{"scenario":{"scenario_id":"EDU-BR-P001","product_id":"BR-P001","tax_profile_id":"P01","ncm":"3004.90.45","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":"5.93","price_source_id":"V6-P017","price_date":"2026-09-14","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"customs_fraction":"0","rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0","II":"0","PIS_UP":"0.021","COFINS_UP":"0.099","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"},"rate_rule_ids":{"ICMS":"R-V6-GENERIC12","ICMS_OWN":"R-V6-GENERIC12","IPI":"R-V6-IPI-ORDINARY0","II":"R-V5-II-DOMESTIC-NA","PIS_UP":"R-V6-PIS-PHARMA-UP","COFINS_UP":"R-V6-COFINS-PHARMA-UP","PIS_RETAIL":"R-V6-PIS-ZERO-RETAIL","COFINS_RETAIL":"R-V6-COFINS-ZERO-RETAIL","PIS_CREDIT":"R-V6-PIS-NO-RETAIL-CREDIT","COFINS_CREDIT":"R-V6-COFINS-NO-RETAIL-CREDIT","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-MEDICINE"},"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":"otc_pharma_monophase","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-PHARMA","A-V6-PRICES"],"source_ids":["V5-S010","V6-P017","V6-S-CMED","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PHARMA-CREDIT","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","The pharmacy listing was out of stock; its advertised price is retained only as a dated reference."],"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","pharma_presumed_credit_selected":false,"calibrated":{"upstream_fixed_residual_brl":"4.07035199999999999999999999999999999999999999997","retailer_fixed_residual_brl":"0.5930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.2561363636363636363636363636363636363636363636","calibrated_to_price_brl":"5.93","calibration_status":"derived_representative_not_observed_invoices"}},"baseline":{"engine_version":"0.6.0","scenario_id":"EDU-BR-P001","product_id":"BR-P001","tax_profile_id":"P01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"5.92999999999999999999999999999999999999999999997","reference_price_brl":"5.93","savings_vs_reference_brl":"0.00000000000000000000000000000000000000000000003","fixed_residual_brl":"4.66335199999999999999999999999999999999999999997","modeled_net_tax_total_brl":"1.26664799999999999999999999999999999999999999999","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.711599999999999999999999999999999999999999999996","PIS":"0.0971333999999999999999999999999999999999999999994","COFINS":"0.457914599999999999999999999999999999999999999997"},"modeled_tax_share_percent":"21.3599999999999999999999999999999999999999999999","display":{"price_brl":"5.93","fixed_residual_brl":"4.66","modeled_net_tax_total_brl":"1.27","modeled_tax_share_percent":"21.36","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0","II":"0","PIS_UP":"0.021","COFINS_UP":"0.099","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"4.07035199999999999999999999999999999999999999997","retailer_fixed_residual_brl":"0.5930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.2561363636363636363636363636363636363636363636","calibrated_to_price_brl":"5.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.2561363636363636363636363636363636363636363636","supplier_own_ICMS":"0.630736363636363636363636363636363636363636363632","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"4.62539999999999999999999999999999999999999999997","supplier_PIS_debit":"0.0971333999999999999999999999999999999999999999994","supplier_COFINS_debit":"0.457914599999999999999999999999999999999999999997","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"5.2561363636363636363636363636363636363636363636","retailer_PC_revenue_base":"5.21839999999999999999999999999999999999999999997","retailer_PC_credit_base":"4.62539999999999999999999999999999999999999999997","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000000000000","PIS":"0.0971333999999999999999999999999999999999999999994","COFINS":"0.457914599999999999999999999999999999999999999997","ICMS":"0.630736363636363636363636363636363636363636363632"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.711599999999999999999999999999999999999999999996"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.630736363636363636363636363636363636363636363632"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.080863636363636363636363636363636363636363636364"},"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-PHARMA","A-V6-PRICES"],"source_ids":["V5-S010","V6-P017","V6-S-CMED","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PHARMA-CREDIT","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","The pharmacy listing was out of stock; its advertised price is retained only as a dated reference."]},"toggle_cases":[{"engine_version":"0.6.0","scenario_id":"EDU-BR-P001","product_id":"BR-P001","tax_profile_id":"P01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"5.92999999999999999999999999999999999999999999997","reference_price_brl":"5.93","savings_vs_reference_brl":"0.00000000000000000000000000000000000000000000003","fixed_residual_brl":"4.66335199999999999999999999999999999999999999997","modeled_net_tax_total_brl":"1.26664799999999999999999999999999999999999999999","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.711599999999999999999999999999999999999999999996","PIS":"0.0971333999999999999999999999999999999999999999994","COFINS":"0.457914599999999999999999999999999999999999999997"},"modeled_tax_share_percent":"21.3599999999999999999999999999999999999999999999","display":{"price_brl":"5.93","fixed_residual_brl":"4.66","modeled_net_tax_total_brl":"1.27","modeled_tax_share_percent":"21.36","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0","II":"0","PIS_UP":"0.021","COFINS_UP":"0.099","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"4.07035199999999999999999999999999999999999999997","retailer_fixed_residual_brl":"0.5930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.2561363636363636363636363636363636363636363636","calibrated_to_price_brl":"5.