{"scenario":{"scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","ncm":"8508.11.00","state":"SP","date":"2026-09-14","mode":"educational","path":"goods_retail_non_st","origin_scenario":"Representative imported_finished_good route, not a verified exact-unit country/plant. Nonpreferential imports; Chinese footwear excluded from selected route.","imported":true,"zfm_qualified":false,"reference_price_brl":"278.91","price_source_id":"V5-P008","price_date":"2026-09-14","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"customs_fraction":"0.30","rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.065","II":"0.18","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"rate_rule_ids":{"ICMS":"R-SP-ICMS-18","ICMS_OWN":"R-SP-ICMS-18","IPI":"R-V5-IPI-VACUUM","II":"R-V5-II-VACUUM-18","PIS_UP":"R-PIS-NC","COFINS_UP":"R-COFINS-NC","PIS_RETAIL":"R-PIS-NC","COFINS_RETAIL":"R-COFINS-NC","PIS_CREDIT":"R-PIS-NC","COFINS_CREDIT":"R-COFINS-NC","PIS_IMPORT":"R-PIS-IMPORT-STD","COFINS_IMPORT":"R-COFINS-IMPORT-STD","COFINS_IMPORT_ADDITIONAL":"R-V5-COFINS-EXTRA-NA","NON_ST":"R-V5-NONST-RETAIL"},"rate_evidence":{"ICMS":"sourced_selected_rule","ICMS_OWN":"sourced_selected_rule","IPI":"sourced_selected_rule","II":"qualified_tariff_proxy","PIS_UP":"sourced_selected_rule","COFINS_UP":"sourced_selected_rule","PIS_RETAIL":"sourced_selected_rule","COFINS_RETAIL":"sourced_selected_rule","PIS_CREDIT":"sourced_selected_rule","COFINS_CREDIT":"sourced_selected_rule","PIS_IMPORT":"sourced_selected_rule","COFINS_IMPORT":"sourced_selected_rule","COFINS_IMPORT_ADDITIONAL":"sourced_selected_rule"},"IVA_original":null,"IVA_adjusted":false,"ST_policy":"not_applicable","ST_reference_price_brl":null,"retailer_margin_fraction":"0.10","retailer_IPI_credit":false,"retailer_PC_credit_IPI_policy":"exclude_IPI_administrative","contribution_regime":"ordinary_non_cumulative","calibration_policy":"fixed_retail_margin_non_ST","assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."],"confidence":"MEDIUM","educational_ready":true,"actual_sale_verified":false,"education_use_allowed":true,"calculation_boundary":"Representative supplier/importer→retailer chain. No payroll/corporate tax, upstream allocations, ownership expenses or personal parcel imports.","expected_effective_to":"2026-12-31","calibrated":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"}},"assumption_override":{"assumptionId":"A-CUSTOMS-35","parameter":"customs_fraction","value":"0.30","basis":"package_sensitivity","baselineScenarioId":"EDU-BR-A008"},"sensitivity_fixture":{"product_id":"BR-A008","parameter":"customs_fraction","value":"0.30","method":"Separate calibration against unchanged reference price; not probability bounds, not tax removal.","status":"feasible","result":{"price_brl":"278.91","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"100.85","modeled_tax_share_percent":"36.16","savings_vs_reference_brl":"0.00"},"dimension":"customs_fraction"},"baseline_warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved."],"toggle_cases":[{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"278.9100000000000000000000000000000","reference_price_brl":"278.91","savings_vs_reference_brl":"0.0000000000000000000000000000000","fixed_residual_brl":"178.0574409151269851078292034851387258234","modeled_net_tax_total_brl":"100.8525590848730148921707965148612741766","modeled_net_tax_components_brl":{"II":"15.061140","IPI":"14.43229558487301489217079651486127417661","PIS":"3.773652300000000000000000000000000000000","COFINS":"17.38167120000000000000000000000000000000","ICMS":"50.20380000000000000000000000000000000000"},"modeled_tax_share_percent":"36.15953500587035778285855527405301859976","display":{"price_brl":"278.91","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"100.85","modeled_tax_share_percent":"36.16","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.065","II":"0.18","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"222.0353166903540752641661002286349873324","supplier_own_ICMS":"39.96635700426373354754989804115429771983","supplier_IPI":"14.43229558487301489217079651486127417661","supplier_PC_base":"182.0689596860903417166162021874806896126","supplier_PIS_debit":"3.004137834820490638324167336093431378608","supplier_COFINS_debit":"13.83724093614286597046283136624853241056","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"236.4676122752270901563368967434962615090","retailer_PC_revenue_base":"228.706200000000000000000000000000000","retailer_PC_credit_base":"182.0689596860903417166162021874806896126","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"114.983436600","import_ICMS_gross_base":"140.2237031707317073170731707317073170732","import_payments":{"II":"15.061140","IPI":"6.417719100","PIS":"1.7571330","COFINS":"8.07444450","ICMS":"25.24026657073170731707317073170731707317"},"eligible_import_credits":{"IPI":"6.417719100","PIS":"1.7571330","COFINS":"8.07444450","ICMS":"25.24026657073170731707317073170731707317"},"supplier_net_remittance_or_credit":{"IPI":"8.01457648487301489217079651486127417661","PIS":"1.247004834820490638324167336093431378608","COFINS":"5.76279643614286597046283136624853241056","ICMS":"14.72609043353202623047672730944698064666"},"retailer_debits":{"IPI":"0","PIS":"3.7736523000000000000000000000000000000","COFINS":"17.381671200000000000000000000000000000","ICMS":"50.203800000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"3.004137834820490638324167336093431378608","COFINS":"13.83724093614286597046283136624853241056","ICMS":"39.96635700426373354754989804115429771983"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.769514465179509361675832663906568621392","COFINS":"3.54443026385713402953716863375146758944","ICMS":"10.23744299573626645245010195884570228017"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["II"],"price_brl":"256.9027431709726513855035615230769362039","reference_price_brl":"278.91","savings_vs_reference_brl":"22.0072568290273486144964384769230637961","fixed_residual_brl":"178.0574409151269851078292034851387258234","modeled_net_tax_total_brl":"78.84530225584566627767435803793821038057","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"13.11673541555231342069327182225897625280","PIS":"3.475894115103259973245863187407230946839","COFINS":"16.01017895441501563434458195411815466423","ICMS":"46.24249377077507724939064107415384851670"},"modeled_tax_share_percent":"30.69072026349400563382487967707079208025","display":{"price_brl":"256.90","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"78.85","modeled_tax_share_percent":"30.69","savings_vs_reference_brl":"22.01"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.065","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"201.7959294700355910875887972655227115815","supplier_own_ICMS":"36.32326730460640639576598350779408808467","supplier_IPI":"13.11673541555231342069327182225897625280","supplier_PC_base":"165.4726621654291846918228137577286234968","supplier_PIS_debit":"2.730298925729581547415076427002522287697","supplier_COFINS_debit":"12.57592232457261803657853384558737538576","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"214.9126648855879045082820690877816878343","retailer_PC_revenue_base":"210.6602494001975741361129204489230876872","retailer_PC_credit_base":"165.4726621654291846918228137577286234968","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"98.94332250","import_ICMS_gross_base":"120.6625884146341463414634146341463414634","import_payments":{"II":"0.0000","IPI":"5.4387450","PIS":"1.7571330","COFINS":"8.07444450","ICMS":"21.71926591463414634146341463414634146341"},"eligible_import_credits":{"IPI":"5.4387450","PIS":"1.7571330","COFINS":"8.07444450","ICMS":"21.71926591463414634146341463414634146341"},"supplier_net_remittance_or_credit":{"IPI":"7.67799041555231342069327182225897625280","PIS":"0.973165925729581547415076427002522287697","COFINS":"4.50147782457261803657853384558737538576","ICMS":"14.60400138997226005430256887364774662126"},"retailer_debits":{"IPI":"0","PIS":"3.475894115103259973245863187407230946839","COFINS":"16.01017895441501563434458195411815466423","ICMS":"46.24249377077507724939064107415384851670"},"retailer_credits":{"IPI":"0","PIS":"2.730298925729581547415076427002522287697","COFINS":"12.57592232457261803657853384558737538576","ICMS":"36.32326730460640639576598350779408808467"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.745595189373678425830786760404708659142","COFINS":"3.43425662984239759776604810853077927847","ICMS":"9.91922646616867085362465756635976043203"},"price_reconciliation_error":"-0.00000000000000000000000000000000000007"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"259.5156633946475644800499946047688313155","reference_price_brl":"278.91","savings_vs_reference_brl":"19.3943366053524355199500053952311686845","fixed_residual_brl":"178.0574409151269851078292034851387258234","modeled_net_tax_total_brl":"81.45822247952057937222079111963010549207","modeled_net_tax_components_brl":{"II":"15.061140","IPI":"0.0000000000000000000000000000000000000","PIS":"3.511246925729581547415076427002522287699","COFINS":"16.17301614275443621839671566376919356758","ICMS":"46.71281941103656160640899902885838963679"},"modeled_tax_share_percent":"31.38855721230452391169696452430999473641","display":{"price_brl":"259.52","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"81.46","modeled_tax_share_percent":"31.39","savings_vs_reference_brl":"19.39"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0.18","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"222.0353166903540752641661002286349873324","supplier_own_ICMS":"39.96635700426373354