{"scenario":{"scenario_id":"EDU-BR-P002","product_id":"BR-P002","tax_profile_id":"P02","ncm":"3004.90.29","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":"22.93","price_source_id":"V6-P018","price_date":"2026-09-14","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"customs_fraction":"0","rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0.021","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-SP-ICMS-18","ICMS_OWN":"R-SP-ICMS-18","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":["S012","V5-S010","V6-P018","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."],"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":"14.5284480000000000000000000000000000000000000000","retailer_fixed_residual_brl":"2.2930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"20.1336585365853658536585365853658536585365853658","calibrated_to_price_brl":"22.93","calibration_status":"derived_representative_not_observed_invoices"}},"baseline":{"engine_version":"0.6.0","scenario_id":"EDU-BR-P002","product_id":"BR-P002","tax_profile_id":"P02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"22.93000000000000000000000000000000000000000000","reference_price_brl":"22.93","savings_vs_reference_brl":"0.00000000000000000000000000000000000000000000","fixed_residual_brl":"16.8214480000000000000000000000000000000000000000","modeled_net_tax_total_brl":"6.10855200000000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"4.12740000000000000000000000000000000000000000000","PIS":"0.346701600000000000000000000000000000000000000000","COFINS":"1.63445040000000000000000000000000000000000000000"},"modeled_tax_share_percent":"26.6400","display":{"price_brl":"22.93","fixed_residual_brl":"16.82","modeled_net_tax_total_brl":"6.11","modeled_tax_share_percent":"26.64","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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":"14.5284480000000000000000000000000000000000000000","retailer_fixed_residual_brl":"2.2930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"20.1336585365853658536585365853658536585365853658","calibrated_to_price_brl":"22.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"20.1336585365853658536585365853658536585365853658","supplier_own_ICMS":"3.62405853658536585365853658536585365853658536584","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"16.5096000000000000000000000000000000000000000000","supplier_PIS_debit":"0.346701600000000000000000000000000000000000000000","supplier_COFINS_debit":"1.63445040000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"20.1336585365853658536585365853658536585365853658","retailer_PC_revenue_base":"18.8026000000000000000000000000000000000000000000","retailer_PC_credit_base":"16.5096000000000000000000000000000000000000000000","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":"0.346701600000000000000000000000000000000000000000","COFINS":"1.63445040000000000000000000000000000000000000000","ICMS":"3.62405853658536585365853658536585365853658536584"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"4.1274000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.62405853658536585365853658536585365853658536584"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.50334146341463414634146341463414634146341463416"},"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-PHARMA","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P018","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."]},"toggle_cases":[{"engine_version":"0.6.0","scenario_id":"EDU-BR-P002","product_id":"BR-P002","tax_profile_id":"P02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"22.93000000000000000000000000000000000000000000","reference_price_brl":"22.93","savings_vs_reference_brl":"0.00000000000000000000000000000000000000000000","fixed_residual_brl":"16.8214480000000000000000000000000000000000000000","modeled_net_tax_total_brl":"6.10855200000000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"4.12740000000000000000000000000000000000000000000","PIS":"0.346701600000000000000000000000000000000000000000","COFINS":"1.63445040000000000000000000000000000000000000000"},"modeled_tax_share_percent":"26.6400","display":{"price_brl":"22.93","fixed_residual_brl":"16.82","modeled_net_tax_total_brl":"6.11","modeled_tax_share_percent":"26.64","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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":"14.5284480000000000000000000000000000000000000000","retailer_fixed_residual_brl":"2.2930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"20.1336585365853658536585365853658536585365853658","calibrated_to_price_brl":"22.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"20.1336585365853658536585365853658536585365853658","supplier_own_ICMS":"3.62405853658536585365853658536585365853658536584","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"16.5096000000000000000000000000000000000000000000","supplier_PIS_debit":"0.346701600000000000000000000000000000000000000000","supplier_COFINS_debit":"1.63445040000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"20.1336585365853658536585365853658536585365853658","retailer_PC_revenue_base":"18.8026000000000000000000000000000000000000000000","retailer_PC_credit_base":"16.5096000000000000000000000000000000000000000000","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":"0.346701600000000000000000000000000000000000000000","COFINS":"1.63445040000000000000000000000000000000000000000","ICMS":"3.62405853658536585365853658536585365853658536584"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"4.1274000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.62405853658536585365853658536585365853658536584"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.50334146341463414634146341463414634146341463416"},"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-PHARMA","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P018","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."