":"3.85","savings_vs_reference_brl":"0.98603708170033162496231534519143804642749472416","fixed_residual_brl":"2.60612667927693699125716008441362677117877600240","modeled_net_tax_total_brl":"0.257836239022731383780524570394935182393729273439","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.0461130732551100391920410009044317154054868857399","COFINS":"0.211723165767621344588483569490503466988242387699"},"modeled_tax_share_percent":"9.00277854071548085663171667930733023395841897142","display":{"price_brl":"2.86","fixed_residual_brl":"2.61","modeled_net_tax_total_brl":"0.26","modeled_tax_share_percent":"9.00","savings_vs_reference_brl":"0.99"},"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":"2.22112667927693699125716008441362677117877600240","retailer_fixed_residual_brl":"0.3850","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3.09870364787458546879710581851070244196563159480","calibrated_to_price_brl":"3.85","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2.47896291829966837503768465480856195357250527584","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"2.47896291829966837503768465480856195357250527584","supplier_PIS_debit":"0.0461130732551100391920410009044317154054868857399","supplier_COFINS_debit":"0.211723165767621344588483569490503466988242387699","minimum_amounts":{"IPI":"0","PIS":"0.0129850","COFINS":"0.0598150"},"IVA_applied":"0","presumed_ST_base":"4.07","ICMS_ST":"0.00000000000000000000000000000000000000000000000","FECOEP_ST":"0.00","retailer_acquisition_cash":"2.47896291829966837503768465480856195357250527584","retailer_PC_revenue_base":"2.86396291829966837503768465480856195357250527584","retailer_PC_credit_base":"2.47896291829966837503768465480856195357250527584","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":"0.0461130732551100391920410009044317154054868857399","COFINS":"0.211723165767621344588483569490503466988242387699","ICMS":"0.00000000000000000000000000000000000000000000000"},"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":"0.000000000000000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["V5-S010","V6-P015","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D005","product_id":"BR-D005","tax_profile_id":"D05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"3.70894363709193991154478021087262772501144444947","reference_price_brl":"3.85","savings_vs_reference_brl":"0.14105636290806008845521978912737227498855555053","fixed_residual_brl":"2.60612667927693699125716008441362677117877600240","modeled_net_tax_total_brl":"1.10281695781500292028762012645900095383266844708","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.895400000000000000000000000000000000000000000000","PIS":"0","COFINS":"0.207416957815002920287620126459000953832668447083"},"modeled_tax_share_percent":"29.7339907456691695069109716474994185280111979945","display":{"price_brl":"3.71","fixed_residual_brl":"2.61","modeled_net_tax_total_brl":"1.10","modeled_tax_share_percent":"29.73","savings_vs_reference_brl":"0.14"},"effective_rates":{"ICMS":"0.20","ICMS_OWN":"0.20","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":"0.02","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2.22112667927693699125716008441362677117877600240","retailer_fixed_residual_brl":"0.3850","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3.09870364787458546879710581851070244196563159480","calibrated_to_price_brl":"3.85","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.03567954636492488943097526359078465626430556184","supplier_own_ICMS":"0.607135909272984977886195052718156931252861112368","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"2.42854363709193991154478021087262772501144444947","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.207416957815002920287620126459000953832668447083","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0.0598150"},"IVA_applied":"0","presumed_ST_base":"4.07","ICMS_ST":"0.206864090727015022113804947281843068747138887632","FECOEP_ST":"0.0814","retailer_acquisition_cash":"3.32394363709193991154478021087262772501144444947","retailer_PC_revenue_base":"3.42067954636492488943097526359078465626430556184","retailer_PC_credit_base":"2.42854363709193991154478021087262772501144444947","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":"0.207416957815002920287620126459000953832668447083","ICMS":"0.895400000000000000000000000000000000000000000000"},"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-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["V5-S010","V6-P015","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D005","product_id":"BR-D005","tax_profile_id":"D05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"3.54362667878122238252349024430044501728347913320","reference_price_brl":"3.85","savings_vs_reference_brl":"0.30637332121877761747650975569955498271652086680","fixed_residual_brl":"2.60612667927693699125716008441362677117877600240","modeled_net_tax_total_brl":"0.937499999504285391266330159886818246104703130801","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.895400000000000000000