754989804115429771983","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"182.0689596860903417166162021874806896126","supplier_PIS_debit":"3.004137834820490638324167336093431378608","supplier_COFINS_debit":"13.83724093614286597046283136624853241056","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"222.0353166903540752641661002286349873324","retailer_PC_revenue_base":"212.8028439836110028736409955759104416787","retailer_PC_credit_base":"182.0689596860903417166162021874806896126","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"108.56571750","import_ICMS_gross_base":"132.3972164634146341463414634146341463415","import_payments":{"II":"15.061140","IPI":"0.000000","PIS":"1.7571330","COFINS":"8.07444450","ICMS":"23.83149896341463414634146341463414634146"},"eligible_import_credits":{"IPI":"0.000000","PIS":"1.7571330","COFINS":"8.07444450","ICMS":"23.83149896341463414634146341463414634146"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"1.247004834820490638324167336093431378608","COFINS":"5.76279643614286597046283136624853241056","ICMS":"16.13485804084909940120843462652015137837"},"retailer_debits":{"IPI":"0","PIS":"3.511246925729581547415076427002522287699","COFINS":"16.17301614275443621839671566376919356758","ICMS":"46.71281941103656160640899902885838963679"},"retailer_credits":{"IPI":"0","PIS":"3.004137834820490638324167336093431378608","COFINS":"13.83724093614286597046283136624853241056","ICMS":"39.96635700426373354754989804115429771983"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.507109090909090909090909090909090909091","COFINS":"2.33577520661157024793388429752066115702","ICMS":"6.74646240677282805885910098770409191696"},"price_reconciliation_error":"0.00000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"225.8435959170499805172553792036638795021","reference_price_brl":"278.91","savings_vs_reference_brl":"53.0664040829500194827446207963361204979","fixed_residual_brl":"178.0574409151269851078292034851387258234","modeled_net_tax_total_brl":"47.78615500192299540942617571852515367876","modeled_net_tax_components_brl":{"II":"15.061140","IPI":"11.83448237959587221158005314218624482482","PIS":"3.726419332631324678534713756860454011785","COFINS":"17.16411328969579851931140881947845484216","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"21.15895950375956484510669024803028202088","display":{"price_brl":"225.84","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"47.79","modeled_tax_share_percent":"21.16","savings_vs_reference_brl":"53.07"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.065","II":"0.18","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"182.0689596860903417166162021874806896126","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"11.83448237959587221158005314218624482482","supplier_PC_base":"182.0689596860903417166162021874806896126","supplier_PIS_debit":"3.004137834820490638324167336093431378608","supplier_COFINS_debit":"13.83724093614286597046283136624853241056","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"193.9034420656862139281962553296669344374","retailer_PC_revenue_base":"225.8435959170499805172553792036638795021","retailer_PC_credit_base":"182.0689596860903417166162021874806896126","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"114.983436600","import_ICMS_gross_base":"114.983436600","import_payments":{"II":"15.061140","IPI":"6.417719100","PIS":"1.7571330","COFINS":"8.07444450","ICMS":"0.000000000"},"eligible_import_credits":{"IPI":"6.417719100","PIS":"1.7571330","COFINS":"8.07444450","ICMS":"0.000000000"},"supplier_net_remittance_or_credit":{"IPI":"5.41676327959587221158005314218624482482","PIS":"1.247004834820490638324167336093431378608","COFINS":"5.76279643614286597046283136624853241056","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"3.726419332631324678534713756860454011785","COFINS":"17.16411328969579851931140881947845484216","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"3.004137834820490638324167336093431378608","COFINS":"13.83724093614286597046283136624853241056","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.722281497810834040210546420767022633177","COFINS":"3.32687235355293254884857745322992243160","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"-0.00000000000000000000000000000000000006"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"273.5893212648933724637763870227239431512","reference_price_brl":"278.91","savings_vs_reference_brl":"5.3206787351066275362236129772760568488","fixed_residual_brl":"178.0574409151269851078292034851387258234","modeled_net_tax_total_brl":"95.53188034976638735594718353758521732785","modeled_net_tax_components_brl":{"II":"15.061140","IPI":"14.17457602085742534052488943423875142345","PIS":"0.0000000000000000000000000000000000000","COFINS":"17.05008650122815497194254443925615613718","ICMS":"49.24607782768080704347974966409030976722"},"modeled_tax_share_percent":"34.91798580006379604770306187169424933104","display":{"price_brl":"273.59","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"95.53","modeled_tax_share_percent":"34.92","savings_vs_reference_brl":"5.32"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.065","II":"0.18","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"218.0704003208834667773059912959807911300","supplier_own_ICMS":"39.25267205775902401991507843327654240340","supplier_IPI":"14.17457602085742534052488943423875142345","supplier_PC_base":"178.8177282631244427573909128627042487266","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"13.59014734799745764956170937756552290322","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"232.2449763417408921178308807302195425534","retailer_PC_revenue_base":"224.3432434372125654202966373586336333840","retailer_PC_credit_base":"178.8177282631244427573909128627042487266","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"113.226303600","import_ICMS_gross_base":"138.0808580487804878048780487804878048780","import_payments":{"II":"15.061140","IPI":"6.417719100","PIS":"0.0000","COFINS":"8.07444450","ICMS":"24.85455444878048780487804878048780487805"},"eligible_import_credits":{"IPI":"6.417719100","PIS":"0.0000","COFINS":"8.07444450","ICMS":"24.85455444878048780487804878048780487805"},"supplier_net_remittance_or_credit":{"IPI":"7.75685692085742534052488943423875142345","PIS":"0.0000000000000000000000000000000000000","COFINS":"5.51570284799745764956170937756552290322","ICMS":"14.39811760897853621503702965278873752535"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"17.05008650122815497194254443925615613718","ICMS":"49.24607782768080704347974966409030976722"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"13.59014734799745764956170937756552290322","ICMS":"39.25267205775902401991507843327654240340"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"3.45993915323069732238083506169063323396","ICMS":"9.99340576992178302356467123081376736382"},"price_reconciliation_error":"-0.00000000000000000000000000000000000005"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"255.9743329676095251592186668519549757536","reference_price_brl":"278.91","savings_vs_reference_brl":"22.9356670323904748407813331480450242464","fixed_residual_brl":"178.0574409151269851078292034851387258234","modeled_net_tax_total_brl":"77.91689205248254005138946336681624993016","modeled_net_tax_components_brl":{"II":"15.061140","IPI":"13.31703939326106864732587477095740347256","PIS":"3.463332725051756875404228562506950821947","COFINS":"0.0000000000000000000000000000000000000","ICMS":"46.07537993416971452865936003335189563565"},"modeled_tax_share_percent":"30.43933786218401284918695444359149121619","display":{"price_brl":"255.97","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"77.92","modeled_tax_share_percent":"30.44","savings_vs_reference_brl":"22.94"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.065","II":"0.18","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"204.8775291270933638050134580147292841933","supplier_own_ICMS":"36.87795524287680548490242244265127115479","supplier_IPI":"13.31703939326106864732587477095740347256","supplier_PC_base":"167.9995738842165583201110355720780130385","supplier_PIS_debit":"2.771992969089573212281832086939287215135","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"218.1945685203544324523393327856866876659","retailer_PC_revenue_base":"209.8989530334398106305593068186030801180","retailer_PC_credit_base":"167.9995738842165583201110355720780130385","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"106.908992100","import_ICMS_gross_base":"130.3768196341463414634146341463414634146","import_payments":{"II":"15.061140","IPI":"6.417719100","PIS":"1.7571330","COFINS":"0.0000","ICMS":"23.46782753414634146341463414634146341463"},"eligible_import_credits":{"IPI":"6.417719100","PIS":"1.7571330","COFINS":"0.0000","ICMS":"23.46782753414634146341463414634146341463"},"supplier_net_remittance_or_credit":{"IPI":"6.89932029326106864732587477095740347256","PIS":"1.014859969089573212281832086939287215135","COFINS":"0.0000000000000000000000000000000000000","ICMS":"13.41012770873046402148778829630980774016"},"retailer_debits":{"IPI":"0","PIS":"3.463332725051756875404228562506950821947","COFINS":"0.0000000000000000000000000000000000000","ICMS":"46.07537993416971452865936003335189563565"},"retailer_credits":{"IPI":"0","PIS":"2.771992969089573212281832086939287215135","COFINS":"0.0000000000000000000000000000000000000","ICMS":"36.87795524287680548490242244265127115479"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.691339755962183663122396475567663606812","COFINS":"0.0000000000000000000000000000000000