{"scenario":{"scenario_id":"EDU-BR-L006","product_id":"BR-L006","tax_profile_id":"L01","ncm":"3402.50.00","state":"SP","date":"2026-09-14","mode":"educational","path":"essentials_non_st","origin_scenario":"Representative non-ZFM domestic supplier in SP → SP retailer → consumer. Actual unit factory and invoicing entity are not certified.","imported":false,"zfm_qualified":false,"reference_price_brl":"5.69","price_source_id":"V6-P028","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":"0.0325","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"rate_rule_ids":{"ICMS":"R-SP-ICMS-18","ICMS_OWN":"R-SP-ICMS-18","IPI":"R-V6-IPI-WASH-PREP","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-P028","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":"3.51183754075194746668383441704757612824309534539","retailer_fixed_residual_brl":"0.5690","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.71926028455546256357432562930534990021245091096","calibrated_to_price_brl":"5.69","calibration_status":"derived_representative_not_observed_invoices"}},"baseline":{"engine_version":"0.6.0","scenario_id":"EDU-BR-L006","product_id":"BR-L006","tax_profile_id":"L01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"5.69000000000000000000000000000000000000000","reference_price_brl":"5.69","savings_vs_reference_brl":"0.00000000000000000000000000000000000000000","fixed_residual_brl":"4.08083754075194746668383441704757612824309534539","modeled_net_tax_total_brl":"1.60916245924805253331616558295242387175690465461","modeled_net_tax_components_brl":{"II":"0","IPI":"0.153375959248052533316165582952423871756904654606","ICMS":"1.02420000000000000000000000000000000000000000000","PIS":"0.0769857000000000000000000000000000000000000000000","COFINS":"0.354600800000000000000000000000000000000000000000"},"modeled_tax_share_percent":"28.2805353119165647331487800167385566213867250371","display":{"price_brl":"5.69","fixed_residual_brl":"4.08","modeled_net_tax_total_brl":"1.61","modeled_tax_share_percent":"28.28","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.0325","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3.51183754075194746668383441704757612824309534539","retailer_fixed_residual_brl":"0.5690","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.71926028455546256357432562930534990021245091096","calibrated_to_price_brl":"5.69","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.71926028455546256357432562930534990021245091096","supplier_own_ICMS":"0.849466851219983261443378613274962982038241163973","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.153375959248052533316165582952423871756904654606","supplier_PC_base":"3.86979343333547930213094701603038691817420974699","supplier_PIS_debit":"0.0638515916500354084851606257645013841498744608253","supplier_COFINS_debit":"0.294104300933496426961951973218309405781239940771","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"4.87263624380351509689049121225777377196935556557","retailer_PC_revenue_base":"4.6658000000000000000000000000000000000000000","retailer_PC_credit_base":"3.86979343333547930213094701603038691817420974699","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":"0.153375959248052533316165582952423871756904654606","PIS":"0.0638515916500354084851606257645013841498744608253","COFINS":"0.294104300933496426961951973218309405781239940771","ICMS":"0.849466851219983261443378613274962982038241163973"},"retailer_debits":{"IPI":"0","PIS":"0.07698570000000000000000000000000000000000000000","COFINS":"0.3546008000000000000000000000000000000000000000","ICMS":"1.0242000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0638515916500354084851606257645013841498744608253","COFINS":"0.294104300933496426961951973218309405781239940771","ICMS":"0.849466851219983261443378613274962982038241163973"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0131341083499645915148393742354986158501255391747","COFINS":"0.060496499066503573038048026781690594218760059229","ICMS":"0.174733148780016738556621386725037017961758836027"},"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-P028","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-L006","product_id":"BR-L006","tax_profile_id":"L01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"5.69000000000000000000000000000000000000000","reference_price_brl":"5.69","savings_vs_reference_brl":"0.00000000000000000000000000000000000000000","fixed_residual_brl":"4.08083754075194746668383441704757612824309534539","modeled_net_tax_total_brl":"1.60916245924805253331616558295242387175690465461","modeled_net_tax_components_brl":{"II":"0","IPI":"0.153375959248052533316165582952423871756904654606","ICMS":"1.02420000000000000000000000000000000000000000000","PIS":"0.0769857000000000000000000000000000000000000000000","COFINS":"0.354600800000000000000000000000000000000000000000"},"modeled_tax_share_percent":"28.2805353119165647331487800167385566213867250371","display":{"price_brl":"5.69","fixed_residual_brl":"4.08","modeled_net_tax_total_brl":"1.61","modeled_tax_share_percent":"28.28","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.0325","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3.51183754075194746668383441704757612824309534539","retailer_fixed_residual_brl":"0.5690","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.71926028455546256357432562930534990021245091096","calibrated_to_price_brl":"5.69","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.71926028455546256357432562930534990021245091096","supplier_own_ICMS":"0.849466851219