000000000000000000000000000","PIS":"0.0420999995042853912663301598868182461047031308008","COFINS":"0"},"modeled_tax_share_percent":"26.4559470984320660153017672651319501663884481707","display":{"price_brl":"3.54","fixed_residual_brl":"2.61","modeled_net_tax_total_brl":"0.94","modeled_tax_share_percent":"26.46","savings_vs_reference_brl":"0.31"},"effective_rates":{"ICMS":"0.20","ICMS_OWN":"0.20","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":"0.02","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2.22112667927693699125716008441362677117877600240","retailer_fixed_residual_brl":"0.3850","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3.09870364787458546879710581851070244196563159480","calibrated_to_price_brl":"3.85","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2.82903334847652797815436280537555627160434891650","supplier_own_ICMS":"0.565806669695305595630872561075111254320869783300","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"2.26322667878122238252349024430044501728347913320","supplier_PIS_debit":"0.0420999995042853912663301598868182461047031308008","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0.0129850","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"4.07","ICMS_ST":"0.248193330304694404369127438924888745679130216700","FECOEP_ST":"0.0814","retailer_acquisition_cash":"3.15862667878122238252349024430044501728347913320","retailer_PC_revenue_base":"3.21403334847652797815436280537555627160434891650","retailer_PC_credit_base":"2.26322667878122238252349024430044501728347913320","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":"0.0420999995042853912663301598868182461047031308008","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.895400000000000000000000000000000000000000000000"},"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":"-0.000000000000000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["V5-S010","V6-P015","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D005","product_id":"BR-D005","tax_profile_id":"D05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"2.88457853847687915395746503204065208596802919963","reference_price_brl":"3.85","savings_vs_reference_brl":"0.96542146152312084604253496795934791403197080037","fixed_residual_brl":"2.60612667927693699125716008441362677117877600240","modeled_net_tax_total_brl":"0.278451859199942162700304947627025314789253197230","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0710349013849392424126848211680243609565847501473","ICMS":"0","PIS":"0","COFINS":"0.207416957815002920287620126459000953832668447083"},"modeled_tax_share_percent":"9.65312108808002372112841698001292885797049244646","display":{"price_brl":"2.88","fixed_residual_brl":"2.61","modeled_net_tax_total_brl":"0.28","modeled_tax_share_percent":"9.65","savings_vs_reference_brl":"0.97"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.02925","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":"0.039"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2.22112667927693699125716008441362677117877600240","retailer_fixed_residual_brl":"0.3850","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3.09870364787458546879710581851070244196563159480","calibrated_to_price_brl":"3.85","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2.42854363709193991154478021087262772501144444948","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.0710349013849392424126848211680243609565847501473","supplier_PC_base":"2.42854363709193991154478021087262772501144444948","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.207416957815002920287620126459000953832668447083","minimum_amounts":{"IPI":"0.0336000","PIS":"0","COFINS":"0.0598150"},"IVA_applied":"0","presumed_ST_base":"4.07","ICMS_ST":"0.00000000000000000000000000000000000000000000000","FECOEP_ST":"0.00","retailer_acquisition_cash":"2.49957853847687915395746503204065208596802919963","retailer_PC_revenue_base":"2.88457853847687915395746503204065208596802919963","retailer_PC_credit_base":"2.42854363709193991154478021087262772501144444948","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":"0.0710349013849392424126848211680243609565847501473","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.207416957815002920287620126459000953832668447083","ICMS":"0.00000000000000000000000000000000000000000000000"},"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":"0.000000000000000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["V5-S010","V6-P015","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D005","product_id":"BR-D005","tax_profile_id":"D05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"2.71442605913557313721230233394623303403902089785","reference_price_brl":"3.85","savings_vs_reference_brl":"1.13557394086442686278769766605376696596097910215","fixed_residual_brl":"2.60612667927693699125716008441362677117877600240","modeled_net_tax_total_brl":"0.108299379858636145955142249532606262860244895447","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0661993803543507546888120896457880167555417646461","ICMS":"0","PIS":"0.0420999995