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.2561363636363636363636363636363636363636363636","supplier_own_ICMS":"0.630736363636363636363636363636363636363636363632","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"4.62539999999999999999999999999999999999999999997","supplier_PIS_debit":"0.0971333999999999999999999999999999999999999999994","supplier_COFINS_debit":"0.457914599999999999999999999999999999999999999997","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"5.2561363636363636363636363636363636363636363636","retailer_PC_revenue_base":"5.21839999999999999999999999999999999999999999997","retailer_PC_credit_base":"4.62539999999999999999999999999999999999999999997","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000000000000","PIS":"0.0971333999999999999999999999999999999999999999994","COFINS":"0.457914599999999999999999999999999999999999999997","ICMS":"0.630736363636363636363636363636363636363636363632"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.711599999999999999999999999999999999999999999996"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.630736363636363636363636363636363636363636363632"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.080863636363636363636363636363636363636363636364"},"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-PHARMA","A-V6-PRICES"],"source_ids":["V5-S010","V6-P017","V6-S-CMED","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PHARMA-CREDIT","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","The pharmacy listing was out of stock; its advertised price is retained only as a dated reference."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-P001","product_id":"BR-P001","tax_profile_id":"P01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"5.92999999999999999999999999999999999999999999997","reference_price_brl":"5.93","savings_vs_reference_brl":"0.00000000000000000000000000000000000000000000003","fixed_residual_brl":"4.66335199999999999999999999999999999999999999997","modeled_net_tax_total_brl":"1.26664799999999999999999999999999999999999999999","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.711599999999999999999999999999999999999999999996","PIS":"0.0971333999999999999999999999999999999999999999994","COFINS":"0.457914599999999999999999999999999999999999999997"},"modeled_tax_share_percent":"21.3599999999999999999999999999999999999999999999","display":{"price_brl":"5.93","fixed_residual_brl":"4.66","modeled_net_tax_total_brl":"1.27","modeled_tax_share_percent":"21.36","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0","II":"0","PIS_UP":"0.021","COFINS_UP":"0.099","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"4.07035199999999999999999999999999999999999999997","retailer_fixed_residual_brl":"0.5930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.2561363636363636363636363636363636363636363636","calibrated_to_price_brl":"5.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.2561363636363636363636363636363636363636363636","supplier_own_ICMS":"0.630736363636363636363636363636363636363636363632","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"4.62539999999999999999999999999999999999999999997","supplier_PIS_debit":"0.0971333999999999999999999999999999999999999999994","supplier_COFINS_debit":"0.457914599999999999999999999999999999999999999997","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"5.2561363636363636363636363636363636363636363636","retailer_PC_revenue_base":"5.21839999999999999999999999999999999999999999997","retailer_PC_credit_base":"4.62539999999999999999999999999999999999999999997","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000000000000","PIS":"0.0971333999999999999999999999999999999999999999994","COFINS":"0.457914599999999999999999999999999999999999999997","ICMS":"0.630736363636363636363636363636363636363636363632"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.711599999999999999999999999999999999999999999996"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.630736363636363636363636363636363636363636363632"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.080863636363636363636363636363636363636363636364"},"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-PHARMA","A-V6-PRICES"],"source_ids":["V5-S010","V6-P017","V6-S-CMED","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PHARMA-CREDIT","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","The pharmacy listing was out of stock; its advertised price is retained only as a dated reference."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-P001","product_id":"BR-P001","tax_profile_id":"P01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"5.21839999999999999999999999999999999999999999996","reference_price_brl":"5.93","savings_vs_reference_brl":"0.71160000000000000000000000000000000000000000004","fixed_residual_brl":"4.66335199999999999999999999999999999999999999997","modeled_net_tax_total_brl":"0.555047999999999999999999999999999999999999999995","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.0971333999999999999999999999999999999999999999992","COFINS":"0.457914599999999999999999999999999999999999999996"},"modeled_tax_share_percent":"10.6363636363636363636363636363636363636363636363","display":{"price_brl":"5.22","fixed_residual_brl":"4.66","modeled_net_tax_total_brl":"0.56","modeled_tax_share_percent":"10.64","savings_vs_reference_brl":"0.71"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.021","COFINS_UP":"0.099","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"4.07035199999999999999999999999999999999999999997","retailer_fixed_residual_brl":"0.5930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.2561363636363636363636363636363636363636363636","calibrated_to_price_brl":"5.