{"scenario":{"scenario_id":"EDU-BR-F009","product_id":"BR-F009","tax_profile_id":"F09","ncm":"1806.32.10","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":"10.49","price_source_id":"V6-P009","price_date":"2026-09-14","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"customs_fraction":"0","rates":{"ICMS":"0.18","ICMS_OWN":"0.12","IPI":"0.0325","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"rate_rule_ids":{"ICMS":"R-SP-ICMS-18","ICMS_OWN":"R-V6-FOOD-UPSTREAM12","IPI":"R-V6-IPI-CHOCOLATE","II":"R-V5-II-DOMESTIC-NA","PIS_UP":"R-PIS-NC","COFINS_UP":"R-COFINS-NC","PIS_RETAIL":"R-PIS-NC","COFINS_RETAIL":"R-COFINS-NC","PIS_CREDIT":"R-PIS-NC","COFINS_CREDIT":"R-COFINS-NC","PIS_IMPORT":"R-V6-PIS-IMPORT-NA","COFINS_IMPORT":"R-V6-COFINS-IMPORT-NA","COFINS_IMPORT_ADDITIONAL":"R-V5-COFINS-EXTRA-NA","ICMS_SUPPLIER_PRESUMED_CREDIT":"R-V6-NO-MILK-GRANT","FECOEP":"R-V6-FECOEP-NA","IPI_IMPORT":"R-V6-IPI-ORDINARY0","IVA":"R-V6-IVA-CHOC"},"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":"0.7480","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":"ordinary_non_cumulative","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-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P009","V6-S-BASKET","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-FOOD12","V6-S-LC224","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee."],"confidence":"MEDIUM","educational_ready":true,"actual_sale_verified":false,"education_use_allowed":true,"calculation_boundary":"Supplier/importer → retailer; selected debits, credits and grants only. No upstream supplier reconstruction, actual-invoice claim, clinical advice or consumption recommendation.","expected_effective_to":"2026-12-31","calibrated":{"upstream_fixed_residual_brl":"4.64165978690277646954527069331397764861675190186","retailer_fixed_residual_brl":"2.91105978032867725688576636875903834752688648667","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.81224616441619893506795729190330284074223879522","calibrated_to_price_brl":"10.49","calibration_status":"derived_representative_not_observed_invoices"}},"baseline":{"engine_version":"0.6.0","scenario_id":"EDU-BR-F009","product_id":"BR-F009","tax_profile_id":"F09","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"10.4900000000000000000000000000000000000000000","reference_price_brl":"10.49","savings_vs_reference_brl":"0.0000000000000000000000000000000000000000000","fixed_residual_brl":"7.55271956723145372643103706207301599614363838853","modeled_net_tax_total_brl":"2.93728043276854627356896293792698400385636161146","modeled_net_tax_components_brl":{"II":"0","IPI":"0.188898000343526465389708611986857342324122760844","ICMS":"1.88820000000000000000000000000000000000000000000","PIS":"0.153437947405544073891434555437968539624669632814","COFINS":"0.706744485019475734287819770502158121907569217812"},"modeled_tax_share_percent":"28.0007667566114992713914484073115729633590239415","display":{"price_brl":"10.49","fixed_residual_brl":"7.55","modeled_net_tax_total_brl":"2.94","modeled_tax_share_percent":"28.00","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.12","IPI":"0.0325","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"4.64165978690277646954527069331397764861675190186","retailer_fixed_residual_brl":"2.91105978032867725688576636875903834752688648667","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.81224616441619893506795729190330284074223879522","calibrated_to_price_brl":"10.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.8122461644161989350679572919033028407422387952","supplier_own_ICMS":"0.697469539729943872208154875028396340889068655424","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.188898000343526465389708611986857342324122760844","supplier_PC_base":"5.11477662468625506285980241687490649985317013978","supplier_PIS_debit":"0.0843938143073232085371867398784359572475773073064","supplier_COFINS_debit":"0.388723023476155384777344983682492893988840930623","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.7480","presumed_ST_base":"10.4900000000000000000000000000000000000000000000","ICMS_ST":"1.19073046027005612779184512497160365911093134458","FECOEP_ST":"0","retailer_acquisition_cash":"7.19187462502978152824951102886176384217729290062","retailer_PC_revenue_base":"9.29926953972994387220815487502839634088906865542","retailer_PC_credit_base":"5.11477662468625506285980241687490649985317013978","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":"0.188898000343526465389708611986857342324122760844","PIS":"0.0843938143073232085371867398784359572475773073064","COFINS":"0.388723023476155384777344983682492893988840930623","ICMS":"1.88820000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.153437947405544073891434555437968539624669632814","COFINS":"0.706744485019475734287819770502158121907569217812","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.0843938143073232085371867398784359572475773073064","COFINS":"0.388723023476155384777344983682492893988840930623","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0690441330982208653542478155595325823770923255076","COFINS":"0.318021461543320349510474786819665227918728287189","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P009","V6-S-BASKET","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-FOOD12","V6-S-LC224","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee."]},"toggle_cases":[{"engine_version":"0.6.0","scenario_id":"EDU-BR-F009","product_id":"BR-F009","tax_profile_id":"F09","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"10.4900000000000000000000000000000000000000000","reference_price_brl":"10.49","savings_vs_reference_brl":"0.0000000000000000000000000000000000000000000","fixed_residual_brl":"7.55271956723145372643103706207301599614363838853","modeled_net_tax_total_brl":"2.93728043276854627356896293792698400385636161146","modeled_net_tax_components_brl":{"II":"0","IPI":"0.188898000343526465389708611986857342324122760844","ICMS":"1.88820000000000000000000000000000000000000000000","PIS":"0.153437947405544073891434555437968539624669632814","COFINS":"0.706744485019475734287819770502158121907569217812"},"modeled_tax_share_percent":"28.0007667566114992713914484073115729633590239415","display":{"price_brl":"10.49","fixed_residual_brl":"7.55","modeled_net_tax_total_brl":"2.94","modeled_tax_share_percent":"28.00","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.12","IPI":"0.0325","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"4.64165978690277646954527069331397764861675190186","retailer_fixed_residual_brl":"2.91105978032867725688576636875903834752688648667","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.81224616441619893506795729190330284074223879522","calibrated_to_price_brl":"10.