{"scenario":{"scenario_id":"EDU-BR-L003","product_id":"BR-L003","tax_profile_id":"L02","ncm":"3809.91.90","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":"12.99","price_source_id":"V6-P025","price_date":"2026-09-14","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"customs_fraction":"0","rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"rate_rule_ids":{"ICMS":"R-SP-ICMS-18","ICMS_OWN":"R-SP-ICMS-18","IPI":"R-V6-IPI-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","ST_SCOPE":"R-V6-NO-ST-CLEANING"},"rate_evidence":{"ICMS":"sourced_selected_coefficient_or_scope","ICMS_OWN":"sourced_selected_coefficient_or_scope","IPI":"sourced_selected_coefficient_or_scope","II":"sourced_selected_coefficient_or_scope","PIS_UP":"sourced_selected_coefficient_or_scope","COFINS_UP":"sourced_selected_coefficient_or_scope","PIS_RETAIL":"sourced_selected_coefficient_or_scope","COFINS_RETAIL":"sourced_selected_coefficient_or_scope","PIS_CREDIT":"sourced_selected_coefficient_or_scope","COFINS_CREDIT":"sourced_selected_coefficient_or_scope","PIS_IMPORT":"sourced_selected_coefficient_or_scope","COFINS_IMPORT":"sourced_selected_coefficient_or_scope","COFINS_IMPORT_ADDITIONAL":"sourced_selected_coefficient_or_scope","ICMS_SUPPLIER_PRESUMED_CREDIT":"sourced_selected_coefficient_or_scope","FECOEP":"sourced_selected_coefficient_or_scope","IPI_IMPORT":"Not applicable: no finished import in this selected scenario."},"IVA_original":null,"IVA_adjusted":false,"ST_policy":"not_applicable","ST_reference_price_brl":null,"retailer_margin_fraction":"0.10","retailer_IPI_credit":false,"retailer_PC_credit_IPI_policy":"exclude_IPI_administrative","contribution_regime":"ordinary_non_cumulative","calibration_policy":"fixed_retailer_residual_and_prescribed_base","assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P025","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","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":"8.36750849999999999999999999999999999999999999996","retailer_fixed_residual_brl":"1.2990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"11.2443841967345293287643620237855271114694618020","calibrated_to_price_brl":"12.99","calibration_status":"derived_representative_not_observed_invoices"}},"baseline":{"engine_version":"0.6.0","scenario_id":"EDU-BR-L003","product_id":"BR-L003","tax_profile_id":"L02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"12.9899999999999999999999999999999999999999999999","reference_price_brl":"12.99","savings_vs_reference_brl":"0.0000000000000000000000000000000000000000000001","fixed_residual_brl":"9.66650849999999999999999999999999999999999999996","modeled_net_tax_total_brl":"3.32349149999999999999999999999999999999999999997","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"2.33819999999999999999999999999999999999999999998","PIS":"0.175754699999999999999999999999999999999999999998","COFINS":"0.809536799999999999999999999999999999999999999992"},"modeled_tax_share_percent":"25.5850000000000000000000000000000000000000000000","display":{"price_brl":"12.99","fixed_residual_brl":"9.67","modeled_net_tax_total_brl":"3.32","modeled_tax_share_percent":"25.59","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"8.36750849999999999999999999999999999999999999996","retailer_fixed_residual_brl":"1.2990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"11.2443841967345293287643620237855271114694618020","calibrated_to_price_brl":"12.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"11.2443841967345293287643620237855271114694618020","supplier_own_ICMS":"2.02398915541221527917758516428139488006450312436","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"9.22039504132231404958677685950413223140495867764","supplier_PIS_debit":"0.152136518181818181818181818181818181818181818181","supplier_COFINS_debit":"0.700750023140495867768595041322314049586776859501","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"11.2443841967345293287643620237855271114694618020","retailer_PC_revenue_base":"10.6517999999999999999999999999999999999999999999","retailer_PC_credit_base":"9.22039504132231404958677685950413223140495867764","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":"0.152136518181818181818181818181818181818181818181","COFINS":"0.700750023140495867768595041322314049586776859501","ICMS":"2.02398915541221527917758516428139488006450312436"},"retailer_debits":{"IPI":"0","PIS":"0.175754699999999999999999999999999999999999999998","COFINS":"0.809536799999999999999999999999999999999999999992","ICMS":"2.33819999999999999999999999999999999999999999998"},"retailer_credits":{"IPI":"0","PIS":"0.152136518181818181818181818181818181818181818181","COFINS":"0.700750023140495867768595041322314049586776859501","ICMS":"2.02398915541221527917758516428139488006450312436"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.023618181818181818181818181818181818181818181817","COFINS":"0.108786776859504132231404958677685950413223140491","ICMS":"0.31421084458778472082241483571860511993549687562"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P025","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","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-L003","product_id":"BR-L003","tax_profile_id":"L02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"12.9899999999999999999999999999999999999999999999","reference_price_brl":"12.99","savings_vs_reference_brl":"0.0000000000000000000000000000000000000000000001","fixed_