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.62539999999999999999999999999999999999999999996","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"4.62539999999999999999999999999999999999999999996","supplier_PIS_debit":"0.0971333999999999999999999999999999999999999999992","supplier_COFINS_debit":"0.457914599999999999999999999999999999999999999996","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"4.62539999999999999999999999999999999999999999996","retailer_PC_revenue_base":"5.21839999999999999999999999999999999999999999996","retailer_PC_credit_base":"4.62539999999999999999999999999999999999999999996","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":"0.0971333999999999999999999999999999999999999999992","COFINS":"0.457914599999999999999999999999999999999999999996","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":"-0.000000000000000000000000000000000000000000000005"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PHARMA","A-V6-PRICES"],"source_ids":["V5-S010","V6-P017","V6-S-CMED","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PHARMA-CREDIT","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","The pharmacy listing was out of stock; its advertised price is retained only as a dated reference."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-P001","product_id":"BR-P001","tax_profile_id":"P01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"5.80749293714055090303702956311169407728786197147","reference_price_brl":"5.93","savings_vs_reference_brl":"0.12250706285944909696297043688830592271213802853","fixed_residual_brl":"4.66335199999999999999999999999999999999999999997","modeled_net_tax_total_brl":"1.14414093714055090303702956311169407728786197153","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.696899152456866108364443547573403289274543436576","PIS":"0","COFINS":"0.447241784683684794672586015538290788013318534954"},"modeled_tax_share_percent":"19.7011162910495814552479072762395363811976819060","display":{"price_brl":"5.81","fixed_residual_brl":"4.66","modeled_net_tax_total_brl":"1.14","modeled_tax_share_percent":"19.70","savings_vs_reference_brl":"0.12"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.099","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"4.07035199999999999999999999999999999999999999997","retailer_fixed_residual_brl":"0.5930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.2561363636363636363636363636363636363636363636","calibrated_to_price_brl":"5.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.1336293007769145394006659267480577136514983351","supplier_own_ICMS":"0.616035516093229744728079911209766925638179800212","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"4.51759378468368479467258601553829078801331853489","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.447241784683684794672586015538290788013318534954","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"5.1336293007769145394006659267480577136514983351","retailer_PC_revenue_base":"5.11059378468368479467258601553829078801331853489","retailer_PC_credit_base":"4.51759378468368479467258601553829078801331853489","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.447241784683684794672586015538290788013318534954","ICMS":"0.616035516093229744728079911209766925638179800212"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.696899152456866108364443547573403289274543436576"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.616035516093229744728079911209766925638179800212"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.080863636363636363636363636363636363636363636364"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PHARMA","A-V6-PRICES"],"source_ids":["V5-S010","V6-P017","V6-S-CMED","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PHARMA-CREDIT","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","The pharmacy listing was out of stock; its advertised price is retained only as a dated reference."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-P001","product_id":"BR-P001","tax_profile_id":"P01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"5.39848059244126659856996935648621041879468845758","reference_price_brl":"5.93","savings_vs_reference_brl":"0.53151940755873340143003064351378958120531154242","fixed_residual_brl":"4.66335199999999999999999999999999999999999999997","modeled_net_tax_total_brl":"0.735128592441266598569969356486210418794688457606","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.647817671092951991828396322778345250255362614910","PIS":"0.0873109213483146067415730337078651685393258426961","COFINS":"0"},"modeled_tax_share_percent":"13.6173239831697054698457223001402524544179523142","display":{"price_brl":"5.40","fixed_residual_brl":"4.66","modeled_net_tax_total_brl":"0.74","modeled_tax_share_percent":"13.62","savings_vs_reference_brl":"0.53"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0","II":"0","PIS_UP":"0.021","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"4.07035199999999999999999999999999999999999999997","retailer_fixed_residual_brl":"0.5930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.2561363636363636363636363636363636363636363636","calibrated_to_price_brl":"5.