042853912663301598868182461047031308008","COFINS":"0"},"modeled_tax_share_percent":"3.98977085760533838272824039956189316886665365113","display":{"price_brl":"2.71","fixed_residual_brl":"2.61","modeled_net_tax_total_brl":"0.11","modeled_tax_share_percent":"3.99","savings_vs_reference_brl":"1.14"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.02925","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":"0.039"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2.22112667927693699125716008441362677117877600240","retailer_fixed_residual_brl":"0.3850","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3.09870364787458546879710581851070244196563159480","calibrated_to_price_brl":"3.85","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2.26322667878122238252349024430044501728347913320","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.0661993803543507546888120896457880167555417646461","supplier_PC_base":"2.26322667878122238252349024430044501728347913320","supplier_PIS_debit":"0.0420999995042853912663301598868182461047031308008","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0.0336000","PIS":"0.0129850","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"4.07","ICMS_ST":"0.00000000000000000000000000000000000000000000000","FECOEP_ST":"0.00","retailer_acquisition_cash":"2.32942605913557313721230233394623303403902089785","retailer_PC_revenue_base":"2.71442605913557313721230233394623303403902089785","retailer_PC_credit_base":"2.26322667878122238252349024430044501728347913320","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":"0.0661993803543507546888120896457880167555417646461","PIS":"0.0420999995042853912663301598868182461047031308008","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"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":"0.000000000000000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["V5-S010","V6-P015","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D005","product_id":"BR-D005","tax_profile_id":"D05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"3.58273662348799999999999999999999999999999999999","reference_price_brl":"3.85","savings_vs_reference_brl":"0.26726337651200000000000000000000000000000000001","fixed_residual_brl":"2.60612667927693699125716008441362677117877600240","modeled_net_tax_total_brl":"0.976609944211063008742839915586373228821223997588","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0812099442110630087428399155863732288212239975878","ICMS":"0.895400000000000000000000000000000000000000000000","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"27.2587702319094029036898599123278817821452775680","display":{"price_brl":"3.58","fixed_residual_brl":"2.61","modeled_net_tax_total_brl":"0.98","modeled_tax_share_percent":"27.26","savings_vs_reference_brl":"0.27"},"effective_rates":{"ICMS":"0.20","ICMS_OWN":"0.20","IPI":"0.02925","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":"0.02","IPI_IMPORT":"0.039"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2.22112667927693699125716008441362677117877600240","retailer_fixed_residual_brl":"0.3850","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3.09870364787458546879710581851070244196563159480","calibrated_to_price_brl":"3.85","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2.77640834909617123907145010551703346397347000300","supplier_own_ICMS":"0.555281669819234247814290021103406692794694000600","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.0812099442110630087428399155863732288212239975878","supplier_PC_base":"2.22112667927693699125716008441362677117877600240","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0.0336000","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"4.07","ICMS_ST":"0.258718330180765752185709978896593307205305999400","FECOEP_ST":"0.0814","retailer_acquisition_cash":"3.19773662348799999999999999999999999999999999999","retailer_PC_revenue_base":"3.24261829330723424781429002110340669279469400059","retailer_PC_credit_base":"2.22112667927693699125716008441362677117877600240","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":"0.0812099442110630087428399155863732288212239975878","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.895400000000000000000000000000000000000000000000"},"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":"0.000000000000000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["V5-S010","V6-P015","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D005","product_id":"BR-D005","tax_profile_id":"D05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"2.81354363709193991154478021087262772501144444948","reference_price_brl":"3.85","savings_vs_reference_brl":"1.03645636290806008845521978912737227498855555052","fixed_residual_brl":"2.60612667927693699125716008441362677117877600240","modeled_net_tax_total_brl":"0.207416957815002920287620126459000953832668447083","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0","COFINS":"0.207416957815002920287620126459000953832668447083"},"modeled_tax_share_percent":"7.37208959834679214651534274492388296232178663001","