{"scenario":{"scenario_id":"EDU-BR-L004","product_id":"BR-L004","tax_profile_id":"L03","ncm":"3808.94.19","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":"4.99","price_source_id":"V6-P026","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-BLEACH-EX02","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-P026","V6-S-BLEACH","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-QBOA"],"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":"3.21430849999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.4990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.31943626956930726332056708996842034536047839816","calibrated_to_price_brl":"4.99","calibration_status":"derived_representative_not_observed_invoices"}},"baseline":{"engine_version":"0.6.0","scenario_id":"EDU-BR-L004","product_id":"BR-L004","tax_profile_id":"L03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"4.98999999999999999999999999999999999999999999999","reference_price_brl":"4.99","savings_vs_reference_brl":"0.00000000000000000000000000000000000000000000001","fixed_residual_brl":"3.71330849999999999999999999999999999999999999999","modeled_net_tax_total_brl":"1.27669150000000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.898199999999999999999999999999999999999999999998","PIS":"0.0675146999999999999999999999999999999999999999998","COFINS":"0.310976799999999999999999999999999999999999999999"},"modeled_tax_share_percent":"25.5850000000000000000000000000000000000000000001","display":{"price_brl":"4.99","fixed_residual_brl":"3.71","modeled_net_tax_total_brl":"1.28","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":"3.21430849999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.4990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.31943626956930726332056708996842034536047839816","calibrated_to_price_brl":"4.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.31943626956930726332056708996842034536047839816","supplier_own_ICMS":"0.777498528522475307397702076194315662164886111669","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.54193774104683195592286501377410468319559228649","supplier_PIS_debit":"0.0584419727272727272727272727272727272727272727271","supplier_COFINS_debit":"0.269187268319559228650137741046831955922865013773","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"4.31943626956930726332056708996842034536047839816","retailer_PC_revenue_base":"4.09179999999999999999999999999999999999999999999","retailer_PC_credit_base":"3.54193774104683195592286501377410468319559228649","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":"0.0584419727272727272727272727272727272727272727271","COFINS":"0.269187268319559228650137741046831955922865013773","ICMS":"0.777498528522475307397702076194315662164886111669"},"retailer_debits":{"IPI":"0","PIS":"0.0675146999999999999999999999999999999999999999998","COFINS":"0.310976799999999999999999999999999999999999999999","ICMS":"0.898199999999999999999999999999999999999999999998"},"retailer_credits":{"IPI":"0","PIS":"0.0584419727272727272727272727272727272727272727271","COFINS":"0.269187268319559228650137741046831955922865013773","ICMS":"0.777498528522475307397702076194315662164886111669"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0090727272727272727272727272727272727272727272727","COFINS":"0.041789531680440771349862258953168044077134986226","ICMS":"0.120701471477524692602297923805684337835113888329"},"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","S012","V5-S010","V6-P026","V6-S-BLEACH","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-QBOA"],"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-L004","product_id":"BR-L004","tax_profile_id":"L03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"4.98999999999999999999999999999999999999999999999","reference_price_brl":"4.99","savings_vs_reference_brl":"0.00000000000000000000000000000000000000000000001","fixed_residual_brl":"3.71330849999999999999999999999999999999999999999","modeled_net_tax_total_brl":"1.27669150000000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.898199999999999999999999999999999999999999999998","PIS":"0.0675146999999999999999999999999999999999999999998","COFINS":"0.310976799999999999999999999999999999999999999999"},"modeled_tax_share_percent":"25.5850000000000000000000000000000000000000000001","display":{"price_brl":"4.99","fixed_residual_brl":"3.71","modeled_net_tax_total_brl":"1.28","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":"3.21430849999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.4990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.31943626956930726332056708996842034536047839816","calibrated_to_price_brl":"4.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.31943626956930726332056708996842034536047839816","supplier_own_ICMS":"0.777498528522475307397702076194315662164886111669","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.54193774104683195592286501377410468319559228649","supplier_PIS_debit":"0.0584419727272727272727272727272727272727272727271","supplier_COFINS_debit":"0.269187268319559228650137741046831955922865013773","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"4.31943626956930726332056708996842034536047839816","retailer_PC_revenue_base":"4.09179999999999999999999999999999999999999999999","retailer_PC_credit_base":"3.54193774104683195592286501377410468319559228649","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":"0.0584419727272727272727272727272727272727272727271","COFINS":"0.269187268319559228650137741046831955922865013773","ICMS":"0.777498528522475307397702076194315662164886111669"},"retailer_debits":{"IPI":"0","PIS":"0.0675146999999999999999999999999999999999999999998","COFINS":"0.310976799999999999999999999999999999999999999999","ICMS":"0.898199999999999999999999999999999999999999999998"},"retailer_credits":{"IPI":"0","PIS":"0.0584419727272727272727272727272727272727272727271","COFINS":"0.269187268319559228650137741046831955922865013773","ICMS":"0.777498528522475307397702076194315662164886111669"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