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.72461695607763023493360572012257405515832482122","supplier_own_ICMS":"0.566954034729315628192032686414708886618998978546","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"4.15766292134831460674157303370786516853932584267","supplier_PIS_debit":"0.0873109213483146067415730337078651685393258426961","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":"4.72461695607763023493360572012257405515832482122","retailer_PC_revenue_base":"4.75066292134831460674157303370786516853932584267","retailer_PC_credit_base":"4.15766292134831460674157303370786516853932584267","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":"0.0873109213483146067415730337078651685393258426961","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.566954034729315628192032686414708886618998978546"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.647817671092951991828396322778345250255362614910"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.566954034729315628192032686414708886618998978546"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.080863636363636363636363636363636363636363636364"},"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-PHARMA","A-V6-PRICES"],"source_ids":["V5-S010","V6-P017","V6-S-CMED","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PHARMA-CREDIT","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","The pharmacy listing was out of stock; its advertised price is retained only as a dated reference."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-P001","product_id":"BR-P001","tax_profile_id":"P01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"5.21839999999999999999999999999999999999999999996","reference_price_brl":"5.93","savings_vs_reference_brl":"0.71160000000000000000000000000000000000000000004","fixed_residual_brl":"4.66335199999999999999999999999999999999999999997","modeled_net_tax_total_brl":"0.555047999999999999999999999999999999999999999995","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.0971333999999999999999999999999999999999999999992","COFINS":"0.457914599999999999999999999999999999999999999996"},"modeled_tax_share_percent":"10.6363636363636363636363636363636363636363636363","display":{"price_brl":"5.22","fixed_residual_brl":"4.66","modeled_net_tax_total_brl":"0.56","modeled_tax_share_percent":"10.64","savings_vs_reference_brl":"0.71"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.021","COFINS_UP":"0.099","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"4.07035199999999999999999999999999999999999999997","retailer_fixed_residual_brl":"0.5930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.2561363636363636363636363636363636363636363636","calibrated_to_price_brl":"5.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.62539999999999999999999999999999999999999999996","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"4.62539999999999999999999999999999999999999999996","supplier_PIS_debit":"0.0971333999999999999999999999999999999999999999992","supplier_COFINS_debit":"0.457914599999999999999999999999999999999999999996","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"4.62539999999999999999999999999999999999999999996","retailer_PC_revenue_base":"5.21839999999999999999999999999999999999999999996","retailer_PC_credit_base":"4.62539999999999999999999999999999999999999999996","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":"0.0971333999999999999999999999999999999999999999992","COFINS":"0.457914599999999999999999999999999999999999999996","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":"-0.000000000000000000000000000000000000000000000005"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PHARMA","A-V6-PRICES"],"source_ids":["V5-S010","V6-P017","V6-S-CMED","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PHARMA-CREDIT","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","The pharmacy listing was out of stock; its advertised price is retained only as a dated reference."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-P001","product_id":"BR-P001","tax_profile_id":"P01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"5.80749293714055090303702956311169407728786197147","reference_price_brl":"5.93","savings_vs_reference_brl":"0.12250706285944909696297043688830592271213802853","fixed_residual_brl":"4.66335199999999999999999999999999999999999999997","modeled_net_tax_total_brl":"1.14414093714055090303702956311169407728786197153","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.696899152456866108364443547573403289274543436576","PIS":"0","COFINS":"0.447241784683684794672586015538290788013318534954"},"modeled_tax_share_percent":"19.7011162910495814552479072762395363811976819060","display":{"price_brl":"5.81","fixed_residual_brl":"4.66","modeled_net_tax_total_brl":"1.14","modeled_tax_share_percent":"19.70","savings_vs_reference_brl":"0.12"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.099","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"4.07035199999999999999999999999999999999999999997","retailer_fixed_residual_brl":"0.5930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.2561363636363636363636363636363636363636363636","calibrated_to_price_brl":"5.