{"scenario":{"scenario_id":"EDU-BR-F010","product_id":"BR-F010","tax_profile_id":"F10","ncm":"1905.31.00","state":"SP","date":"2026-09-14","mode":"educational","path":"essentials_non_st","origin_scenario":"Representative non-ZFM domestic supplier in SP → SP retailer → consumer. Actual unit factory and invoicing entity are not certified.","imported":false,"zfm_qualified":false,"reference_price_brl":"6.99","price_source_id":"V6-P010","price_date":"2026-09-14","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"customs_fraction":"0","rates":{"ICMS":"0.07","ICMS_OWN":"0.07","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"rate_rule_ids":{"ICMS":"R-V6-ICMS-BASKET7","ICMS_OWN":"R-V6-ICMS-BASKET7","IPI":"R-V6-IPI-ORDINARY0","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"},"rate_evidence":{"ICMS":"sourced_selected_coefficient_or_scope","ICMS_OWN":"sourced_selected_coefficient_or_scope","IPI":"sourced_selected_coefficient_or_scope","II":"sourced_selected_coefficient_or_scope","PIS_UP":"sourced_selected_coefficient_or_scope","COFINS_UP":"sourced_selected_coefficient_or_scope","PIS_RETAIL":"sourced_selected_coefficient_or_scope","COFINS_RETAIL":"sourced_selected_coefficient_or_scope","PIS_CREDIT":"sourced_selected_coefficient_or_scope","COFINS_CREDIT":"sourced_selected_coefficient_or_scope","PIS_IMPORT":"sourced_selected_coefficient_or_scope","COFINS_IMPORT":"sourced_selected_coefficient_or_scope","COFINS_IMPORT_ADDITIONAL":"sourced_selected_coefficient_or_scope","ICMS_SUPPLIER_PRESUMED_CREDIT":"sourced_selected_coefficient_or_scope","FECOEP":"sourced_selected_coefficient_or_scope","IPI_IMPORT":"Not applicable: no finished import in this selected scenario."},"IVA_original":null,"IVA_adjusted":false,"ST_policy":"not_applicable","ST_reference_price_brl":null,"retailer_margin_fraction":"0.10","retailer_IPI_credit":false,"retailer_PC_credit_IPI_policy":"exclude_IPI_administrative","contribution_regime":"ordinary_non_cumulative","calibration_policy":"fixed_retailer_residual_and_prescribed_base","assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","V5-S010","V6-P010","V6-S-BASKET","V6-S-FOOD-PC","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":"5.20038525000000000000000000000000000000000000002","retailer_fixed_residual_brl":"0.6990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"6.1617764151781747089664978228028081400515418111","calibrated_to_price_brl":"6.99","calibration_status":"derived_representative_not_observed_invoices"}},"baseline":{"engine_version":"0.6.0","scenario_id":"EDU-BR-F010","product_id":"BR-F010","tax_profile_id":"F10","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"6.99000000000000000000000000000000000000000000002","reference_price_brl":"6.99","savings_vs_reference_brl":"-0.00000000000000000000000000000000000000000000002","fixed_residual_brl":"5.89938525000000000000000000000000000000000000002","modeled_net_tax_total_brl":"1.09061475000000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.489300000000000000000000000000000000000000000001","PIS":"0.107261550000000000000000000000000000000000000000","COFINS":"0.494053200000000000000000000000000000000000000002"},"modeled_tax_share_percent":"15.6025000000000000000000000000000000000000000000","display":{"price_brl":"6.99","fixed_residual_brl":"5.90","modeled_net_tax_total_brl":"1.09","modeled_tax_share_percent":"15.60","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.07","ICMS_OWN":"0.07","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":"5.20038525000000000000000000000000000000000000002","retailer_fixed_residual_brl":"0.6990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"6.1617764151781747089664978228028081400515418111","calibrated_to_price_brl":"6.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"6.1617764151781747089664978228028081400515418111","supplier_own_ICMS":"0.431324349062472229627654847596196569803607926777","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"5.73045206611570247933884297520661157024793388432","supplier_PIS_debit":"0.0945524590909090909090909090909090909090909090913","supplier_COFINS_debit":"0.435514357024793388429752066115702479338842975208","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"6.1617764151781747089664978228028081400515418111","retailer_PC_revenue_base":"6.50070000000000000000000000000000000000000000002","retailer_PC_credit_base":"5.73045206611570247933884297520661157024793388432","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":"0.0945524590909090909090909090909090909090909090913","COFINS":"0.435514357024793388429752066115702479338842975208","ICMS":"0.431324349062472229627654847596196569803607926777"},"retailer_debits":{"IPI":"0","PIS":"0.107261550000000000000000000000000000000000000000","COFINS":"0.494053200000000000000000000000000000000000000002","ICMS":"0.489300000000000000000000000000000000000000000001"},"retailer_credits":{"IPI":"0","PIS":"0.0945524590909090909090909090909090909090909090913","COFINS":"0.435514357024793388429752066115702479338842975208","ICMS":"0.431324349062472229627654847596196569803607926777"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0127090909090909090909090909090909090909090909087","COFINS":"0.058538842975206611570247933884297520661157024794","ICMS":"0.057975650937527770372345152403803430196392073224"},"price_reconciliation_error":"0.00000000000000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","V5-S010","V6-P010","V6-S-BASKET","V6-S-FOOD-PC","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-F010","product_id":"BR-F010","tax_profile_id":"F10