{"scenario":{"scenario_id":"EDU-BR-P003","product_id":"BR-P003","tax_profile_id":"P03","ncm":"3004.90.69","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":"22.29","price_source_id":"V6-P019","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-P019","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":"14.1229439999999999999999999999999999999999999999","retailer_fixed_residual_brl":"2.2290","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19.5717073170731707317073170731707317073170731706","calibrated_to_price_brl":"22.29","calibration_status":"derived_representative_not_observed_invoices"}},"baseline":{"engine_version":"0.6.0","scenario_id":"EDU-BR-P003","product_id":"BR-P003","tax_profile_id":"P03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"22.2899999999999999999999999999999999999999999999","reference_price_brl":"22.29","savings_vs_reference_brl":"0.0000000000000000000000000000000000000000000001","fixed_residual_brl":"16.3519439999999999999999999999999999999999999999","modeled_net_tax_total_brl":"5.93805599999999999999999999999999999999999999997","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"4.01219999999999999999999999999999999999999999998","PIS":"0.337024799999999999999999999999999999999999999998","COFINS":"1.58883119999999999999999999999999999999999999999"},"modeled_tax_share_percent":"26.6400000000000000000000000000000000000000000000","display":{"price_brl":"22.29","fixed_residual_brl":"16.35","modeled_net_tax_total_brl":"5.94","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":"14.1229439999999999999999999999999999999999999999","retailer_fixed_residual_brl":"2.2290","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19.5717073170731707317073170731707317073170731706","calibrated_to_price_brl":"22.29","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"19.5717073170731707317073170731707317073170731706","supplier_own_ICMS":"3.52290731707317073170731707317073170731707317071","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"16.0487999999999999999999999999999999999999999999","supplier_PIS_debit":"0.337024799999999999999999999999999999999999999998","supplier_COFINS_debit":"1.58883119999999999999999999999999999999999999999","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"19.5717073170731707317073170731707317073170731706","retailer_PC_revenue_base":"18.2777999999999999999999999999999999999999999999","retailer_PC_credit_base":"16.0487999999999999999999999999999999999999999999","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":"0.337024799999999999999999999999999999999999999998","COFINS":"1.58883119999999999999999999999999999999999999999","ICMS":"3.52290731707317073170731707317073170731707317071"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"4.01219999999999999999999999999999999999999999998"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.52290731707317073170731707317073170731707317071"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.48929268292682926829268292682926829268292682927"},"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-P019","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-P003","product_id":"BR-P003","tax_profile_id":"P03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"22.2899999999999999999999999999999999999999999999","reference_price_brl":"22.29","savings_vs_reference_brl":"0.0000000000000000000000000000000000000000000001","fixed_residual_brl":"16.3519439999999999999999999999999999999999999999","modeled_net_tax_total_brl":"5.93805599999999999999999999999999999999999999997","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"4.01219999999999999999999999999999999999999999998","PIS":"0.337024799999999999999999999999999999999999999998","COFINS":"1.58883119999999999999999999999999999999999999999"},"modeled_tax_share_percent":"26.6400000000000000000000000000000000000000000000","display":{"price_brl":"22.29","fixed_residual_brl":"16.35","modeled_net_tax_total_brl":"5.94","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":"14.1229439999999999999999999999999999999999999999","retailer_fixed_residual_brl":"2.2290","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19.5717073170731707317073170731707317073170731706","calibrated_to_price_brl":"22.29","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"19.5717073170731707317073170731707317073170731706","supplier_own_ICMS":"3.52290731707317073170731707317073170731707317071","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"16.0487999999999999999999999999999999999999999999","supplier_PIS_debit":"0.337024799999999999999999999999999999999999999998","supplier_COFINS_debit":"1.58883119999999999999999999999999999999999999999","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"19.5717073170731707317073170731707317073170731706","retailer_PC_revenue_base":"18.2777999999999999999999999999999999999999999999","retailer_PC_credit_base":"16.0487999999999999999999999999999999999999999999","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":"0.337024799999999999999999999999999999999999999998","COFINS":"1.58883119999999999999999999999999999999999999999","ICMS":"3.52290731707317073170731707317073170731707317071"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"4.01219999999999999999999999999999999999999999998"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.52290731707317073170731707317073170731707317071"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