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.8122461644161989350679572919033028407422387952","supplier_own_ICMS":"0.697469539729943872208154875028396340889068655424","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.188898000343526465389708611986857342324122760844","supplier_PC_base":"5.11477662468625506285980241687490649985317013978","supplier_PIS_debit":"0.0843938143073232085371867398784359572475773073064","supplier_COFINS_debit":"0.388723023476155384777344983682492893988840930623","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.7480","presumed_ST_base":"10.4900000000000000000000000000000000000000000000","ICMS_ST":"1.19073046027005612779184512497160365911093134458","FECOEP_ST":"0","retailer_acquisition_cash":"7.19187462502978152824951102886176384217729290062","retailer_PC_revenue_base":"9.29926953972994387220815487502839634088906865542","retailer_PC_credit_base":"5.11477662468625506285980241687490649985317013978","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":"0.188898000343526465389708611986857342324122760844","PIS":"0.0843938143073232085371867398784359572475773073064","COFINS":"0.388723023476155384777344983682492893988840930623","ICMS":"1.88820000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.153437947405544073891434555437968539624669632814","COFINS":"0.706744485019475734287819770502158121907569217812","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.0843938143073232085371867398784359572475773073064","COFINS":"0.388723023476155384777344983682492893988840930623","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0690441330982208653542478155595325823770923255076","COFINS":"0.318021461543320349510474786819665227918728287189","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P009","V6-S-BASKET","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-FOOD12","V6-S-LC224","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-F009","product_id":"BR-F009","tax_profile_id":"F09","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"10.2224130666776687939328579919808107514594875893","reference_price_brl":"10.49","savings_vs_reference_brl":"0.2675869333223312060671420080191892485405124107","fixed_residual_brl":"7.55271956723145372643103706207301599614363838853","modeled_net_tax_total_brl":"2.66969349944621506750182092990779475531584920082","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"1.82876513317191283292978208232445520581113801452","PIS":"0.150003438308389047247985307947298406127867400798","COFINS":"0.690924927965913187324053539636041143376843785495"},"modeled_tax_share_percent":"26.1160792665354279092456809360544888443911518691","display":{"price_brl":"10.22","fixed_residual_brl":"7.55","modeled_net_tax_total_brl":"2.67","modeled_tax_share_percent":"26.12","savings_vs_reference_brl":"0.27"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.12","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"4.64165978690277646954527069331397764861675190186","retailer_fixed_residual_brl":"2.91105978032867725688576636875903834752688648667","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.81224616441619893506795729190330284074223879522","calibrated_to_price_brl":"10.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.8122461644161989350679572919033028407422387952","supplier_own_ICMS":"0.697469539729943872208154875028396340889068655424","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"5.11477662468625506285980241687490649985317013978","supplier_PIS_debit":"0.0843938143073232085371867398784359572475773073064","supplier_COFINS_debit":"0.388723023476155384777344983682492893988840930623","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.7480","presumed_ST_base":"10.1598062953995157384987893462469733656174334140","ICMS_ST":"1.13129559344196896072162720729605886492206935910","FECOEP_ST":"0","retailer_acquisition_cash":"6.94354175785816789578958449919936170566430815430","retailer_PC_revenue_base":"9.09111747323569983321123078468475188653741823020","retailer_PC_credit_base":"5.11477662468625506285980241687490649985317013978","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000000000000","PIS":"0.0843938143073232085371867398784359572475773073064","COFINS":"0.388723023476155384777344983682492893988840930623","ICMS":"1.82876513317191283292978208232445520581113801452"},"retailer_debits":{"IPI":"0","PIS":"0.150003438308389047247985307947298406127867400798","COFINS":"0.690924927965913187324053539636041143376843785495","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.0843938143073232085371867398784359572475773073064","COFINS":"0.388723023476155384777344983682492893988840930623","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0656096240010658387107985680688624488802900934916","COFINS":"0.302201904489757802546708555953548249388002854872","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000005"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P009","V6-S-BASKET","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-FOOD12","V6-S-LC224","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-F009","product_id":"BR-F009","tax_profile_id":"F09","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"8.50572981546419505892449657368754871337616134224","reference_price_brl":"10.49","savings_vs_reference_brl":"1.98427018453580494107550342631245128662383865776","fixed_residual_brl":"7.55271956723145372643103706207301599614363838853","modeled_net_tax_total_brl":"0.953010248232741332493459511614532717232522953701","modeled_net_tax_components_brl":{"II":"0","IPI":"0.166230240302303289542943578548434461245228029544","ICMS":"0","PIS":"0.140344541955159218472254193465844553770706662147","COFINS":"0.646435465975278824478261739600253702216588262010"},"modeled_tax_share_percent":"11.2043324783263336556334769940702990955807179913","display":{"price_brl":"8.51","fixed_residual_brl":"7.55","modeled_net_tax_total_brl":"0.95","modeled_tax_share_percent":"11.20","savings_vs_reference_brl":"1.98"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.0325","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"4.64165978690277646954527069331397764861675190186","retailer_fixed_residual_brl":"2.91105978032867725688576636875903834752688648667","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.81224616441619893506795729190330284074223879522","calibrated_to_price_brl":"10.