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"5.1336293007769145394006659267480577136514983351","supplier_own_ICMS":"0.616035516093229744728079911209766925638179800212","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"4.51759378468368479467258601553829078801331853489","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.447241784683684794672586015538290788013318534954","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"5.1336293007769145394006659267480577136514983351","retailer_PC_revenue_base":"5.11059378468368479467258601553829078801331853489","retailer_PC_credit_base":"4.51759378468368479467258601553829078801331853489","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.447241784683684794672586015538290788013318534954","ICMS":"0.616035516093229744728079911209766925638179800212"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.696899152456866108364443547573403289274543436576"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.616035516093229744728079911209766925638179800212"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.080863636363636363636363636363636363636363636364"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PHARMA","A-V6-PRICES"],"source_ids":["V5-S010","V6-P017","V6-S-CMED","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PHARMA-CREDIT","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","The pharmacy listing was out of stock; its advertised price is retained only as a dated reference."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-P001","product_id":"BR-P001","tax_profile_id":"P01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"5.39848059244126659856996935648621041879468845758","reference_price_brl":"5.93","savings_vs_reference_brl":"0.53151940755873340143003064351378958120531154242","fixed_residual_brl":"4.66335199999999999999999999999999999999999999997","modeled_net_tax_total_brl":"0.735128592441266598569969356486210418794688457606","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.647817671092951991828396322778345250255362614910","PIS":"0.0873109213483146067415730337078651685393258426961","COFINS":"0"},"modeled_tax_share_percent":"13.6173239831697054698457223001402524544179523142","display":{"price_brl":"5.40","fixed_residual_brl":"4.66","modeled_net_tax_total_brl":"0.74","modeled_tax_share_percent":"13.62","savings_vs_reference_brl":"0.53"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0","II":"0","PIS_UP":"0.021","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"4.07035199999999999999999999999999999999999999997","retailer_fixed_residual_brl":"0.5930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.2561363636363636363636363636363636363636363636","calibrated_to_price_brl":"5.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.72461695607763023493360572012257405515832482122","supplier_own_ICMS":"0.566954034729315628192032686414708886618998978546","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"4.15766292134831460674157303370786516853932584267","supplier_PIS_debit":"0.0873109213483146067415730337078651685393258426961","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":"4.72461695607763023493360572012257405515832482122","retailer_PC_revenue_base":"4.75066292134831460674157303370786516853932584267","retailer_PC_credit_base":"4.15766292134831460674157303370786516853932584267","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":"0.0873109213483146067415730337078651685393258426961","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.566954034729315628192032686414708886618998978546"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.647817671092951991828396322778345250255362614910"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.566954034729315628192032686414708886618998978546"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.080863636363636363636363636363636363636363636364"},"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-PHARMA","A-V6-PRICES"],"source_ids":["V5-S010","V6-P017","V6-S-CMED","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PHARMA-CREDIT","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","The pharmacy listing was out of stock; its advertised price is retained only as a dated reference."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-P001","product_id":"BR-P001","tax_profile_id":"P01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"5.11059378468368479467258601553829078801331853492","reference_price_brl":"5.93","savings_vs_reference_brl":"0.81940621531631520532741398446170921198668146508","fixed_residual_brl":"4.66335199999999999999999999999999999999999999997","modeled_net_tax_total_brl":"0.447241784683684794672586015538290788013318534957","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0","COFINS":"0.447241784683684794672586015538290788013318534957"},"modeled_tax_share_percent":"8.75126851255634256278171281390856406954282034770","display":{"price_brl":"5.11","fixed_residual_brl":"4.66","modeled_net_tax_total_brl":"0.45","modeled_tax_share_percent":"8.75","savings_vs_reference_brl":"0.82"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.099","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"4.07035199999999999999999999999999999999999999997","retailer_fixed_residual_brl":"0.5930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.2561363636363636363636363636363636363636363636","calibrated_to_price_brl":"5.