0090727272727272727272727272727272727272727272727","COFINS":"0.041789531680440771349862258953168044077134986226","ICMS":"0.120701471477524692602297923805684337835113888329"},"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","S012","V5-S010","V6-P026","V6-S-BLEACH","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-QBOA"],"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-L004","product_id":"BR-L004","tax_profile_id":"L03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"4.98999999999999999999999999999999999999999999999","reference_price_brl":"4.99","savings_vs_reference_brl":"0.00000000000000000000000000000000000000000000001","fixed_residual_brl":"3.71330849999999999999999999999999999999999999999","modeled_net_tax_total_brl":"1.27669150000000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.898199999999999999999999999999999999999999999998","PIS":"0.0675146999999999999999999999999999999999999999998","COFINS":"0.310976799999999999999999999999999999999999999999"},"modeled_tax_share_percent":"25.5850000000000000000000000000000000000000000001","display":{"price_brl":"4.99","fixed_residual_brl":"3.71","modeled_net_tax_total_brl":"1.28","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":"3.21430849999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.4990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.31943626956930726332056708996842034536047839816","calibrated_to_price_brl":"4.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.31943626956930726332056708996842034536047839816","supplier_own_ICMS":"0.777498528522475307397702076194315662164886111669","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.54193774104683195592286501377410468319559228649","supplier_PIS_debit":"0.0584419727272727272727272727272727272727272727271","supplier_COFINS_debit":"0.269187268319559228650137741046831955922865013773","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"4.31943626956930726332056708996842034536047839816","retailer_PC_revenue_base":"4.09179999999999999999999999999999999999999999999","retailer_PC_credit_base":"3.54193774104683195592286501377410468319559228649","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":"0.0584419727272727272727272727272727272727272727271","COFINS":"0.269187268319559228650137741046831955922865013773","ICMS":"0.777498528522475307397702076194315662164886111669"},"retailer_debits":{"IPI":"0","PIS":"0.0675146999999999999999999999999999999999999999998","COFINS":"0.310976799999999999999999999999999999999999999999","ICMS":"0.898199999999999999999999999999999999999999999998"},"retailer_credits":{"IPI":"0","PIS":"0.0584419727272727272727272727272727272727272727271","COFINS":"0.269187268319559228650137741046831955922865013773","ICMS":"0.777498528522475307397702076194315662164886111669"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0090727272727272727272727272727272727272727272727","COFINS":"0.041789531680440771349862258953168044077134986226","ICMS":"0.120701471477524692602297923805684337835113888329"},"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","S012","V5-S010","V6-P026","V6-S-BLEACH","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-QBOA"],"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-L004","product_id":"BR-L004","tax_profile_id":"L03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"4.09179999999999999999999999999999999999999999998","reference_price_brl":"4.99","savings_vs_reference_brl":"0.89820000000000000000000000000000000000000000002","fixed_residual_brl":"3.71330849999999999999999999999999999999999999999","modeled_net_tax_total_brl":"0.378491499999999999999999999999999999999999999998","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.0675146999999999999999999999999999999999999999997","COFINS":"0.310976799999999999999999999999999999999999999998"},"modeled_tax_share_percent":"9.25000000000000000000000000000000000000000000000","display":{"price_brl":"4.09","fixed_residual_brl":"3.71","modeled_net_tax_total_brl":"0.38","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"0.90"},"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":"3.21430849999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.4990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.31943626956930726332056708996842034536047839816","calibrated_to_price_brl":"4.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.54193774104683195592286501377410468319559228648","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.54193774104683195592286501377410468319559228648","supplier_PIS_debit":"0.0584419727272727272727272727272727272727272727269","supplier_COFINS_debit":"0.269187268319559228650137741046831955922865013772","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"3.54193774104683195592286501377410468319559228648","retailer_PC_revenue_base":"4.09179999999999999999999999999999999999999999998","retailer_PC_credit_base":"3.54193774104683195592286501377410468319559228648","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":"0.0584419727272727272727272727272727272727272727269","COFINS":"0.269187268319559228650137741046831955922865013772","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0675146999999999999999999999999999999999999999997","COFINS":"0.310976799999999999999999999999999999999999999998","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0584419727272727272727272727272727272727272727269","COFINS":"0.269187268319559228650137741046831955922865013772","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0090727272727272727272727272727272727272727272728","COFINS":"0.041789531680440771349862258953168044077134986226","ICMS":"0.00000000000000000000000000000000000000000000000"},"price_reconciliation_error":"-0.000000000000000000000000000000000000000000000008"},"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-P026","V6-S-BLEACH","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-QBOA"],"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-L004","product_id":"BR-L004","tax_profile_id":"L03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"4.90089285