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.1147766246862550628598024168749064998531701398","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.166230240302303289542943578548434461245228029544","supplier_PC_base":"5.1147766246862550628598024168749064998531701398","supplier_PIS_debit":"0.0843938143073232085371867398784359572475773073067","supplier_COFINS_debit":"0.388723023476155384777344983682492893988840930625","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.7480","presumed_ST_base":"9.23120000000000000000000000000000000000000000001","ICMS_ST":"0.00000000000000000000000000000000000000000000000","FECOEP_ST":"0","retailer_acquisition_cash":"5.28100686498855835240274599542334096109839816934","retailer_PC_revenue_base":"8.50572981546419505892449657368754871337616134224","retailer_PC_credit_base":"5.1147766246862550628598024168749064998531701398","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":"0.166230240302303289542943578548434461245228029544","PIS":"0.0843938143073232085371867398784359572475773073067","COFINS":"0.388723023476155384777344983682492893988840930625","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.140344541955159218472254193465844553770706662147","COFINS":"0.646435465975278824478261739600253702216588262010","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.0843938143073232085371867398784359572475773073067","COFINS":"0.388723023476155384777344983682492893988840930625","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0559507276478360099350674535874085965231293548403","COFINS":"0.257712442499123439700916755917760808227747331385","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000000000000009"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P009","V6-S-BASKET","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-FOOD12","V6-S-LC224","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-F009","product_id":"BR-F009","tax_profile_id":"F09","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"10.2855487101872010216141414755910781214592379519","reference_price_brl":"10.49","savings_vs_reference_brl":"0.2044512898127989783858585244089218785407620481","fixed_residual_brl":"7.55271956723145372643103706207301599614363838853","modeled_net_tax_total_brl":"2.73282914295574729518310441351806212531559956340","modeled_net_tax_components_brl":{"II":"0","IPI":"0.185524821765963492793463815344234889782620568687","ICMS":"1.85448214285714285714285714285714285714285714287","PIS":"0","COFINS":"0.692822178332640945246783455316684378390121851838"},"modeled_tax_share_percent":"26.5695999305224109203054489892107897733058421117","display":{"price_brl":"10.29","fixed_residual_brl":"7.55","modeled_net_tax_total_brl":"2.73","modeled_tax_share_percent":"26.57","savings_vs_reference_brl":"0.20"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.12","IPI":"0.0325","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"4.64165978690277646954527069331397764861675190186","retailer_fixed_residual_brl":"2.91105978032867725688576636875903834752688648667","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.81224616441619893506795729190330284074223879522","calibrated_to_price_brl":"10.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.7084560543373382397988866259764581471575559596","supplier_own_ICMS":"0.685014726520480588775866395117174977658906715152","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.185524821765963492793463815344234889782620568687","supplier_PC_base":"5.02344132781685765102302023085928316949864924445","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.381781540914081181477749537545305520881897342578","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.7480","presumed_ST_base":"10.3026785714285714285714285714285714285714285715","ICMS_ST":"1.16946741633666226836699074773996787948395042772","FECOEP_ST":"0","retailer_acquisition_cash":"7.06344829243996400095934118906066091642412695601","retailer_PC_revenue_base":"9.11608129385053875324715072785111024197528752418","retailer_PC_credit_base":"5.02344132781685765102302023085928316949864924445","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":"0.185524821765963492793463815344234889782620568687","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.381781540914081181477749537545305520881897342578","ICMS":"1.85448214285714285714285714285714285714285714287"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.692822178332640945246783455316684378390121851838","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.381781540914081181477749537545305520881897342578","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.311040637418559763769033917771378857508224509260","ICMS":"0"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P009","V6-S-BASKET","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-FOOD12","V6-S-LC224","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-F009","product_id":"BR-F009","tax_profile_id":"F09","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"9.60974165179908371644339261773181306511770336882","reference_price_brl":"10.49","savings_vs_reference_brl":"0.88025834820091628355660738226818693488229663118","fixed_residual_brl":"7.55271956723145372643103706207301599614363838853","modeled_net_tax_total_brl":"2.05702208456762999001235555565879706897406498028","modeled_net_tax_components_brl":{"II":"0","IPI":"0.174300900164463922055069207298498259439899751365","ICMS":"1.74228927300457549567869852567361464158617183529","PIS":"0.140431911398590572278587822686684167947993393617","COFINS":"0"},"modeled_tax_share_percent":"21.4055919409917276079285049344622680516248060638","display":{"price_brl":"9.61","fixed_residual_brl":"7.55","modeled_net_tax_total_brl":"2.06","modeled_tax_share_percent":"21.41","savings_vs_reference_brl":"0.88"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.12","IPI":"0.0325","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"4.64165978690277646954527069331397764861675190186","retailer_fixed_residual_brl":"2.91105978032867725688576636875903834752688648667","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.81224616441619893506795729190330284074223879522","calibrated_to_price_brl":"10.