{"scenario":{"scenario_id":"EDU-BR-F003-NO-PRODUCER-CREDIT","product_id":"BR-F003","tax_profile_id":"F03","ncm":"0401.20.10","state":"SP","date":"2026-09-14","mode":"educational","path":"essentials_food_mva","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":"5.79","price_source_id":"V6-P003","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","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"},"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-V6-PIS-FOOD0","COFINS_UP":"R-V6-COFINS-FOOD0","PIS_RETAIL":"R-V6-PIS-ZERO-RETAIL","COFINS_RETAIL":"R-V6-COFINS-ZERO-RETAIL","PIS_CREDIT":"R-V6-PIS-NO-RETAIL-CREDIT","COFINS_CREDIT":"R-V6-COFINS-NO-RETAIL-CREDIT","PIS_IMPORT":"R-V6-PIS-IMPORT-NA","COFINS_IMPORT":"R-V6-COFINS-IMPORT-NA","COFINS_IMPORT_ADDITIONAL":"R-V5-COFINS-EXTRA-NA","ICMS_SUPPLIER_PRESUMED_CREDIT":"R-V6-NO-MILK-GRANT","FECOEP":"R-V6-FECOEP-NA","IPI_IMPORT":"R-V6-IPI-ORDINARY0","IVA":"R-V6-IVA-UHT"},"rate_evidence":{"ICMS":"sourced_selected_coefficient_or_scope","ICMS_OWN":"sourced_selected_coefficient_or_scope","IPI":"sourced_selected_coefficient_or_scope","II":"sourced_selected_coefficient_or_scope","PIS_UP":"sourced_selected_coefficient_or_scope","COFINS_UP":"sourced_selected_coefficient_or_scope","PIS_RETAIL":"sourced_selected_coefficient_or_scope","COFINS_RETAIL":"sourced_selected_coefficient_or_scope","PIS_CREDIT":"sourced_selected_coefficient_or_scope","COFINS_CREDIT":"sourced_selected_coefficient_or_scope","PIS_IMPORT":"sourced_selected_coefficient_or_scope","COFINS_IMPORT":"sourced_selected_coefficient_or_scope","COFINS_IMPORT_ADDITIONAL":"sourced_selected_coefficient_or_scope","ICMS_SUPPLIER_PRESUMED_CREDIT":"sourced_selected_coefficient_or_scope","FECOEP":"sourced_selected_coefficient_or_scope","IPI_IMPORT":"sourced_selected_coefficient_or_scope"},"IVA_original":"0.2306","IVA_adjusted":false,"ST_policy":"recomputed_statutory_MVA","ST_reference_price_brl":null,"retailer_margin_fraction":"0.10","retailer_IPI_credit":false,"retailer_PC_credit_IPI_policy":"exclude_IPI_administrative","contribution_regime":"food_zero","calibration_policy":"Bst0_equals_reference_then_recompute_MVA","assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-MILK-CREDIT","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P003","V6-S-BASKET","V6-S-COLD-LAW","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-LC224","V6-S-MILK","V6-S-PHARMA","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-ITALAC"],"warnings":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."],"confidence":"MEDIUM","educational_ready":true,"actual_sale_verified":false,"education_use_allowed":true,"calculation_boundary":"Supplier/importer → retailer; selected debits, credits and grants only. No upstream supplier reconstruction, actual-invoice claim, clinical advice or consumption recommendation.","expected_effective_to":"2026-12-31","milk_credit_qualified":false,"alternative_description":"Ordinary UHT producer without the optional SP producer credit; same retail anchor, independently calibrated.","calibrated":{"upstream_fixed_residual_brl":"3.85811799122379327157484154071184787908337396392","retailer_fixed_residual_brl":"0.88968200877620672842515845928815212091662603608","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.70502194051682106289614822038030229156509019990","calibrated_to_price_brl":"5.79","calibration_status":"derived_representative_not_observed_invoices"}},"baseline":{"engine_version":"0.6.0","scenario_id":"EDU-BR-F003-NO-PRODUCER-CREDIT","product_id":"BR-F003","tax_profile_id":"F03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"5.79000000000000000000000000000000000000000000000","reference_price_brl":"5.79","savings_vs_reference_brl":"0.00000000000000000000000000000000000000000000000","fixed_residual_brl":"4.74780000000000000000000000000000000000000000000","modeled_net_tax_total_brl":"1.04220000000000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"1.04220000000000000000000000000000000000000000000","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"18.00","display":{"price_brl":"5.79","fixed_residual_brl":"4.75","modeled_net_tax_total_brl":"1.04","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3.85811799122379327157484154071184787908337396392","retailer_fixed_residual_brl":"0.88968200877620672842515845928815212091662603608","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.70502194051682106289614822038030229156509019990","calibrated_to_price_brl":"5.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.70502194051682106289614822038030229156509019990","supplier_own_ICMS":"0.846903949293027791321306679668454412481716235982","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.85811799122379327157484154071184787908337396392","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.2306","presumed_ST_base":"5.79000000000000000000000000000000000000000000000","ICMS_ST":"0.195296050706972208678693320331545587518283764018","FECOEP_ST":"0","retailer_acquisition_cash":"4.90031799122379327157484154071184787908337396392","retailer_PC_revenue_base":"5.59470394929302779132130667966845441248171623598","retailer_PC_credit_base":"3.85811799122379327157484154071184787908337396392","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":"1.04220000000000000000000000000000000000000000000"},"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-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-MILK-CREDIT","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P003","V6-S-BASKET","V6-S-COLD-LAW","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-LC224","V6-S-MILK","V6-S-PHARMA","