000","ICMS":"9.19742469129290904375693759070062448086"},"price_reconciliation_error":"0.00000000000000000000000000000000000004"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["II","IPI"],"price_brl":"239.2762761743290803034726916416565555645","reference_price_brl":"278.91","savings_vs_reference_brl":"39.6337238256709196965273083583434444355","fixed_residual_brl":"178.0574409151269851078292034851387258234","modeled_net_tax_total_brl":"61.21883525920209519564348815651782974118","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"3.237408016638672456505985517911613196788","COFINS":"14.91169753118418828451241814310803654278","ICMS":"43.06972971137923445462508449549818000161"},"modeled_tax_share_percent":"25.58500000000000000000000000000000000000","display":{"price_brl":"239.28","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"61.22","modeled_tax_share_percent":"25.59","savings_vs_reference_brl":"39.63"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"201.7959294700355910875887972655227115815","supplier_own_ICMS":"36.32326730460640639576598350779408808467","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"165.4726621654291846918228137577286234968","supplier_PIS_debit":"2.730298925729581547415076427002522287697","supplier_COFINS_debit":"12.57592232457261803657853384558737538576","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"201.7959294700355910875887972655227115815","retailer_PC_revenue_base":"196.2065464629498458488476071461583755629","retailer_PC_credit_base":"165.4726621654291846918228137577286234968","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"93.50457750","import_ICMS_gross_base":"114.0299725609756097560975609756097560976","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"1.7571330","COFINS":"8.07444450","ICMS":"20.52539506097560975609756097560975609756"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1.7571330","COFINS":"8.07444450","ICMS":"20.52539506097560975609756097560975609756"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.973165925729581547415076427002522287697","COFINS":"4.50147782457261803657853384558737538576","ICMS":"15.79787224363079663966842253218433198711"},"retailer_debits":{"IPI":"0","PIS":"3.237408016638672456505985517911613196788","COFINS":"14.91169753118418828451241814310803654278","ICMS":"43.06972971137923445462508449549818000161"},"retailer_credits":{"IPI":"0","PIS":"2.730298925729581547415076427002522287697","COFINS":"12.57592232457261803657853384558737538576","ICMS":"36.32326730460640639576598350779408808467"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.507109090909090909090909090909090909091","COFINS":"2.33577520661157024793388429752066115702","ICMS":"6.74646240677282805885910098770409191694"},"price_reconciliation_error":"-0.00000000000000000000000000000000000008"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","II"],"price_brl":"208.0585828714929830444051640544254395049","reference_price_brl":"278.91","savings_vs_reference_brl":"70.8514171285070169555948359455745604951","fixed_residual_brl":"178.0574409151269851078292034851387258234","modeled_net_tax_total_brl":"30.00114195636599793657596056928671368150","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"10.75572304075289700496848289425236052730","PIS":"3.432966617379634220232685206898019751831","COFINS":"15.81245229823346671137479246813633340237","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"14.41956469293850298954184891654742047355","display":{"price_brl":"208.06","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"30.00","modeled_tax_share_percent":"14.42","savings_vs_reference_brl":"70.85"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.065","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"165.4726621654291846918228137577286234969","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"10.75572304075289700496848289425236052730","supplier_PC_base":"165.4726621654291846918228137577286234969","supplier_PIS_debit":"2.730298925729581547415076427002522287699","supplier_COFINS_debit":"12.57592232457261803657853384558737538576","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"176.2283852061820816967912966519809840242","retailer_PC_revenue_base":"208.0585828714929830444051640544254395049","retailer_PC_credit_base":"165.4726621654291846918228137577286234969","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"98.94332250","import_ICMS_gross_base":"98.94332250","import_payments":{"II":"0.0000","IPI":"5.4387450","PIS":"1.7571330","COFINS":"8.07444450","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"5.4387450","PIS":"1.7571330","COFINS":"8.07444450","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"5.31697804075289700496848289425236052730","PIS":"0.973165925729581547415076427002522287699","COFINS":"4.50147782457261803657853384558737538576","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"3.432966617379634220232685206898019751831","COFINS":"15.81245229823346671137479246813633340237","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"2.730298925729581547415076427002522287699","COFINS":"12.57592232457261803657853384558737538576","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.702667691650052672817608779895497464132","COFINS":"3.23652997366084867479625862254895801661","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["II","PIS"],"price_brl":"252.0060565311799648781375228468108554123","reference_price_brl":"278.91","savings_vs_reference_brl":"26.9039434688200351218624771531891445877","fixed_residual_brl":"178.0574409151269851078292034851387258234","modeled_net_tax_total_brl":"73.94861561605297977030831936167212958894","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"12.88250799741745068103803482543292310543","PIS":"0.0000000000000000000000000000000000000","COFINS":"15.70501744302313541120553042381325250930","ICMS":"45.36109017561239367806475411242595397421"},"modeled_tax_share_percent":"29.34398348751730735687852356523278824057","display":{"price_brl":"252.01","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"73.95","modeled_tax_share_percent":"29.34","savings_vs_reference_brl":"26.90"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.065","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"198.1924307294992412467389973143526631604","supplier_own_ICMS":"35.67463753130986342441301951658347936887","supplier_IPI":"12.88250799741745068103803482543292310543","supplier_PC_base":"162.5177931981893778223259777977691837915","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"12.35135228306239271449677431263045796815","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"211.0749387269166919277770321397855862658","retailer_PC_revenue_base":"206.6449663555675712000727687343849014381","retailer_PC_credit_base":"162.5177931981893778223259777977691837915","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"97.18618950","import_ICMS_gross_base":"118.5197432926829268292682926829268292683","import_payments":{"II":"0.0000","IPI":"5.4387450","PIS":"0.0000","COFINS":"8.07444450","ICMS":"21.33355379268292682926829268292682926829"},"eligible_import_credits":{"IPI":"5.4387450","PIS":"0.0000","COFINS":"8.07444450","ICMS":"21.33355379268292682926829268292682926829"},"supplier_net_remittance_or_credit":{"IPI":"7.44376299741745068103803482543292310543","PIS":"0.0000000000000000000000000000000000000","COFINS":"4.27690778306239271449677431263045796815","ICMS":"14.34108373862693659514472683365665010058"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"15.70501744302313541120553042381325250930","ICMS":"45.36109017561239367806475411242595397421"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"12.35135228306239271449677431263045796815","ICMS":"35.67463753130986342441301951658347936887"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"3.35366515996074269670875611118279454115","ICMS":"9.68645264430253025365173459584247460534"},"price_reconciliation_error":"-0.00000000000000000000000000000000000004"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","II"],"price_brl":"235.7937432282822362536846570674539486468","reference_price_brl":"278.91","savings_vs_reference_brl":"43.1162567717177637463153429325460513532","fixed_residual_brl":"178.0574409151269851078292034851387258234","modeled_net_tax_total_brl":"57.73630231315525114585545358231522282337","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"12.10313918618578996367986190005086014176","PIS":"3.190289345878658656512353410122651925192","COFINS":"0.0000000000000000000000000000000000000","ICMS":"42.44287378109080252566323827214171075642"},"modeled_tax_share_percent":"24.48593483553896149639014374095562193301","display":{"price_brl":"235.79","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"57.74","modeled_tax_share_percent":"24.49","savings_vs_reference_brl":"43.12"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.065","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"186.2021413259352302104594138469363098732","supplier_own_ICMS":"33.51638543866834143788269449244853577718","supplier_IPI":"12.10313918618578996367986190005086014176","supplier_PC_base":"152.6857558872668887725767193544877740960","supplier_PIS_debit":"2.519314972139903664747515869349048272584","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"198.3052805121210201741392757469871700150","retailer_PC_revenue_base":"193.3508694471914337280214187953122378904","retailer_PC_credit_base":"152.6857558872668887725767193544877740960","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"90.8688780","import_ICMS_gross_base":"110.8157048780487804878048780487804878049","import_payments":{"II":"0.0000","IPI":"5