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-P002","product_id":"BR-P002","tax_profile_id":"P02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"22.93000000000000000000000000000000000000000000","reference_price_brl":"22.93","savings_vs_reference_brl":"0.00000000000000000000000000000000000000000000","fixed_residual_brl":"16.8214480000000000000000000000000000000000000000","modeled_net_tax_total_brl":"6.10855200000000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"4.12740000000000000000000000000000000000000000000","PIS":"0.346701600000000000000000000000000000000000000000","COFINS":"1.63445040000000000000000000000000000000000000000"},"modeled_tax_share_percent":"26.6400","display":{"price_brl":"22.93","fixed_residual_brl":"16.82","modeled_net_tax_total_brl":"6.11","modeled_tax_share_percent":"26.64","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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":"14.5284480000000000000000000000000000000000000000","retailer_fixed_residual_brl":"2.2930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"20.1336585365853658536585365853658536585365853658","calibrated_to_price_brl":"22.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"20.1336585365853658536585365853658536585365853658","supplier_own_ICMS":"3.62405853658536585365853658536585365853658536584","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"16.5096000000000000000000000000000000000000000000","supplier_PIS_debit":"0.346701600000000000000000000000000000000000000000","supplier_COFINS_debit":"1.63445040000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"20.1336585365853658536585365853658536585365853658","retailer_PC_revenue_base":"18.8026000000000000000000000000000000000000000000","retailer_PC_credit_base":"16.5096000000000000000000000000000000000000000000","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":"0.346701600000000000000000000000000000000000000000","COFINS":"1.63445040000000000000000000000000000000000000000","ICMS":"3.62405853658536585365853658536585365853658536584"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"4.1274000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.62405853658536585365853658536585365853658536584"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.50334146341463414634146341463414634146341463416"},"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-PHARMA","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P018","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."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-P002","product_id":"BR-P002","tax_profile_id":"P02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"18.8026000000000000000000000000000000000000000000","reference_price_brl":"22.93","savings_vs_reference_brl":"4.1274000000000000000000000000000000000000000000","fixed_residual_brl":"16.8214480000000000000000000000000000000000000000","modeled_net_tax_total_brl":"1.98115200000000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.346701600000000000000000000000000000000000000000","COFINS":"1.63445040000000000000000000000000000000000000000"},"modeled_tax_share_percent":"10.5365853658536585365853658536585365853658536585","display":{"price_brl":"18.80","fixed_residual_brl":"16.82","modeled_net_tax_total_brl":"1.98","modeled_tax_share_percent":"10.54","savings_vs_reference_brl":"4.13"},"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":"14.5284480000000000000000000000000000000000000000","retailer_fixed_residual_brl":"2.2930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"20.1336585365853658536585365853658536585365853658","calibrated_to_price_brl":"22.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"16.5096000000000000000000000000000000000000000000","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"16.5096000000000000000000000000000000000000000000","supplier_PIS_debit":"0.346701600000000000000000000000000000000000000000","supplier_COFINS_debit":"1.63445040000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"16.5096000000000000000000000000000000000000000000","retailer_PC_revenue_base":"18.8026000000000000000000000000000000000000000000","retailer_PC_credit_base":"16.5096000000000000000000000000000000000000000000","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":"0.346701600000000000000000000000000000000000000000","COFINS":"1.63445040000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000000000000000"},"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":["S012","V5-S010","V6-P018","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."