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-ITALAC"],"warnings":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]},"toggle_cases":[{"engine_version":"0.6.0","scenario_id":"EDU-BR-F003-NO-PRODUCER-CREDIT","product_id":"BR-F003","tax_profile_id":"F03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"5.79000000000000000000000000000000000000000000000","reference_price_brl":"5.79","savings_vs_reference_brl":"0.00000000000000000000000000000000000000000000000","fixed_residual_brl":"4.74780000000000000000000000000000000000000000000","modeled_net_tax_total_brl":"1.04220000000000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"1.04220000000000000000000000000000000000000000000","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"18.00","display":{"price_brl":"5.79","fixed_residual_brl":"4.75","modeled_net_tax_total_brl":"1.04","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3.85811799122379327157484154071184787908337396392","retailer_fixed_residual_brl":"0.88968200877620672842515845928815212091662603608","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.70502194051682106289614822038030229156509019990","calibrated_to_price_brl":"5.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.70502194051682106289614822038030229156509019990","supplier_own_ICMS":"0.846903949293027791321306679668454412481716235982","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.85811799122379327157484154071184787908337396392","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.2306","presumed_ST_base":"5.79000000000000000000000000000000000000000000000","ICMS_ST":"0.195296050706972208678693320331545587518283764018","FECOEP_ST":"0","retailer_acquisition_cash":"4.90031799122379327157484154071184787908337396392","retailer_PC_revenue_base":"5.59470394929302779132130667966845441248171623598","retailer_PC_credit_base":"3.85811799122379327157484154071184787908337396392","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":"1.04220000000000000000000000000000000000000000000"},"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-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-MILK-CREDIT","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P003","V6-S-BASKET","V6-S-COLD-LAW","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-LC224","V6-S-MILK","V6-S-PHARMA","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-ITALAC"],"warnings":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-F003-NO-PRODUCER-CREDIT","product_id":"BR-F003","tax_profile_id":"F03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"5.79000000000000000000000000000000000000000000000","reference_price_brl":"5.79","savings_vs_reference_brl":"0.00000000000000000000000000000000000000000000000","fixed_residual_brl":"4.74780000000000000000000000000000000000000000000","modeled_net_tax_total_brl":"1.04220000000000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"1.04220000000000000000000000000000000000000000000","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"18.00","display":{"price_brl":"5.79","fixed_residual_brl":"4.75","modeled_net_tax_total_brl":"1.04","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3.85811799122379327157484154071184787908337396392","retailer_fixed_residual_brl":"0.88968200877620672842515845928815212091662603608","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.70502194051682106289614822038030229156509019990","calibrated_to_price_brl":"5.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.70502194051682106289614822038030229156509019990","supplier_own_ICMS":"0.846903949293027791321306679668454412481716235982","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.85811799122379327157484154071184787908337396392","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.2306","presumed_ST_base":"5.79000000000000000000000000000000000000000000000","ICMS_ST":"0.195296050706972208678693320331545587518283764018","FECOEP_ST":"0","retailer_acquisition_cash":"4.90031799122379327157484154071184787908337396392","retailer_PC_revenue_base":"5.59470394929302779132130667966845441248171623598","retailer_PC_credit_base":"3.85811799122379327157484154071184787908337396392","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":"1.04220000000000000000000000000000000000000000000"},"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-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-MILK-CREDIT","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P003","V6-S-BASKET","V6-S-COLD-LAW","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-LC224","V6-S-MILK","V6-S-PHARMA","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-ITALAC"],"warnings":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-F003-NO-PRODUCER-CREDIT","product_id":"BR-F003","tax_profile_id":"F03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"4.74780000000000000000000000000000000000000000000","reference_price_brl":"5.79","savings_vs_reference_brl":"1.04220000000000000000000000000000000000000000000","fixed_residual_brl":"4.74780000000000000000000000000000000000000000000","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":"4.75","fixed_residual_brl":"4.75","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"1.04"},"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":"3.85811799122379327157484154071184787908337396392","retailer_fixed_residual_brl":"0.88968200877620672842515845928815212091662603608","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.70502194051682106289614822038030229156509019990","calibrated_to_price_brl":"5.