.48929268292682926829268292682926829268292682927"},"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-P019","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-P003","product_id":"BR-P003","tax_profile_id":"P03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"22.2899999999999999999999999999999999999999999999","reference_price_brl":"22.29","savings_vs_reference_brl":"0.0000000000000000000000000000000000000000000001","fixed_residual_brl":"16.3519439999999999999999999999999999999999999999","modeled_net_tax_total_brl":"5.93805599999999999999999999999999999999999999997","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"4.01219999999999999999999999999999999999999999998","PIS":"0.337024799999999999999999999999999999999999999998","COFINS":"1.58883119999999999999999999999999999999999999999"},"modeled_tax_share_percent":"26.6400000000000000000000000000000000000000000000","display":{"price_brl":"22.29","fixed_residual_brl":"16.35","modeled_net_tax_total_brl":"5.94","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":"14.1229439999999999999999999999999999999999999999","retailer_fixed_residual_brl":"2.2290","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19.5717073170731707317073170731707317073170731706","calibrated_to_price_brl":"22.29","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"19.5717073170731707317073170731707317073170731706","supplier_own_ICMS":"3.52290731707317073170731707317073170731707317071","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"16.0487999999999999999999999999999999999999999999","supplier_PIS_debit":"0.337024799999999999999999999999999999999999999998","supplier_COFINS_debit":"1.58883119999999999999999999999999999999999999999","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"19.5717073170731707317073170731707317073170731706","retailer_PC_revenue_base":"18.2777999999999999999999999999999999999999999999","retailer_PC_credit_base":"16.0487999999999999999999999999999999999999999999","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":"0.337024799999999999999999999999999999999999999998","COFINS":"1.58883119999999999999999999999999999999999999999","ICMS":"3.52290731707317073170731707317073170731707317071"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"4.01219999999999999999999999999999999999999999998"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.52290731707317073170731707317073170731707317071"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.48929268292682926829268292682926829268292682927"},"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-P019","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-P003","product_id":"BR-P003","tax_profile_id":"P03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"18.2777999999999999999999999999999999999999999998","reference_price_brl":"22.29","savings_vs_reference_brl":"4.0122000000000000000000000000000000000000000002","fixed_residual_brl":"16.3519439999999999999999999999999999999999999999","modeled_net_tax_total_brl":"1.92585599999999999999999999999999999999999999998","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.337024799999999999999999999999999999999999999996","COFINS":"1.58883119999999999999999999999999999999999999998"},"modeled_tax_share_percent":"10.5365853658536585365853658536585365853658536585","display":{"price_brl":"18.28","fixed_residual_brl":"16.35","modeled_net_tax_total_brl":"1.93","modeled_tax_share_percent":"10.54","savings_vs_reference_brl":"4.01"},"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":"14.1229439999999999999999999999999999999999999999","retailer_fixed_residual_brl":"2.2290","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19.5717073170731707317073170731707317073170731706","calibrated_to_price_brl":"22.29","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"16.0487999999999999999999999999999999999999999998","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"16.0487999999999999999999999999999999999999999998","supplier_PIS_debit":"0.337024799999999999999999999999999999999999999996","supplier_COFINS_debit":"1.58883119999999999999999999999999999999999999998","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"16.0487999999999999999999999999999999999999999998","retailer_PC_revenue_base":"18.2777999999999999999999999999999999999999999998","retailer_PC_credit_base":"16.0487999999999999999999999999999999999999999998","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":"0.337024799999999999999999999999999999999999999996","COFINS":"1.58883119999999999999999999999999999999999999998","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":"-0.00000000000000000000000000000000000000000000008"},"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-P019","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-P003","product_id":"BR-P003","tax_profile_id":"P03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"21.8338336807341436344441135865298719579870604474","reference_price_brl":"22.29","savings_vs_reference_brl":"0.4561663192658563655558864134701280420129395526","fixed_residual_brl":"16.3519439999999999999999999999999999999999999999","modeled_net_tax_total_brl":"5.48188968073414363444411358652987195798706044765","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"3.93009006253214585419994044557537695243767088053","PIS":"0","COFINS":"1.55179961820199778024417314095449500554938956712"},"modeled_tax_share_percent":"25.1073162912809