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-P002","product_id":"BR-P002","tax_profile_id":"P02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"22.4607360385479548469180585257572886494680707073","reference_price_brl":"22.93","savings_vs_reference_brl":"0.4692639614520451530819414742427113505319292927","fixed_residual_brl":"16.8214480000000000000000000000000000000000000000","modeled_net_tax_total_brl":"5.63928803854795484691805852575728864946807070733","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"4.04293248693863187244525053463631195690425272731","PIS":"0","COFINS":"1.59635555160932297447280799112097669256381798002"},"modeled_tax_share_percent":"25.1073162912809175072543871770070471189719497029","display":{"price_brl":"22.46","fixed_residual_brl":"16.82","modeled_net_tax_total_brl":"5.64","modeled_tax_share_percent":"25.11","savings_vs_reference_brl":"0.47"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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":"14.5284480000000000000000000000000000000000000000","retailer_fixed_residual_brl":"2.2930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"20.1336585365853658536585365853658536585365853658","calibrated_to_price_brl":"22.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"19.6643945751333207005765951111231423080046560732","supplier_own_ICMS":"3.53959102352399772610378712000216561544083809318","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"16.1248035516093229744728079911209766925638179800","supplier_PIS_debit":"0.0000000000000000000000000000000000000000000000","supplier_COFINS_debit":"1.59635555160932297447280799112097669256381798002","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"19.6643945751333207005765951111231423080046560732","retailer_PC_revenue_base":"18.4178035516093229744728079911209766925638179800","retailer_PC_credit_base":"16.1248035516093229744728079911209766925638179800","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"1.59635555160932297447280799112097669256381798002","ICMS":"3.53959102352399772610378712000216561544083809318"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"4.04293248693863187244525053463631195690425272731"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.53959102352399772610378712000216561544083809318"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.50334146341463414634146341463414634146341463413"},"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":["S012","V5-S010","V6-P018","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."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-P002","product_id":"BR-P002","tax_profile_id":"P02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"20.8940120580981090709783502329405316525075363113","reference_price_brl":"22.93","savings_vs_reference_brl":"2.0359879419018909290216497670594683474924636887","fixed_residual_brl":"16.8214480000000000000000000000000000000000000000","modeled_net_tax_total_brl":"4.07256405809810907097835023294053165250753631131","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"3.76092217045765963277610304192929569745135653603","PIS":"0.311641887640449438202247191011235955056179775281","COFINS":"0"},"modeled_tax_share_percent":"19.4915368421052631578947368421052631578947368421","display":{"price_brl":"20.89","fixed_residual_brl":"16.82","modeled_net_tax_total_brl":"4.07","modeled_tax_share_percent":"19.49","savings_vs_reference_brl":"2.04"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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":"14.5284480000000000000000000000000000000000000000","retailer_fixed_residual_brl":"2.2930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"20.1336585365853658536585365853658536585365853658","calibrated_to_price_brl":"22.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"18.0976705946834749246368868183063853110441216772","supplier_own_ICMS":"3.25758070704302548643463962729514935598794190190","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"14.8400898876404494382022471910112359550561797753","supplier_PIS_debit":"0.311641887640449438202247191011235955056179775281","supplier_COFINS_debit":"0.0000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"18.0976705946834749246368868183063853110441216772","retailer_PC_revenue_base":"17.1330898876404494382022471910112359550561797753","retailer_PC_credit_base":"14.8400898876404494382022471910112359550561797753","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":"0.311641887640449438202247191011235955056179775281","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.25758070704302548643463962729514935598794190190"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.76092217045765963277610304192929569745135653603"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.25758070704302548643463962729514935598794190190"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.50334146341463414634146341463414634146341463413"},"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":["S012","V5-S010","V6-P018","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."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-P002","product_id":"BR-P002","tax_profile_id":"P02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"18.8026000000000000000000000000000000000000000000","reference_price_brl":"22.93","savings_vs_reference_brl":"4.1274000000000000000000000000000000000000000000","fixed_residual_brl":"16.8214480000000000000000000000000000000000000000","modeled_net_tax_total_brl":"1.98115200000000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.346701600000000000000000000000000000000000000000","COFINS":"1.63445040000000000000000000000000000000000000000"},"modeled_tax_share_percent":"10.5365853658536585365853658536585365853658536585","display":{"price_brl":"18.80","fixed_residual_brl":"16.82","modeled_net_tax_total_brl":"1.98","modeled_tax_share_percent":"10.54","savings_vs_reference_brl":"4.13"},"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":"14.5284480000000000000000000000000000000000000000","retailer_fixed_residual_brl":"2.2930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"20.1336585365853658536585365853658536585365853658","calibrated_to_price_brl":"22.