","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"6.99000000000000000000000000000000000000000000002","reference_price_brl":"6.99","savings_vs_reference_brl":"-0.00000000000000000000000000000000000000000000002","fixed_residual_brl":"5.89938525000000000000000000000000000000000000002","modeled_net_tax_total_brl":"1.09061475000000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.489300000000000000000000000000000000000000000001","PIS":"0.107261550000000000000000000000000000000000000000","COFINS":"0.494053200000000000000000000000000000000000000002"},"modeled_tax_share_percent":"15.6025000000000000000000000000000000000000000000","display":{"price_brl":"6.99","fixed_residual_brl":"5.90","modeled_net_tax_total_brl":"1.09","modeled_tax_share_percent":"15.60","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.07","ICMS_OWN":"0.07","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":"5.20038525000000000000000000000000000000000000002","retailer_fixed_residual_brl":"0.6990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"6.1617764151781747089664978228028081400515418111","calibrated_to_price_brl":"6.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"6.1617764151781747089664978228028081400515418111","supplier_own_ICMS":"0.431324349062472229627654847596196569803607926777","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"5.73045206611570247933884297520661157024793388432","supplier_PIS_debit":"0.0945524590909090909090909090909090909090909090913","supplier_COFINS_debit":"0.435514357024793388429752066115702479338842975208","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"6.1617764151781747089664978228028081400515418111","retailer_PC_revenue_base":"6.50070000000000000000000000000000000000000000002","retailer_PC_credit_base":"5.73045206611570247933884297520661157024793388432","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":"0.0945524590909090909090909090909090909090909090913","COFINS":"0.435514357024793388429752066115702479338842975208","ICMS":"0.431324349062472229627654847596196569803607926777"},"retailer_debits":{"IPI":"0","PIS":"0.107261550000000000000000000000000000000000000000","COFINS":"0.494053200000000000000000000000000000000000000002","ICMS":"0.489300000000000000000000000000000000000000000001"},"retailer_credits":{"IPI":"0","PIS":"0.0945524590909090909090909090909090909090909090913","COFINS":"0.435514357024793388429752066115702479338842975208","ICMS":"0.431324349062472229627654847596196569803607926777"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0127090909090909090909090909090909090909090909087","COFINS":"0.058538842975206611570247933884297520661157024794","ICMS":"0.057975650937527770372345152403803430196392073224"},"price_reconciliation_error":"0.00000000000000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","V5-S010","V6-P010","V6-S-BASKET","V6-S-FOOD-PC","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-F010","product_id":"BR-F010","tax_profile_id":"F10","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"6.99000000000000000000000000000000000000000000002","reference_price_brl":"6.99","savings_vs_reference_brl":"-0.00000000000000000000000000000000000000000000002","fixed_residual_brl":"5.89938525000000000000000000000000000000000000002","modeled_net_tax_total_brl":"1.09061475000000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.489300000000000000000000000000000000000000000001","PIS":"0.107261550000000000000000000000000000000000000000","COFINS":"0.494053200000000000000000000000000000000000000002"},"modeled_tax_share_percent":"15.6025000000000000000000000000000000000000000000","display":{"price_brl":"6.99","fixed_residual_brl":"5.90","modeled_net_tax_total_brl":"1.09","modeled_tax_share_percent":"15.60","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.07","ICMS_OWN":"0.07","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":"5.20038525000000000000000000000000000000000000002","retailer_fixed_residual_brl":"0.6990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"6.1617764151781747089664978228028081400515418111","calibrated_to_price_brl":"6.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"6.1617764151781747089664978228028081400515418111","supplier_own_ICMS":"0.431324349062472229627654847596196569803607926777","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"5.73045206611570247933884297520661157024793388432","supplier_PIS_debit":"0.0945524590909090909090909090909090909090909090913","supplier_COFINS_debit":"0.435514357024793388429752066115702479338842975208","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"6.1617764151781747089664978228028081400515418111","retailer_PC_revenue_base":"6.50070000000000000000000000000000000000000000002","retailer_PC_credit_base":"5.73045206611570247933884297520661157024793388432","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":"0.0945524590909090909090909090909090909090909090913","COFINS":"0.435514357024793388429752066115702479338842975208","ICMS":"0.431324349062472229627654847596196569803607926777"},"retailer_debits":{"IPI":"0","PIS":"0.107261550000000000000000000000000000000000000000","COFINS":"0.494053200000000000000000000000000000000000000002","ICMS":"0.489300000000000000000000000000000000000000000001"},"retailer_credits":{"IPI":"0","PIS":"0.0945524590909090909090909090909090909090909090913","COFINS":"0.435514357024793388429752066115702479338842975208","ICMS":"0.431324349062472229627654847596196569803607926777"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0127090909090909090909090909090909090909090909087","COFINS":"0.058538842