.4387450","PIS":"1.7571330","COFINS":"0.0000","ICMS":"19.94682687804878048780487804878048780488"},"eligible_import_credits":{"IPI":"5.4387450","PIS":"1.7571330","COFINS":"0.0000","ICMS":"19.94682687804878048780487804878048780488"},"supplier_net_remittance_or_credit":{"IPI":"6.66439418618578996367986190005086014176","PIS":"0.762181972139903664747515869349048272584","COFINS":"0.0000000000000000000000000000000000000","ICMS":"13.56955856061956095007781644366804797230"},"retailer_debits":{"IPI":"0","PIS":"3.190289345878658656512353410122651925192","COFINS":"0.0000000000000000000000000000000000000","ICMS":"42.44287378109080252566323827214171075642"},"retailer_credits":{"IPI":"0","PIS":"2.519314972139903664747515869349048272584","COFINS":"0.0000000000000000000000000000000000000","ICMS":"33.51638543866834143788269449244853577718"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.670974373738754991764837540773603652608","COFINS":"0.0000000000000000000000000000000000000","ICMS":"8.92648834242246108778054377969317497924"},"price_reconciliation_error":"0.00000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"212.8028439836110028736409955759104416787","reference_price_brl":"278.91","savings_vs_reference_brl":"66.1071560163889971263590044240895583213","fixed_residual_brl":"178.0574409151269851078292034851387258234","modeled_net_tax_total_brl":"34.74540306848401776581179209077171585528","modeled_net_tax_components_brl":{"II":"15.061140","IPI":"0.0000000000000000000000000000000000000","PIS":"3.511246925729581547415076427002522287699","COFINS":"16.17301614275443621839671566376919356758","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"16.32750879549332184353288356623170089806","display":{"price_brl":"212.80","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"34.75","modeled_tax_share_percent":"16.33","savings_vs_reference_brl":"66.11"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0.18","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"182.0689596860903417166162021874806896126","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"182.0689596860903417166162021874806896126","supplier_PIS_debit":"3.004137834820490638324167336093431378608","supplier_COFINS_debit":"13.83724093614286597046283136624853241056","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"182.0689596860903417166162021874806896126","retailer_PC_revenue_base":"212.8028439836110028736409955759104416787","retailer_PC_credit_base":"182.0689596860903417166162021874806896126","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"108.56571750","import_ICMS_gross_base":"108.56571750","import_payments":{"II":"15.061140","IPI":"0.000000","PIS":"1.7571330","COFINS":"8.07444450","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"1.7571330","COFINS":"8.07444450","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"1.247004834820490638324167336093431378608","COFINS":"5.76279643614286597046283136624853241056","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"3.511246925729581547415076427002522287699","COFINS":"16.17301614275443621839671566376919356758","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"3.004137834820490638324167336093431378608","COFINS":"13.83724093614286597046283136624853241056","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.507109090909090909090909090909090909091","COFINS":"2.33577520661157024793388429752066115702","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"254.8814551197431436857633875582551021848","reference_price_brl":"278.91","savings_vs_reference_brl":"24.0285448802568563142366124417448978152","fixed_residual_brl":"178.0574409151269851078292034851387258234","modeled_net_tax_total_brl":"76.82401420461615857793418407311637636141","modeled_net_tax_components_brl":{"II":"15.061140","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"15.88421228306239271449677431263045796815","ICMS":"45.87866192155376586343740976048591839326"},"modeled_tax_share_percent":"30.14107643434642434645509115202472191343","display":{"price_brl":"254.88","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"76.82","modeled_tax_share_percent":"30.14","savings_vs_reference_brl":"24.03"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0.18","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"218.0704003208834667773059912959807911300","supplier_own_ICMS":"39.25267205775902401991507843327654240340","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"178.8177282631244427573909128627042487266","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"13.59014734799745764956170937756552290322","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"218.0704003208834667773059912959807911300","retailer_PC_revenue_base":"209.0027931981893778223259777977691837915","retailer_PC_credit_base":"178.8177282631244427573909128627042487266","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"106.80858450","import_ICMS_gross_base":"130.2543713414634146341463414634146341463","import_payments":{"II":"15.061140","IPI":"0.000000","PIS":"0.0000","COFINS":"8.07444450","ICMS":"23.44578684146341463414634146341463414634"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"8.07444450","ICMS":"23.44578684146341463414634146341463414634"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"5.51570284799745764956170937756552290322","ICMS":"15.80688521629560938576873696986190825706"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"15.88421228306239271449677431263045796815","ICMS":"45.87866192155376586343740976048591839326"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"13.59014734799745764956170937756552290322","ICMS":"39.25267205775902401991507843327654240340"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"2.29406493506493506493506493506493506493","ICMS":"6.62598986379474184352233132720937598986"},"price_reconciliation_error":"-0.00000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"239.4615806107195371282616879550866440455","reference_price_brl":"278.91","savings_vs_reference_brl":"39.4484193892804628717383120449133559545","fixed_residual_brl":"178.0574409151269851078292034851387258234","modeled_net_tax_total_brl":"61.40413969559255202043248446994791822213","modeled_net_tax_components_brl":{"II":"15.061140","IPI":"0.0000000000000000000000000000000000000","PIS":"3.239915185663035337345380638032322293935","COFINS":"0.0000000000000000000000000000000000000","ICMS":"43.10308450992951668308710383191559592819"},"modeled_tax_share_percent":"25.64258514413388348997682050651116233968","display":{"price_brl":"239.46","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"61.40","modeled_tax_share_percent":"25.64","savings_vs_reference_brl":"39.45"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0.18","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"204.8775291270933638050134580147292841933","supplier_own_ICMS":"36.87795524287680548490242244265127115479","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"167.9995738842165583201110355720780130385","supplier_PIS_debit":"2.771992969089573212281832086939287215135","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"204.8775291270933638050134580147292841933","retailer_PC_revenue_base":"196.3584961007900204451745841231710481173","retailer_PC_credit_base":"167.9995738842165583201110355720780130385","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"100.4912730","import_ICMS_gross_base":"122.5503329268292682926829268292682926829","import_payments":{"II":"15.061140","IPI":"0.000000","PIS":"1.7571330","COFINS":"0.0000","ICMS":"22.05905992682926829268292682926829268293"},"eligible_import_credits":{"IPI":"0.000000","PIS":"1.7571330","COFINS":"0.0000","ICMS":"22.05905992682926829268292682926829268293"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"1.014859969089573212281832086939287215135","COFINS":"0.0000000000000000000000000000000000000","ICMS":"14.81889531604753719221949561338297847186"},"retailer_debits":{"IPI":"0","PIS":"3.239915185663035337345380638032322293935","COFINS":"0.0000000000000000000000000000000000000","ICMS":"43.10308450992951668308710383191559592819"},"retailer_credits":{"IPI":"0","PIS":"2.771992969089573212281832086939287215135","COFINS":"0.0000000000000000000000000000000000000","ICMS":"36.87795524287680548490242244265127115479"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.467922216573462125063548551093035078800","COFINS":"0.0000000000000000000000000000000000000","ICMS":"6.22512926705271119818468138926432477340"},"price_reconciliation_error":"-0.00000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"221.5819623941883916526619186376780324574","reference_price_brl":"278.91","savings_vs_reference_brl":"57.3280376058116083473380813623219675426","fixed_residual_brl":"178.0574409151269851078292034851387258234","modeled_net_tax_total_brl":"43.52452147906140654483271515253930663399","modeled_net_tax_components_brl":{"II":"15.061140","IPI":"11.62315233710308877923040933607577616723","PIS":"0.0000000000000000000000000000000000000","COFINS":"16.84022914195831776560230581646353046676","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.64262840205036435613897916823489868594","display":{"price_brl":"221.58","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"43.52","modeled_tax_share_percent":"19.64","savings_vs_reference_brl":"57.33"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.065","II":"0.18","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"178.8177282631244427573909128627042487266","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"11.62315233710308877923040933607577616723","supplier_PC_base":"178.8177282631244427573909128627042487266","