714285714285714285714285714285714285713","reference_price_brl":"4.99","savings_vs_reference_brl":"0.08910714285714285714285714285714285714285714287","fixed_residual_brl":"3.71330849999999999999999999999999999999999999999","modeled_net_tax_total_brl":"1.18758435714285714285714285714285714285714285714","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.882160714285714285714285714285714285714285714283","PIS":"0","COFINS":"0.305423642857142857142857142857142857142857142857"},"modeled_tax_share_percent":"24.2320000000000000000000000000000000000000000000","display":{"price_brl":"4.90","fixed_residual_brl":"3.71","modeled_net_tax_total_brl":"1.19","modeled_tax_share_percent":"24.23","savings_vs_reference_brl":"0.09"},"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":"3.21430849999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.4990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.31943626956930726332056708996842034536047839816","calibrated_to_price_brl":"4.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.24230347904128391933269982050469855347904128390","supplier_own_ICMS":"0.763614626227431105479885967690845739626227431102","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.47868885281385281385281385281385281385281385280","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.264380352813852813852813852813852813852813852813","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"4.24230347904128391933269982050469855347904128390","retailer_PC_revenue_base":"4.01873214285714285714285714285714285714285714285","retailer_PC_credit_base":"3.47868885281385281385281385281385281385281385280","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":"0.264380352813852813852813852813852813852813852813","ICMS":"0.763614626227431105479885967690845739626227431102"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.305423642857142857142857142857142857142857142857","ICMS":"0.882160714285714285714285714285714285714285714283"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.264380352813852813852813852813852813852813852813","ICMS":"0.763614626227431105479885967690845739626227431102"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.041043290043290043290043290043290043290043290044","ICMS":"0.118546088058283180234399746594868546088058283181"},"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","S012","V5-S010","V6-P026","V6-S-BLEACH","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-QBOA"],"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-L004","product_id":"BR-L004","tax_profile_id":"L03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"4.60439755973563802745297407219115404168784951701","reference_price_brl":"4.99","savings_vs_reference_brl":"0.38560244026436197254702592780884595831215048299","fixed_residual_brl":"3.71330849999999999999999999999999999999999999999","modeled_net_tax_total_brl":"0.891089059735638027452974072191154041687849517027","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.828791560752414844941535332994407727503812913062","PIS":"0.0622974989832231825114387391967463141840366039652","COFINS":"0"},"modeled_tax_share_percent":"19.3530000000000000000000000000000000000000000000","display":{"price_brl":"4.60","fixed_residual_brl":"3.71","modeled_net_tax_total_brl":"0.89","modeled_tax_share_percent":"19.35","savings_vs_reference_brl":"0.39"},"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":"3.21430849999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.4990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.31943626956930726332056708996842034536047839816","calibrated_to_price_brl":"4.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.98565166714198916264709164631046412141803166886","supplier_own_ICMS":"0.717417300085558049276476496335883541855245700395","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.26823436705643111337061514997458057956278596846","supplier_PIS_debit":"0.0539258670564311133706151499745805795627859684796","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":"3.98565166714198916264709164631046412141803166886","retailer_PC_revenue_base":"3.77560599898322318251143873919674631418403660395","retailer_PC_credit_base":"3.26823436705643111337061514997458057956278596846","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":"0.0539258670564311133706151499745805795627859684796","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.717417300085558049276476496335883541855245700395"},"retailer_debits":{"IPI":"0","PIS":"0.0622974989832231825114387391967463141840366039652","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.828791560752414844941535332994407727503812913062"},"retailer_credits":{"IPI":"0","PIS":"0.0539258670564311133706151499745805795627859684796","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.717417300085558049276476496335883541855245700395"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0083716319267920691408235892221657346212506354856","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.111374260666856795665058836658524185648567212667"},"price_reconciliation_error":"-0.000000000000000000000000000000000000000000000007"},"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-P026","V6-S-BLEACH","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-QBOA"],"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-L004","product_id":"BR-L004","tax_profile_id":"L03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"4.09179999999999999999999999999999999999999999998","reference_price_brl":"4.99","savings_vs_reference_brl":"0.89820000000000000000000000000000000000000000002","fixed_residual_brl":"3.71330849999999999999999999999999999999999999999","modeled_net_tax_total_brl":"0.378491499999999999999999999999999999999999999998","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.0675146999999999999999999999999999999999999999997","COFINS":"0.310976799999999999999999999999999999999999999998"},"modeled_tax_share_percent":"9.25000000000000000000000000000000000000000000000","display":{"price_brl":"4.09","fixed_residual_brl":"3.71","modeled_net_tax_total_brl":"0.38","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"0.90"},"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":"3.21430849999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.4990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.31943626956930726332056708996842034536047839816","calibrated_to_price_brl":"4.