983261443378613274962982038241163973","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.153375959248052533316165582952423871756904654606","supplier_PC_base":"3.86979343333547930213094701603038691817420974699","supplier_PIS_debit":"0.0638515916500354084851606257645013841498744608253","supplier_COFINS_debit":"0.294104300933496426961951973218309405781239940771","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"4.87263624380351509689049121225777377196935556557","retailer_PC_revenue_base":"4.6658000000000000000000000000000000000000000","retailer_PC_credit_base":"3.86979343333547930213094701603038691817420974699","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":"0.153375959248052533316165582952423871756904654606","PIS":"0.0638515916500354084851606257645013841498744608253","COFINS":"0.294104300933496426961951973218309405781239940771","ICMS":"0.849466851219983261443378613274962982038241163973"},"retailer_debits":{"IPI":"0","PIS":"0.07698570000000000000000000000000000000000000000","COFINS":"0.3546008000000000000000000000000000000000000000","ICMS":"1.0242000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0638515916500354084851606257645013841498744608253","COFINS":"0.294104300933496426961951973218309405781239940771","ICMS":"0.849466851219983261443378613274962982038241163973"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0131341083499645915148393742354986158501255391747","COFINS":"0.060496499066503573038048026781690594218760059229","ICMS":"0.174733148780016738556621386725037017961758836027"},"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-P028","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-L006","product_id":"BR-L006","tax_profile_id":"L01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"5.48389107135919836952742648262793271281743646495","reference_price_brl":"5.69","savings_vs_reference_brl":"0.20610892864080163047257351737206728718256353505","fixed_residual_brl":"4.08083754075194746668383441704757612824309534539","modeled_net_tax_total_brl":"1.40305353060725090284359206558035658457434111956","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.987100392844655706514936766873027888307138563691","PIS":"0.0741970461954899539397060803099559296044199153708","COFINS":"0.341756091567105242388949218397372766662782640496"},"modeled_tax_share_percent":"25.5850000000000000000000000000000000000000000000","display":{"price_brl":"5.48","fixed_residual_brl":"4.08","modeled_net_tax_total_brl":"1.40","modeled_tax_share_percent":"25.59","savings_vs_reference_brl":"0.21"},"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":"3.51183754075194746668383441704757612824309534539","retailer_fixed_residual_brl":"0.5690","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.71926028455546256357432562930534990021245091096","calibrated_to_price_brl":"5.69","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.71926028455546256357432562930534990021245091096","supplier_own_ICMS":"0.849466851219983261443378613274962982038241163973","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.86979343333547930213094701603038691817420974699","supplier_PIS_debit":"0.0638515916500354084851606257645013841498744608253","supplier_COFINS_debit":"0.294104300933496426961951973218309405781239940771","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"4.71926028455546256357432562930534990021245091096","retailer_PC_revenue_base":"4.49679067851454266301248971575490482451029790126","retailer_PC_credit_base":"3.86979343333547930213094701603038691817420974699","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":"0.0638515916500354084851606257645013841498744608253","COFINS":"0.294104300933496426961951973218309405781239940771","ICMS":"0.849466851219983261443378613274962982038241163973"},"retailer_debits":{"IPI":"0","PIS":"0.0741970461954899539397060803099559296044199153708","COFINS":"0.341756091567105242388949218397372766662782640496","ICMS":"0.987100392844655706514936766873027888307138563691"},"retailer_credits":{"IPI":"0","PIS":"0.0638515916500354084851606257645013841498744608253","COFINS":"0.294104300933496426961951973218309405781239940771","ICMS":"0.849466851219983261443378613274962982038241163973"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0103454545454545454545454545454545454545454545455","COFINS":"0.047651790633608815426997245179063360881542699725","ICMS":"0.137633541624672445071558153598064906268897399718"},"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-P028","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-L006","product_id":"BR-L006","tax_profile_id":"L01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"4.63537832213261767934224814883588286841185362221","reference_price_brl":"5.69","savings_vs_reference_brl":"1.05462167786738232065775185116411713158814637779","fixed_residual_brl":"4.08083754075194746668383441704757612824309534539","modeled_net_tax_total_brl":"0.554540781380670212658413731788306740168758276832","modeled_net_tax_components_brl":{"II":"0","IPI":"0.125768286583403077319255778020987574840661816777","ICMS":"0","PIS":"0.0764837423151881917091470944557920673287955847665","COFINS":"0.352288752482078943630010859311527097999300875288"},"modeled_tax_share_percent":"11.9632259298641311645621022494468680342547340290","display":{"price_brl":"4.64","fixed_residual_brl":"4.08","modeled_net_tax_total_brl":"0.55","modeled_tax_share_percent":"11.96","savings_vs_reference_brl":"1.05"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.0325","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