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"13.59014734799745764956170937756552290322","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"190.4408806002275315366213221987800248938","retailer_PC_revenue_base":"221.5819623941883916526619186376780324574","retailer_PC_credit_base":"178.8177282631244427573909128627042487266","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"113.226303600","import_ICMS_gross_base":"113.226303600","import_payments":{"II":"15.061140","IPI":"6.417719100","PIS":"0.0000","COFINS":"8.07444450","ICMS":"0.000000000"},"eligible_import_credits":{"IPI":"6.417719100","PIS":"0.0000","COFINS":"8.07444450","ICMS":"0.000000000"},"supplier_net_remittance_or_credit":{"IPI":"5.20543323710308877923040933607577616723","PIS":"0.0000000000000000000000000000000000000","COFINS":"5.51570284799745764956170937756552290322","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"16.84022914195831776560230581646353046676","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"13.59014734799745764956170937756552290322","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"3.25008179396086011604059643889800756354","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"207.4616707855628483971900567334253143578","reference_price_brl":"278.91","savings_vs_reference_brl":"71.4483292144371516028099432665746856422","fixed_residual_brl":"178.0574409151269851078292034851387258234","modeled_net_tax_total_brl":"29.40422987043586328936085324828658853440","modeled_net_tax_components_brl":{"II":"15.061140","IPI":"10.91997230247407629080721731218507084750","PIS":"3.423117567961786998553635936101517686904","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"14.17333127564982890940589855738672241211","display":{"price_brl":"207.46","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"29.40","modeled_tax_share_percent":"14.17","savings_vs_reference_brl":"71.45"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.065","II":"0.18","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"167.9995738842165583201110355720780130385","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"10.91997230247407629080721731218507084750","supplier_PC_base":"167.9995738842165583201110355720780130385","supplier_PIS_debit":"2.771992969089573212281832086939287215135","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"178.9195461866906346109182528842630838860","retailer_PC_revenue_base":"207.4616707855628483971900567334253143578","retailer_PC_credit_base":"167.9995738842165583201110355720780130385","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"106.908992100","import_ICMS_gross_base":"106.908992100","import_payments":{"II":"15.061140","IPI":"6.417719100","PIS":"1.7571330","COFINS":"0.0000","ICMS":"0.000000000"},"eligible_import_credits":{"IPI":"6.417719100","PIS":"1.7571330","COFINS":"0.0000","ICMS":"0.000000000"},"supplier_net_remittance_or_credit":{"IPI":"4.50225320247407629080721731218507084750","PIS":"1.014859969089573212281832086939287215135","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"3.423117567961786998553635936101517686904","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"2.771992969089573212281832086939287215135","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.651124598872213786271803849162230471769","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"251.4827916565844464908221967346040635838","reference_price_brl":"278.91","savings_vs_reference_brl":"27.4272083434155535091778032653959364162","fixed_residual_brl":"178.0574409151269851078292034851387258234","modeled_net_tax_total_brl":"73.42535074145746138299299324946533776035","modeled_net_tax_components_brl":{"II":"15.061140","IPI":"13.09730824327226101464499783723660631527","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"45.26690249818520036834799541222873144508"},"modeled_tax_share_percent":"29.19696821312704027081181703903725757845","display":{"price_brl":"251.48","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"73.43","modeled_tax_share_percent":"29.20","savings_vs_reference_brl":"27.43"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.065","II":"0.18","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"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"201.4970498964963233022307359574862510041","supplier_own_ICMS":"36.26946898136933819440153247234752518074","supplier_IPI":"13.09730824327226101464499783723660631527","supplier_PC_base":"165.2275809151269851078292034851387258234","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"214.5943581397685843168757337947228573194","retailer_PC_revenue_base":"206.2158891583992461224742013223753321387","retailer_PC_credit_base":"165.2275809151269851078292034851387258234","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"105.151859100","import_ICMS_gross_base":"128.2339745121951219512195121951219512195","import_payments":{"II":"15.061140","IPI":"6.417719100","PIS":"0.0000","COFINS":"0.0000","ICMS":"23.08211541219512195121951219512195121951"},"eligible_import_credits":{"IPI":"6.417719100","PIS":"0.0000","COFINS":"0.0000","ICMS":"23.08211541219512195121951219512195121951"},"supplier_net_remittance_or_credit":{"IPI":"6.67958914327226101464499783723660631527","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"13.18735356917421624318202027722557396123"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"45.26690249818520036834799541222873144508"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"36.26946898136933819440153247234752518074"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"8.99743351681586217394646293988120626434"},"price_reconciliation_error":"0.00000000000000000000000000000000000005"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","II","IPI"],"price_brl":"196.2065464629498458488476071461583755630","reference_price_brl":"278.91","savings_vs_reference_brl":"82.7034535370501541511523928538416244370","fixed_residual_brl":"178.0574409151269851078292034851387258234","modeled_net_tax_total_brl":"18.14910554782286074101840366101964973958","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"3.237408016638672456505985517911613196790","COFINS":"14.91169753118418828451241814310803654279","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.250000000000000000000000000000000000001","display":{"price_brl":"196.21","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"18.15","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"82.70"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"165.4726621654291846918228137577286234969","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"165.4726621654291846918228137577286234969","supplier_PIS_debit":"2.730298925729581547415076427002522287699","supplier_COFINS_debit":"12.57592232457261803657853384558737538576","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"165.4726621654291846918228137577286234969","retailer_PC_revenue_base":"196.2065464629498458488476071461583755630","retailer_PC_credit_base":"165.4726621654291846918228137577286234969","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"93.50457750","import_ICMS_gross_base":"93.50457750","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"1.7571330","COFINS":"8.07444450","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1.7571330","COFINS":"8.07444450","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.973165925729581547415076427002522287699","COFINS":"4.50147782457261803657853384558737538576","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"3.237408016638672456505985517911613196790","COFINS":"14.91169753118418828451241814310803654279","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"2.730298925729581547415076427002522287699","COFINS":"12.57592232457261803657853384558737538576","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.507109090909090909090909090909090909091","COFINS":"2.33577520661157024793388429752066115703","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["II","IPI","PIS"],"price_brl":"235.0034855283589181551963935766269742152","reference_price_brl":"278.91","savings_vs_reference_brl":"43.9065144716410818448036064233730257848","fixed_residual_brl":"178.0574409151269851078292034851387258234","modeled_net_tax_total_brl":"56.94604461323193304736719009148824839183","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"14.64541721812732777943183924769539303309","ICMS":"42.30062739510460526793535084379285535874"},"modeled_tax_share_percent":"24.23200000000000000000000000000000000000","display":{"price_brl":"235.00","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"56.95","modeled_tax_share_percent":"24.23","savings_vs_reference_brl":"43.91"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"198.1924307294992412467389973143526631604","supplier_own_ICMS":"35.67463753130986342441301951658347936887","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"162.5177931981893778223259777977691837915","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"12.35135228306239271449677431263045796815","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"198.1924307294992412467389973143526631604","retailer_PC_revenue_base":"192.7028581332543128872610427328341188565","retailer_PC_credit_base":"162.5177931981893778223259777977691837915","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"91.74744450","import_ICMS_gross_base":"111.8871274390243902439024390243902439024","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"8.07444450","ICMS":"20.13968293902439024390243902439024390244"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"8.07444450","ICMS":"20.13968293902439024390243902439024390244"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