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.51759378468368479467258601553829078801331853492","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"4.51759378468368479467258601553829078801331853492","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.447241784683684794672586015538290788013318534957","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"4.51759378468368479467258601553829078801331853492","retailer_PC_revenue_base":"5.11059378468368479467258601553829078801331853492","retailer_PC_credit_base":"4.51759378468368479467258601553829078801331853492","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":"0.447241784683684794672586015538290788013318534957","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":"-0.000000000000000000000000000000000000000000000007"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PHARMA","A-V6-PRICES"],"source_ids":["V5-S010","V6-P017","V6-S-CMED","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PHARMA-CREDIT","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","The pharmacy listing was out of stock; its advertised price is retained only as a dated reference."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-P001","product_id":"BR-P001","tax_profile_id":"P01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"4.75066292134831460674157303370786516853932584266","reference_price_brl":"5.93","savings_vs_reference_brl":"1.17933707865168539325842696629213483146067415734","fixed_residual_brl":"4.66335199999999999999999999999999999999999999997","modeled_net_tax_total_brl":"0.0873109213483146067415730337078651685393258426959","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.0873109213483146067415730337078651685393258426959","COFINS":"0"},"modeled_tax_share_percent":"1.83786816269284712482468443197755960729312762973","display":{"price_brl":"4.75","fixed_residual_brl":"4.66","modeled_net_tax_total_brl":"0.09","modeled_tax_share_percent":"1.84","savings_vs_reference_brl":"1.18"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.021","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"4.07035199999999999999999999999999999999999999997","retailer_fixed_residual_brl":"0.5930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.2561363636363636363636363636363636363636363636","calibrated_to_price_brl":"5.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.15766292134831460674157303370786516853932584266","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"4.15766292134831460674157303370786516853932584266","supplier_PIS_debit":"0.0873109213483146067415730337078651685393258426959","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":"4.15766292134831460674157303370786516853932584266","retailer_PC_revenue_base":"4.75066292134831460674157303370786516853932584266","retailer_PC_credit_base":"4.15766292134831460674157303370786516853932584266","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":"0.0873109213483146067415730337078651685393258426959","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":"-0.0000000000000000000000000000000000000000000000059"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PHARMA","A-V6-PRICES"],"source_ids":["V5-S010","V6-P017","V6-S-CMED","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PHARMA-CREDIT","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","The pharmacy listing was out of stock; its advertised price is retained only as a dated reference."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-P001","product_id":"BR-P001","tax_profile_id":"P01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"5.29926363636363636363636363636363636363636363632","reference_price_brl":"5.93","savings_vs_reference_brl":"0.63073636363636363636363636363636363636363636368","fixed_residual_brl":"4.66335199999999999999999999999999999999999999997","modeled_net_tax_total_brl":"0.635911636363636363636363636363636363636363636358","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.635911636363636363636363636363636363636363636358","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"12.0000000000000000000000000000000000000000000000","display":{"price_brl":"5.30","fixed_residual_brl":"4.66","modeled_net_tax_total_brl":"0.64","modeled_tax_share_percent":"12.00","savings_vs_reference_brl":"0.63"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"4.07035199999999999999999999999999999999999999997","retailer_fixed_residual_brl":"0.5930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.2561363636363636363636363636363636363636363636","calibrated_to_price_brl":"5.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.62539999999999999999999999999999999999999999996","supplier_own_ICMS":"0.555047999999999999999999999999999999999999999995","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"4.07035199999999999999999999999999999999999999996","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":"4.62539999999999999999999999999999999999999999996","retailer_PC_revenue_base":"4.66335199999999999999999999999999999999999999996","retailer_PC_credit_base":"4.07035199999999999999999999999999999999999999996","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":"0.555047999999999999999999999999999999999999999995"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.635911636363636363636363636363636363636363636358"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.555047999999999999999999999999999999999999999995"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.080863636363636363636363636363636363636363636363"},"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-PHARMA","A-V6-PRICES"],"source_ids":["V5-S010","V6-P017","V6-S-CMED","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PHARMA-CREDIT","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","The pharmacy listing was out of stock; its advertised price is retained only as a dated reference."