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.85811799122379327157484154071184787908337396392","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.85811799122379327157484154071184787908337396392","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.2306","presumed_ST_base":"4.74780000000000000000000000000000000000000000000","ICMS_ST":"0.00000000000000000000000000000000000000000000000","FECOEP_ST":"0","retailer_acquisition_cash":"3.85811799122379327157484154071184787908337396392","retailer_PC_revenue_base":"4.74780000000000000000000000000000000000000000000","retailer_PC_credit_base":"3.85811799122379327157484154071184787908337396392","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-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-MILK-CREDIT","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P003","V6-S-BASKET","V6-S-COLD-LAW","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-LC224","V6-S-MILK","V6-S-PHARMA","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-ITALAC"],"warnings":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-F003-NO-PRODUCER-CREDIT","product_id":"BR-F003","tax_profile_id":"F03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"5.79000000000000000000000000000000000000000000000","reference_price_brl":"5.79","savings_vs_reference_brl":"0.00000000000000000000000000000000000000000000000","fixed_residual_brl":"4.74780000000000000000000000000000000000000000000","modeled_net_tax_total_brl":"1.04220000000000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"1.04220000000000000000000000000000000000000000000","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"18.00","display":{"price_brl":"5.79","fixed_residual_brl":"4.75","modeled_net_tax_total_brl":"1.04","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3.85811799122379327157484154071184787908337396392","retailer_fixed_residual_brl":"0.88968200877620672842515845928815212091662603608","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.70502194051682106289614822038030229156509019990","calibrated_to_price_brl":"5.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.70502194051682106289614822038030229156509019990","supplier_own_ICMS":"0.846903949293027791321306679668454412481716235982","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.85811799122379327157484154071184787908337396392","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.2306","presumed_ST_base":"5.79000000000000000000000000000000000000000000000","ICMS_ST":"0.195296050706972208678693320331545587518283764018","FECOEP_ST":"0","retailer_acquisition_cash":"4.90031799122379327157484154071184787908337396392","retailer_PC_revenue_base":"5.59470394929302779132130667966845441248171623598","retailer_PC_credit_base":"3.85811799122379327157484154071184787908337396392","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":"1.04220000000000000000000000000000000000000000000"},"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-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-MILK-CREDIT","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P003","V6-S-BASKET","V6-S-COLD-LAW","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-LC224","V6-S-MILK","V6-S-PHARMA","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-ITALAC"],"warnings":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-F003-NO-PRODUCER-CREDIT","product_id":"BR-F003","tax_profile_id":"F03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"5.79000000000000000000000000000000000000000000000","reference_price_brl":"5.79","savings_vs_reference_brl":"0.00000000000000000000000000000000000000000000000","fixed_residual_brl":"4.74780000000000000000000000000000000000000000000","modeled_net_tax_total_brl":"1.04220000000000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"1.04220000000000000000000000000000000000000000000","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"18.00","display":{"price_brl":"5.79","fixed_residual_brl":"4.75","modeled_net_tax_total_brl":"1.04","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3.85811799122379327157484154071184787908337396392","retailer_fixed_residual_brl":"0.88968200877620672842515845928815212091662603608","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.70502194051682106289614822038030229156509019990","calibrated_to_price_brl":"5.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.70502194051682106289614822038030229156509019990","supplier_own_ICMS":"0.846903949293027791321306679668454412481716235982","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.85811799122379327157484154071184787908337396392","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.2306","presumed_ST_base":"5.79000000000000000000000000000000000000000000000","ICMS_ST":"0.195296050706972208678693320331545587518283764018","FECOEP_ST":"0","retailer_acquisition_cash":"4.90031799122379327157484154071184787908337396392","retailer_PC_revenue_base":"5.59470394929302779132130667966845441248171623598","retailer_PC_credit_base":"3.85811799122379327157484154071184787908337396392","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":"1.04220000000000000000000000000000000000000000000"},"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-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-MILK-CREDIT","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P003","V6-S-BASKET","V6-S-COLD-LAW","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-LC224","V6-S-MILK","V6-S-PHARMA","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-ITALAC"],"warnings":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-F003-NO-PRODUCER-CREDIT","product_id":"BR-F003","tax_profile_id":"F03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"4.74780000000000000000000000000000000000000000000","reference_price_brl":"5.79","savings_vs_reference_brl":"1.04220000000000000000000000000000000000000000000","fixed_residual_brl":"4.74780000000000000000000000000000000000000000000","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":"4.75","fixed_residual_brl":"4.75","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"1.04"},"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":"3.85811799122379327157484154071184787908337396392","retailer_fixed_residual_brl":"0.88968200877620672842515845928815212091662603608","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.70502194051682106289614822038030229156509019990","calibrated_to_price_brl":"5.