"4.27690778306239271449677431263045796815","ICMS":"15.53495459228547318051058049219323546643"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"14.64541721812732777943183924769539303309","ICMS":"42.30062739510460526793535084379285535874"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"12.35135228306239271449677431263045796815","ICMS":"35.67463753130986342441301951658347936887"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"2.29406493506493506493506493506493506494","ICMS":"6.62598986379474184352233132720937598987"},"price_reconciliation_error":"-0.00000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","II","IPI"],"price_brl":"220.7861928095614035337076437872936697253","reference_price_brl":"278.91","savings_vs_reference_brl":"58.1238071904385964662923562127063302747","fixed_residual_brl":"178.0574409151269851078292034851387258234","modeled_net_tax_total_brl":"42.72875189443441842587844030215494390193","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"2.987237188713365789811064420442083351383","COFINS":"0.0000000000000000000000000000000000000","ICMS":"39.74151470572105263606737588171286055055"},"modeled_tax_share_percent":"19.35300000000000000000000000000000000000","display":{"price_brl":"220.79","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"42.73","modeled_tax_share_percent":"19.35","savings_vs_reference_brl":"58.12"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"186.2021413259352302104594138469363098732","supplier_own_ICMS":"33.51638543866834143788269449244853577718","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"152.6857558872668887725767193544877740960","supplier_PIS_debit":"2.519314972139903664747515869349048272584","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"186.2021413259352302104594138469363098732","retailer_PC_revenue_base":"181.0446781038403508976402679055808091747","retailer_PC_credit_base":"152.6857558872668887725767193544877740960","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"85.4301330","import_ICMS_gross_base":"104.1830890243902439024390243902439024390","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"1.7571330","COFINS":"0.0000","ICMS":"18.75295602439024390243902439024390243902"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1.7571330","COFINS":"0.0000","ICMS":"18.75295602439024390243902439024390243902"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.762181972139903664747515869349048272584","COFINS":"0.0000000000000000000000000000000000000","ICMS":"14.76342941427809753544367010220463333816"},"retailer_debits":{"IPI":"0","PIS":"2.987237188713365789811064420442083351383","COFINS":"0.0000000000000000000000000000000000000","ICMS":"39.74151470572105263606737588171286055055"},"retailer_credits":{"IPI":"0","PIS":"2.519314972139903664747515869349048272584","COFINS":"0.0000000000000000000000000000000000000","ICMS":"33.51638543866834143788269449244853577718"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.467922216573462125063548551093035078799","COFINS":"0.0000000000000000000000000000000000000","ICMS":"6.22512926705271119818468138926432477337"},"price_reconciliation_error":"-0.00000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","II","PIS"],"price_brl":"204.1353868755511847037666580541057605734","reference_price_brl":"278.91","savings_vs_reference_brl":"74.7746131244488152962333419458942394266","fixed_residual_brl":"178.0574409151269851078292034851387258234","modeled_net_tax_total_brl":"26.07794596042419959593745456896703475003","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"10.56365655788230955845118855685499694645","PIS":"0.0000000000000000000000000000000000000","COFINS":"15.51428940254189003748626601211203780358","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"12.77482868578896737366030506508865384756","display":{"price_brl":"204.14","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"26.08","modeled_tax_share_percent":"12.77","savings_vs_reference_brl":"74.77"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.065","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"162.5177931981893778223259777977691837916","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"10.56365655788230955845118855685499694645","supplier_PC_base":"162.5177931981893778223259777977691837916","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"12.35135228306239271449677431263045796816","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"173.0814497560716873807771663546241807380","retailer_PC_revenue_base":"204.1353868755511847037666580541057605734","retailer_PC_credit_base":"162.5177931981893778223259777977691837916","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"97.18618950","import_ICMS_gross_base":"97.18618950","import_payments":{"II":"0.0000","IPI":"5.4387450","PIS":"0.0000","COFINS":"8.07444450","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"5.4387450","PIS":"0.0000","COFINS":"8.07444450","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"5.12491155788230955845118855685499694645","PIS":"0.0000000000000000000000000000000000000","COFINS":"4.27690778306239271449677431263045796816","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"15.51428940254189003748626601211203780358","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"12.35135228306239271449677431263045796816","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"3.16293711947949732298949169948157983542","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"-0.00000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II"],"price_brl":"191.1357550053882388185528116351605807215","reference_price_brl":"278.91","savings_vs_reference_brl":"87.7742449946117611814471883648394192785","fixed_residual_brl":"178.0574409151269851078292034851387258234","modeled_net_tax_total_brl":"13.07831409026125371072360815002185489814","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"9.924574132672347770217486758041705316240","PIS":"3.153739957588905940506121391980149581905","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"6.842421550009085268550091861462516066589","display":{"price_brl":"191.14","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"13.08","modeled_tax_share_percent":"6.84","savings_vs_reference_brl":"87.77"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.065","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"152.6857558872668887725767193544877740960","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"9.924574132672347770217486758041705316240","supplier_PC_base":"152.6857558872668887725767193544877740960","supplier_PIS_debit":"2.519314972139903664747515869349048272584","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"162.6103300199392365427942061125294794122","retailer_PC_revenue_base":"191.1357550053882388185528116351605807215","retailer_PC_credit_base":"152.6857558872668887725767193544877740960","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"90.8688780","import_ICMS_gross_base":"90.8688780","import_payments":{"II":"0.0000","IPI":"5.4387450","PIS":"1.7571330","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"5.4387450","PIS":"1.7571330","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"4.485829132672347770217486758041705316240","PIS":"0.762181972139903664747515869349048272584","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"3.153739957588905940506121391980149581905","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"2.519314972139903664747515869349048272584","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.634424985449002275758605522631101309321","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"-0.00000000000000000000000000000000000004"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","II","PIS"],"price_brl":"231.6596076887081823623272532485838375278","reference_price_brl":"278.91","savings_vs_reference_brl":"47.2503923112918176376727467514161624722","fixed_residual_brl":"178.0574409151269851078292034851387258234","modeled_net_tax_total_brl":"53.60216677358119725449804976344511170441","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"11.90343738961372442927914417870002094941","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"41.69872938396747282521890558474509075500"},"modeled_tax_share_percent":"23.13833097982662922084418705670876194897","display":{"price_brl":"231.66","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"53.60","modeled_tax_share_percent":"23.14","savings_vs_reference_brl":"47.25"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0.065","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"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"183.1298059940572989119868335184618607602","supplier_own_ICMS":"32.96336507893031380415763003332313493684","supplier_IPI":"11.90343738961372442927914417870002094941","supplier_PC_base":"150.1664409151269851078292034851387258234","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"195.0332433836710233412659776971618817096","retailer_PC_revenue_base":"189.9608783047407095371083476638387467728","retailer_PC_credit_base":"150.1664409151269851078292034851387258234","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"89.1117450","import_ICMS_gross_base":"108.6728597560975609756097560975609756098","import_payments":{"II":"0.0000","IPI":"5.4387450","PIS":"0.0000","COFINS":"0.0000","ICMS":"19.56111475609756097560975609756097560976"},"eligible_import_credits":{"IPI":"5.4387450","PIS":"0.0000","COFINS":"0.0000","ICMS":"19.56111475609756097560975609756097560976"},"supplier_net_remittance_or_credit":{"IPI":"6.46469238961372442927914417870002094941","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