3.51183754075194746668383441704757612824309534539","retailer_fixed_residual_brl":"0.5690","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.71926028455546256357432562930534990021245091096","calibrated_to_price_brl":"5.69","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.86979343333547930213094701603038691817420974698","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.125768286583403077319255778020987574840661816777","supplier_PC_base":"3.86979343333547930213094701603038691817420974698","supplier_PIS_debit":"0.0638515916500354084851606257645013841498744608252","supplier_COFINS_debit":"0.294104300933496426961951973218309405781239940770","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"3.99556171991888237945020279405137449301487156376","retailer_PC_revenue_base":"4.63537832213261767934224814883588286841185362221","retailer_PC_credit_base":"3.86979343333547930213094701603038691817420974698","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":"0.125768286583403077319255778020987574840661816777","PIS":"0.0638515916500354084851606257645013841498744608252","COFINS":"0.294104300933496426961951973218309405781239940770","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0764837423151881917091470944557920673287955847665","COFINS":"0.352288752482078943630010859311527097999300875288","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0638515916500354084851606257645013841498744608252","COFINS":"0.294104300933496426961951973218309405781239940770","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0126321506651527832239864686912906831789211239413","COFINS":"0.058184451548582516668058886093217692218060934518","ICMS":"0.00000000000000000000000000000000000000000000000"},"price_reconciliation_error":"-0.000000000000000000000000000000000000000000000012"},"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-P028","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-L006","product_id":"BR-L006","tax_profile_id":"L01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"5.58477806407039410405740065578588529949137723390","reference_price_brl":"5.69","savings_vs_reference_brl":"0.10522193592960589594259934421411470050862276610","fixed_residual_brl":"4.08083754075194746668383441704757612824309534539","modeled_net_tax_total_brl":"1.50394052331844663737356623873830917124828188852","modeled_net_tax_components_brl":{"II":"0","IPI":"0.150637102832908738078376911828273445475531357202","ICMS":"1.00526005153267093873033211804145935390844790210","PIS":"0","COFINS":"0.348043368952866960564857208868576371864302629217"},"modeled_tax_share_percent":"26.9292800190938798239595808903037329711443330264","display":{"price_brl":"5.58","fixed_residual_brl":"4.08","modeled_net_tax_total_brl":"1.50","modeled_tax_share_percent":"26.93","savings_vs_reference_brl":"0.11"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.0325","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3.51183754075194746668383441704757612824309534539","retailer_fixed_residual_brl":"0.5690","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.71926028455546256357432562930534990021245091096","calibrated_to_price_brl":"5.69","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.63498777947411501779621267163918293770865714468","supplier_own_ICMS":"0.834297800305340703203318280895052928787558286042","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.150637102832908738078376911828273445475531357202","supplier_PC_base":"3.80068997916877431459289439074413000892109885864","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.288852438416826847909059973696553880678003513257","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"4.78562488230702375587458958346745638318418850188","retailer_PC_revenue_base":"4.57951801253772316532706853774442594558292933180","retailer_PC_credit_base":"3.80068997916877431459289439074413000892109885864","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":"0.150637102832908738078376911828273445475531357202","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.288852438416826847909059973696553880678003513257","ICMS":"0.834297800305340703203318280895052928787558286042"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.348043368952866960564857208868576371864302629217","ICMS":"1.00526005153267093873033211804145935390844790210"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.288852438416826847909059973696553880678003513257","ICMS":"0.834297800305340703203318280895052928787558286042"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.059190930536040112655797235172022491186299115960","ICMS":"0.170962251227330235527013837146406425120889616058"},"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-P028","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-L006","product_id":"BR-L006","tax_profile_id":"L01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"5.23560872307837210417884582598833835996330773778","reference_price_brl":"5.69","savings_vs_reference_brl":"0.45439127692162789582115417401166164003669226222","fixed_residual_brl":"4.08083754075194746668383441704757612824309534539","modeled_net_tax_total_brl":"1.15477118232642463749501140894076223172021239240","modeled_net_tax_components_brl":{"II":"0","IPI":"0.141523826149067284173279376237239108916513445913","ICMS":"0.942409570154106978752192248677900904793395392800","PIS":"0.0708377860232503745695397840256222180103035536922","COFINS":"0"},"modeled_tax_share_percent":"22.0561016570286359523007614538483005105336788624","display":{"price_brl":"5.24","fixed_residual_brl":"4.08","modeled_net_tax_total_brl":"1.15","modeled_tax_share_percent":"22.06","savings_vs_reference_brl":"0.45"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.0325","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3.51183754075194746668383441704757612824309534539","retailer_fixed_residual_brl":"0.5690","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.71926028455546256357432562930534990021245091096","calibrated_to_price_brl":"5.69","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.35457926612514720533167311499197258204656756654","supplier_own_ICMS":"0.783824267902526496959701160698555064768382161977","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.141523826149067284173279376237239108916513445913","supplier_PC_base":"3.57075499822262070837197195429341751727818540456","supplier_PIS_debit":"0.0589174574706732416881375372458413890350900591752","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":"4.49610309227421448950495249122921169096308101245","retailer_PC_revenue_base":"4.29319915292426512542665357731043745516991234498","retailer_PC_credit_base":"3.57075499822262070837197195429341751727818540456","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":"0.141523826149067284173279376237239108916513445913","PIS":"0.0589174574706732416881375372458413890350900591752","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.783824267902526496959701160698555064768382161977"},"retailer_debits":{"IPI":"0","PIS":"0.0708377860232503745695397840256222180103035536922","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.942409570154106978752192248677900904793395392800"},"retailer_credits":{"IPI":"0","PIS":"0.0589174574706732416881375372458413890350900591752","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.783824267902526496959701160698555064768382161977"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0119203285525771328814022467797808289752134945170","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.158585302251580481792491087979345840025013230823"},"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-P028","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-L006","product_id":"BR-L006","tax_profile_id":"L01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"4.49679067851454266301248971575490482451029790125","reference_price_brl":"5.69","savings_vs_reference_brl":"1.19320932148545733698751028424509517548970209875","fixed_residual_brl":"4.08083754075194746668383441704757612824309534539","modeled_net_tax_total_brl":"0.415953137762595196328655298707328696267202555866","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.0741970461954899539397060803099559296044199153706","COFINS":"0.341756091567105242388949218397372766662782640495"},"modeled_tax_share_percent":"9.25000000000000000000000000000000000000000000001","display":{"price_brl":"4.50","fixed_residual_brl":"4.08","modeled_net_tax_total_brl":"0.42","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"1.19"},"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":"3.51183754075194746668383441704757612824309534539","retailer_fixed_residual_brl":"0.5690","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.71926028455546256357432562930534990021245091096","calibrated_to_price_brl":"5.69","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.86979343333547930213094701603038691817420974698","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.86979343333547930213094701603038691817420974698","supplier_PIS_debit":"0.0638515916500354084851606257645013841498744608252","supplier_COFINS_debit":"0.294104300933496426961951973218309405781239940770","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"3.86979343333547930213094701603038691817420974698","retailer_PC_revenue_base":"4.49679067851454266301248971575490482451029790125","retailer_PC_credit_base":"3.86979343333547930213094701603038691817420974698","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":"0.0638515916500354084851606257645013841498744608252","COFINS":"0.294104300933496426961951973218309405781239940770","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0741970461954899539397060803099559296044199153706","COFINS":"0.341756091567105242388949218397372766662782640495","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0638515916500354084851606257645013841498744608252","COFINS":"0.294104300933496426961951973218309405781239940770","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0103454545454545454545454545454545454545454545454","COFINS":"0.047651790633608815426997245179063360881542699725","ICMS":"0.00000000000000000000000000000000000000000000000"},"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-P028","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-L006","product_id":"BR-L006","tax_profile_id":"L01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"5.38596444508492697007157958115243391437426795663","reference_price_brl":"5.69","savings_vs_reference_brl":"0.30403555491507302992842041884756608562573204337","fixed_residual_brl":"4.08083754075194746668383441704757612824309534539","modeled_net_tax_total_brl":"1.30512690433297950338774516410485778613117261125","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.969473600115286854612884324607438104587368232193","PIS":"0","COFINS":"0.335653304217692648774860839497419681543804379057"},"modeled_tax_share_percent":"24.2320000000000000000000000000000000000000000000","display":{"price_brl":"5.39","fixed_residual_brl":"4.08","modeled_net_tax_total_brl":"1.31","modeled_tax_share_percent":"24.23