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.54193774104683195592286501377410468319559228648","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.54193774104683195592286501377410468319559228648","supplier_PIS_debit":"0.0584419727272727272727272727272727272727272727269","supplier_COFINS_debit":"0.269187268319559228650137741046831955922865013772","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"3.54193774104683195592286501377410468319559228648","retailer_PC_revenue_base":"4.09179999999999999999999999999999999999999999998","retailer_PC_credit_base":"3.54193774104683195592286501377410468319559228648","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":"0.0584419727272727272727272727272727272727272727269","COFINS":"0.269187268319559228650137741046831955922865013772","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0675146999999999999999999999999999999999999999997","COFINS":"0.310976799999999999999999999999999999999999999998","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0584419727272727272727272727272727272727272727269","COFINS":"0.269187268319559228650137741046831955922865013772","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0090727272727272727272727272727272727272727272728","COFINS":"0.041789531680440771349862258953168044077134986226","ICMS":"0.00000000000000000000000000000000000000000000000"},"price_reconciliation_error":"-0.000000000000000000000000000000000000000000000008"},"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-P026","V6-S-BLEACH","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-QBOA"],"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-L004","product_id":"BR-L004","tax_profile_id":"L03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"4.90089285714285714285714285714285714285714285713","reference_price_brl":"4.99","savings_vs_reference_brl":"0.08910714285714285714285714285714285714285714287","fixed_residual_brl":"3.71330849999999999999999999999999999999999999999","modeled_net_tax_total_brl":"1.18758435714285714285714285714285714285714285714","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.882160714285714285714285714285714285714285714283","PIS":"0","COFINS":"0.305423642857142857142857142857142857142857142857"},"modeled_tax_share_percent":"24.2320000000000000000000000000000000000000000000","display":{"price_brl":"4.90","fixed_residual_brl":"3.71","modeled_net_tax_total_brl":"1.19","modeled_tax_share_percent":"24.23","savings_vs_reference_brl":"0.09"},"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":"3.21430849999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.4990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.31943626956930726332056708996842034536047839816","calibrated_to_price_brl":"4.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.24230347904128391933269982050469855347904128390","supplier_own_ICMS":"0.763614626227431105479885967690845739626227431102","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.47868885281385281385281385281385281385281385280","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.264380352813852813852813852813852813852813852813","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"4.24230347904128391933269982050469855347904128390","retailer_PC_revenue_base":"4.01873214285714285714285714285714285714285714285","retailer_PC_credit_base":"3.47868885281385281385281385281385281385281385280","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":"0.264380352813852813852813852813852813852813852813","ICMS":"0.763614626227431105479885967690845739626227431102"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.305423642857142857142857142857142857142857142857","ICMS":"0.882160714285714285714285714285714285714285714283"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.264380352813852813852813852813852813852813852813","ICMS":"0.763614626227431105479885967690845739626227431102"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.041043290043290043290043290043290043290043290044","ICMS":"0.118546088058283180234399746594868546088058283181"},"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","S012","V5-S010","V6-P026","V6-S-BLEACH","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-QBOA"],"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-L004","product_id":"BR-L004","tax_profile_id":"L03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"4.60439755973563802745297407219115404168784951701","reference_price_brl":"4.99","savings_vs_reference_brl":"0.38560244026436197254702592780884595831215048299","fixed_residual_brl":"3.71330849999999999999999999999999999999999999999","modeled_net_tax_total_brl":"0.891089059735638027452974072191154041687849517027","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.828791560752414844941535332994407727503812913062","PIS":"0.0622974989832231825114387391967463141840366039652","COFINS":"0"},"modeled_tax_share_percent":"19.3530000000000000000000000000000000000000000000","display":{"price_brl":"4.60","fixed_residual_brl":"3.71","modeled_net_tax_total_brl":"0.89","modeled_tax_share_percent":"19.35","savings_vs_reference_brl":"0.39"},"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":"3.21430849999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.4990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.31943626956930726332056708996842034536047839816","calibrated_to_price_brl":"4.