975206611570247933884297520661157024794","ICMS":"0.057975650937527770372345152403803430196392073224"},"price_reconciliation_error":"0.00000000000000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","V5-S010","V6-P010","V6-S-BASKET","V6-S-FOOD-PC","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-F010","product_id":"BR-F010","tax_profile_id":"F10","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"6.5007000000000000000000000000000000000000000","reference_price_brl":"6.99","savings_vs_reference_brl":"0.4893000000000000000000000000000000000000000","fixed_residual_brl":"5.89938525000000000000000000000000000000000000002","modeled_net_tax_total_brl":"0.601314750000000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.107261550000000000000000000000000000000000000000","COFINS":"0.494053200000000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.25000","display":{"price_brl":"6.50","fixed_residual_brl":"5.90","modeled_net_tax_total_brl":"0.60","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"0.49"},"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":"5.20038525000000000000000000000000000000000000002","retailer_fixed_residual_brl":"0.6990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"6.1617764151781747089664978228028081400515418111","calibrated_to_price_brl":"6.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.7304520661157024793388429752066115702479338843","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"5.7304520661157024793388429752066115702479338843","supplier_PIS_debit":"0.0945524590909090909090909090909090909090909090910","supplier_COFINS_debit":"0.435514357024793388429752066115702479338842975207","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"5.7304520661157024793388429752066115702479338843","retailer_PC_revenue_base":"6.5007000000000000000000000000000000000000000","retailer_PC_credit_base":"5.7304520661157024793388429752066115702479338843","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":"0.0945524590909090909090909090909090909090909090910","COFINS":"0.435514357024793388429752066115702479338842975207","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.10726155000000000000000000000000000000000000000","COFINS":"0.4940532000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0945524590909090909090909090909090909090909090910","COFINS":"0.435514357024793388429752066115702479338842975207","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0127090909090909090909090909090909090909090909090","COFINS":"0.058538842975206611570247933884297520661157024793","ICMS":"0.0000000000000000000000000000000000000000000000"},"price_reconciliation_error":"-0.000000000000000000000000000000000000000000000020"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","V5-S010","V6-P010","V6-S-BASKET","V6-S-FOOD-PC","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-F010","product_id":"BR-F010","tax_profile_id":"F10","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"6.86517857142857142857142857142857142857142857148","reference_price_brl":"6.99","savings_vs_reference_brl":"0.12482142857142857142857142857142857142857142852","fixed_residual_brl":"5.89938525000000000000000000000000000000000000002","modeled_net_tax_total_brl":"0.965793321428571428571428571428571428571428571436","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.480562500000000000000000000000000000000000000004","PIS":"0","COFINS":"0.485230821428571428571428571428571428571428571432"},"modeled_tax_share_percent":"14.0680000000000000000000000000000000000000000000","display":{"price_brl":"6.87","fixed_residual_brl":"5.90","modeled_net_tax_total_brl":"0.97","modeled_tax_share_percent":"14.07","savings_vs_reference_brl":"0.12"},"effective_rates":{"ICMS":"0.07","ICMS_OWN":"0.07","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":"5.20038525000000000000000000000000000000000000002","retailer_fixed_residual_brl":"0.6990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"6.1617764151781747089664978228028081400515418111","calibrated_to_price_brl":"6.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"6.0517446934785644463063817902527579946934785645","supplier_own_ICMS":"0.423622128543499511241446725317693059628543499515","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"5.62812256493506493506493506493506493506493506498","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.427737314935064935064935064935064935064935064938","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"6.0517446934785644463063817902527579946934785645","retailer_PC_revenue_base":"6.38461607142857142857142857142857142857142857148","retailer_PC_credit_base":"5.62812256493506493506493506493506493506493506498","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":"0.427737314935064935064935064935064935064935064938","ICMS":"0.423622128543499511241446725317693059628543499515"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.485230821428571428571428571428571428571428571432","ICMS":"0.480562500000000000000000000000000000000000000004"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.427737314935064935064935064935064935064935064938","ICMS":"0.423622128543499511241446725317693059628543499515"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.057493506493506493506493506493506493506493506494","ICMS":"0.056940371456500488758553274682306940371456500489"},"price_reconciliation_error":"0.000000000000000000000000000000000000000000000024"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","V5-S010","V6-P010","V6-S-BASKET","V6-S-FOOD-PC","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