","savings_vs_reference_brl":"0.30"},"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":"3.51183754075194746668383441704757612824309534539","retailer_fixed_residual_brl":"0.5690","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.71926028455546256357432562930534990021245091096","calibrated_to_price_brl":"5.69","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.63498777947411501779621267163918293770865714468","supplier_own_ICMS":"0.834297800305340703203318280895052928787558286042","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.80068997916877431459289439074413000892109885864","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.288852438416826847909059973696553880678003513257","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"4.63498777947411501779621267163918293770865714468","retailer_PC_revenue_base":"4.41649084496964011545869525654499580978689972444","retailer_PC_credit_base":"3.80068997916877431459289439074413000892109885864","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":"0.288852438416826847909059973696553880678003513257","ICMS":"0.834297800305340703203318280895052928787558286042"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.335653304217692648774860839497419681543804379057","ICMS":"0.969473600115286854612884324607438104587368232193"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.288852438416826847909059973696553880678003513257","ICMS":"0.834297800305340703203318280895052928787558286042"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.046800865800865800865800865800865800865800865800","ICMS":"0.135175799809946151409566043712385175799809946151"},"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-P028","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-L006","product_id":"BR-L006","tax_profile_id":"L01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"5.06012317972391715337685768478378132880714142545","reference_price_brl":"5.69","savings_vs_reference_brl":"0.62987682027608284662314231521621867119285857455","fixed_residual_brl":"4.08083754075194746668383441704757612824309534539","modeled_net_tax_total_brl":"0.979285638971969686693023267736205200564046080067","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.910822172350305087607834383261080639185285456581","PIS":"0.0684634666216645990851888844751245613787606234864","COFINS":"0"},"modeled_tax_share_percent":"19.3530000000000000000000000000000000000000000000","display":{"price_brl":"5.06","fixed_residual_brl":"4.08","modeled_net_tax_total_brl":"0.98","modeled_tax_share_percent":"19.35","savings_vs_reference_brl":"0.63"},"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":"3.51183754075194746668383441704757612824309534539","retailer_fixed_residual_brl":"0.5690","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.71926028455546256357432562930534990021245091096","calibrated_to_price_brl":"5.69","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.35457926612514720533167311499197258204656756654","supplier_own_ICMS":"0.783824267902526496959701160698555064768382161977","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.57075499822262070837197195429341751727818540456","supplier_PIS_debit":"0.0589174574706732416881375372458413890350900591752","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":"4.35457926612514720533167311499197258204656756654","retailer_PC_revenue_base":"4.14930100737361206576902330152270068962185596887","retailer_PC_credit_base":"3.57075499822262070837197195429341751727818540456","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":"0.0589174574706732416881375372458413890350900591752","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.783824267902526496959701160698555064768382161977"},"retailer_debits":{"IPI":"0","PIS":"0.0684634666216645990851888844751245613787606234864","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.910822172350305087607834383261080639185285456581"},"retailer_credits":{"IPI":"0","PIS":"0.0589174574706732416881375372458413890350900591752","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.783824267902526496959701160698555064768382161977"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0095460091509913573970513472292831723436705643112","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.126997904447778590648133222562525574416903294604"},"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-P028","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-L006","product_id":"BR-L006","tax_profile_id":"L01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"4.55017312237546821635076134712852852113964400248","reference_price_brl":"5.69","savings_vs_reference_brl":"1.13982687762453178364923865287147147886035599752","fixed_residual_brl":"4.08083754075194746668383441704757612824309534539","modeled_net_tax_total_brl":"0.469335581623520749666926930080952392896548657094","modeled_net_tax_components_brl":{"II":"0","IPI":"0.123522424322985165224269067699184225289935712906","ICMS":"0","PIS":"0","COFINS":"0.345813157300535584442657862381768167606612944188"},"modeled_tax_share_percent":"10.3146752662127043882288781238467983906926885320","display":{"price_brl":"4.55","fixed_residual_brl":"4.08","modeled_net_tax_total_brl":"0.47","modeled_tax_share_percent":"10.31","savings_vs_reference_brl":"1.14"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.0325","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3.51183754075194746668383441704757612824309534539","retailer_fixed_residual_brl":"0.5690","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