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.85811799122379327157484154071184787908337396392","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.85811799122379327157484154071184787908337396392","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.2306","presumed_ST_base":"4.74780000000000000000000000000000000000000000000","ICMS_ST":"0.00000000000000000000000000000000000000000000000","FECOEP_ST":"0","retailer_acquisition_cash":"3.85811799122379327157484154071184787908337396392","retailer_PC_revenue_base":"4.74780000000000000000000000000000000000000000000","retailer_PC_credit_base":"3.85811799122379327157484154071184787908337396392","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-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-MILK-CREDIT","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P003","V6-S-BASKET","V6-S-COLD-LAW","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-LC224","V6-S-MILK","V6-S-PHARMA","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-ITALAC"],"warnings":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-F003-NO-PRODUCER-CREDIT","product_id":"BR-F003","tax_profile_id":"F03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"5.79000000000000000000000000000000000000000000000","reference_price_brl":"5.79","savings_vs_reference_brl":"0.00000000000000000000000000000000000000000000000","fixed_residual_brl":"4.74780000000000000000000000000000000000000000000","modeled_net_tax_total_brl":"1.04220000000000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"1.04220000000000000000000000000000000000000000000","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"18.00","display":{"price_brl":"5.79","fixed_residual_brl":"4.75","modeled_net_tax_total_brl":"1.04","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3.85811799122379327157484154071184787908337396392","retailer_fixed_residual_brl":"0.88968200877620672842515845928815212091662603608","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.70502194051682106289614822038030229156509019990","calibrated_to_price_brl":"5.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.70502194051682106289614822038030229156509019990","supplier_own_ICMS":"0.846903949293027791321306679668454412481716235982","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.85811799122379327157484154071184787908337396392","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.2306","presumed_ST_base":"5.79000000000000000000000000000000000000000000000","ICMS_ST":"0.195296050706972208678693320331545587518283764018","FECOEP_ST":"0","retailer_acquisition_cash":"4.90031799122379327157484154071184787908337396392","retailer_PC_revenue_base":"5.59470394929302779132130667966845441248171623598","retailer_PC_credit_base":"3.85811799122379327157484154071184787908337396392","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":"1.04220000000000000000000000000000000000000000000"},"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-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-MILK-CREDIT","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P003","V6-S-BASKET","V6-S-COLD-LAW","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-LC224","V6-S-MILK","V6-S-PHARMA","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-ITALAC"],"warnings":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-F003-NO-PRODUCER-CREDIT","product_id":"BR-F003","tax_profile_id":"F03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"5.79000000000000000000000000000000000000000000000","reference_price_brl":"5.79","savings_vs_reference_brl":"0.00000000000000000000000000000000000000000000000","fixed_residual_brl":"4.74780000000000000000000000000000000000000000000","modeled_net_tax_total_brl":"1.04220000000000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"1.04220000000000000000000000000000000000000000000","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"18.00","display":{"price_brl":"5.79","fixed_residual_brl":"4.75","modeled_net_tax_total_brl":"1.04","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3.85811799122379327157484154071184787908337396392","retailer_fixed_residual_brl":"0.88968200877620672842515845928815212091662603608","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.70502194051682106289614822038030229156509019990","calibrated_to_price_brl":"5.