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.3631046204450437555405909937999464443046077343","supplier_own_ICMS":"0.643572554453405250664870919255993573316552928116","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.174300900164463922055069207298498259439899751365","supplier_PC_base":"4.71953206599163850487572007454395287098805480618","supplier_PIS_debit":"0.0778722790888620353304493812299752223713029043020","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.7480","presumed_ST_base":"9.67938485002541942043721403152008134214539908493","ICMS_ST":"1.09871671855117024501382760641762106826961890717","FECOEP_ST":"0","retailer_acquisition_cash":"6.63612223916067792260948780751606577201412639283","retailer_PC_revenue_base":"8.51102493324791347142956501131419199684808446165","retailer_PC_credit_base":"4.71953206599163850487572007454395287098805480618","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":"0.174300900164463922055069207298498259439899751365","PIS":"0.0778722790888620353304493812299752223713029043020","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"1.74228927300457549567869852567361464158617183529"},"retailer_debits":{"IPI":"0","PIS":"0.140431911398590572278587822686684167947993393617","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.0778722790888620353304493812299752223713029043020","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0625596323097285369481384414567089455766904893150","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P009","V6-S-BASKET","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-FOOD12","V6-S-LC224","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-F009","product_id":"BR-F009","tax_profile_id":"F09","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"8.32255599694926030460720337418514159354670896809","reference_price_brl":"10.49","savings_vs_reference_brl":"2.16744400305073969539279662581485840645329103191","fixed_residual_brl":"7.55271956723145372643103706207301599614363838853","modeled_net_tax_total_brl":"0.769836429717806578176166312112125597403070579548","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.137322173949662795026018855674054836293520697973","COFINS":"0.632514255768143783150147456438070761109549881575"},"modeled_tax_share_percent":"9.25000000000000000000000000000000000000000000000","display":{"price_brl":"8.32","fixed_residual_brl":"7.55","modeled_net_tax_total_brl":"0.77","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"2.17"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"4.64165978690277646954527069331397764861675190186","retailer_fixed_residual_brl":"2.91105978032867725688576636875903834752688648667","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.81224616441619893506795729190330284074223879522","calibrated_to_price_brl":"10.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.1147766246862550628598024168749064998531701398","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"5.1147766246862550628598024168749064998531701398","supplier_PIS_debit":"0.0843938143073232085371867398784359572475773073067","supplier_COFINS_debit":"0.388723023476155384777344983682492893988840930625","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.7480","presumed_ST_base":"8.94062953995157384987893462469733656174334140437","ICMS_ST":"0.00000000000000000000000000000000000000000000000","FECOEP_ST":"0","retailer_acquisition_cash":"5.11477662468625506285980241687490649985317013980","retailer_PC_revenue_base":"8.32255599694926030460720337418514159354670896809","retailer_PC_credit_base":"5.1147766246862550628598024168749064998531701398","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000000000000","PIS":"0.0843938143073232085371867398784359572475773073067","COFINS":"0.388723023476155384777344983682492893988840930625","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.137322173949662795026018855674054836293520697973","COFINS":"0.632514255768143783150147456438070761109549881575","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.0843938143073232085371867398784359572475773073067","COFINS":"0.388723023476155384777344983682492893988840930625","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0529283596423395864888321157956188790459433906663","COFINS":"0.243791232291988398372802472755577867120708950950","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000000000000012"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P009","V6-S-BASKET","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-FOOD12","V6-S-LC224","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-F009","product_id":"BR-F009","tax_profile_id":"F09","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"10.0263907411261051375127490777179268330295703973","reference_price_brl":"10.49","savings_vs_reference_brl":"0.4636092588738948624872509222820731669704296027","fixed_residual_brl":"7.55271956723145372643103706207301599614363838853","modeled_net_tax_total_brl":"2.47367117389465141108171201564491083688593200873","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"1.79610861293670010377032168799723279142165340713","PIS":"0","COFINS":"0.677562560957951307311390327647678045464278601604"},"modeled_tax_share_percent":"24.6716015539687937443757971124746295547948539361","display":{"price_brl":"10.03","fixed_residual_brl":"7.55","modeled_net_tax_total_brl":"2.47","modeled_tax_share_percent":"24.67","savings_vs_reference_brl":"0.46"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.12","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"4.64165978690277646954527069331397764861675190186","retailer_fixed_residual_brl":"2.91105978032867725688576636875903834752688648667","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.81224616441619893506795729190330284074223879522","calibrated_to_price_brl":"10.