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.98565166714198916264709164631046412141803166886","supplier_own_ICMS":"0.717417300085558049276476496335883541855245700395","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.26823436705643111337061514997458057956278596846","supplier_PIS_debit":"0.0539258670564311133706151499745805795627859684796","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":"3.98565166714198916264709164631046412141803166886","retailer_PC_revenue_base":"3.77560599898322318251143873919674631418403660395","retailer_PC_credit_base":"3.26823436705643111337061514997458057956278596846","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":"0.0539258670564311133706151499745805795627859684796","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.717417300085558049276476496335883541855245700395"},"retailer_debits":{"IPI":"0","PIS":"0.0622974989832231825114387391967463141840366039652","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.828791560752414844941535332994407727503812913062"},"retailer_credits":{"IPI":"0","PIS":"0.0539258670564311133706151499745805795627859684796","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.717417300085558049276476496335883541855245700395"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0083716319267920691408235892221657346212506354856","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.111374260666856795665058836658524185648567212667"},"price_reconciliation_error":"-0.000000000000000000000000000000000000000000000007"},"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-P026","V6-S-BLEACH","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-QBOA"],"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-L004","product_id":"BR-L004","tax_profile_id":"L03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"4.01873214285714285714285714285714285714285714285","reference_price_brl":"4.99","savings_vs_reference_brl":"0.97126785714285714285714285714285714285714285715","fixed_residual_brl":"3.71330849999999999999999999999999999999999999999","modeled_net_tax_total_brl":"0.305423642857142857142857142857142857142857142857","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0","COFINS":"0.305423642857142857142857142857142857142857142857"},"modeled_tax_share_percent":"7.60000000000000000000000000000000000000000000001","display":{"price_brl":"4.02","fixed_residual_brl":"3.71","modeled_net_tax_total_brl":"0.31","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"0.97"},"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":"3.21430849999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.4990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.31943626956930726332056708996842034536047839816","calibrated_to_price_brl":"4.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.47868885281385281385281385281385281385281385280","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.47868885281385281385281385281385281385281385280","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.264380352813852813852813852813852813852813852813","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"3.47868885281385281385281385281385281385281385280","retailer_PC_revenue_base":"4.01873214285714285714285714285714285714285714285","retailer_PC_credit_base":"3.47868885281385281385281385281385281385281385280","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":"0.264380352813852813852813852813852813852813852813","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.305423642857142857142857142857142857142857142857","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.264380352813852813852813852813852813852813852813","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.041043290043290043290043290043290043290043290044","ICMS":"0.00000000000000000000000000000000000000000000000"},"price_reconciliation_error":"0.000000000000000000000000000000000000000000000003"},"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-P026","V6-S-BLEACH","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-QBOA"],"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-L004","product_id":"BR-L004","tax_profile_id":"L03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"3.77560599898322318251143873919674631418403660395","reference_price_brl":"4.99","savings_vs_reference_brl":"1.21439400101677681748856126080325368581596339605","fixed_residual_brl":"3.71330849999999999999999999999999999999999999999","modeled_net_tax_total_brl":"0.0622974989832231825114387391967463141840366039652","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.0622974989832231825114387391967463141840366039652","COFINS":"0"},"modeled_tax_share_percent":"1.65000000000000000000000000000000000000000000000","display":{"price_brl":"3.78","fixed_residual_brl":"3.71","modeled_net_tax_total_brl":"0.06","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"1.21"},"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":"3.21430849999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.4990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.31943626956930726332056708996842034536047839816","calibrated_to_price_brl":"4.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.26823436705643111337061514997458057956278596846","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.26823436705643111337061514997458057956278596846","supplier_PIS_debit":"0.0539258670564311133706151499745805795627859684796","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":"3.26823436705643111337061514997458057956278596846","retailer_PC_revenue_base":"3.77560599898322318251143873919674631418403660395","retailer_PC_credit_base":"3.26823436705643111337061514997458057956278596846","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":"0.0539258670564311133706151499745805795627859684796","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0622974989832231825114387391967463141840366039652","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0539258670564311133706151499745805795627859684796","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0083716319267920691408235892221657346212506354856","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"price_reconciliation_error":"-0.0000000000000000000000000000000000000000000000052"},"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-P026","V6-S-BLEACH","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-QBOA"],"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-L004","product_id":