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.70502194051682106289614822038030229156509019990","supplier_own_ICMS":"0.846903949293027791321306679668454412481716235982","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.85811799122379327157484154071184787908337396392","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.2306","presumed_ST_base":"5.79000000000000000000000000000000000000000000000","ICMS_ST":"0.195296050706972208678693320331545587518283764018","FECOEP_ST":"0","retailer_acquisition_cash":"4.90031799122379327157484154071184787908337396392","retailer_PC_revenue_base":"5.59470394929302779132130667966845441248171623598","retailer_PC_credit_base":"3.85811799122379327157484154071184787908337396392","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":"1.04220000000000000000000000000000000000000000000"},"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-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-MILK-CREDIT","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P003","V6-S-BASKET","V6-S-COLD-LAW","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-LC224","V6-S-MILK","V6-S-PHARMA","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-ITALAC"],"warnings":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-F003-NO-PRODUCER-CREDIT","product_id":"BR-F003","tax_profile_id":"F03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"4.74780000000000000000000000000000000000000000000","reference_price_brl":"5.79","savings_vs_reference_brl":"1.04220000000000000000000000000000000000000000000","fixed_residual_brl":"4.74780000000000000000000000000000000000000000000","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":"4.75","fixed_residual_brl":"4.75","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"1.04"},"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":"3.85811799122379327157484154071184787908337396392","retailer_fixed_residual_brl":"0.88968200877620672842515845928815212091662603608","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.70502194051682106289614822038030229156509019990","calibrated_to_price_brl":"5.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.85811799122379327157484154071184787908337396392","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.85811799122379327157484154071184787908337396392","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.2306","presumed_ST_base":"4.74780000000000000000000000000000000000000000000","ICMS_ST":"0.00000000000000000000000000000000000000000000000","FECOEP_ST":"0","retailer_acquisition_cash":"3.85811799122379327157484154071184787908337396392","retailer_PC_revenue_base":"4.74780000000000000000000000000000000000000000000","retailer_PC_credit_base":"3.85811799122379327157484154071184787908337396392","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-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-MILK-CREDIT","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P003","V6-S-BASKET","V6-S-COLD-LAW","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-LC224","V6-S-MILK","V6-S-PHARMA","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-ITALAC"],"warnings":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-F003-NO-PRODUCER-CREDIT","product_id":"BR-F003","tax_profile_id":"F03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"4.74780000000000000000000000000000000000000000000","reference_price_brl":"5.79","savings_vs_reference_brl":"1.04220000000000000000000000000000000000000000000","fixed_residual_brl":"4.74780000000000000000000000000000000000000000000","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":"4.75","fixed_residual_brl":"4.75","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"1.04"},"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":"3.85811799122379327157484154071184787908337396392","retailer_fixed_residual_brl":"0.88968200877620672842515845928815212091662603608","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.70502194051682106289614822038030229156509019990","calibrated_to_price_brl":"5.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.85811799122379327157484154071184787908337396392","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.85811799122379327157484154071184787908337396392","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.2306","presumed_ST_base":"4.74780000000000000000000000000000000000000000000","ICMS_ST":"0.00000000000000000000000000000000000000000000000","FECOEP_ST":"0","retailer_acquisition_cash":"3.85811799122379327157484154071184787908337396392","retailer_PC_revenue_base":"4.74780000000000000000000000000000000000000000000","retailer_PC_credit_base":"3.85811799122379327157484154071184787908337396392","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-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-MILK-CREDIT","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P003","V6-S-BASKET","V6-S-COLD-LAW","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-LC224","V6-S-MILK","V6-S-PHARMA","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-ITALAC"],"warnings":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-F003-NO-PRODUCER-CREDIT","product_id":"BR-F003","tax_profile_id":"F03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"5.79000000000000000000000000000000000000000000000","reference_price_brl":"5.79","savings_vs_reference_brl":"0.00000000000000000000000000000000000000000000000","fixed_residual_brl":"4.74780000000000000000000000000000000000000000000","modeled_net_tax_total_brl":"1.04220000000000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"1.04220000000000000000000000000000000000000000000","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"18.00","display":{"price_brl":"5.79","fixed_residual_brl":"4.75","modeled_net_tax_total_brl":"1.04","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3.85811799122379327157484154071184787908337396392","retailer_fixed_residual_brl":"0.88968200877620672842515845928815212091662603608","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.70502194051682106289614822038030229156509019990","calibrated_to_price_brl":"5.