175072543871770070471189719497029","display":{"price_brl":"21.83","fixed_residual_brl":"16.35","modeled_net_tax_total_brl":"5.48","modeled_tax_share_percent":"25.11","savings_vs_reference_brl":"0.46"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.099","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":"14.1229439999999999999999999999999999999999999999","retailer_fixed_residual_brl":"2.2290","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19.5717073170731707317073170731707317073170731706","calibrated_to_price_brl":"22.29","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"19.1155409978073143661514306597006036653041336182","supplier_own_ICMS":"3.44079737960531658590725751874610865975474405128","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"15.6747436182019977802441731409544950055493895669","supplier_PIS_debit":"0.0000000000000000000000000000000000000000000000","supplier_COFINS_debit":"1.55179961820199778024417314095449500554938956712","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"19.1155409978073143661514306597006036653041336182","retailer_PC_revenue_base":"17.9037436182019977802441731409544950055493895669","retailer_PC_credit_base":"15.6747436182019977802441731409544950055493895669","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":"1.55179961820199778024417314095449500554938956712","ICMS":"3.44079737960531658590725751874610865975474405128"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.93009006253214585419994044557537695243767088053"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.44079737960531658590725751874610865975474405128"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.48929268292682926829268292682926829268292682925"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000015"},"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-P019","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-P003","product_id":"BR-P003","tax_profile_id":"P03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"20.3108385859139490271307207454097012880241161961","reference_price_brl":"22.29","savings_vs_reference_brl":"1.9791614140860509728692792545902987119758838039","fixed_residual_brl":"16.3519439999999999999999999999999999999999999999","modeled_net_tax_total_brl":"3.95889458591394902713072074540970128802411619620","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"3.65595094546451082488352973417374623184434091530","PIS":"0.302943640449438202247191011235955056179775280897","COFINS":"0"},"modeled_tax_share_percent":"19.4915368421052631578947368421052631578947368421","display":{"price_brl":"20.31","fixed_residual_brl":"16.35","modeled_net_tax_total_brl":"3.96","modeled_tax_share_percent":"19.49","savings_vs_reference_brl":"1.98"},"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":"14.1229439999999999999999999999999999999999999999","retailer_fixed_residual_brl":"2.2290","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19.5717073170731707317073170731707317073170731706","calibrated_to_price_brl":"22.29","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"17.5925459029871197588380378185804329953411893668","supplier_own_ICMS":"3.16665826253768155659084680734447793916141408602","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"14.4258876404494382022471910112359550561797752808","supplier_PIS_debit":"0.302943640449438202247191011235955056179775280897","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":"17.5925459029871197588380378185804329953411893668","retailer_PC_revenue_base":"16.6548876404494382022471910112359550561797752808","retailer_PC_credit_base":"14.4258876404494382022471910112359550561797752808","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":"0.302943640449438202247191011235955056179775280897","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.16665826253768155659084680734447793916141408602"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.65595094546451082488352973417374623184434091530"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.16665826253768155659084680734447793916141408602"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.48929268292682926829268292682926829268292682928"},"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-P019","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-P003","product_id":"BR-P003","tax_profile_id":"P03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"18.2777999999999999999999999999999999999999999998","reference_price_brl":"22.29","savings_vs_reference_brl":"4.0122000000000000000000000000000000000000000002","fixed_residual_brl":"16.3519439999999999999999999999999999999999999999","modeled_net_tax_total_brl":"1.92585599999999999999999999999999999999999999998","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.337024799999999999999999999999999999999999999996","COFINS":"1.58883119999999999999999999999999999999999999998"},"modeled_tax_share_percent":"10.5365853658536585365853658536585365853658536585","display":{"price_brl":"18.28","fixed_residual_brl":"16.35","modeled_net_tax_total_brl":"1.93","modeled_tax_share_percent":"10.54","savings_vs_reference_brl":"4.01"},"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":"14.1229439999999999999999999999999999999999999999","retailer_fixed_residual_brl":"2.2290","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19.5717073170731707317073170731707317073170731706","calibrated_to_price_brl":"22.29","