residual_brl":"9.66650849999999999999999999999999999999999999996","modeled_net_tax_total_brl":"3.32349149999999999999999999999999999999999999997","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"2.33819999999999999999999999999999999999999999998","PIS":"0.175754699999999999999999999999999999999999999998","COFINS":"0.809536799999999999999999999999999999999999999992"},"modeled_tax_share_percent":"25.5850000000000000000000000000000000000000000000","display":{"price_brl":"12.99","fixed_residual_brl":"9.67","modeled_net_tax_total_brl":"3.32","modeled_tax_share_percent":"25.59","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"8.36750849999999999999999999999999999999999999996","retailer_fixed_residual_brl":"1.2990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"11.2443841967345293287643620237855271114694618020","calibrated_to_price_brl":"12.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"11.2443841967345293287643620237855271114694618020","supplier_own_ICMS":"2.02398915541221527917758516428139488006450312436","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"9.22039504132231404958677685950413223140495867764","supplier_PIS_debit":"0.152136518181818181818181818181818181818181818181","supplier_COFINS_debit":"0.700750023140495867768595041322314049586776859501","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"11.2443841967345293287643620237855271114694618020","retailer_PC_revenue_base":"10.6517999999999999999999999999999999999999999999","retailer_PC_credit_base":"9.22039504132231404958677685950413223140495867764","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":"0.152136518181818181818181818181818181818181818181","COFINS":"0.700750023140495867768595041322314049586776859501","ICMS":"2.02398915541221527917758516428139488006450312436"},"retailer_debits":{"IPI":"0","PIS":"0.175754699999999999999999999999999999999999999998","COFINS":"0.809536799999999999999999999999999999999999999992","ICMS":"2.33819999999999999999999999999999999999999999998"},"retailer_credits":{"IPI":"0","PIS":"0.152136518181818181818181818181818181818181818181","COFINS":"0.700750023140495867768595041322314049586776859501","ICMS":"2.02398915541221527917758516428139488006450312436"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.023618181818181818181818181818181818181818181817","COFINS":"0.108786776859504132231404958677685950413223140491","ICMS":"0.31421084458778472082241483571860511993549687562"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P025","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","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-L003","product_id":"BR-L003","tax_profile_id":"L02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"12.9899999999999999999999999999999999999999999999","reference_price_brl":"12.99","savings_vs_reference_brl":"0.0000000000000000000000000000000000000000000001","fixed_residual_brl":"9.66650849999999999999999999999999999999999999996","modeled_net_tax_total_brl":"3.32349149999999999999999999999999999999999999997","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"2.33819999999999999999999999999999999999999999998","PIS":"0.175754699999999999999999999999999999999999999998","COFINS":"0.809536799999999999999999999999999999999999999992"},"modeled_tax_share_percent":"25.5850000000000000000000000000000000000000000000","display":{"price_brl":"12.99","fixed_residual_brl":"9.67","modeled_net_tax_total_brl":"3.32","modeled_tax_share_percent":"25.59","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"8.36750849999999999999999999999999999999999999996","retailer_fixed_residual_brl":"1.2990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"11.2443841967345293287643620237855271114694618020","calibrated_to_price_brl":"12.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"11.2443841967345293287643620237855271114694618020","supplier_own_ICMS":"2.02398915541221527917758516428139488006450312436","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"9.22039504132231404958677685950413223140495867764","supplier_PIS_debit":"0.152136518181818181818181818181818181818181818181","supplier_COFINS_debit":"0.700750023140495867768595041322314049586776859501","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"11.2443841967345293287643620237855271114694618020","retailer_PC_revenue_base":"10.6517999999999999999999999999999999999999999999","retailer_PC_credit_base":"9.22039504132231404958677685950413223140495867764","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":"0.152136518181818181818181818181818181818181818181","COFINS":"0.700750023140495867768595041322314049586776859501","ICMS":"2.02398915541221527917758516428139488006450312436"},"retailer_debits":{"IPI":"0","PIS":"0.175754699999999999999999999999999999999999999998","COFINS":"0.809536799999999999999999999999999999999999999992","ICMS":"2.33819999999999999999999999999999999999999999998"},"retailer_credits":{"IPI":"0","PIS":"0.152136518181818181818181818181818181818181818181","COFINS":"0.700750023140495867768595041322314049586776859501","ICMS":"2.02398915541221527917758516428139488006450312436"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.023618181818181818181818181818181818181818181817","COFINS":"0.108786776859504132231404958677685950413223140491","ICMS":"0.31421084458778472082241483571860511993549687562"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P025","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","