-F010","product_id":"BR-F010","tax_profile_id":"F10","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"6.44984748347737671581087951194712760549059481450","reference_price_brl":"6.99","savings_vs_reference_brl":"0.54015251652262328418912048805287239450940518550","fixed_residual_brl":"5.89938525000000000000000000000000000000000000002","modeled_net_tax_total_brl":"0.550462233477376715810879511947127605490594814443","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.451489323843416370106761565836298932384341637015","PIS":"0.0989729096339603457041179461108286731062531774284","COFINS":"0"},"modeled_tax_share_percent":"8.53449999999999999999999999999999999999999999999","display":{"price_brl":"6.45","fixed_residual_brl":"5.90","modeled_net_tax_total_brl":"0.55","modeled_tax_share_percent":"8.53","savings_vs_reference_brl":"0.54"},"effective_rates":{"ICMS":"0.07","ICMS_OWN":"0.07","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":"5.20038525000000000000000000000000000000000000002","retailer_fixed_residual_brl":"0.6990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"6.1617764151781747089664978228028081400515418111","calibrated_to_price_brl":"6.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.6856249077521032520458533545435164078259015695","supplier_own_ICMS":"0.397993743542647227643209734818046148547813109865","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"5.28763116420945602440264361972547025927808845964","supplier_PIS_debit":"0.0872459142094560244026436197254702592780884595841","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"5.6856249077521032520458533545435164078259015695","retailer_PC_revenue_base":"5.99835815963396034570411794611082867310625317748","retailer_PC_credit_base":"5.28763116420945602440264361972547025927808845964","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":"0.0872459142094560244026436197254702592780884595841","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.397993743542647227643209734818046148547813109865"},"retailer_debits":{"IPI":"0","PIS":"0.0989729096339603457041179461108286731062531774284","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.451489323843416370106761565836298932384341637015"},"retailer_credits":{"IPI":"0","PIS":"0.0872459142094560244026436197254702592780884595841","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.397993743542647227643209734818046148547813109865"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0117269954245043213014743263853584138281647178443","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.053495580300769142463551831018252783836528527150"},"price_reconciliation_error":"0.000000000000000000000000000000000000000000000037"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","V5-S010","V6-P010","V6-S-BASKET","V6-S-FOOD-PC","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-F010","product_id":"BR-F010","tax_profile_id":"F10","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"6.5007000000000000000000000000000000000000000","reference_price_brl":"6.99","savings_vs_reference_brl":"0.4893000000000000000000000000000000000000000","fixed_residual_brl":"5.89938525000000000000000000000000000000000000002","modeled_net_tax_total_brl":"0.601314750000000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.107261550000000000000000000000000000000000000000","COFINS":"0.494053200000000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.25000","display":{"price_brl":"6.50","fixed_residual_brl":"5.90","modeled_net_tax_total_brl":"0.60","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"0.49"},"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":"5.20038525000000000000000000000000000000000000002","retailer_fixed_residual_brl":"0.6990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"6.1617764151781747089664978228028081400515418111","calibrated_to_price_brl":"6.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.7304520661157024793388429752066115702479338843","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"5.7304520661157024793388429752066115702479338843","supplier_PIS_debit":"0.0945524590909090909090909090909090909090909090910","supplier_COFINS_debit":"0.435514357024793388429752066115702479338842975207","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"5.7304520661157024793388429752066115702479338843","retailer_PC_revenue_base":"6.5007000000000000000000000000000000000000000","retailer_PC_credit_base":"5.7304520661157024793388429752066115702479338843","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":"0.0945524590909090909090909090909090909090909090910","COFINS":"0.435514357024793388429752066115702479338842975207","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.10726155000000000000000000000000000000000000000","COFINS":"0.4940532000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0945524590909090909090909090909090909090909090910","COFINS":"0.435514357024793388429752066115702479338842975207","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0127090909090909090909090909090909090909090909090","COFINS":"0.058538842975206611570247933884297520661157024793","ICMS":"0.0000000000000000000000000000000000000000000000"},"price_reconciliation_error":"-0.000000000000000000000000000000000000000000000020"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","V5-S010","V6-P010","V6-S-BASKET","V6-S-FOOD-PC","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-F010","product_id":"BR-F010","tax_profile_id":"F10","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"6.86517857142857142857142857142857142857