"BR-L004","tax_profile_id":"L03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"4.52842499999999999999999999999999999999999999998","reference_price_brl":"4.99","savings_vs_reference_brl":"0.46157500000000000000000000000000000000000000002","fixed_residual_brl":"3.71330849999999999999999999999999999999999999999","modeled_net_tax_total_brl":"0.815116499999999999999999999999999999999999999996","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.815116499999999999999999999999999999999999999996","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"18.0000000000000000000000000000000000000000000000","display":{"price_brl":"4.53","fixed_residual_brl":"3.71","modeled_net_tax_total_brl":"0.82","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"0.46"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3.21430849999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.4990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.31943626956930726332056708996842034536047839816","calibrated_to_price_brl":"4.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.91988841463414634146341463414634146341463414632","supplier_own_ICMS":"0.705579914634146341463414634146341463414634146338","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.21430849999999999999999999999999999999999999998","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":"3.91988841463414634146341463414634146341463414632","retailer_PC_revenue_base":"3.71330849999999999999999999999999999999999999998","retailer_PC_credit_base":"3.21430849999999999999999999999999999999999999998","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":"0.705579914634146341463414634146341463414634146338"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.815116499999999999999999999999999999999999999996"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.705579914634146341463414634146341463414634146338"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.109536585365853658536585365853658536585365853658"},"price_reconciliation_error":"-0.000000000000000000000000000000000000000000000006"},"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-P026","V6-S-BLEACH","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-QBOA"],"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-L004","product_id":"BR-L004","tax_profile_id":"L03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"4.01873214285714285714285714285714285714285714285","reference_price_brl":"4.99","savings_vs_reference_brl":"0.97126785714285714285714285714285714285714285715","fixed_residual_brl":"3.71330849999999999999999999999999999999999999999","modeled_net_tax_total_brl":"0.305423642857142857142857142857142857142857142857","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0","COFINS":"0.305423642857142857142857142857142857142857142857"},"modeled_tax_share_percent":"7.60000000000000000000000000000000000000000000001","display":{"price_brl":"4.02","fixed_residual_brl":"3.71","modeled_net_tax_total_brl":"0.31","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"0.97"},"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":"3.21430849999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.4990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.31943626956930726332056708996842034536047839816","calibrated_to_price_brl":"4.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.47868885281385281385281385281385281385281385280","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.47868885281385281385281385281385281385281385280","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.264380352813852813852813852813852813852813852813","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"3.47868885281385281385281385281385281385281385280","retailer_PC_revenue_base":"4.01873214285714285714285714285714285714285714285","retailer_PC_credit_base":"3.47868885281385281385281385281385281385281385280","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":"0.264380352813852813852813852813852813852813852813","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.305423642857142857142857142857142857142857142857","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.264380352813852813852813852813852813852813852813","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.041043290043290043290043290043290043290043290044","ICMS":"0.00000000000000000000000000000000000000000000000"},"price_reconciliation_error":"0.000000000000000000000000000000000000000000000003"},"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-P026","V6-S-BLEACH","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-QBOA"],"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-L004","product_id":"BR-L004","tax_profile_id":"L03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"3.77560599898322318251143873919674631418403660395","reference_price_brl":"4.99","savings_vs_reference_brl":"1.21439400101677681748856126080325368581596339605","fixed_residual_brl":"3.71330849999999999999999999999999999999999999999","modeled_net_tax_total_brl":"0.0622974989832231825114387391967463141840366039652","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.0622974989832231825114387391967463141840366039652","COFINS":"0"},"modeled_tax_share_percent":"1.65000000000000000000000000000000000000000000000","display":{"price_brl":"3.78","fixed_residual_brl":"3.71","modeled_net_tax_total_brl":"0.06","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"1.21"},"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":"3.21430849999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.4990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.31943626956930726332056708996842034536047839816","calibrated_to_price_brl":"4.