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-L003","product_id":"BR-L003","tax_profile_id":"L02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"10.6517999999999999999999999999999999999999999999","reference_price_brl":"12.99","savings_vs_reference_brl":"2.3382000000000000000000000000000000000000000001","fixed_residual_brl":"9.66650849999999999999999999999999999999999999996","modeled_net_tax_total_brl":"0.985291499999999999999999999999999999999999999990","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.175754699999999999999999999999999999999999999998","COFINS":"0.809536799999999999999999999999999999999999999992"},"modeled_tax_share_percent":"9.24999999999999999999999999999999999999999999999","display":{"price_brl":"10.65","fixed_residual_brl":"9.67","modeled_net_tax_total_brl":"0.99","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"2.34"},"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":"8.36750849999999999999999999999999999999999999996","retailer_fixed_residual_brl":"1.2990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"11.2443841967345293287643620237855271114694618020","calibrated_to_price_brl":"12.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"9.2203950413223140495867768595041322314049586776","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"9.2203950413223140495867768595041322314049586776","supplier_PIS_debit":"0.152136518181818181818181818181818181818181818180","supplier_COFINS_debit":"0.700750023140495867768595041322314049586776859498","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"9.2203950413223140495867768595041322314049586776","retailer_PC_revenue_base":"10.6517999999999999999999999999999999999999999999","retailer_PC_credit_base":"9.2203950413223140495867768595041322314049586776","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":"0.152136518181818181818181818181818181818181818180","COFINS":"0.700750023140495867768595041322314049586776859498","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.175754699999999999999999999999999999999999999998","COFINS":"0.809536799999999999999999999999999999999999999992","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.152136518181818181818181818181818181818181818180","COFINS":"0.700750023140495867768595041322314049586776859498","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.023618181818181818181818181818181818181818181818","COFINS":"0.108786776859504132231404958677685950413223140494","ICMS":"0.0000000000000000000000000000000000000000000000"},"price_reconciliation_error":"-0.000000000000000000000000000000000000000000000050"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P025","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","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-L003","product_id":"BR-L003","tax_profile_id":"L02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"12.7580357142857142857142857142857142857142857142","reference_price_brl":"12.99","savings_vs_reference_brl":"0.2319642857142857142857142857142857142857142858","fixed_residual_brl":"9.66650849999999999999999999999999999999999999996","modeled_net_tax_total_brl":"3.09152721428571428571428571428571428571428571427","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"2.29644642857142857142857142857142857142857142856","PIS":"0","COFINS":"0.795080785714285714285714285714285714285714285706"},"modeled_tax_share_percent":"24.2320000000000000000000000000000000000000000000","display":{"price_brl":"12.76","fixed_residual_brl":"9.67","modeled_net_tax_total_brl":"3.09","modeled_tax_share_percent":"24.23","savings_vs_reference_brl":"0.23"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"8.36750849999999999999999999999999999999999999996","retailer_fixed_residual_brl":"1.2990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"11.2443841967345293287643620237855271114694618020","calibrated_to_price_brl":"12.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"11.0435916217928413050364269876464998416217928412","supplier_own_ICMS":"1.98784649192271143490655685777636997149192271142","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"9.05574512987012987012987012987012987012987012978","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.688236629870129870129870129870129870129870129863","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"11.0435916217928413050364269876464998416217928412","retailer_PC_revenue_base":"10.4615892857142857142857142857142857142857142856","retailer_PC_credit_base":"9.05574512987012987012987012987012987012987012978","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":"0.688236629870129870129870129870129870129870129863","ICMS":"1.98784649192271143490655685777636997149192271142"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.795080785714285714285714285714285714285714285706","ICMS":"2.29644642857142857142857142857142857142857142856"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.688236629870129870129870129870129870129870129863","ICMS":"1.98784649192271143490655685777636997149192271142"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.106844155844155844155844155844155844155844155843","ICMS":"0.30859993664871713652201457079505859993664871714"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P025","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","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-L003","product_id":"BR-L003","tax_profile_id":"L02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"11.9861972547025927808845958312150482968988307066","reference_price_brl":"12.99","savings_vs_reference_brl":"1.0038027452974072191154041687849517031011692934","fixed_residual_brl":"9.66650849999999999999999999999999999999999999996","modeled_net_tax_total_brl":"2.31968875470259278088459583121504829689883070665","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"2.15751550584646670055922724961870869344178952719","PIS":"0.162173248856126080325368581596339603457041179460","COFINS":"0"},"modeled_tax_share_percent":"19.3530000000000000000000000000000000000000000000","display":{"price_brl":"11.99","fixed_residual_brl":"9.67","modeled_net_tax_total_brl":"2.32","modeled_tax_share_percent":"19.35","savings_vs_reference_brl":"1.