.71926028455546256357432562930534990021245091096","calibrated_to_price_brl":"5.69","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.80068997916877431459289439074413000892109885864","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.123522424322985165224269067699184225289935712906","supplier_PC_base":"3.80068997916877431459289439074413000892109885864","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.288852438416826847909059973696553880678003513257","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"3.92421240349175947981716345844331423421103457155","retailer_PC_revenue_base":"4.55017312237546821635076134712852852113964400248","retailer_PC_credit_base":"3.80068997916877431459289439074413000892109885864","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":"0.123522424322985165224269067699184225289935712906","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.288852438416826847909059973696553880678003513257","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.345813157300535584442657862381768167606612944188","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.288852438416826847909059973696553880678003513257","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.056960718883708736533597888685214286928609430931","ICMS":"0.00000000000000000000000000000000000000000000000"},"price_reconciliation_error":"-0.000000000000000000000000000000000000000000000004"},"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-P028","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-L006","product_id":"BR-L006","tax_profile_id":"L01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"4.26729748672514757468828012766864483737126219729","reference_price_brl":"5.69","savings_vs_reference_brl":"1.42270251327485242531171987233135516262873780271","fixed_residual_brl":"4.08083754075194746668383441704757612824309534539","modeled_net_tax_total_brl":"0.186459945973200108004445710621068709128166851903","modeled_net_tax_components_brl":{"II":"0","IPI":"0.116049537442235173022089088514536069311541025648","ICMS":"0","PIS":"0.0704104085309649349823566221065326398166258262553","COFINS":"0"},"modeled_tax_share_percent":"4.36950895861481356693169772127280569292375665925","display":{"price_brl":"4.27","fixed_residual_brl":"4.08","modeled_net_tax_total_brl":"0.19","modeled_tax_share_percent":"4.37","savings_vs_reference_brl":"1.42"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.0325","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3.51183754075194746668383441704757612824309534539","retailer_fixed_residual_brl":"0.5690","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.71926028455546256357432562930534990021245091096","calibrated_to_price_brl":"5.69","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.57075499822262070837197195429341751727818540456","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.116049537442235173022089088514536069311541025648","supplier_PC_base":"3.57075499822262070837197195429341751727818540456","supplier_PIS_debit":"0.0589174574706732416881375372458413890350900591752","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":"3.68680453566485588139406104280795358658972643021","retailer_PC_revenue_base":"4.26729748672514757468828012766864483737126219729","retailer_PC_credit_base":"3.57075499822262070837197195429341751727818540456","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":"0.116049537442235173022089088514536069311541025648","PIS":"0.0589174574706732416881375372458413890350900591752","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0704104085309649349823566221065326398166258262553","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0589174574706732416881375372458413890350900591752","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0114929510602916932942190848606912507815357670801","COFINS":"0.00000000000000000000000000000000000000000000000","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-P028","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-L006","product_id":"BR-L006","tax_profile_id":"L01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"5.14637344362140870813201790680109852666156868224","reference_price_brl":"5.69","savings_vs_reference_brl":"0.54362655637859129186798209319890147333843131776","fixed_residual_brl":"4.08083754075194746668383441704757612824309534539","modeled_net_tax_total_brl":"1.06553590286946124144818348975352239841847333686","modeled_net_tax_components_brl":{"II":"0","IPI":"0.139188683017607673984420266529324663619390974055","ICMS":"0.926347219851853567463763223224197734799082362803","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"20.7045974129631593107137429484175515648518255365","display":{"price_brl":"5.15","fixed_residual_brl":"4.08","modeled_net_tax_total_brl":"1.07","modeled_tax_share_percent":"20.70","savings_vs_reference_brl":"0.54"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.0325","II":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3.51183754075194746668383441704757612824309534539","retailer_fixed_residual_brl":"0.5690","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.71926028455546256357432562930534990021245091096","calibrated_to_price_brl":"5.69","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.28272870823408227644370050859460503444279920168","supplier_own_ICMS":"0.770891167482134809759866091547028906199703856302","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.139188683017607673984420266529324663619390974055","supplier_PC_base":"3.51183754075194746668383441704757612824309