142857148","reference_price_brl":"6.99","savings_vs_reference_brl":"0.12482142857142857142857142857142857142857142852","fixed_residual_brl":"5.89938525000000000000000000000000000000000000002","modeled_net_tax_total_brl":"0.965793321428571428571428571428571428571428571436","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.480562500000000000000000000000000000000000000004","PIS":"0","COFINS":"0.485230821428571428571428571428571428571428571432"},"modeled_tax_share_percent":"14.0680000000000000000000000000000000000000000000","display":{"price_brl":"6.87","fixed_residual_brl":"5.90","modeled_net_tax_total_brl":"0.97","modeled_tax_share_percent":"14.07","savings_vs_reference_brl":"0.12"},"effective_rates":{"ICMS":"0.07","ICMS_OWN":"0.07","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":"5.20038525000000000000000000000000000000000000002","retailer_fixed_residual_brl":"0.6990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"6.1617764151781747089664978228028081400515418111","calibrated_to_price_brl":"6.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"6.0517446934785644463063817902527579946934785645","supplier_own_ICMS":"0.423622128543499511241446725317693059628543499515","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"5.62812256493506493506493506493506493506493506498","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.427737314935064935064935064935064935064935064938","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"6.0517446934785644463063817902527579946934785645","retailer_PC_revenue_base":"6.38461607142857142857142857142857142857142857148","retailer_PC_credit_base":"5.62812256493506493506493506493506493506493506498","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":"0.427737314935064935064935064935064935064935064938","ICMS":"0.423622128543499511241446725317693059628543499515"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.485230821428571428571428571428571428571428571432","ICMS":"0.480562500000000000000000000000000000000000000004"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.427737314935064935064935064935064935064935064938","ICMS":"0.423622128543499511241446725317693059628543499515"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.057493506493506493506493506493506493506493506494","ICMS":"0.056940371456500488758553274682306940371456500489"},"price_reconciliation_error":"0.000000000000000000000000000000000000000000000024"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","V5-S010","V6-P010","V6-S-BASKET","V6-S-FOOD-PC","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-F010","product_id":"BR-F010","tax_profile_id":"F10","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"6.44984748347737671581087951194712760549059481450","reference_price_brl":"6.99","savings_vs_reference_brl":"0.54015251652262328418912048805287239450940518550","fixed_residual_brl":"5.89938525000000000000000000000000000000000000002","modeled_net_tax_total_brl":"0.550462233477376715810879511947127605490594814443","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.451489323843416370106761565836298932384341637015","PIS":"0.0989729096339603457041179461108286731062531774284","COFINS":"0"},"modeled_tax_share_percent":"8.53449999999999999999999999999999999999999999999","display":{"price_brl":"6.45","fixed_residual_brl":"5.90","modeled_net_tax_total_brl":"0.55","modeled_tax_share_percent":"8.53","savings_vs_reference_brl":"0.54"},"effective_rates":{"ICMS":"0.07","ICMS_OWN":"0.07","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":"5.20038525000000000000000000000000000000000000002","retailer_fixed_residual_brl":"0.6990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"6.1617764151781747089664978228028081400515418111","calibrated_to_price_brl":"6.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.6856249077521032520458533545435164078259015695","supplier_own_ICMS":"0.397993743542647227643209734818046148547813109865","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"5.28763116420945602440264361972547025927808845964","supplier_PIS_debit":"0.0872459142094560244026436197254702592780884595841","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"5.6856249077521032520458533545435164078259015695","retailer_PC_revenue_base":"5.99835815963396034570411794611082867310625317748","retailer_PC_credit_base":"5.28763116420945602440264361972547025927808845964","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":"0.0872459142094560244026436197254702592780884595841","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.397993743542647227643209734818046148547813109865"},"retailer_debits":{"IPI":"0","PIS":"0.0989729096339603457041179461108286731062531774284","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.451489323843416370106761565836298932384341637015"},"retailer_credits":{"IPI":"0","PIS":"0.0872459142094560244026436197254702592780884595841","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.397993743542647227643209734818046148547813109865"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0117269954245043213014743263853584138281647178443","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.053495580300769142463551831018252783836528527150"},"price_reconciliation_error":"0.000000000000000000000000000000000000000000000037"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","V5-S010","V6-P010","V6-S-BASKET","V6-S-FOOD-PC","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-F010","product_id":"BR-F010","tax_profile_id":"F10","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"6.38461607142857142857142857142857142