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.70502194051682106289614822038030229156509019990","supplier_own_ICMS":"0.846903949293027791321306679668454412481716235982","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.85811799122379327157484154071184787908337396392","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.2306","presumed_ST_base":"5.79000000000000000000000000000000000000000000000","ICMS_ST":"0.195296050706972208678693320331545587518283764018","FECOEP_ST":"0","retailer_acquisition_cash":"4.90031799122379327157484154071184787908337396392","retailer_PC_revenue_base":"5.59470394929302779132130667966845441248171623598","retailer_PC_credit_base":"3.85811799122379327157484154071184787908337396392","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":"1.04220000000000000000000000000000000000000000000"},"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-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-MILK-CREDIT","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P003","V6-S-BASKET","V6-S-COLD-LAW","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-LC224","V6-S-MILK","V6-S-PHARMA","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-ITALAC"],"warnings":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-F003-NO-PRODUCER-CREDIT","product_id":"BR-F003","tax_profile_id":"F03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"4.74780000000000000000000000000000000000000000000","reference_price_brl":"5.79","savings_vs_reference_brl":"1.04220000000000000000000000000000000000000000000","fixed_residual_brl":"4.74780000000000000000000000000000000000000000000","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":"4.75","fixed_residual_brl":"4.75","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"1.04"},"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":"3.85811799122379327157484154071184787908337396392","retailer_fixed_residual_brl":"0.88968200877620672842515845928815212091662603608","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.70502194051682106289614822038030229156509019990","calibrated_to_price_brl":"5.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.85811799122379327157484154071184787908337396392","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.85811799122379327157484154071184787908337396392","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.2306","presumed_ST_base":"4.74780000000000000000000000000000000000000000000","ICMS_ST":"0.00000000000000000000000000000000000000000000000","FECOEP_ST":"0","retailer_acquisition_cash":"3.85811799122379327157484154071184787908337396392","retailer_PC_revenue_base":"4.74780000000000000000000000000000000000000000000","retailer_PC_credit_base":"3.85811799122379327157484154071184787908337396392","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-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-MILK-CREDIT","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P003","V6-S-BASKET","V6-S-COLD-LAW","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-LC224","V6-S-MILK","V6-S-PHARMA","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-ITALAC"],"warnings":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-F003-NO-PRODUCER-CREDIT","product_id":"BR-F003","tax_profile_id":"F03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"4.74780000000000000000000000000000000000000000000","reference_price_brl":"5.79","savings_vs_reference_brl":"1.04220000000000000000000000000000000000000000000","fixed_residual_brl":"4.74780000000000000000000000000000000000000000000","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":"4.75","fixed_residual_brl":"4.75","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"1.04"},"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":"3.85811799122379327157484154071184787908337396392","retailer_fixed_residual_brl":"0.88968200877620672842515845928815212091662603608","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.70502194051682106289614822038030229156509019990","calibrated_to_price_brl":"5.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.85811799122379327157484154071184787908337396392","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.85811799122379327157484154071184787908337396392","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.2306","presumed_ST_base":"4.74780000000000000000000000000000000000000000000","ICMS_ST":"0.00000000000000000000000000000000000000000000000","FECOEP_ST":"0","retailer_acquisition_cash":"3.85811799122379327157484154071184787908337396392","retailer_PC_revenue_base":"4.74780000000000000000000000000000000000000000000","retailer_PC_credit_base":"3.85811799122379327157484154071184787908337396392","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-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-MILK-CREDIT","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P003","V6-S-BASKET","V6-S-COLD-LAW","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-LC224","V6-S-MILK","V6-S-PHARMA","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-ITALAC"],"warnings":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-F003-NO-PRODUCER-CREDIT","product_id":"BR-F003","tax_profile_id":"F03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"5.79000000000000000000000000000000000000000000000","reference_price_brl":"5.79","savings_vs_reference_brl":"0.00000000000000000000000000000000000000000000000","fixed_residual_brl":"4.74780000000000000000000000000000000000000000000","modeled_net_tax_total_brl":"1.04220000000000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"1.04220000000000000000000000000000000000000000000","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"18.00","display":{"price_brl":"5.79","fixed_residual_brl":"4.75","modeled_net_tax_total_brl":"1.04","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3.85811799122379327157484154071184787908337396392","retailer_fixed_residual_brl":"0.88968200877620672842515845928815212091662603608","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.70502194051682106289614822038030229156509019990","calibrated_to_price_brl":"5.