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"16.0487999999999999999999999999999999999999999998","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"16.0487999999999999999999999999999999999999999998","supplier_PIS_debit":"0.337024799999999999999999999999999999999999999996","supplier_COFINS_debit":"1.58883119999999999999999999999999999999999999998","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"16.0487999999999999999999999999999999999999999998","retailer_PC_revenue_base":"18.2777999999999999999999999999999999999999999998","retailer_PC_credit_base":"16.0487999999999999999999999999999999999999999998","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":"0.337024799999999999999999999999999999999999999996","COFINS":"1.58883119999999999999999999999999999999999999998","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":"-0.00000000000000000000000000000000000000000000008"},"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-P019","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-P003","product_id":"BR-P003","tax_profile_id":"P03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"21.8338336807341436344441135865298719579870604474","reference_price_brl":"22.29","savings_vs_reference_brl":"0.4561663192658563655558864134701280420129395526","fixed_residual_brl":"16.3519439999999999999999999999999999999999999999","modeled_net_tax_total_brl":"5.48188968073414363444411358652987195798706044765","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"3.93009006253214585419994044557537695243767088053","PIS":"0","COFINS":"1.55179961820199778024417314095449500554938956712"},"modeled_tax_share_percent":"25.1073162912809175072543871770070471189719497029","display":{"price_brl":"21.83","fixed_residual_brl":"16.35","modeled_net_tax_total_brl":"5.48","modeled_tax_share_percent":"25.11","savings_vs_reference_brl":"0.46"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.099","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":"14.1229439999999999999999999999999999999999999999","retailer_fixed_residual_brl":"2.2290","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19.5717073170731707317073170731707317073170731706","calibrated_to_price_brl":"22.29","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"19.1155409978073143661514306597006036653041336182","supplier_own_ICMS":"3.44079737960531658590725751874610865975474405128","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"15.6747436182019977802441731409544950055493895669","supplier_PIS_debit":"0.0000000000000000000000000000000000000000000000","supplier_COFINS_debit":"1.55179961820199778024417314095449500554938956712","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"19.1155409978073143661514306597006036653041336182","retailer_PC_revenue_base":"17.9037436182019977802441731409544950055493895669","retailer_PC_credit_base":"15.6747436182019977802441731409544950055493895669","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":"1.55179961820199778024417314095449500554938956712","ICMS":"3.44079737960531658590725751874610865975474405128"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.93009006253214585419994044557537695243767088053"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.44079737960531658590725751874610865975474405128"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.48929268292682926829268292682926829268292682925"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000015"},"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-P019","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-P003","product_id":"BR-P003","tax_profile_id":"P03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"20.3108385859139490271307207454097012880241161961","reference_price_brl":"22.29","savings_vs_reference_brl":"1.9791614140860509728692792545902987119758838039","fixed_residual_brl":"16.3519439999999999999999999999999999999999999999","modeled_net_tax_total_brl":"3.95889458591394902713072074540970128802411619620","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"3.65595094546451082488352973417374623184434091530","PIS":"0.302943640449438202247191011235955056179775280897","COFINS":"0"},"modeled_tax_share_percent":"19.4915368421052631578947368421052631578947368421","display":{"price_brl":"20.31","fixed_residual_brl":"16.35","modeled_net_tax_total_brl":"3.96","modeled_tax_share_percent":"19.49","savings_vs_reference_brl":"1.98"},"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":"14.1229439999999999999999999999999999999999999999","retailer_fixed_residual_brl":"2.2290","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19.5717073170731707317073170731707317073170731706","calibrated_to_price_brl":"22.29","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"17.5925459029871197588380378185804329953411893668","supplier_own_ICMS":"3.16665826253768155659084680734447793916141408602","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"14.4258876404494382022471910112359550561797752808","supplier_PIS_debit":"0.302943640449438202247191011235955056179775280897","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":"17.5925459029871197588380378185804329953411893668","retailer_PC_revenue_base":"16.6548876404494382022471910112359550561797752808","retailer_PC_credit_base":"14.4258876404494382022471910112359550561797752808","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":"0.302943640449438202247191011235955056179775280897","