"13.40225032283275282854787393576215932708"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"41.69872938396747282521890558474509075500"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"32.96336507893031380415763003332313493684"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"8.73536430503715902106127555142195581816"},"price_reconciliation_error":"-0.00000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"209.0027931981893778223259777977691837916","reference_price_brl":"278.91","savings_vs_reference_brl":"69.9072068018106221776740222022308162084","fixed_residual_brl":"178.0574409151269851078292034851387258234","modeled_net_tax_total_brl":"30.94535228306239271449677431263045796816","modeled_net_tax_components_brl":{"II":"15.061140","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"15.88421228306239271449677431263045796816","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"14.80619077359320042250620872198136818711","display":{"price_brl":"209.00","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"30.95","modeled_tax_share_percent":"14.81","savings_vs_reference_brl":"69.91"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0.18","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"178.8177282631244427573909128627042487266","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"178.8177282631244427573909128627042487266","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"13.59014734799745764956170937756552290322","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"178.8177282631244427573909128627042487266","retailer_PC_revenue_base":"209.0027931981893778223259777977691837916","retailer_PC_credit_base":"178.8177282631244427573909128627042487266","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"106.80858450","import_ICMS_gross_base":"106.80858450","import_payments":{"II":"15.061140","IPI":"0.000000","PIS":"0.0000","COFINS":"8.07444450","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"8.07444450","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"5.51570284799745764956170937756552290322","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"15.88421228306239271449677431263045796816","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"13.59014734799745764956170937756552290322","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"2.29406493506493506493506493506493506494","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000004"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"196.3584961007900204451745841231710481173","reference_price_brl":"278.91","savings_vs_reference_brl":"82.5515038992099795548254158768289518827","fixed_residual_brl":"178.0574409151269851078292034851387258234","modeled_net_tax_total_brl":"18.30105518566303533734538063803232229394","modeled_net_tax_components_brl":{"II":"15.061140","IPI":"0.0000000000000000000000000000000000000","PIS":"3.239915185663035337345380638032322293935","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.320225785529126207288805495745319926442","display":{"price_brl":"196.36","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"18.30","modeled_tax_share_percent":"9.32","savings_vs_reference_brl":"82.55"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0.18","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"167.9995738842165583201110355720780130385","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"167.9995738842165583201110355720780130385","supplier_PIS_debit":"2.771992969089573212281832086939287215135","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"167.9995738842165583201110355720780130385","retailer_PC_revenue_base":"196.3584961007900204451745841231710481173","retailer_PC_credit_base":"167.9995738842165583201110355720780130385","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"100.4912730","import_ICMS_gross_base":"100.4912730","import_payments":{"II":"15.061140","IPI":"0.000000","PIS":"1.7571330","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"1.7571330","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"1.014859969089573212281832086939287215135","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"3.239915185663035337345380638032322293935","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"2.771992969089573212281832086939287215135","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.467922216573462125063548551093035078800","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"-0.00000000000000000000000000000000000004"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"235.5104645306426647656453701038277144188","reference_price_brl":"278.91","savings_vs_reference_brl":"43.3995354693573352343546298961722855812","fixed_residual_brl":"178.0574409151269851078292034851387258234","modeled_net_tax_total_brl":"57.45302361551567965781616661868898859538","modeled_net_tax_components_brl":{"II":"15.061140","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"42.39188361551567965781616661868898859538"},"modeled_tax_share_percent":"24.39510436617578392473494713422588951670","display":{"price_brl":"235.51","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"57.45","modeled_tax_share_percent":"24.40","savings_vs_reference_brl":"43.40"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0.18","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"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"201.4970498964963233022307359574862510041","supplier_own_ICMS":"36.26946898136933819440153247234752518074","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"165.2275809151269851078292034851387258234","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"201.4970498964963233022307359574862510041","retailer_PC_revenue_base":"193.1185809151269851078292034851387258234","retailer_PC_credit_base":"165.2275809151269851078292034851387258234","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"98.734140","import_ICMS_gross_base":"120.4074878048780487804878048780487804878","import_payments":{"II":"15.061140","IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"21.67334780487804878048780487804878048780"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"21.67334780487804878048780487804878048780"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"14.59612117649128941391372759429874469294"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"42.39188361551567965781616661868898859538"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"36.26946898136933819440153247234752518074"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"6.12241463414634146341463414634146341464"},"price_reconciliation_error":"0.00000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"203.8583736746102391398381017116727430019","reference_price_brl":"278.91","savings_vs_reference_brl":"75.0516263253897608601618982883272569981","fixed_residual_brl":"178.0574409151269851078292034851387258234","modeled_net_tax_total_brl":"25.80093275948325403200889822653401717852","modeled_net_tax_components_brl":{"II":"15.061140","IPI":"10.73979275948325403200889822653401717852","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"12.65630265483505081538371911056951529320","display":{"price_brl":"203.86","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"25.80","modeled_tax_share_percent":"12.66","savings_vs_reference_brl":"75.05"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.065","II":"0.18","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"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"165.2275809151269851078292034851387258234","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"10.73979275948325403200889822653401717852","supplier_PC_base":"165.2275809151269851078292034851387258234","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"175.9673736746102391398381017116727430019","retailer_PC_revenue_base":"203.8583736746102391398381017116727430019","retailer_PC_credit_base":"165.2275809151269851078292034851387258234","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"105.151859100","import_ICMS_gross_base":"105.151859100","import_payments":{"II":"15.061140","IPI":"6.417719100","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.000000000"},"eligible_import_credits":{"IPI":"6.417719100","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.000000000"},"supplier_net_remittance_or_credit":{"IPI":"4.32207365948325403200889822653401717852","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"-0.00000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","II","IPI","PIS"],"price_brl":"192.7028581332543128872610427328341188565","reference_price_brl":"278.91","savings_vs_reference_brl":"86.2071418667456871127389572671658811435","fixed_residual_brl":"178.0574409151269851078292034851387258234","modeled_net_tax_total_brl":"14.64541721812732777943183924769539303309","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"14.64541721812732777943183924769539303309","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.599999999999999999999999999999999999998","display":{"price_brl":"192.70","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"14.65","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"86.21"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"162.5177931981893778223259777977691837916","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"162.5177931981893778223259777977691837916","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"12.35135228306239271449677431263045796816","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"162.5177931981893778223259777977691837916","retailer_PC_revenue_base":"192.7028581332543128872610427328341188565","retailer_PC_credit_base":"162.5177931