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.7084560543373382397988866259764581471575559596","supplier_own_ICMS":"0.685014726520480588775866395117174977658906715152","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"5.02344132781685765102302023085928316949864924445","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.381781540914081181477749537545305520881897342578","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.7480","presumed_ST_base":"9.97838118298166724316845382220684884123140781738","ICMS_ST":"1.11109388641621951499445529288005781376274669198","FECOEP_ST":"0","retailer_acquisition_cash":"6.81954994075355775479334191885651596092030265158","retailer_PC_revenue_base":"8.91529685470988562251829378483786901926682370532","retailer_PC_credit_base":"5.02344132781685765102302023085928316949864924445","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.381781540914081181477749537545305520881897342578","ICMS":"1.79610861293670010377032168799723279142165340713"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.677562560957951307311390327647678045464278601604","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.381781540914081181477749537545305520881897342578","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.295781020043870125833640790102372524582381259026","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000000000000004"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P009","V6-S-BASKET","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-FOOD12","V6-S-LC224","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-F009","product_id":"BR-F009","tax_profile_id":"F09","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"9.37767450201672171728600373355382103647887062537","reference_price_brl":"10.49","savings_vs_reference_brl":"1.11232549798327828271399626644617896352112937463","fixed_residual_brl":"7.55271956723145372643103706207301599614363838853","modeled_net_tax_total_brl":"1.82495493478526799085496667148080504033523223682","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"1.68744723777682856724329155028921514923600177752","PIS":"0.137507697008439423611675121191589891099230459304","COFINS":"0"},"modeled_tax_share_percent":"19.4606342371213796541279438932815060395256074435","display":{"price_brl":"9.38","fixed_residual_brl":"7.55","modeled_net_tax_total_brl":"1.82","modeled_tax_share_percent":"19.46","savings_vs_reference_brl":"1.11"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.12","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"4.64165978690277646954527069331397764861675190186","retailer_fixed_residual_brl":"2.91105978032867725688576636875903834752688648667","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.81224616441619893506795729190330284074223879522","calibrated_to_price_brl":"10.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.3631046204450437555405909937999464443046077343","supplier_own_ICMS":"0.643572554453405250664870919255993573316552928116","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"4.71953206599163850487572007454395287098805480618","supplier_PIS_debit":"0.0778722790888620353304493812299752223713029043020","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.7480","presumed_ST_base":"9.37470687653793648468495305716230638464445431956","ICMS_ST":"1.04387468332342331657842063103322157591944884940","FECOEP_ST":"0","retailer_acquisition_cash":"6.40697930376846707211901162483316802022405658370","retailer_PC_revenue_base":"8.33379981869329840070758310252059946055942177597","retailer_PC_credit_base":"4.71953206599163850487572007454395287098805480618","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000000000000","PIS":"0.0778722790888620353304493812299752223713029043020","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"1.68744723777682856724329155028921514923600177752"},"retailer_debits":{"IPI":"0","PIS":"0.137507697008439423611675121191589891099230459304","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.0778722790888620353304493812299752223713029043020","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0596354179195773882812257399616146687279275550020","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P009","V6-S-BASKET","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-FOOD12","V6-S-LC224","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-F009","product_id":"BR-F009","tax_profile_id":"F09","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"8.35062923201894112563775456664063062678825161141","reference_price_brl":"10.49","savings_vs_reference_brl":"2.13937076798105887436224543335936937321174838859","fixed_residual_brl":"7.55271956723145372643103706207301599614363838853","modeled_net_tax_total_brl":"0.797909664787487399206717504567614630644613222910","modeled_net_tax_components_brl":{"II":"0","IPI":"0.163261843154047873658248157502926703008706100443","ICMS":"0","PIS":"0","COFINS":"0.634647821633439525548469347064687927635907122467"},"modeled_tax_share_percent":"9.55508432499973265104396521394336177512696196022","display":{"price_brl":"8.35","fixed_residual_brl":"7.55","modeled_net_tax_total_brl":"0.80","modeled_tax_share_percent":"9.56","savings_vs_reference_brl":"2.14"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.0325","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"4.64165978690277646954527069331397764861675190186","retailer_fixed_residual_brl":"2.91105978032867725688576636875903834752688648667","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.81224616441619893506795729190330284074223879522","calibrated_to_price_brl":"10.