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.16665826253768155659084680734447793916141408602"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.65595094546451082488352973417374623184434091530"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.16665826253768155659084680734447793916141408602"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.48929268292682926829268292682926829268292682928"},"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-P019","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-P003","product_id":"BR-P003","tax_profile_id":"P03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"17.9037436182019977802441731409544950055493895670","reference_price_brl":"22.29","savings_vs_reference_brl":"4.3862563817980022197558268590455049944506104330","fixed_residual_brl":"16.3519439999999999999999999999999999999999999999","modeled_net_tax_total_brl":"1.55179961820199778024417314095449500554938956713","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0","COFINS":"1.55179961820199778024417314095449500554938956713"},"modeled_tax_share_percent":"8.66745889180599696006632582561835014508774354011","display":{"price_brl":"17.90","fixed_residual_brl":"16.35","modeled_net_tax_total_brl":"1.55","modeled_tax_share_percent":"8.67","savings_vs_reference_brl":"4.39"},"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":"14.1229439999999999999999999999999999999999999999","retailer_fixed_residual_brl":"2.2290","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19.5717073170731707317073170731707317073170731706","calibrated_to_price_brl":"22.29","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"15.6747436182019977802441731409544950055493895670","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"15.6747436182019977802441731409544950055493895670","supplier_PIS_debit":"0.0000000000000000000000000000000000000000000000","supplier_COFINS_debit":"1.55179961820199778024417314095449500554938956713","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"15.6747436182019977802441731409544950055493895670","retailer_PC_revenue_base":"17.9037436182019977802441731409544950055493895670","retailer_PC_credit_base":"15.6747436182019977802441731409544950055493895670","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":"1.55179961820199778024417314095449500554938956713","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":"-0.00000000000000000000000000000000000000000000003"},"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-P019","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-P003","product_id":"BR-P003","tax_profile_id":"P03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"16.6548876404494382022471910112359550561797752808","reference_price_brl":"22.29","savings_vs_reference_brl":"5.6351123595505617977528089887640449438202247192","fixed_residual_brl":"16.3519439999999999999999999999999999999999999999","modeled_net_tax_total_brl":"0.302943640449438202247191011235955056179775280897","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.302943640449438202247191011235955056179775280897","COFINS":"0"},"modeled_tax_share_percent":"1.81894736842105263157894736842105263157894736842","display":{"price_brl":"16.65","fixed_residual_brl":"16.35","modeled_net_tax_total_brl":"0.30","modeled_tax_share_percent":"1.82","savings_vs_reference_brl":"5.64"},"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":"14.1229439999999999999999999999999999999999999999","retailer_fixed_residual_brl":"2.2290","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19.5717073170731707317073170731707317073170731706","calibrated_to_price_brl":"22.29","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"14.4258876404494382022471910112359550561797752808","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"14.4258876404494382022471910112359550561797752808","supplier_PIS_debit":"0.302943640449438202247191011235955056179775280897","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":"14.4258876404494382022471910112359550561797752808","retailer_PC_revenue_base":"16.6548876404494382022471910112359550561797752808","retailer_PC_credit_base":"14.4258876404494382022471910112359550561797752808","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":"0.302943640449438202247191011235955056179775280897","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":"0.000000000000000000000000000000000000000000000003"},"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-P019","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-P003","product_id":"BR-P003","tax_profile_id":"P03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"19.9413951219512195121951219512195121951219512193","reference_price_brl":"22.29","savings_vs_reference_brl":"2.3486048780487804878048780487804878048780487807","fixed_residual_brl":"16.3519439999999999999999999999999999999999999999","modeled_net_tax_total_brl":"3.58945112195121951219512195121951219512195121947","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"3.58945112195121951219512195121951219512195121947","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"18.0000000000000000000000000000000000000000000000","display":{"price_brl":"19.94","fixed_residual_brl":"16.35","modeled_net_tax_total_brl":"3.59","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"2.35"},"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":"14.1229439999999999999999999999999999999999999999","retailer_fixed_residual_brl":"2.2290","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19.5717073170731707317073170731707317073170731706","calibrated_to_price_brl":"22.29","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"17.2231024390243902439024390243902439024390243900","supplier_own_ICMS":"3.10015843902439024390243902439024390243902439020","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"14.1229439999999999999999999999999999999999999998","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":"17.2231024390243902439024390243902439024390243900","retailer_PC_revenue_base":"16.3519439999999999999999999999999999999999999998","retailer_PC_credit_base":"14.1229439999999999999999999999999999999999999998","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":"3.10015843902439024390243902439024390243902439020"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.58945112195121951219512195121951219512195121947"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.10015843902439024390243902439024390243902439020"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.48929268292682926829268292682926829268292682927"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000007"},"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-P019","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-P003","product_id":"BR-P003","tax_profile_id":"P03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"17.9037436182019977802441731409544950055493895670","reference_price_brl":"22.29","savings_vs_reference_brl":"4.3862563817980022197558268590455049944506104330","fixed_residual_brl":"16.3519439999999999999999999999999999999999999999","modeled_net_tax_total_brl":"1.55179961820199778024417314095449500554938956713","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0","COFINS":"1.55179961820199778024417314095449500554938956713"},"modeled_tax_share_percent":"8.66745889180599696006632582561835014508774354011","display":{"price_brl":"17.90","fixed_residual_brl":"16.35","modeled_net_tax_total_brl":"1.55","modeled_tax_share_percent":"8.67","savings_vs_reference_brl":"4.39"},"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":"14.1229439999999999999999999999999999999999999999","retailer_fixed_residual_brl":"2.2290","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19.5717073170731707317073170731707317073170731706","calibrated_to_price_brl":"22.29","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"15.6747436182019977802441731409544950055493895670","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"15.6747436182019977802441731409544950055493895670","supplier_PIS_debit":"0.0000000000000000000000000000000000000000000000","supplier_COFINS_debit":"1.55179961820199778024417314095449500554938956713","minimum_amounts":{"IPI":"0","PIS":"0","COFINS":"0"},"IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","FECOEP_ST":"0","retailer_acquisition_cash":"15.6747436182019977802441731409544950055493895670","retailer_PC_revenue_base":"17.9037436182019977802441731409544950055493895670","retailer_PC_credit_base":"15.6747436182019977802441731409544950055493895670","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":"1.55179961820199778024417314095449500554938956713","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":"-0.00000000000000000000000000000000000000000000003"},"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-P019","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-P003","product_id":"BR-P003","tax_profile_id":"P03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"16.6548876404494382022471910112359550561797752808","reference_price_brl":"22.29","savings_vs_reference_brl":"5.6351123595505617977528089887640449438202247192","fixed_residual_brl":"16.3519439999999999999999999999999999999999999999","modeled_net_tax_total_brl":"0.302943640449438202247191011235955056179775280897","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"0","PIS":"0.302943640449438202247191011235955056179775280897","COFINS":"0"},"modeled_tax_share_percent":"1.81894736842105263157894736842105263157894736842","display":{"price_brl":"16.65","fixed_residual_brl":"16.35","modeled_net_tax_total_brl":"0.30","modeled_tax_share_percent":"1.82","savings_vs_reference_brl":"5.64"},"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":"14.1229439999999999999999999999999999999999999999","retailer_fixed_residual_brl":"2.2290","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19.5717073170731707317073170731707317073170731706","calibrated_to_price_brl":"22.29","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"14.4258876404494382022471910112359550561797752808","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"14.4258876404494382022471910112359550561797752808","supplier_PIS_debit":"0.302943640449438202247191011235955056179775280897","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":"14.4258876404494382022471910112359550561797752808","retailer_PC_revenue_base":"16.6548876404494382022471910112359550561797752808","retailer_PC_credit_base":"14.4258876404494382022471910112359550561797752808","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":"0.302943640449438202247191011235955056179775280897","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":"0.000000000000000000000000000000000000000000000003"},"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-P019","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-P003","product_id":"BR-P003