534538","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":"4.42191739125168995042812077512392969806219017574","retailer_PC_revenue_base":"4.22002622376955514066825468357690079186248631944","retailer_PC_credit_base":"3.51183754075194746668383441704757612824309534538","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":"0.139188683017607673984420266529324663619390974055","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.770891167482134809759866091547028906199703856302"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.926347219851853567463763223224197734799082362803"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.770891167482134809759866091547028906199703856302"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.155456052369718757703897131677168828599378506501"},"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-P028","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-L006","product_id":"BR-L006","tax_profile_id":"L01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"4.41649084496964011545869525654499580978689972444","reference_price_brl":"5.69","savings_vs_reference_brl":"1.27350915503035988454130474345500419021310027556","fixed_residual_brl":"4.08083754075194746668383441704757612824309534539","modeled_net_tax_total_brl":"0.335653304217692648774860839497419681543804379057","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0","COFINS":"0.335653304217692648774860839497419681543804379057"},"modeled_tax_share_percent":"7.59999999999999999999999999999999999999999999999","display":{"price_brl":"4.42","fixed_residual_brl":"4.08","modeled_net_tax_total_brl":"0.34","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"1.27"},"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":"3.51183754075194746668383441704757612824309534539","retailer_fixed_residual_brl":"0.5690","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.71926028455546256357432562930534990021245091096","calibrated_to_price_brl":"5.69","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.80068997916877431459289439074413000892109885864","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.80068997916877431459289439074413000892109885864","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.288852438416826847909059973696553880678003513257","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"3.80068997916877431459289439074413000892109885864","retailer_PC_revenue_base":"4.41649084496964011545869525654499580978689972444","retailer_PC_credit_base":"3.80068997916877431459289439074413000892109885864","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":"0.288852438416826847909059973696553880678003513257","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.335653304217692648774860839497419681543804379057","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.288852438416826847909059973696553880678003513257","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.046800865800865800865800865800865800865800865800","ICMS":"0.00000000000000000000000000000000000000000000000"},"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-P028","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-L006","product_id":"BR-L006","tax_profile_id":"L01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"4.14930100737361206576902330152270068962185596887","reference_price_brl":"5.69","savings_vs_reference_brl":"1.54069899262638793423097669847729931037814403113","fixed_residual_brl":"4.08083754075194746668383441704757612824309534539","modeled_net_tax_total_brl":"0.0684634666216645990851888844751245613787606234864","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.0684634666216645990851888844751245613787606234864","COFINS":"0"},"modeled_tax_share_percent":"1.65000000000000000000000000000000000000000000000","display":{"price_brl":"4.15","fixed_residual_brl":"4.08","modeled_net_tax_total_brl":"0.07","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"1.54"},"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":"3.51183754075194746668383441704757612824309534539","retailer_fixed_residual_brl":"0.5690","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.71926028455546256357432562930534990021245091096","calibrated_to_price_brl":"5.69","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.57075499822262070837197195429341751727818540456","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.57075499822262070837197195429341751727818540456","supplier_PIS_debit":"0.0589174574706732416881375372458413890350900591752","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":"3.57075499822262070837197195429341751727818540456","retailer_PC_revenue_base":"4.14930100737361206576902330152270068962185596887","retailer_PC_credit_base":"3.57075499822262070837197195429341751727818540456","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":"0.0589174574706732416881375372458413890350900591752","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0684634666216645990851888844751245613787606234864","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0589174574706732416881375372458413890350900591752","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0095460091509913573970513472292831723436705643112","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000000000000"},"price_reconciliation_error":"-0.0000000000000000000000000000000000000000000000064"},"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-P028","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-L006","product_id":"BR-L006","tax_profile_id":"L01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