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"8.36750849999999999999999999999999999999999999996","retailer_fixed_residual_brl":"1.2990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"11.2443841967345293287643620237855271114694618020","calibrated_to_price_brl":"12.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"10.3754739791932743933438317606358575024489441640","supplier_own_ICMS":"1.86758531625478939080188971691445435044080994952","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"8.50788866293848500254194204372140315200813421448","supplier_PIS_debit":"0.140380162938485002541942043721403152008134214539","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":"10.3754739791932743933438317606358575024489441640","retailer_PC_revenue_base":"9.82868174885612608032536858159633960345704117941","retailer_PC_credit_base":"8.50788866293848500254194204372140315200813421448","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":"0.140380162938485002541942043721403152008134214539","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"1.86758531625478939080188971691445435044080994952"},"retailer_debits":{"IPI":"0","PIS":"0.162173248856126080325368581596339603457041179460","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"2.15751550584646670055922724961870869344178952719"},"retailer_credits":{"IPI":"0","PIS":"0.140380162938485002541942043721403152008134214539","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"1.86758531625478939080188971691445435044080994952"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.021793085917641077783426537874936451448906964921","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.28993018959167730975733753270425434300097957767"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P025","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","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-L003","product_id":"BR-L003","tax_profile_id":"L02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"10.6517999999999999999999999999999999999999999999","reference_price_brl":"12.99","savings_vs_reference_brl":"2.3382000000000000000000000000000000000000000001","fixed_residual_brl":"9.66650849999999999999999999999999999999999999996","modeled_net_tax_total_brl":"0.985291499999999999999999999999999999999999999990","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.175754699999999999999999999999999999999999999998","COFINS":"0.809536799999999999999999999999999999999999999992"},"modeled_tax_share_percent":"9.24999999999999999999999999999999999999999999999","display":{"price_brl":"10.65","fixed_residual_brl":"9.67","modeled_net_tax_total_brl":"0.99","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"2.34"},"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":"8.36750849999999999999999999999999999999999999996","retailer_fixed_residual_brl":"1.2990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"11.2443841967345293287643620237855271114694618020","calibrated_to_price_brl":"12.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"9.2203950413223140495867768595041322314049586776","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"9.2203950413223140495867768595041322314049586776","supplier_PIS_debit":"0.152136518181818181818181818181818181818181818180","supplier_COFINS_debit":"0.700750023140495867768595041322314049586776859498","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"9.2203950413223140495867768595041322314049586776","retailer_PC_revenue_base":"10.6517999999999999999999999999999999999999999999","retailer_PC_credit_base":"9.2203950413223140495867768595041322314049586776","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":"0.152136518181818181818181818181818181818181818180","COFINS":"0.700750023140495867768595041322314049586776859498","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.175754699999999999999999999999999999999999999998","COFINS":"0.809536799999999999999999999999999999999999999992","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.152136518181818181818181818181818181818181818180","COFINS":"0.700750023140495867768595041322314049586776859498","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.023618181818181818181818181818181818181818181818","COFINS":"0.108786776859504132231404958677685950413223140494","ICMS":"0.0000000000000000000000000000000000000000000000"},"price_reconciliation_error":"-0.000000000000000000000000000000000000000000000050"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P025","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","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-L003","product_id":"BR-L003","tax_profile_id":"L02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"12.7580357142857142857