857142857149","reference_price_brl":"6.99","savings_vs_reference_brl":"0.60538392857142857142857142857142857142857142851","fixed_residual_brl":"5.89938525000000000000000000000000000000000000002","modeled_net_tax_total_brl":"0.485230821428571428571428571428571428571428571433","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0","COFINS":"0.485230821428571428571428571428571428571428571433"},"modeled_tax_share_percent":"7.60000000000000000000000000000000000000000000000","display":{"price_brl":"6.38","fixed_residual_brl":"5.90","modeled_net_tax_total_brl":"0.49","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"0.61"},"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":"5.20038525000000000000000000000000000000000000002","retailer_fixed_residual_brl":"0.6990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"6.1617764151781747089664978228028081400515418111","calibrated_to_price_brl":"6.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.6281225649350649350649350649350649350649350650","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"5.6281225649350649350649350649350649350649350650","supplier_PIS_debit":"0.0000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.427737314935064935064935064935064935064935064940","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"5.6281225649350649350649350649350649350649350650","retailer_PC_revenue_base":"6.38461607142857142857142857142857142857142857149","retailer_PC_credit_base":"5.6281225649350649350649350649350649350649350650","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":"0.427737314935064935064935064935064935064935064940","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.485230821428571428571428571428571428571428571433","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.427737314935064935064935064935064935064935064940","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.057493506493506493506493506493506493506493506493","ICMS":"0.00000000000000000000000000000000000000000000000"},"price_reconciliation_error":"0.000000000000000000000000000000000000000000000037"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","V5-S010","V6-P010","V6-S-BASKET","V6-S-FOOD-PC","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-F010","product_id":"BR-F010","tax_profile_id":"F10","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"5.99835815963396034570411794611082867310625317745","reference_price_brl":"6.99","savings_vs_reference_brl":"0.99164184036603965429588205388917132689374682255","fixed_residual_brl":"5.89938525000000000000000000000000000000000000002","modeled_net_tax_total_brl":"0.0989729096339603457041179461108286731062531774279","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.0989729096339603457041179461108286731062531774279","COFINS":"0"},"modeled_tax_share_percent":"1.65000000000000000000000000000000000000000000000","display":{"price_brl":"6.00","fixed_residual_brl":"5.90","modeled_net_tax_total_brl":"0.10","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"0.99"},"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":"5.20038525000000000000000000000000000000000000002","retailer_fixed_residual_brl":"0.6990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"6.1617764151781747089664978228028081400515418111","calibrated_to_price_brl":"6.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.2876311642094560244026436197254702592780884596","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"5.2876311642094560244026436197254702592780884596","supplier_PIS_debit":"0.0872459142094560244026436197254702592780884595834","supplier_COFINS_debit":"0.0000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"5.2876311642094560244026436197254702592780884596","retailer_PC_revenue_base":"5.99835815963396034570411794611082867310625317745","retailer_PC_credit_base":"5.2876311642094560244026436197254702592780884596","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":"0.0872459142094560244026436197254702592780884595834","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0989729096339603457041179461108286731062531774279","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0872459142094560244026436197254702592780884595834","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0117269954245043213014743263853584138281647178445","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"price_reconciliation_error":"0.0000000000000000000000000000000000000000000000021"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","V5-S010","V6-P010","V6-S-BASKET","V6-S-FOOD-PC","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-F010","product_id":"BR-F010","tax_profile_id":"F10","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"6.34342500000000000000000000000000000000000000005","reference_price_brl":"6.99","savings_vs_reference_brl":"0.64657499999999999999999999999999999999999999995","fixed_residual_brl":"5.89938525000000000000000000000000000000000000002","modeled_net_tax_total_brl":"0.444039750000000000000000000000000000000000000004","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.444039750000000000000000000000000000000000000004","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"7.00000000000000000000000000000000000000000000001","display":{"price_brl":"6.34","fixed_residual_brl":"5.90","modeled_net_tax_total_brl":"0.44","modeled_tax_share_percent":"7.00","savings_vs_reference_brl":"0.65"},"effective_rates":{"ICMS":"0.07","ICMS_OWN":"0.07","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"5.20038525000000000000000000000000000000000000002","retailer_fixed_residual_brl":"0.6990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"6.1617764151781747089664978228028081400515418111","calibrated_to_price_brl":"6.