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.70502194051682106289614822038030229156509019990","supplier_own_ICMS":"0.846903949293027791321306679668454412481716235982","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.85811799122379327157484154071184787908337396392","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.2306","presumed_ST_base":"5.79000000000000000000000000000000000000000000000","ICMS_ST":"0.195296050706972208678693320331545587518283764018","FECOEP_ST":"0","retailer_acquisition_cash":"4.90031799122379327157484154071184787908337396392","retailer_PC_revenue_base":"5.59470394929302779132130667966845441248171623598","retailer_PC_credit_base":"3.85811799122379327157484154071184787908337396392","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":"1.04220000000000000000000000000000000000000000000"},"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-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-MILK-CREDIT","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P003","V6-S-BASKET","V6-S-COLD-LAW","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-LC224","V6-S-MILK","V6-S-PHARMA","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-ITALAC"],"warnings":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-F003-NO-PRODUCER-CREDIT","product_id":"BR-F003","tax_profile_id":"F03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"4.74780000000000000000000000000000000000000000000","reference_price_brl":"5.79","savings_vs_reference_brl":"1.04220000000000000000000000000000000000000000000","fixed_residual_brl":"4.74780000000000000000000000000000000000000000000","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":"4.75","fixed_residual_brl":"4.75","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"1.04"},"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":"3.85811799122379327157484154071184787908337396392","retailer_fixed_residual_brl":"0.88968200877620672842515845928815212091662603608","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.70502194051682106289614822038030229156509019990","calibrated_to_price_brl":"5.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.85811799122379327157484154071184787908337396392","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.85811799122379327157484154071184787908337396392","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.2306","presumed_ST_base":"4.74780000000000000000000000000000000000000000000","ICMS_ST":"0.00000000000000000000000000000000000000000000000","FECOEP_ST":"0","retailer_acquisition_cash":"3.85811799122379327157484154071184787908337396392","retailer_PC_revenue_base":"4.74780000000000000000000000000000000000000000000","retailer_PC_credit_base":"3.85811799122379327157484154071184787908337396392","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-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-MILK-CREDIT","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P003","V6-S-BASKET","V6-S-COLD-LAW","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-LC224","V6-S-MILK","V6-S-PHARMA","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-ITALAC"],"warnings":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-F003-NO-PRODUCER-CREDIT","product_id":"BR-F003","tax_profile_id":"F03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"4.74780000000000000000000000000000000000000000000","reference_price_brl":"5.79","savings_vs_reference_brl":"1.04220000000000000000000000000000000000000000000","fixed_residual_brl":"4.74780000000000000000000000000000000000000000000","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":"4.75","fixed_residual_brl":"4.75","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"1.04"},"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":"3.85811799122379327157484154071184787908337396392","retailer_fixed_residual_brl":"0.88968200877620672842515845928815212091662603608","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.70502194051682106289614822038030229156509019990","calibrated_to_price_brl":"5.79","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.85811799122379327157484154071184787908337396392","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.85811799122379327157484154071184787908337396392","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.2306","presumed_ST_base":"4.74780000000000000000000000000000000000000000000","ICMS_ST":"0.00000000000000000000000000000000000000000000000","FECOEP_ST":"0","retailer_acquisition_cash":"3.85811799122379327157484154071184787908337396392","retailer_PC_revenue_base":"4.74780000000000000000000000000000000000000000000","retailer_PC_credit_base":"3.85811799122379327157484154071184787908337396392","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-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-MILK-CREDIT","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P003","V6-S-BASKET","V6-S-COLD-LAW","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-LC224","V6-S-MILK","V6-S-PHARMA","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-ITALAC"],"warnings":["Separately calibrated educational alternative, not a different observed retail transaction.","Fixed costs, margins and references remain unchanged only within each scenario's own toggle calculations."]}]}