","tax_profile_id":"P03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"19.9413951219512195121951219512195121951219512193","reference_price_brl":"22.29","savings_vs_reference_brl":"2.3486048780487804878048780487804878048780487807","fixed_residual_brl":"16.3519439999999999999999999999999999999999999999","modeled_net_tax_total_brl":"3.58945112195121951219512195121951219512195121947","modeled_net_tax_components_brl":{"II":"0","IPI":"0","ICMS":"3.58945112195121951219512195121951219512195121947","PIS":"0","COFINS":"0"},"modeled_tax_share_percent":"18.0000000000000000000000000000000000000000000000","display":{"price_brl":"19.94","fixed_residual_brl":"16.35","modeled_net_tax_total_brl":"3.59","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"2.35"},"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":"14.1229439999999999999999999999999999999999999999","retailer_fixed_residual_brl":"2.2290","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19.5717073170731707317073170731707317073170731706","calibrated_to_price_brl":"22.29","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"17.2231024390243902439024390243902439024390243900","supplier_own_ICMS":"3.10015843902439024390243902439024390243902439020","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"14.1229439999999999999999999999999999999999999998","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":"17.2231024390243902439024390243902439024390243900","retailer_PC_revenue_base":"16.3519439999999999999999999999999999999999999998","retailer_PC_credit_base":"14.1229439999999999999999999999999999999999999998","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":"3.10015843902439024390243902439024390243902439020"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.58945112195121951219512195121951219512195121947"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"3.10015843902439024390243902439024390243902439020"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000000000000","ICMS":"0.48929268292682926829268292682926829268292682927"},"price_reconciliation_error":"-0.00000000000000000000000000000000000000000000007"},"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-P019","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-P003","product_id":"BR-P003","tax_profile_id":"P03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"16.3519439999999999999999999999999999999999999998","reference_price_brl":"22.29","savings_vs_reference_brl":"5.9380560000000000000000000000000000000000000002","fixed_residual_brl":"16.3519439999999999999999999999999999999999999999","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":"16.35","fixed_residual_brl":"16.35","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"5.94"},"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":"14.1229439999999999999999999999999999999999999999","retailer_fixed_residual_brl":"2.2290","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19.5717073170731707317073170731707317073170731706","calibrated_to_price_brl":"22.29","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"14.1229439999999999999999999999999999999999999998","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"14.1229439999999999999999999999999999999999999998","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":"14.1229439999999999999999999999999999999999999998","retailer_PC_revenue_base":"16.3519439999999999999999999999999999999999999998","retailer_PC_credit_base":"14.1229439999999999999999999999999999999999999998","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":"-0.0000000000000000000000000000000000000000000001"},"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-P019","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-P003","product_id":"BR-P003","tax_profile_id":"P03","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"16.3519439999999999999999999999999999999999999998","reference_price_brl":"22.29","savings_vs_reference_brl":"5.9380560000000000000000000000000000000000000002","fixed_residual_brl":"16.3519439999999999999999999999999999999999999999","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":"16.35","fixed_residual_brl":"16.35","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"5.94"},"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":"14.1229439999999999999999999999999999999999999999","retailer_fixed_residual_brl":"2.2290","customs_value_brl":"0","baseline_upstream_price_ex_IPI_ST_brl":"19.5717073170731707317073170731707317073170731706","calibrated_to_price_brl":"22.29","calibration_status":"derived_representative_not_observed_invoices"},"supplier_price_ex_IPI_ST":"14.1229439999999999999999999999999999999999999998","supplier_own_ICMS":"0.0000000000000000000000000000000000000000000000","supplier_presumed_ICMS_credit":"0.0000000000000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000000000000","supplier_PC_base":"14.1229439999999999999999999999999999999999999998","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":"14.1229439999999999999999999999999999999999999998","retailer_PC_revenue_base":"16.3519439999999999999999999999999999999999999998","retailer_PC_credit_base":"14.1229439999999999999999999999999999999999999998","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":"-0.0000000000000000000000000000000000000000000001"},"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-P019","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."]}]}