142857142857142857142857142","reference_price_brl":"12.99","savings_vs_reference_brl":"0.2319642857142857142857142857142857142857142858","fixed_residual_brl":"9.66650849999999999999999999999999999999999999996","modeled_net_tax_total_brl":"3.09152721428571428571428571428571428571428571427","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"2.29644642857142857142857142857142857142857142856","PIS":"0","COFINS":"0.795080785714285714285714285714285714285714285706"},"modeled_tax_share_percent":"24.2320000000000000000000000000000000000000000000","display":{"price_brl":"12.76","fixed_residual_brl":"9.67","modeled_net_tax_total_brl":"3.09","modeled_tax_share_percent":"24.23","savings_vs_reference_brl":"0.23"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"8.36750849999999999999999999999999999999999999996","retailer_fixed_residual_brl":"1.2990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"11.2443841967345293287643620237855271114694618020","calibrated_to_price_brl":"12.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"11.0435916217928413050364269876464998416217928412","supplier_own_ICMS":"1.98784649192271143490655685777636997149192271142","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"9.05574512987012987012987012987012987012987012978","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.688236629870129870129870129870129870129870129863","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"11.0435916217928413050364269876464998416217928412","retailer_PC_revenue_base":"10.4615892857142857142857142857142857142857142856","retailer_PC_credit_base":"9.05574512987012987012987012987012987012987012978","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":"0.688236629870129870129870129870129870129870129863","ICMS":"1.98784649192271143490655685777636997149192271142"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.795080785714285714285714285714285714285714285706","ICMS":"2.29644642857142857142857142857142857142857142856"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.688236629870129870129870129870129870129870129863","ICMS":"1.98784649192271143490655685777636997149192271142"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.106844155844155844155844155844155844155844155843","ICMS":"0.30859993664871713652201457079505859993664871714"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P025","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","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-L003","product_id":"BR-L003","tax_profile_id":"L02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"11.9861972547025927808845958312150482968988307066","reference_price_brl":"12.99","savings_vs_reference_brl":"1.0038027452974072191154041687849517031011692934","fixed_residual_brl":"9.66650849999999999999999999999999999999999999996","modeled_net_tax_total_brl":"2.31968875470259278088459583121504829689883070665","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"2.15751550584646670055922724961870869344178952719","PIS":"0.162173248856126080325368581596339603457041179460","COFINS":"0"},"modeled_tax_share_percent":"19.3530000000000000000000000000000000000000000000","display":{"price_brl":"11.99","fixed_residual_brl":"9.67","modeled_net_tax_total_brl":"2.32","modeled_tax_share_percent":"19.35","savings_vs_reference_brl":"1.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"8.36750849999999999999999999999999999999999999996","retailer_fixed_residual_brl":"1.2990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"11.2443841967345293287643620237855271114694618020","calibrated_to_price_brl":"12.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"10.3754739791932743933438317606358575024489441640","supplier_own_ICMS":"1.86758531625478939080188971691445435044080994952","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"8.50788866293848500254194204372140315200813421448","supplier_PIS_debit":"0.140380162938485002541942043721403152008134214539","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":"10.3754739791932743933438317606358575024489441640","retailer_PC_revenue_base":"9.82868174885612608032536858159633960345704117941","retailer_PC_credit_base":"8.50788866293848500254194204372140315200813421448","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":"0.140380162938485002541942043721403152008134214539","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"1.86758531625478939080188971691445435044080994952"},"retailer_debits":{"IPI":"0","PIS":"0.162173248856126080325368581596339603457041179460","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"2.15751550584646670055922724961870869344178952719"},"retailer_credits":{"IPI":"0","PIS":"0.140380162938485002541942043721403152008134214539","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"1.86758531625478939080188971691445435044080994952"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.021793085917641077783426537874936451448906964921","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.28993018959167730975733753270425434300097957767"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P025","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","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-L003","product_id":"BR-L003","tax_profile_id":"L02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"10.4615892857142857142857142857142857142857142856","reference_price_brl":"12.99","savings_vs_reference_brl":"2.5284107142857142857142857142857142857142857144","fixed_residual_brl":"9.66650849999999999999999999999999999999999999996","modeled_net_tax_total_brl":"0.795080785714285714285714285714285714285714285706","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0","COFINS":"0.795080785714285714285714285714285714285714285706"},"modeled_tax_share_percent":"7.60000000000000000000000000000000000000000000000","display":{"price_brl":"10.46","fixed_residual_brl":"9.67","modeled_net_tax_total_brl":"0.80","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"2.53"},"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":"8.36750849999999999999999999999999999999999999996","retailer_fixed_residual_brl":"1.2990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"11.2443841967345293287643620237855271114694618020","calibrated_to_price_brl":"12.