display":{"price_brl":"2.81","fixed_residual_brl":"2.61","modeled_net_tax_total_brl":"0.21","modeled_tax_share_percent":"7.37","savings_vs_reference_brl":"1.04"},"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":"2.22112667927693699125716008441362677117877600240","retailer_fixed_residual_brl":"0.3850","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3.09870364787458546879710581851070244196563159480","calibrated_to_price_brl":"3.85","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2.42854363709193991154478021087262772501144444948","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"2.42854363709193991154478021087262772501144444948","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.207416957815002920287620126459000953832668447083","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0.0598150"},"IVA_applied":"0","presumed_ST_base":"4.07","ICMS_ST":"0.00000000000000000000000000000000000000000000000","FECOEP_ST":"0.00","retailer_acquisition_cash":"2.42854363709193991154478021087262772501144444948","retailer_PC_revenue_base":"2.81354363709193991154478021087262772501144444948","retailer_PC_credit_base":"2.42854363709193991154478021087262772501144444948","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":"0.207416957815002920287620126459000953832668447083","ICMS":"0.00000000000000000000000000000000000000000000000"},"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":"-0.000000000000000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["V5-S010","V6-P015","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D005","product_id":"BR-D005","tax_profile_id":"D05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"2.64822667878122238252349024430044501728347913320","reference_price_brl":"3.85","savings_vs_reference_brl":"1.20177332121877761747650975569955498271652086680","fixed_residual_brl":"2.60612667927693699125716008441362677117877600240","modeled_net_tax_total_brl":"0.0420999995042853912663301598868182461047031308008","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.0420999995042853912663301598868182461047031308008","COFINS":"0"},"modeled_tax_share_percent":"1.58974304736106743335717166206039163831854905617","display":{"price_brl":"2.65","fixed_residual_brl":"2.61","modeled_net_tax_total_brl":"0.04","modeled_tax_share_percent":"1.59","savings_vs_reference_brl":"1.20"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.01860176","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2.22112667927693699125716008441362677117877600240","retailer_fixed_residual_brl":"0.3850","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3.09870364787458546879710581851070244196563159480","calibrated_to_price_brl":"3.85","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2.26322667878122238252349024430044501728347913320","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"2.26322667878122238252349024430044501728347913320","supplier_PIS_debit":"0.0420999995042853912663301598868182461047031308008","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0.0129850","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"4.07","ICMS_ST":"0.00000000000000000000000000000000000000000000000","FECOEP_ST":"0.00","retailer_acquisition_cash":"2.26322667878122238252349024430044501728347913320","retailer_PC_revenue_base":"2.64822667878122238252349024430044501728347913320","retailer_PC_credit_base":"2.26322667878122238252349024430044501728347913320","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":"0.0420999995042853912663301598868182461047031308008","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"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":"-0.0000000000000000000000000000000000000000000000008"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["V5-S010","V6-P015","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D005","product_id":"BR-D005","tax_profile_id":"D05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"3.50152667927693699125716008441362677117877600240","reference_price_brl":"3.85","savings_vs_reference_brl":"0.34847332072306300874283991558637322882122399760","fixed_residual_brl":"2.60612667927693699125716008441362677117877600240","modeled_net_tax_total_brl":"0.895400000000000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.895400000000000000000000000000000000000000000000","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"25.5717029174514107801030590488330548526723734615","display":{"price_brl":"3.50","fixed_residual_brl":"2.61","modeled_net_tax_total_brl":"0.90","modeled_tax_share_percent":"25.57","savings_vs_reference_brl":"0.35"},"effective_rates":{"ICMS":"0.20","ICMS_OWN":"0.20","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":"0.02","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2.22112667927693699125716008441362677117877600240","retailer_fixed_residual_brl":"0.3850","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3.09870364787458546879710581851070244196563159480","calibrated_to_price_brl":"3.85","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2.77640834909617123907145010551703346397347000300","supplier_own_ICMS":"0.555281669819234247814290021103406692794694000600","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"2.22112667927693699125716008441362677117877600240","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"4.07","ICMS_ST":"0.258718330180765752185709978896593307205305999400","FECOEP_ST":"0.0814","retailer_acquisition_cash":"3.11652667927693699125716008441362677117877600240","retailer_PC_revenue_base":"3.16140834909617123907145010551703346397347000300","retailer_PC_credit_base":"2.22112667927693699125716008441362677117877600240","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":"0.895400000000000000000000000000000000000000000000"},"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":"0.000000000000000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["V5-S010","V6-P015","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D005","product_id":"BR-D005","tax_profile_id":"D05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"2.67109463464578739825143201688272535423575520047","reference_price_brl":"3.85","savings_vs_reference_brl":"1.17890536535421260174856798311727464576424479953","fixed_residual_brl":"2.60612667927693699125716008441362677117877600240","modeled_net_tax_total_brl":"0.0649679553688504069942719324690985830569791980702","modeled_net_tax_components_brl":{"II":"0","IPI":"0.0649679553688504069942719324690985830569791980702","ICMS":"0","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"2.43225958849135934728670478644893596665801550262","display":{"price_brl":"2.67","fixed_residual_brl":"2.61","modeled_net_tax_total_brl":"0.06","modeled_tax_share_percent":"2.43","savings_vs_reference_brl":"1.18"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.02925","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":"0.039"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"2.22112667927693699125716008441362677117877600240","retailer_fixed_residual_brl":"0.3850","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3.09870364787458546879710581851070244196563159480","calibrated_to_price_brl":"3.85","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2.22112667927693699125716008441362677117877600240","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.0649679553688504069942719324690985830569791980702","supplier_PC_base":"2.22112667927693699125716008441362677117877600240","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0.0336000","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"4.07","ICMS_ST":"0.00000000000000000000000000000000000000000000000","FECOEP_ST":"0.00","retailer_acquisition_cash":"2.28609463464578739825143201688272535423575520047","retailer_PC_revenue_base":"2.67109463464578739825143201688272535423575520047","retailer_PC_credit_base":"2.22112667927693699125716008441362677117877600240","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":"0.0649679553688504069942719324690985830569791980702","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"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":"-0.0000000000000000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["V5-S010","V6-P015","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-D005","product_id":"BR-D005","tax_profile_id":"D05","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"2.60612667927693699125716008441362677117877600240","reference_price_brl":"3.85","savings_vs_reference_brl":"1.24387332072306300874283991558637322882122399760","fixed_residual_brl":"2.60612667927693699125716008441362677117877600240","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":"2.61","fixed_residual_brl":"2.61","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"1.24"},"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":"2.22112667927693699125716008441362677117877600240","retailer_fixed_residual_brl":"0.3850","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"3.09870364787458546879710581851070244196563159480","calibrated_to_price_brl":"3.85","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"2.22112667927693699125716008441362677117877600240","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"2.22112667927693699125716008441362677117877600240","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"4.07","ICMS_ST":"0.00000000000000000000000000000000000000000000000","FECOEP_ST":"0.00","retailer_acquisition_cash":"2.22112667927693699125716008441362677117877600240","retailer_PC_revenue_base":"2.60612667927693699125716008441362677117877600240","retailer_PC_credit_base":"2.22112667927693699125716008441362677117877600240","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"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-COLD-QUALIFICATION","A-V6-MARGIN","A-V6-PMPF","A-V6-PRICES"],"source_ids":["V5-S010","V6-P015","V6-S-COLD-DEC","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PMPF","V6-S-SP-RATES","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","PMPF is a statutory brand/pack reference, not the observed retail price. It remains fixed during toggles; the 90% guard rejects unsupported fallback cases."]}]}