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.0234413278168576510230202308592831694986492444","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.163261843154047873658248157502926703008706100443","supplier_PC_base":"5.0234413278168576510230202308592831694986492444","supplier_PIS_debit":"0.0000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.381781540914081181477749537545305520881897342574","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.7480","presumed_ST_base":"9.06635714285714285714285714285714285714285714278","ICMS_ST":"0.00000000000000000000000000000000000000000000000","FECOEP_ST":"0","retailer_acquisition_cash":"5.18670317097090552468126838836220987250735534484","retailer_PC_revenue_base":"8.35062923201894112563775456664063062678825161141","retailer_PC_credit_base":"5.0234413278168576510230202308592831694986492444","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":"0.163261843154047873658248157502926703008706100443","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.381781540914081181477749537545305520881897342574","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.634647821633439525548469347064687927635907122467","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.381781540914081181477749537545305520881897342574","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.252866280719358344070719809519382406754009779893","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000000000000000030"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P009","V6-S-BASKET","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-FOOD12","V6-S-LC224","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-F009","product_id":"BR-F009","tax_profile_id":"F09","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"7.83538826576124247873868628825184998927376733069","reference_price_brl":"10.49","savings_vs_reference_brl":"2.65461173423875752126131371174815001072623266931","fixed_residual_brl":"7.55271956723145372643103706207301599614363838853","modeled_net_tax_total_brl":"0.282668698529788752307649226178833993130128942156","modeled_net_tax_components_brl":{"II":"0","IPI":"0.153384792144728251408460902422678468307111781200","ICMS":"0","PIS":"0.129283906385060500899188323756155524823017160956","COFINS":"0"},"modeled_tax_share_percent":"3.60759019134996551842581897802613702720847225867","display":{"price_brl":"7.84","fixed_residual_brl":"7.55","modeled_net_tax_total_brl":"0.28","modeled_tax_share_percent":"3.61","savings_vs_reference_brl":"2.65"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.0325","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"4.64165978690277646954527069331397764861675190186","retailer_fixed_residual_brl":"2.91105978032867725688576636875903834752688648667","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.81224616441619893506795729190330284074223879522","calibrated_to_price_brl":"10.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.71953206599163850487572007454395287098805480616","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.153384792144728251408460902422678468307111781200","supplier_PC_base":"4.71953206599163850487572007454395287098805480616","supplier_PIS_debit":"0.0778722790888620353304493812299752223713029043016","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.7480","presumed_ST_base":"8.51785866802236908998474834773767158108795119471","ICMS_ST":"0.00000000000000000000000000000000000000000000000","FECOEP_ST":"0","retailer_acquisition_cash":"4.87291685813636675628418097696663133929516658736","retailer_PC_revenue_base":"7.83538826576124247873868628825184998927376733069","retailer_PC_credit_base":"4.71953206599163850487572007454395287098805480616","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":"0.153384792144728251408460902422678468307111781200","PIS":"0.0778722790888620353304493812299752223713029043016","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.129283906385060500899188323756155524823017160956","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.0778722790888620353304493812299752223713029043016","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0514116272961984655687389425261803024517142566544","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000000000000004"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P009","V6-S-BASKET","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-FOOD12","V6-S-LC224","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-F009","product_id":"BR-F009","tax_profile_id":"F09","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"9.43768600254320399377219762745108903430277979405","reference_price_brl":"10.49","savings_vs_reference_brl":"1.05231399745679600622780237254891096569722020595","fixed_residual_brl":"7.55271956723145372643103706207301599614363838853","modeled_net_tax_total_brl":"1.88496643531175026734116056537807303815914140548","modeled_net_tax_components_brl":{"II":"0","IPI":"0.171424935311750267341160565378073038159141405468","ICMS":"1.71354150000000000000000000000000000000000000001","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"19.9727606407312366724165456036859414759454810046","display":{"price_brl":"9.44","fixed_residual_brl":"7.55","modeled_net_tax_total_brl":"1.88","modeled_tax_share_percent":"19.97","savings_vs_reference_brl":"1.05"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.12","IPI":"0.0325","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":"4.64165978690277646954527069331397764861675190186","retailer_fixed_residual_brl":"2.91105978032867725688576636875903834752688648667","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.81224616441619893506795729190330284074223879522","calibrated_to_price_brl":"10.