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"16.5096000000000000000000000000000000000000000000","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"16.5096000000000000000000000000000000000000000000","supplier_PIS_debit":"0.346701600000000000000000000000000000000000000000","supplier_COFINS_debit":"1.63445040000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"16.5096000000000000000000000000000000000000000000","retailer_PC_revenue_base":"18.8026000000000000000000000000000000000000000000","retailer_PC_credit_base":"16.5096000000000000000000000000000000000000000000","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":"0.346701600000000000000000000000000000000000000000","COFINS":"1.63445040000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000000000000000"},"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":["S012","V5-S010","V6-P018","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."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-P002","product_id":"BR-P002","tax_profile_id":"P02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"22.4607360385479548469180585257572886494680707073","reference_price_brl":"22.93","savings_vs_reference_brl":"0.4692639614520451530819414742427113505319292927","fixed_residual_brl":"16.8214480000000000000000000000000000000000000000","modeled_net_tax_total_brl":"5.63928803854795484691805852575728864946807070733","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"4.04293248693863187244525053463631195690425272731","PIS":"0","COFINS":"1.59635555160932297447280799112097669256381798002"},"modeled_tax_share_percent":"25.1073162912809175072543871770070471189719497029","display":{"price_brl":"22.46","fixed_residual_brl":"16.82","modeled_net_tax_total_brl":"5.64","modeled_tax_share_percent":"25.11","savings_vs_reference_brl":"0.47"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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":"14.5284480000000000000000000000000000000000000000","retailer_fixed_residual_brl":"2.2930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"20.1336585365853658536585365853658536585365853658","calibrated_to_price_brl":"22.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"19.6643945751333207005765951111231423080046560732","supplier_own_ICMS":"3.53959102352399772610378712000216561544083809318","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"16.1248035516093229744728079911209766925638179800","supplier_PIS_debit":"0.0000000000000000000000000000000000000000000000","supplier_COFINS_debit":"1.59635555160932297447280799112097669256381798002","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"19.6643945751333207005765951111231423080046560732","retailer_PC_revenue_base":"18.4178035516093229744728079911209766925638179800","retailer_PC_credit_base":"16.1248035516093229744728079911209766925638179800","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"1.59635555160932297447280799112097669256381798002","ICMS":"3.53959102352399772610378712000216561544083809318"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"4.04293248693863187244525053463631195690425272731"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.53959102352399772610378712000216561544083809318"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.50334146341463414634146341463414634146341463413"},"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":["S012","V5-S010","V6-P018","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."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-P002","product_id":"BR-P002","tax_profile_id":"P02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"20.8940120580981090709783502329405316525075363113","reference_price_brl":"22.93","savings_vs_reference_brl":"2.0359879419018909290216497670594683474924636887","fixed_residual_brl":"16.8214480000000000000000000000000000000000000000","modeled_net_tax_total_brl":"4.07256405809810907097835023294053165250753631131","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"3.76092217045765963277610304192929569745135653603","PIS":"0.311641887640449438202247191011235955056179775281","COFINS":"0"},"modeled_tax_share_percent":"19.4915368421052631578947368421052631578947368421","display":{"price_brl":"20.89","fixed_residual_brl":"16.82","modeled_net_tax_total_brl":"4.07","modeled_tax_share_percent":"19.49","savings_vs_reference_brl":"2.04"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","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":"14.5284480000000000000000000000000000000000000000","retailer_fixed_residual_brl":"2.2930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"20.1336585365853658536585365853658536585365853658","calibrated_to_price_brl":"22.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"18.0976705946834749246368868183063853110441216772","supplier_own_ICMS":"3.25758070704302548643463962729514935598794190190","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"14.8400898876404494382022471910112359550561797753","supplier_PIS_debit":"0.311641887640449438202247191011235955056179775281","supplier_COFINS_debit":"0.0000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"18.0976705946834749246368868183063853110441216772","retailer_PC_revenue_base":"17.1330898876404494382022471910112359550561797753","retailer_PC_credit_base":"14.8400898876404494382022471910112359550561797753","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":"0.311641887640449438202247191011235955056179775281","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.25758070704302548643463962729514935598794190190"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.76092217045765963277610304192929569745135653603"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.25758070704302548643463962729514935598794190190"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.50334146341463414634146341463414634146341463413"},"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":["S012","V5-S010","V6-P018","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."