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.26823436705643111337061514997458057956278596846","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.26823436705643111337061514997458057956278596846","supplier_PIS_debit":"0.0539258670564311133706151499745805795627859684796","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":"3.26823436705643111337061514997458057956278596846","retailer_PC_revenue_base":"3.77560599898322318251143873919674631418403660395","retailer_PC_credit_base":"3.26823436705643111337061514997458057956278596846","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":"0.0539258670564311133706151499745805795627859684796","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0622974989832231825114387391967463141840366039652","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0539258670564311133706151499745805795627859684796","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0083716319267920691408235892221657346212506354856","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"price_reconciliation_error":"-0.0000000000000000000000000000000000000000000000052"},"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-P026","V6-S-BLEACH","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-QBOA"],"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-L004","product_id":"BR-L004","tax_profile_id":"L03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"4.52842499999999999999999999999999999999999999998","reference_price_brl":"4.99","savings_vs_reference_brl":"0.46157500000000000000000000000000000000000000002","fixed_residual_brl":"3.71330849999999999999999999999999999999999999999","modeled_net_tax_total_brl":"0.815116499999999999999999999999999999999999999996","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.815116499999999999999999999999999999999999999996","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"18.0000000000000000000000000000000000000000000000","display":{"price_brl":"4.53","fixed_residual_brl":"3.71","modeled_net_tax_total_brl":"0.82","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"0.46"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3.21430849999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.4990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.31943626956930726332056708996842034536047839816","calibrated_to_price_brl":"4.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.91988841463414634146341463414634146341463414632","supplier_own_ICMS":"0.705579914634146341463414634146341463414634146338","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.21430849999999999999999999999999999999999999998","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":"3.91988841463414634146341463414634146341463414632","retailer_PC_revenue_base":"3.71330849999999999999999999999999999999999999998","retailer_PC_credit_base":"3.21430849999999999999999999999999999999999999998","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":"0.705579914634146341463414634146341463414634146338"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.815116499999999999999999999999999999999999999996"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.705579914634146341463414634146341463414634146338"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.109536585365853658536585365853658536585365853658"},"price_reconciliation_error":"-0.000000000000000000000000000000000000000000000006"},"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-P026","V6-S-BLEACH","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-QBOA"],"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-L004","product_id":"BR-L004","tax_profile_id":"L03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"3.71330849999999999999999999999999999999999999998","reference_price_brl":"4.99","savings_vs_reference_brl":"1.27669150000000000000000000000000000000000000002","fixed_residual_brl":"3.71330849999999999999999999999999999999999999999","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":"3.71","fixed_residual_brl":"3.71","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"1.28"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3.21430849999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.4990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.31943626956930726332056708996842034536047839816","calibrated_to_price_brl":"4.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.21430849999999999999999999999999999999999999998","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.21430849999999999999999999999999999999999999998","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":"3.21430849999999999999999999999999999999999999998","retailer_PC_revenue_base":"3.71330849999999999999999999999999999999999999998","retailer_PC_credit_base":"3.21430849999999999999999999999999999999999999998","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-P026","V6-S-BLEACH","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-QBOA"],"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-L004","product_id":"BR-L004","tax_profile_id":"L03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"3.71330849999999999999999999999999999999999999998","reference_price_brl":"4.99","savings_vs_reference_brl":"1.27669150000000000000000000000000000000000000002","fixed_residual_brl":"3.71330849999999999999999999999999999999999999999","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":"3.71","fixed_residual_brl":"3.71","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"1.28"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3.21430849999999999999999999999999999999999999999","retailer_fixed_residual_brl":"0.4990","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.31943626956930726332056708996842034536047839816","calibrated_to_price_brl":"4.99","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.21430849999999999999999999999999999999999999998","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.21430849999999999999999999999999999999999999998","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":"3.21430849999999999999999999999999999999999999998","retailer_PC_revenue_base":"3.71330849999999999999999999999999999999999999998","retailer_PC_credit_base":"3.21430849999999999999999999999999999999999999998","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-P026","V6-S-BLEACH","V6-S-FOOD-PC","V6-S-MILK","V6-S-SP-RATES","V6-S-ST-CLEAN","V6-S-ST-SCOPE","V6-S-TIPI","V6-X-QBOA"],"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."]}]}