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"9.0557451298701298701298701298701298701298701298","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"9.0557451298701298701298701298701298701298701298","supplier_PIS_debit":"0.0000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.688236629870129870129870129870129870129870129865","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"9.0557451298701298701298701298701298701298701298","retailer_PC_revenue_base":"10.4615892857142857142857142857142857142857142856","retailer_PC_credit_base":"9.0557451298701298701298701298701298701298701298","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":"0.688236629870129870129870129870129870129870129865","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.795080785714285714285714285714285714285714285706","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.688236629870129870129870129870129870129870129865","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.106844155844155844155844155844155844155844155841","ICMS":"0.0000000000000000000000000000000000000000000000"},"price_reconciliation_error":"-0.000000000000000000000000000000000000000000000066"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P025","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","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-L003","product_id":"BR-L003","tax_profile_id":"L02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"9.82868174885612608032536858159633960345704117942","reference_price_brl":"12.99","savings_vs_reference_brl":"3.16131825114387391967463141840366039654295882058","fixed_residual_brl":"9.66650849999999999999999999999999999999999999996","modeled_net_tax_total_brl":"0.162173248856126080325368581596339603457041179460","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.162173248856126080325368581596339603457041179460","COFINS":"0"},"modeled_tax_share_percent":"1.65000000000000000000000000000000000000000000000","display":{"price_brl":"9.83","fixed_residual_brl":"9.67","modeled_net_tax_total_brl":"0.16","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"3.16"},"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":"8.36750849999999999999999999999999999999999999996","retailer_fixed_residual_brl":"1.2990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"11.2443841967345293287643620237855271114694618020","calibrated_to_price_brl":"12.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8.5078886629384850025419420437214031520081342145","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"8.5078886629384850025419420437214031520081342145","supplier_PIS_debit":"0.140380162938485002541942043721403152008134214539","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":"8.5078886629384850025419420437214031520081342145","retailer_PC_revenue_base":"9.82868174885612608032536858159633960345704117942","retailer_PC_credit_base":"8.5078886629384850025419420437214031520081342145","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":"0.140380162938485002541942043721403152008134214539","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.162173248856126080325368581596339603457041179460","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.140380162938485002541942043721403152008134214539","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.021793085917641077783426537874936451448906964921","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"price_reconciliation_error":"0.000000000000000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P025","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","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-L003","product_id":"BR-L003","tax_profile_id":"L02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"11.7884250000000000000000000000000000000000000000","reference_price_brl":"12.99","savings_vs_reference_brl":"1.2015750000000000000000000000000000000000000000","fixed_residual_brl":"9.66650849999999999999999999999999999999999999996","modeled_net_tax_total_brl":"2.12191650000000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"2.12191650000000000000000000000000000000000000000","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"18.00","display":{"price_brl":"11.79","fixed_residual_brl":"9.67","modeled_net_tax_total_brl":"2.12","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"1.20"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"8.36750849999999999999999999999999999999999999996","retailer_fixed_residual_brl":"1.2990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"11.2443841967345293287643620237855271114694618020","calibrated_to_price_brl":"12.