981893778223259777977691837916","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"91.74744450","import_ICMS_gross_base":"91.74744450","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"8.07444450","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"8.07444450","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"4.27690778306239271449677431263045796816","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"14.64541721812732777943183924769539303309","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"12.35135228306239271449677431263045796816","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"2.29406493506493506493506493506493506493","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II","IPI"],"price_brl":"181.0446781038403508976402679055808091748","reference_price_brl":"278.91","savings_vs_reference_brl":"97.8653218961596491023597320944191908252","fixed_residual_brl":"178.0574409151269851078292034851387258234","modeled_net_tax_total_brl":"2.987237188713365789811064420442083351384","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"2.987237188713365789811064420442083351384","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.650000000000000000000000000000000000000","display":{"price_brl":"181.04","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"2.99","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"97.87"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"152.6857558872668887725767193544877740960","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"152.6857558872668887725767193544877740960","supplier_PIS_debit":"2.519314972139903664747515869349048272584","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"152.6857558872668887725767193544877740960","retailer_PC_revenue_base":"181.0446781038403508976402679055808091748","retailer_PC_credit_base":"152.6857558872668887725767193544877740960","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"85.4301330","import_ICMS_gross_base":"85.4301330","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"1.7571330","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1.7571330","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.762181972139903664747515869349048272584","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"2.987237188713365789811064420442083351384","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"2.519314972139903664747515869349048272584","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.467922216573462125063548551093035078800","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.000000000000000000000000000000000000016"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","II","IPI","PIS"],"price_brl":"217.1432206282036403754014676648033241749","reference_price_brl":"278.91","savings_vs_reference_brl":"61.7667793717963596245985323351966758251","fixed_residual_brl":"178.0574409151269851078292034851387258234","modeled_net_tax_total_brl":"39.08577971307665526757226417966459835148","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"39.08577971307665526757226417966459835148"},"modeled_tax_share_percent":"18.00000000000000000000000000000000000000","display":{"price_brl":"217.14","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"39.09","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"61.77"},"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"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"183.1298059940572989119868335184618607602","supplier_own_ICMS":"32.96336507893031380415763003332313493684","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"150.1664409151269851078292034851387258234","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"183.1298059940572989119868335184618607602","retailer_PC_revenue_base":"178.0574409151269851078292034851387258234","retailer_PC_credit_base":"150.1664409151269851078292034851387258234","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"83.6730","import_ICMS_gross_base":"102.0402439024390243902439024390243902439","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"18.36724390243902439024390243902439024390"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"18.36724390243902439024390243902439024390"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"14.59612117649128941391372759429874469294"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"39.08577971307665526757226417966459835148"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"32.96336507893031380415763003332313493684"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"6.12241463414634146341463414634146341464"},"price_reconciliation_error":"0.00000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II","PIS"],"price_brl":"187.8182595746102391398381017116727430019","reference_price_brl":"278.91","savings_vs_reference_brl":"91.0917404253897608601618982883272569981","fixed_residual_brl":"178.0574409151269851078292034851387258234","modeled_net_tax_total_brl":"9.760818659483254032008898226534017178521","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"9.760818659483254032008898226534017178521","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"5.196948732029857914356105100352669490042","display":{"price_brl":"187.82","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"9.76","modeled_tax_share_percent":"5.20","savings_vs_reference_brl":"91.09"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.065","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"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"150.1664409151269851078292034851387258234","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"9.760818659483254032008898226534017178521","supplier_PC_base":"150.1664409151269851078292034851387258234","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"159.9272595746102391398381017116727430019","retailer_PC_revenue_base":"187.8182595746102391398381017116727430019","retailer_PC_credit_base":"150.1664409151269851078292034851387258234","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"89.1117450","import_ICMS_gross_base":"89.1117450","import_payments":{"II":"0.0000","IPI":"5.4387450","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"5.4387450","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"4.322073659483254032008898226534017178521","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"-0.000000000000000000000000000000000000021"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"193.1185809151269851078292034851387258234","reference_price_brl":"278.91","savings_vs_reference_brl":"85.7914190848730148921707965148612741766","fixed_residual_brl":"178.0574409151269851078292034851387258234","modeled_net_tax_total_brl":"15.0611400000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"15.061140","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.798907763629004786262130651494987215494","display":{"price_brl":"193.12","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"15.06","modeled_tax_share_percent":"7.80","savings_vs_reference_brl":"85.79"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0.18","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"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"165.2275809151269851078292034851387258234","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"165.2275809151269851078292034851387258234","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"165.2275809151269851078292034851387258234","retailer_PC_revenue_base":"193.1185809151269851078292034851387258234","retailer_PC_credit_base":"165.2275809151269851078292034851387258234","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"98.734140","import_ICMS_gross_base":"98.734140","import_payments":{"II":"15.061140","IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008-CUSTOMS-0_30","product_id":"BR-A008","tax_profile_id":"A08","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II","IPI","PIS"],"price_brl":"178.0574409151269851078292034851387258234","reference_price_brl":"278.91","savings_vs_reference_brl":"100.8525590848730148921707965148612741766","fixed_residual_brl":"178.0574409151269851078292034851387258234","modeled_net_tax_total_brl":"0.0000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"0","display":{"price_brl":"178.06","fixed_residual_brl":"178.06","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"100.85"},"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"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"150.1664409151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"83.6730","baseline_upstream_price_ex_IPI_ST_brl":"222.0353166903540752641661002286349873324","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"278.91","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"150.1664409151269851078292034851387258234","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"150.1664409151269851078292034851387258234","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"150.1664409151269851078292034851387258234","retailer_PC_revenue_base":"178.0574409151269851078292034851387258234","retailer_PC_credit_base":"150.1664409151269851078292034851387258234","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"83.6730","import_ICMS_gross_base":"83.6730","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.0000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.0000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P008","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S016","V5-S017","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","China finished-import route selected, not verified from product package; formal currentTEC attachment not retrieved.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]}]}