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-P001","product_id":"BR-P001","tax_profile_id":"P01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"5.11059378468368479467258601553829078801331853492","reference_price_brl":"5.93","savings_vs_reference_brl":"0.81940621531631520532741398446170921198668146508","fixed_residual_brl":"4.66335199999999999999999999999999999999999999997","modeled_net_tax_total_brl":"0.447241784683684794672586015538290788013318534957","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0","COFINS":"0.447241784683684794672586015538290788013318534957"},"modeled_tax_share_percent":"8.75126851255634256278171281390856406954282034770","display":{"price_brl":"5.11","fixed_residual_brl":"4.66","modeled_net_tax_total_brl":"0.45","modeled_tax_share_percent":"8.75","savings_vs_reference_brl":"0.82"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.099","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"4.07035199999999999999999999999999999999999999997","retailer_fixed_residual_brl":"0.5930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.2561363636363636363636363636363636363636363636","calibrated_to_price_brl":"5.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.51759378468368479467258601553829078801331853492","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"4.51759378468368479467258601553829078801331853492","supplier_PIS_debit":"0.00000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.447241784683684794672586015538290788013318534957","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"4.51759378468368479467258601553829078801331853492","retailer_PC_revenue_base":"5.11059378468368479467258601553829078801331853492","retailer_PC_credit_base":"4.51759378468368479467258601553829078801331853492","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":"0.447241784683684794672586015538290788013318534957","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":"-0.000000000000000000000000000000000000000000000007"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PHARMA","A-V6-PRICES"],"source_ids":["V5-S010","V6-P017","V6-S-CMED","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PHARMA-CREDIT","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","The pharmacy listing was out of stock; its advertised price is retained only as a dated reference."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-P001","product_id":"BR-P001","tax_profile_id":"P01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"4.75066292134831460674157303370786516853932584266","reference_price_brl":"5.93","savings_vs_reference_brl":"1.17933707865168539325842696629213483146067415734","fixed_residual_brl":"4.66335199999999999999999999999999999999999999997","modeled_net_tax_total_brl":"0.0873109213483146067415730337078651685393258426959","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.0873109213483146067415730337078651685393258426959","COFINS":"0"},"modeled_tax_share_percent":"1.83786816269284712482468443197755960729312762973","display":{"price_brl":"4.75","fixed_residual_brl":"4.66","modeled_net_tax_total_brl":"0.09","modeled_tax_share_percent":"1.84","savings_vs_reference_brl":"1.18"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.021","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"4.07035199999999999999999999999999999999999999997","retailer_fixed_residual_brl":"0.5930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.2561363636363636363636363636363636363636363636","calibrated_to_price_brl":"5.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.15766292134831460674157303370786516853932584266","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"4.15766292134831460674157303370786516853932584266","supplier_PIS_debit":"0.0873109213483146067415730337078651685393258426959","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":"4.15766292134831460674157303370786516853932584266","retailer_PC_revenue_base":"4.75066292134831460674157303370786516853932584266","retailer_PC_credit_base":"4.15766292134831460674157303370786516853932584266","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":"0.0873109213483146067415730337078651685393258426959","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":"-0.0000000000000000000000000000000000000000000000059"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PHARMA","A-V6-PRICES"],"source_ids":["V5-S010","V6-P017","V6-S-CMED","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PHARMA-CREDIT","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","The pharmacy listing was out of stock; its advertised price is retained only as a dated reference."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-P001","product_id":"BR-P001","tax_profile_id":"P01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"5.29926363636363636363636363636363636363636363632","reference_price_brl":"5.93","savings_vs_reference_brl":"0.63073636363636363636363636363636363636363636368","fixed_residual_brl":"4.66335199999999999999999999999999999999999999997","modeled_net_tax_total_brl":"0.635911636363636363636363636363636363636363636358","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0.635911636363636363636363636363636363636363636358","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"12.0000000000000000000000000000000000000000000000","display":{"price_brl":"5.30","fixed_residual_brl":"4.66","modeled_net_tax_total_brl":"0.64","modeled_tax_share_percent":"12.00","savings_vs_reference_brl":"0.63"},"effective_rates":{"ICMS":"0.12","ICMS_OWN":"0.12","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"4.07035199999999999999999999999999999999999999997","retailer_fixed_residual_brl":"0.5930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.2561363636363636363636363636363636363636363636","calibrated_to_price_brl":"5.