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"10.2042786585365853658536585365853658536585365854","supplier_own_ICMS":"1.83677015853658536585365853658536585365853658537","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"8.36750850000000000000000000000000000000000000003","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":"10.2042786585365853658536585365853658536585365854","retailer_PC_revenue_base":"9.66650850000000000000000000000000000000000000000","retailer_PC_credit_base":"8.36750850000000000000000000000000000000000000003","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":"1.83677015853658536585365853658536585365853658537"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"2.12191650000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"1.83677015853658536585365853658536585365853658537"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.28514634146341463414634146341463414634146341463"},"price_reconciliation_error":"0.00000000000000000000000000000000000000000000004"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P025","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","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-L003","product_id":"BR-L003","tax_profile_id":"L02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"10.4615892857142857142857142857142857142857142856","reference_price_brl":"12.99","savings_vs_reference_brl":"2.5284107142857142857142857142857142857142857144","fixed_residual_brl":"9.66650849999999999999999999999999999999999999996","modeled_net_tax_total_brl":"0.795080785714285714285714285714285714285714285706","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0","COFINS":"0.795080785714285714285714285714285714285714285706"},"modeled_tax_share_percent":"7.60000000000000000000000000000000000000000000000","display":{"price_brl":"10.46","fixed_residual_brl":"9.67","modeled_net_tax_total_brl":"0.80","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"2.53"},"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":"8.36750849999999999999999999999999999999999999996","retailer_fixed_residual_brl":"1.2990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"11.2443841967345293287643620237855271114694618020","calibrated_to_price_brl":"12.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"9.0557451298701298701298701298701298701298701298","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"9.0557451298701298701298701298701298701298701298","supplier_PIS_debit":"0.0000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.688236629870129870129870129870129870129870129865","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"9.0557451298701298701298701298701298701298701298","retailer_PC_revenue_base":"10.4615892857142857142857142857142857142857142856","retailer_PC_credit_base":"9.0557451298701298701298701298701298701298701298","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":"0.688236629870129870129870129870129870129870129865","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.795080785714285714285714285714285714285714285706","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.688236629870129870129870129870129870129870129865","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.106844155844155844155844155844155844155844155841","ICMS":"0.0000000000000000000000000000000000000000000000"},"price_reconciliation_error":"-0.000000000000000000000000000000000000000000000066"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P025","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","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-L003","product_id":"BR-L003","tax_profile_id":"L02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"9.82868174885612608032536858159633960345704117942","reference_price_brl":"12.99","savings_vs_reference_brl":"3.16131825114387391967463141840366039654295882058","fixed_residual_brl":"9.66650849999999999999999999999999999999999999996","modeled_net_tax_total_brl":"0.162173248856126080325368581596339603457041179460","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.162173248856126080325368581596339603457041179460","COFINS":"0"},"modeled_tax_share_percent":"1.65000000000000000000000000000000000000000000000","display":{"price_brl":"9.83","fixed_residual_brl":"9.67","modeled_net_tax_total_brl":"0.16","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"3.16"},"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":"8.36750849999999999999999999999999999999999999996","retailer_fixed_residual_brl":"1.2990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"11.2443841967345293287643620237855271114694618020","calibrated_to_price_brl":"12.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8.5078886629384850025419420437214031520081342145","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"8.5078886629384850025419420437214031520081342145","supplier_PIS_debit":"0.140380162938485002541942043721403152008134214539","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":"8.5078886629384850025419420437214031520081342145","retailer_PC_revenue_base":"9.82868174885612608032536858159633960345704117942","retailer_PC_credit_base":"8.5078886629384850025419420437214031520081342145","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":"0.140380162938485002541942043721403152008134214539","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.162173248856126080325368581596339603457041179460","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.140380162938485002541942043721403152008134