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.5918120967741935483870967741935483870967741936","supplier_own_ICMS":"0.391426846774193548387096774193548387096774193552","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"5.20038525000000000000000000000000000000000000005","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"5.5918120967741935483870967741935483870967741936","retailer_PC_revenue_base":"5.89938525000000000000000000000000000000000000005","retailer_PC_credit_base":"5.20038525000000000000000000000000000000000000005","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":"0.391426846774193548387096774193548387096774193552"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.444039750000000000000000000000000000000000000004"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.391426846774193548387096774193548387096774193552"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.052612903225806451612903225806451612903225806452"},"price_reconciliation_error":"0.000000000000000000000000000000000000000000000026"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","V5-S010","V6-P010","V6-S-BASKET","V6-S-FOOD-PC","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-F010","product_id":"BR-F010","tax_profile_id":"F10","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"6.38461607142857142857142857142857142857142857149","reference_price_brl":"6.99","savings_vs_reference_brl":"0.60538392857142857142857142857142857142857142851","fixed_residual_brl":"5.89938525000000000000000000000000000000000000002","modeled_net_tax_total_brl":"0.485230821428571428571428571428571428571428571433","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0","COFINS":"0.485230821428571428571428571428571428571428571433"},"modeled_tax_share_percent":"7.60000000000000000000000000000000000000000000000","display":{"price_brl":"6.38","fixed_residual_brl":"5.90","modeled_net_tax_total_brl":"0.49","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"0.61"},"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":"5.20038525000000000000000000000000000000000000002","retailer_fixed_residual_brl":"0.6990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"6.1617764151781747089664978228028081400515418111","calibrated_to_price_brl":"6.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.6281225649350649350649350649350649350649350650","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"5.6281225649350649350649350649350649350649350650","supplier_PIS_debit":"0.0000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.427737314935064935064935064935064935064935064940","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"5.6281225649350649350649350649350649350649350650","retailer_PC_revenue_base":"6.38461607142857142857142857142857142857142857149","retailer_PC_credit_base":"5.6281225649350649350649350649350649350649350650","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":"0.427737314935064935064935064935064935064935064940","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.485230821428571428571428571428571428571428571433","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.427737314935064935064935064935064935064935064940","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.057493506493506493506493506493506493506493506493","ICMS":"0.00000000000000000000000000000000000000000000000"},"price_reconciliation_error":"0.000000000000000000000000000000000000000000000037"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","V5-S010","V6-P010","V6-S-BASKET","V6-S-FOOD-PC","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-F010","product_id":"BR-F010","tax_profile_id":"F10","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"5.99835815963396034570411794611082867310625317745","reference_price_brl":"6.99","savings_vs_reference_brl":"0.99164184036603965429588205388917132689374682255","fixed_residual_brl":"5.89938525000000000000000000000000000000000000002","modeled_net_tax_total_brl":"0.0989729096339603457041179461108286731062531774279","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.0989729096339603457041179461108286731062531774279","COFINS":"0"},"modeled_tax_share_percent":"1.65000000000000000000000000000000000000000000000","display":{"price_brl":"6.00","fixed_residual_brl":"5.90","modeled_net_tax_total_brl":"0.10","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"0.99"},"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":"5.20038525000000000000000000000000000000000000002","retailer_fixed_residual_brl":"0.6990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"6.1617764151781747089664978228028081400515418111","calibrated_to_price_brl":"6.