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.2746133942077005335741712424022473279735817067","supplier_own_ICMS":"0.632953607304924064028900549088269679356829804804","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.171424935311750267341160565378073038159141405468","supplier_PC_base":"4.64165978690277646954527069331397764861675190190","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.7480","presumed_ST_base":"9.51967500000000000000000000000000000000000000007","ICMS_ST":"1.08058789269507593597109945091173032064317019521","FECOEP_ST":"0","retailer_acquisition_cash":"6.52662622221452673688643125869205068677589330738","retailer_PC_revenue_base":"8.35709810984812805780109817653935871365960959884","retailer_PC_credit_base":"4.64165978690277646954527069331397764861675190190","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":"0.171424935311750267341160565378073038159141405468","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"1.71354150000000000000000000000000000000000000001"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000000000000004"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P009","V6-S-BASKET","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-FOOD12","V6-S-LC224","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-F009","product_id":"BR-F009","tax_profile_id":"F09","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"8.17393892557516637059636045678897835080480345076","reference_price_brl":"10.49","savings_vs_reference_brl":"2.31606107442483362940363954321102164919519654924","fixed_residual_brl":"7.55271956723145372643103706207301599614363838853","modeled_net_tax_total_brl":"0.621219358343712644165323394715962354661165062258","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0","COFINS":"0.621219358343712644165323394715962354661165062258"},"modeled_tax_share_percent":"7.60000000000000000000000000000000000000000000000","display":{"price_brl":"8.17","fixed_residual_brl":"7.55","modeled_net_tax_total_brl":"0.62","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"2.32"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"4.64165978690277646954527069331397764861675190186","retailer_fixed_residual_brl":"2.91105978032867725688576636875903834752688648667","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.81224616441619893506795729190330284074223879522","calibrated_to_price_brl":"10.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.0234413278168576510230202308592831694986492444","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"5.0234413278168576510230202308592831694986492444","supplier_PIS_debit":"0.0000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.381781540914081181477749537545305520881897342574","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.7480","presumed_ST_base":"8.78097544102386717398823936354202698028363887921","ICMS_ST":"0.00000000000000000000000000000000000000000000000","FECOEP_ST":"0","retailer_acquisition_cash":"5.02344132781685765102302023085928316949864924440","retailer_PC_revenue_base":"8.17393892557516637059636045678897835080480345076","retailer_PC_credit_base":"5.0234413278168576510230202308592831694986492444","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.381781540914081181477749537545305520881897342574","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.621219358343712644165323394715962354661165062258","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.381781540914081181477749537545305520881897342574","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.239437817429631462687573857170656833779267719684","ICMS":"0"},"price_reconciliation_error":"-0.000000000000000000000000000000000000000000000028"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P009","V6-S-BASKET","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-FOOD12","V6-S-LC224","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-F009","product_id":"BR-F009","tax_profile_id":"F09","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"7.67943016495318121650334220851348855733974416729","reference_price_brl":"10.49","savings_vs_reference_brl":"2.81056983504681878349665779148651144266025583271","fixed_residual_brl":"7.55271956723145372643103706207301599614363838853","modeled_net_tax_total_brl":"0.126710597721727490072305146440472561196105778760","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.126710597721727490072305146440472561196105778760","COFINS":"0"},"modeled_tax_share_percent":"1.65000000000000000000000000000000000000000000000","display":{"price_brl":"7.68","fixed_residual_brl":"7.55","modeled_net_tax_total_brl":"0.13","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"2.81"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"4.64165978690277646954527069331397764861675190186","retailer_fixed_residual_brl":"2.91105978032867725688576636875903834752688648667","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.81224616441619893506795729190330284074223879522","calibrated_to_price_brl":"10.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.71953206599163850487572007454395287098805480616","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"4.71953206599163850487572007454395287098805480616","supplier_PIS_debit":"0.0778722790888620353304493812299752223713029043016","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.7480","presumed_ST_base":"8.24974205135338410652275869030282961848711980117","ICMS_ST":"0.00000000000000000000000000000000000000000000000","FECOEP_ST":"0","retailer_acquisition_cash":"4.71953206599163850487572007454395287098805480616","retailer_PC_revenue_base":"7.67943016495318121650334220851348855733974416729","retailer_PC_credit_base":"4.71953206599163850487572007454395287098805480616","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":"0.0778722790888620353304493812299752223713029043016","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.126710597721727490072305146440472561196105778760","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.0778722790888620353304493812299752223713029043016","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0488383186328654547418557652104973388248028744584","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.000000000000000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P009","V6-S-BASKET","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-FOOD12","V6-S-LC224","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-F009","product_id":"BR-F009","tax_profile_id":"F09","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"9.21232392558496462231481430178245909541724613677","reference_price_brl":"10.49","savings_vs_reference_brl":"1.27767607441503537768518569821754090458275386323","fixed_residual_brl":"7.55271956723145372643103706207301599614363838853","modeled_net_tax_total_brl":"1.65960435835351089588377723970944309927360774820","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"1.65960435835351089588377723970944309927360774820","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"18.0150456253971687418854110199819684557974330286","display":{"price_brl":"9.21","fixed_residual_brl":"7.55","modeled_net_tax_total_brl":"1.66","modeled_tax_share_percent":"18.02","savings_vs_reference_brl":"1.28"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.12","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":"4.64165978690277646954527069331397764861675190186","retailer_fixed_residual_brl":"2.91105978032867725688576636875903834752688648667","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.81224616441619893506795729190330284074223879522","calibrated_to_price_brl":"10.