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-P002","product_id":"BR-P002","tax_profile_id":"P02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"18.4178035516093229744728079911209766925638179800","reference_price_brl":"22.93","savings_vs_reference_brl":"4.5121964483906770255271920088790233074361820200","fixed_residual_brl":"16.8214480000000000000000000000000000000000000000","modeled_net_tax_total_brl":"1.59635555160932297447280799112097669256381798002","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0","COFINS":"1.59635555160932297447280799112097669256381798002"},"modeled_tax_share_percent":"8.66745889180599696006632582561835014508774354014","display":{"price_brl":"18.42","fixed_residual_brl":"16.82","modeled_net_tax_total_brl":"1.60","modeled_tax_share_percent":"8.67","savings_vs_reference_brl":"4.51"},"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":"14.5284480000000000000000000000000000000000000000","retailer_fixed_residual_brl":"2.2930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"20.1336585365853658536585365853658536585365853658","calibrated_to_price_brl":"22.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"16.1248035516093229744728079911209766925638179800","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"16.1248035516093229744728079911209766925638179800","supplier_PIS_debit":"0.0000000000000000000000000000000000000000000000","supplier_COFINS_debit":"1.59635555160932297447280799112097669256381798002","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"16.1248035516093229744728079911209766925638179800","retailer_PC_revenue_base":"18.4178035516093229744728079911209766925638179800","retailer_PC_credit_base":"16.1248035516093229744728079911209766925638179800","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"1.59635555160932297447280799112097669256381798002","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PHARMA","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P018","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."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-P002","product_id":"BR-P002","tax_profile_id":"P02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"17.1330898876404494382022471910112359550561797752","reference_price_brl":"22.93","savings_vs_reference_brl":"5.7969101123595505617977528089887640449438202248","fixed_residual_brl":"16.8214480000000000000000000000000000000000000000","modeled_net_tax_total_brl":"0.311641887640449438202247191011235955056179775279","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.311641887640449438202247191011235955056179775279","COFINS":"0"},"modeled_tax_share_percent":"1.81894736842105263157894736842105263157894736842","display":{"price_brl":"17.13","fixed_residual_brl":"16.82","modeled_net_tax_total_brl":"0.31","modeled_tax_share_percent":"1.82","savings_vs_reference_brl":"5.80"},"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":"14.5284480000000000000000000000000000000000000000","retailer_fixed_residual_brl":"2.2930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"20.1336585365853658536585365853658536585365853658","calibrated_to_price_brl":"22.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"14.8400898876404494382022471910112359550561797752","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"14.8400898876404494382022471910112359550561797752","supplier_PIS_debit":"0.311641887640449438202247191011235955056179775279","supplier_COFINS_debit":"0.0000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"14.8400898876404494382022471910112359550561797752","retailer_PC_revenue_base":"17.1330898876404494382022471910112359550561797752","retailer_PC_credit_base":"14.8400898876404494382022471910112359550561797752","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":"0.311641887640449438202247191011235955056179775279","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"price_reconciliation_error":"-0.000000000000000000000000000000000000000000000079"},"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":["S012","V5-S010","V6-P018","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."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-P002","product_id":"BR-P002","tax_profile_id":"P02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"20.5139609756097560975609756097560975609756097560","reference_price_brl":"22.93","savings_vs_reference_brl":"2.4160390243902439024390243902439024390243902440","fixed_residual_brl":"16.8214480000000000000000000000000000000000000000","modeled_net_tax_total_brl":"3.69251297560975609756097560975609756097560975608","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"3.69251297560975609756097560975609756097560975608","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"18.00","display":{"price_brl":"20.51","fixed_residual_brl":"16.82","modeled_net_tax_total_brl":"3.69","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"2.42"},"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":"14.5284480000000000000000000000000000000000000000","retailer_fixed_residual_brl":"2.2930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"20.1336585365853658536585365853658536585365853658","calibrated_to_price_brl":"22.