214539","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.021793085917641077783426537874936451448906964921","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"price_reconciliation_error":"0.000000000000000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P025","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","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-L003","product_id":"BR-L003","tax_profile_id":"L02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"11.7884250000000000000000000000000000000000000000","reference_price_brl":"12.99","savings_vs_reference_brl":"1.2015750000000000000000000000000000000000000000","fixed_residual_brl":"9.66650849999999999999999999999999999999999999996","modeled_net_tax_total_brl":"2.12191650000000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"2.12191650000000000000000000000000000000000000000","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"18.00","display":{"price_brl":"11.79","fixed_residual_brl":"9.67","modeled_net_tax_total_brl":"2.12","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"1.20"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"8.36750849999999999999999999999999999999999999996","retailer_fixed_residual_brl":"1.2990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"11.2443841967345293287643620237855271114694618020","calibrated_to_price_brl":"12.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"10.2042786585365853658536585365853658536585365854","supplier_own_ICMS":"1.83677015853658536585365853658536585365853658537","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"8.36750850000000000000000000000000000000000000003","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":"10.2042786585365853658536585365853658536585365854","retailer_PC_revenue_base":"9.66650850000000000000000000000000000000000000000","retailer_PC_credit_base":"8.36750850000000000000000000000000000000000000003","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":"1.83677015853658536585365853658536585365853658537"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"2.12191650000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"1.83677015853658536585365853658536585365853658537"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.28514634146341463414634146341463414634146341463"},"price_reconciliation_error":"0.00000000000000000000000000000000000000000000004"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P025","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","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-L003","product_id":"BR-L003","tax_profile_id":"L02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"9.66650849999999999999999999999999999999999999995","reference_price_brl":"12.99","savings_vs_reference_brl":"3.32349150000000000000000000000000000000000000005","fixed_residual_brl":"9.66650849999999999999999999999999999999999999996","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":"9.67","fixed_residual_brl":"9.67","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"3.32"},"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":"8.36750849999999999999999999999999999999999999996","retailer_fixed_residual_brl":"1.2990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"11.2443841967345293287643620237855271114694618020","calibrated_to_price_brl":"12.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8.36750849999999999999999999999999999999999999995","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"8.36750849999999999999999999999999999999999999995","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":"8.36750849999999999999999999999999999999999999995","retailer_PC_revenue_base":"9.66650849999999999999999999999999999999999999995","retailer_PC_credit_base":"8.36750849999999999999999999999999999999999999995","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P025","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","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-L003","product_id":"BR-L003","tax_profile_id":"L02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"9.66650849999999999999999999999999999999999999995","reference_price_brl":"12.99","savings_vs_reference_brl":"3.32349150000000000000000000000000000000000000005","fixed_residual_brl":"9.66650849999999999999999999999999999999999999996","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":"9.67","fixed_residual_brl":"9.67","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"3.32"},"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":"8.36750849999999999999999999999999999999999999996","retailer_fixed_residual_brl":"1.2990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"11.2443841967345293287643620237855271114694618020","calibrated_to_price_brl":"12.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"8.36750849999999999999999999999999999999999999995","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"8.36750849999999999999999999999999999999999999995","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":"8.36750849999999999999999999999999999999999999995","retailer_PC_revenue_base":"9.66650849999999999999999999999999999999999999995","retailer_PC_credit_base":"8.36750849999999999999999999999999999999999999995","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PRICES"],"source_ids":["S008","S009","S012","V5-S010","V6-P025","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","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."]}]}