"4.97663114725847252034613953298484893688182359193","reference_price_brl":"5.69","savings_vs_reference_brl":"0.71336885274152747965386046701515106311817640807","fixed_residual_brl":"4.08083754075194746668383441704757612824309534539","modeled_net_tax_total_brl":"0.895793606506525053662305115937272808638728246547","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.895793606506525053662305115937272808638728246547","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"18.0000000000000000000000000000000000000000000000","display":{"price_brl":"4.98","fixed_residual_brl":"4.08","modeled_net_tax_total_brl":"0.90","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"0.71"},"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":"3.51183754075194746668383441704757612824309534539","retailer_fixed_residual_brl":"0.5690","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.71926028455546256357432562930534990021245091096","calibrated_to_price_brl":"5.69","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.28272870823408227644370050859460503444279920168","supplier_own_ICMS":"0.770891167482134809759866091547028906199703856302","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.51183754075194746668383441704757612824309534538","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":"4.28272870823408227644370050859460503444279920168","retailer_PC_revenue_base":"4.08083754075194746668383441704757612824309534538","retailer_PC_credit_base":"3.51183754075194746668383441704757612824309534538","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":"0.770891167482134809759866091547028906199703856302"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.895793606506525053662305115937272808638728246547"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.770891167482134809759866091547028906199703856302"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.124902439024390243902439024390243902439024390245"},"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-P028","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-L006","product_id":"BR-L006","tax_profile_id":"L01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"4.19497226082638575935105903560162235241099594410","reference_price_brl":"5.69","savings_vs_reference_brl":"1.49502773917361424064894096439837764758900405590","fixed_residual_brl":"4.08083754075194746668383441704757612824309534539","modeled_net_tax_total_brl":"0.114134720074438292667224618554046224167900598725","modeled_net_tax_components_brl":{"II":"0","IPI":"0.114134720074438292667224618554046224167900598725","ICMS":"0","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"2.72075029292218489423368577643440472296515354175","display":{"price_brl":"4.19","fixed_residual_brl":"4.08","modeled_net_tax_total_brl":"0.11","modeled_tax_share_percent":"2.72","savings_vs_reference_brl":"1.50"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.0325","II":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"3.51183754075194746668383441704757612824309534539","retailer_fixed_residual_brl":"0.5690","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.71926028455546256357432562930534990021245091096","calibrated_to_price_brl":"5.69","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.51183754075194746668383441704757612824309534538","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.114134720074438292667224618554046224167900598725","supplier_PC_base":"3.51183754075194746668383441704757612824309534538","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":"3.62597226082638575935105903560162235241099594410","retailer_PC_revenue_base":"4.19497226082638575935105903560162235241099594410","retailer_PC_credit_base":"3.51183754075194746668383441704757612824309534538","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":"0.114134720074438292667224618554046224167900598725","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":"-0.000000000000000000000000000000000000000000000015"},"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-P028","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-L006","product_id":"BR-L006","tax_profile_id":"L01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"4.08083754075194746668383441704757612824309534538","reference_price_brl":"5.69","savings_vs_reference_brl":"1.60916245924805253331616558295242387175690465462","fixed_residual_brl":"4.08083754075194746668383441704757612824309534539","modeled_net_tax_total_brl":"0","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"0","display":{"price_brl":"4.08","fixed_residual_brl":"4.08","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"1.61"},"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":"3.51183754075194746668383441704757612824309534539","retailer_fixed_residual_brl":"0.5690","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"4.71926028455546256357432562930534990021245091096","calibrated_to_price_brl":"5.69","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"3.51183754075194746668383441704757612824309534538","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"3.51183754075194746668383441704757612824309534538","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":"3.51183754075194746668383441704757612824309534538","retailer_PC_revenue_base":"4.08083754075194746668383441704757612824309534538","retailer_PC_credit_base":"3.51183754075194746668383441704757612824309534538","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-P028","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."]}]}