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"17.7176195121951219512195121951219512195121951218","supplier_own_ICMS":"3.18917151219512195121951219512195121951219512192","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"14.5284479999999999999999999999999999999999999999","supplier_PIS_debit":"0.0000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"17.7176195121951219512195121951219512195121951218","retailer_PC_revenue_base":"16.8214479999999999999999999999999999999999999999","retailer_PC_credit_base":"14.5284479999999999999999999999999999999999999999","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.18917151219512195121951219512195121951219512192"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.69251297560975609756097560975609756097560975608"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.18917151219512195121951219512195121951219512192"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.50334146341463414634146341463414634146341463416"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000008"},"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":["S012","V5-S010","V6-P018","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."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-P002","product_id":"BR-P002","tax_profile_id":"P02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"18.4178035516093229744728079911209766925638179800","reference_price_brl":"22.93","savings_vs_reference_brl":"4.5121964483906770255271920088790233074361820200","fixed_residual_brl":"16.8214480000000000000000000000000000000000000000","modeled_net_tax_total_brl":"1.59635555160932297447280799112097669256381798002","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0","COFINS":"1.59635555160932297447280799112097669256381798002"},"modeled_tax_share_percent":"8.66745889180599696006632582561835014508774354014","display":{"price_brl":"18.42","fixed_residual_brl":"16.82","modeled_net_tax_total_brl":"1.60","modeled_tax_share_percent":"8.67","savings_vs_reference_brl":"4.51"},"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":"14.5284480000000000000000000000000000000000000000","retailer_fixed_residual_brl":"2.2930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"20.1336585365853658536585365853658536585365853658","calibrated_to_price_brl":"22.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"16.1248035516093229744728079911209766925638179800","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"16.1248035516093229744728079911209766925638179800","supplier_PIS_debit":"0.0000000000000000000000000000000000000000000000","supplier_COFINS_debit":"1.59635555160932297447280799112097669256381798002","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"16.1248035516093229744728079911209766925638179800","retailer_PC_revenue_base":"18.4178035516093229744728079911209766925638179800","retailer_PC_credit_base":"16.1248035516093229744728079911209766925638179800","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"1.59635555160932297447280799112097669256381798002","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-V6-CHAIN","A-V6-MARGIN","A-V6-PHARMA","A-V6-PRICES"],"source_ids":["S012","V5-S010","V6-P018","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."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-P002","product_id":"BR-P002","tax_profile_id":"P02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"17.1330898876404494382022471910112359550561797752","reference_price_brl":"22.93","savings_vs_reference_brl":"5.7969101123595505617977528089887640449438202248","fixed_residual_brl":"16.8214480000000000000000000000000000000000000000","modeled_net_tax_total_brl":"0.311641887640449438202247191011235955056179775279","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.311641887640449438202247191011235955056179775279","COFINS":"0"},"modeled_tax_share_percent":"1.81894736842105263157894736842105263157894736842","display":{"price_brl":"17.13","fixed_residual_brl":"16.82","modeled_net_tax_total_brl":"0.31","modeled_tax_share_percent":"1.82","savings_vs_reference_brl":"5.80"},"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":"14.5284480000000000000000000000000000000000000000","retailer_fixed_residual_brl":"2.2930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"20.1336585365853658536585365853658536585365853658","calibrated_to_price_brl":"22.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"14.8400898876404494382022471910112359550561797752","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"14.8400898876404494382022471910112359550561797752","supplier_PIS_debit":"0.311641887640449438202247191011235955056179775279","supplier_COFINS_debit":"0.0000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"14.8400898876404494382022471910112359550561797752","retailer_PC_revenue_base":"17.1330898876404494382022471910112359550561797752","retailer_PC_credit_base":"14.8400898876404494382022471910112359550561797752","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":"0.311641887640449438202247191011235955056179775279","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"price_reconciliation_error":"-0.000000000000000000000000000000000000000000000079"},"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":["S012","V5-S010","V6-P018","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."