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.62539999999999999999999999999999999999999999996","supplier_own_ICMS":"0.555047999999999999999999999999999999999999999995","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"4.07035199999999999999999999999999999999999999996","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":"4.62539999999999999999999999999999999999999999996","retailer_PC_revenue_base":"4.66335199999999999999999999999999999999999999996","retailer_PC_credit_base":"4.07035199999999999999999999999999999999999999996","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":"0.555047999999999999999999999999999999999999999995"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.635911636363636363636363636363636363636363636358"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.555047999999999999999999999999999999999999999995"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000000000000","ICMS":"0.080863636363636363636363636363636363636363636363"},"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-PHARMA","A-V6-PRICES"],"source_ids":["V5-S010","V6-P017","V6-S-CMED","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PHARMA-CREDIT","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","The pharmacy listing was out of stock; its advertised price is retained only as a dated reference."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-P001","product_id":"BR-P001","tax_profile_id":"P01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"4.66335199999999999999999999999999999999999999996","reference_price_brl":"5.93","savings_vs_reference_brl":"1.26664800000000000000000000000000000000000000004","fixed_residual_brl":"4.66335199999999999999999999999999999999999999997","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":"4.66","fixed_residual_brl":"4.66","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"1.27"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"4.07035199999999999999999999999999999999999999997","retailer_fixed_residual_brl":"0.5930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.2561363636363636363636363636363636363636363636","calibrated_to_price_brl":"5.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.07035199999999999999999999999999999999999999996","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"4.07035199999999999999999999999999999999999999996","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":"4.07035199999999999999999999999999999999999999996","retailer_PC_revenue_base":"4.66335199999999999999999999999999999999999999996","retailer_PC_credit_base":"4.07035199999999999999999999999999999999999999996","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-PHARMA","A-V6-PRICES"],"source_ids":["V5-S010","V6-P017","V6-S-CMED","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PHARMA-CREDIT","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","The pharmacy listing was out of stock; its advertised price is retained only as a dated reference."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-P001","product_id":"BR-P001","tax_profile_id":"P01","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"4.66335199999999999999999999999999999999999999996","reference_price_brl":"5.93","savings_vs_reference_brl":"1.26664800000000000000000000000000000000000000004","fixed_residual_brl":"4.66335199999999999999999999999999999999999999997","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":"4.66","fixed_residual_brl":"4.66","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"1.27"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0","ICMS_SUPPLIER_PRESUMED_CREDIT":"0","FECOEP":"0","IPI_IMPORT":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"4.07035199999999999999999999999999999999999999997","retailer_fixed_residual_brl":"0.5930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"5.2561363636363636363636363636363636363636363636","calibrated_to_price_brl":"5.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"4.07035199999999999999999999999999999999999999996","supplier_own_ICMS":"0.00000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.00000000000000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000000000000","supplier_PC_base":"4.07035199999999999999999999999999999999999999996","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":"4.07035199999999999999999999999999999999999999996","retailer_PC_revenue_base":"4.66335199999999999999999999999999999999999999996","retailer_PC_credit_base":"4.07035199999999999999999999999999999999999999996","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-PHARMA","A-V6-PRICES"],"source_ids":["V5-S010","V6-P017","V6-S-CMED","V6-S-COLD-LAW","V6-S-FOOD-PC","V6-S-MILK","V6-S-PHARMA","V6-S-PHARMA-CREDIT","V6-S-SP-RATES","V6-S-ST-JAN","V6-S-ST-SCOPE","V6-S-TIPI"],"warnings":["Educational representative supply chain, not the tax bill on a particular purchase.","The fixed residual can contain unmodeled upstream taxes and expenses; it is not a wholly tax-free production cost.","The saved price is a dated retail reference, not a live checkout or availability guarantee.","The pharmacy listing was out of stock; its advertised price is retained only as a dated reference."]}]}