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.2746133942077005335741712424022473279735817067","supplier_own_ICMS":"0.632953607304924064028900549088269679356829804804","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"4.64165978690277646954527069331397764861675190190","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.7480","presumed_ST_base":"9.22002421307506053268765133171912832929782082331","ICMS_ST":"1.02665075104858683185487669062117341991677794340","FECOEP_ST":"0","retailer_acquisition_cash":"6.30126414525628736542904793302342074789035965010","retailer_PC_revenue_base":"8.18567317453637779045993761116128567550046819337","retailer_PC_credit_base":"4.64165978690277646954527069331397764861675190190","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"1.65960435835351089588377723970944309927360774820"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0"},"price_reconciliation_error":"0.00000000000000000000000000000000000000000000004"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P009","V6-S-BASKET","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-FOOD12","V6-S-LC224","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-F009","product_id":"BR-F009","tax_profile_id":"F09","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"7.70357351030579396169125835960572026972368282534","reference_price_brl":"10.49","savings_vs_reference_brl":"2.78642648969420603830874164039427973027631717466","fixed_residual_brl":"7.55271956723145372643103706207301599614363838853","modeled_net_tax_total_brl":"0.150853943074340235260221297532704273580044436810","modeled_net_tax_components_brl":{"II":"0","IPI":"0.150853943074340235260221297532704273580044436810","ICMS":"0","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"1.95823331694737181811055105334774973416659236132","display":{"price_brl":"7.70","fixed_residual_brl":"7.55","modeled_net_tax_total_brl":"0.15","modeled_tax_share_percent":"1.96","savings_vs_reference_brl":"2.79"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.0325","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":"4.64165978690277646954527069331397764861675190186","retailer_fixed_residual_brl":"2.91105978032867725688576636875903834752688648667","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.81224616441619893506795729190330284074223879522","calibrated_to_price_brl":"10.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.64165978690277646954527069331397764861675190186","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.150853943074340235260221297532704273580044436810","supplier_PC_base":"4.64165978690277646954527069331397764861675190186","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.7480","presumed_ST_base":"8.37731400000000000000000000000000000000000000000","ICMS_ST":"0.00000000000000000000000000000000000000000000000","FECOEP_ST":"0","retailer_acquisition_cash":"4.79251372997711670480549199084668192219679633867","retailer_PC_revenue_base":"7.70357351030579396169125835960572026972368282534","retailer_PC_credit_base":"4.64165978690277646954527069331397764861675190186","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":"0.150853943074340235260221297532704273580044436810","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":"0.000000000000000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-BASELINE-ST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P009","V6-S-BASKET","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-FOOD12","V6-S-LC224","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-F009","product_id":"BR-F009","tax_profile_id":"F09","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"7.55271956723145372643103706207301599614363838853","reference_price_brl":"10.49","savings_vs_reference_brl":"2.93728043276854627356896293792698400385636161147","fixed_residual_brl":"7.55271956723145372643103706207301599614363838853","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":"7.55","fixed_residual_brl":"7.55","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"2.94"},"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":"4.64165978690277646954527069331397764861675190186","retailer_fixed_residual_brl":"2.91105978032867725688576636875903834752688648667","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.81224616441619893506795729190330284074223879522","calibrated_to_price_brl":"10.49","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.64165978690277646954527069331397764861675190186","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"4.64165978690277646954527069331397764861675190186","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0.7480","presumed_ST_base":"8.11362130750605326876513317191283292978208232445","ICMS_ST":"0.00000000000000000000000000000000000000000000000","FECOEP_ST":"0","retailer_acquisition_cash":"4.64165978690277646954527069331397764861675190186","retailer_PC_revenue_base":"7.55271956723145372643103706207301599614363838853","retailer_PC_credit_base":"4.64165978690277646954527069331397764861675190186","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-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P009","V6-S-BASKET","V6-S-FOOD-IVA","V6-S-FOOD-PC","V6-S-FOOD12","V6-S-LC224","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","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."]}]}