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-P002","product_id":"BR-P002","tax_profile_id":"P02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"20.5139609756097560975609756097560975609756097560","reference_price_brl":"22.93","savings_vs_reference_brl":"2.4160390243902439024390243902439024390243902440","fixed_residual_brl":"16.8214480000000000000000000000000000000000000000","modeled_net_tax_total_brl":"3.69251297560975609756097560975609756097560975608","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"3.69251297560975609756097560975609756097560975608","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"18.00","display":{"price_brl":"20.51","fixed_residual_brl":"16.82","modeled_net_tax_total_brl":"3.69","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"2.42"},"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":"14.5284480000000000000000000000000000000000000000","retailer_fixed_residual_brl":"2.2930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"20.1336585365853658536585365853658536585365853658","calibrated_to_price_brl":"22.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"17.7176195121951219512195121951219512195121951218","supplier_own_ICMS":"3.18917151219512195121951219512195121951219512192","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"14.5284479999999999999999999999999999999999999999","supplier_PIS_debit":"0.0000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"17.7176195121951219512195121951219512195121951218","retailer_PC_revenue_base":"16.8214479999999999999999999999999999999999999999","retailer_PC_credit_base":"14.5284479999999999999999999999999999999999999999","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.18917151219512195121951219512195121951219512192"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.69251297560975609756097560975609756097560975608"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.18917151219512195121951219512195121951219512192"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.50334146341463414634146341463414634146341463416"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000008"},"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":["S012","V5-S010","V6-P018","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."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-P002","product_id":"BR-P002","tax_profile_id":"P02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"16.8214480000000000000000000000000000000000000000","reference_price_brl":"22.93","savings_vs_reference_brl":"6.1085520000000000000000000000000000000000000000","fixed_residual_brl":"16.8214480000000000000000000000000000000000000000","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":"16.82","fixed_residual_brl":"16.82","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"6.11"},"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":"14.5284480000000000000000000000000000000000000000","retailer_fixed_residual_brl":"2.2930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"20.1336585365853658536585365853658536585365853658","calibrated_to_price_brl":"22.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"14.5284480000000000000000000000000000000000000000","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"14.5284480000000000000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"14.5284480000000000000000000000000000000000000000","retailer_PC_revenue_base":"16.8214480000000000000000000000000000000000000000","retailer_PC_credit_base":"14.5284480000000000000000000000000000000000000000","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"price_reconciliation_error":"0.0000000000000000000000000000000000000000000000"},"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":["S012","V5-S010","V6-P018","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."]},{"engine_version":"0.6.0","scenario_id":"EDU-BR-P002","product_id":"BR-P002","tax_profile_id":"P02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"16.8214480000000000000000000000000000000000000000","reference_price_brl":"22.93","savings_vs_reference_brl":"6.1085520000000000000000000000000000000000000000","fixed_residual_brl":"16.8214480000000000000000000000000000000000000000","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":"16.82","fixed_residual_brl":"16.82","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"6.11"},"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":"14.5284480000000000000000000000000000000000000000","retailer_fixed_residual_brl":"2.2930","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"20.1336585365853658536585365853658536585365853658","calibrated_to_price_brl":"22.93","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"14.5284480000000000000000000000000000000000000000","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"14.5284480000000000000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000000000000","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"14.5284480000000000000000000000000000000000000000","retailer_PC_revenue_base":"16.8214480000000000000000000000000000000000000000","retailer_PC_credit_base":"14.5284480000000000000000000000000000000000000000","noncreditable_import_COFINS":"0","import_ICMS_base_before_grossup":"0","import_ICMS_gross_base":"0","import_payments":{"II":"0","IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"eligible_import_credits":{"IPI":"0","PIS":"0","COFINS":"0","ICMS":"0"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000000000000"},"price_reconciliation_error":"0.0000000000000000000000000000000000000000000000"},"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":["S012","V5-S010","V6-P018","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."]}]}