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.2876311642094560244026436197254702592780884596","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"5.2876311642094560244026436197254702592780884596","supplier_PIS_debit":"0.0872459142094560244026436197254702592780884595834","supplier_COFINS_debit":"0.0000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"5.2876311642094560244026436197254702592780884596","retailer_PC_revenue_base":"5.99835815963396034570411794611082867310625317745","retailer_PC_credit_base":"5.2876311642094560244026436197254702592780884596","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":"0.0872459142094560244026436197254702592780884595834","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0989729096339603457041179461108286731062531774279","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0872459142094560244026436197254702592780884595834","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0117269954245043213014743263853584138281647178445","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"price_reconciliation_error":"0.0000000000000000000000000000000000000000000000021"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","V5-S010","V6-P010","V6-S-BASKET","V6-S-FOOD-PC","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-F010","product_id":"BR-F010","tax_profile_id":"F10","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"6.34342500000000000000000000000000000000000000005","reference_price_brl":"6.99","savings_vs_reference_brl":"0.64657499999999999999999999999999999999999999995","fixed_residual_brl":"5.89938525000000000000000000000000000000000000002","modeled_net_tax_total_brl":"0.444039750000000000000000000000000000000000000004","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.444039750000000000000000000000000000000000000004","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"7.00000000000000000000000000000000000000000000001","display":{"price_brl":"6.34","fixed_residual_brl":"5.90","modeled_net_tax_total_brl":"0.44","modeled_tax_share_percent":"7.00","savings_vs_reference_brl":"0.65"},"effective_rates":{"ICMS":"0.07","ICMS_OWN":"0.07","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"5.20038525000000000000000000000000000000000000002","retailer_fixed_residual_brl":"0.6990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"6.1617764151781747089664978228028081400515418111","calibrated_to_price_brl":"6.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.5918120967741935483870967741935483870967741936","supplier_own_ICMS":"0.391426846774193548387096774193548387096774193552","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"5.20038525000000000000000000000000000000000000005","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"5.5918120967741935483870967741935483870967741936","retailer_PC_revenue_base":"5.89938525000000000000000000000000000000000000005","retailer_PC_credit_base":"5.20038525000000000000000000000000000000000000005","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":"0.391426846774193548387096774193548387096774193552"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.444039750000000000000000000000000000000000000004"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.391426846774193548387096774193548387096774193552"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.052612903225806451612903225806451612903225806452"},"price_reconciliation_error":"0.000000000000000000000000000000000000000000000026"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","V5-S010","V6-P010","V6-S-BASKET","V6-S-FOOD-PC","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-F010","product_id":"BR-F010","tax_profile_id":"F10","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"5.8993852500000000000000000000000000000000000000","reference_price_brl":"6.99","savings_vs_reference_brl":"1.0906147500000000000000000000000000000000000000","fixed_residual_brl":"5.89938525000000000000000000000000000000000000002","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":"5.90","fixed_residual_brl":"5.90","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"1.09"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"5.20038525000000000000000000000000000000000000002","retailer_fixed_residual_brl":"0.6990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"6.1617764151781747089664978228028081400515418111","calibrated_to_price_brl":"6.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.2003852500000000000000000000000000000000000000","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"5.2003852500000000000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"5.2003852500000000000000000000000000000000000000","retailer_PC_revenue_base":"5.8993852500000000000000000000000000000000000000","retailer_PC_credit_base":"5.2003852500000000000000000000000000000000000000","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","V5-S010","V6-P010","V6-S-BASKET","V6-S-FOOD-PC","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-F010","product_id":"BR-F010","tax_profile_id":"F10","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"5.8993852500000000000000000000000000000000000000","reference_price_brl":"6.99","savings_vs_reference_brl":"1.0906147500000000000000000000000000000000000000","fixed_residual_brl":"5.89938525000000000000000000000000000000000000002","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":"5.90","fixed_residual_brl":"5.90","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"1.09"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"5.20038525000000000000000000000000000000000000002","retailer_fixed_residual_brl":"0.6990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"6.1617764151781747089664978228028081400515418111","calibrated_to_price_brl":"6.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.2003852500000000000000000000000000000000000000","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"5.2003852500000000000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"5.2003852500000000000000000000000000000000000000","retailer_PC_revenue_base":"5.8993852500000000000000000000000000000000000000","retailer_PC_credit_base":"5.2003852500000000000000000000000000000000000000","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","V5-S010","V6-P010","V6-S-BASKET","V6-S-FOOD-PC","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."]}]}