{"scenario":{"scenario_id":"EDU-BR-A008","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":"0.35","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.","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."],"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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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"}},"baseline":{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008","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":"175.5472509151269851078292034851387258234","modeled_net_tax_total_brl":"103.3627490848730148921707965148612741766","modeled_net_tax_components_brl":{"II":"17.571330","IPI":"14.43229558487301489217079651486127417661","PIS":"3.773652300000000000000000000000000000000","COFINS":"17.38167120000000000000000000000000000000","ICMS":"50.20380000000000000000000000000000000000"},"modeled_tax_share_percent":"37.05953500587035778285855527405301859976","display":{"price_brl":"278.91","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"103.36","modeled_tax_share_percent":"37.06","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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"134.147342700","import_ICMS_gross_base":"163.5943203658536585365853658536585365854","import_payments":{"II":"17.571330","IPI":"7.487338950","PIS":"2.0499885","COFINS":"9.42018525","ICMS":"29.44697766585365853658536585365853658537"},"eligible_import_credits":{"IPI":"7.487338950","PIS":"2.0499885","COFINS":"9.42018525","ICMS":"29.44697766585365853658536585365853658537"},"supplier_net_remittance_or_credit":{"IPI":"6.94495663487301489217079651486127417661","PIS":"0.954149334820490638324167336093431378608","COFINS":"4.41705568614286597046283136624853241056","ICMS":"10.51937933841007501096453218749576113446"},"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.","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","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":"175.5472509151269851078292034851387258234","modeled_net_tax_total_brl":"103.3627490848730148921707965148612741766","modeled_net_tax_components_brl":{"II":"17.571330","IPI":"14.43229558487301489217079651486127417661","PIS":"3.773652300000000000000000000000000000000","COFINS":"17.38167120000000000000000000000000000000","ICMS":"50.20380000000000000000000000000000000000"},"modeled_tax_share_percent":"37.05953500587035778285855527405301859976","display":{"price_brl":"278.91","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"103.36","modeled_tax_share_percent":"37.06","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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"134.147342700","import_ICMS_gross_base":"163.5943203658536585365853658536585365854","import_payments":{"II":"17.571330","IPI":"7.487338950","PIS":"2.0499885","COFINS":"9.42018525","ICMS":"29.44697766585365853658536585365853658537"},"eligible_import_credits":{"IPI":"7.487338950","PIS":"2.0499885","COFINS":"9.42018525","ICMS":"29.44697766585365853658536585365853658537"},"supplier_net_remittance_or_credit":{"IPI":"6.94495663487301489217079651486127417661","PIS":"0.954149334820490638324167336093431378608","COFINS":"4.41705568614286597046283136624853241056","ICMS":"10.51937933841007501096453218749576113446"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008","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":"253.2348670328014266164208217769230922380","reference_price_brl":"278.91","savings_vs_reference_brl":"25.6751329671985733835791782230769077620","fixed_residual_brl":"175.5472509151269851078292034851387258234","modeled_net_tax_total_brl":"77.68761611767444150859161829178436641460","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"12.89747538733219650878035104015859326550","PIS":"3.426267750953803302120173718641769437981","COFINS":"15.78159691348418490673534561313784710828","ICMS":"45.58227606590425679095574791984615660284"},"modeled_tax_share_percent":"30.67808830117046673796401287005686735932","display":{"price_brl":"253.23","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"77.69","modeled_tax_share_percent":"30.68","savings_vs_reference_brl":"25.68"},"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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"198.4226982666491770581592467716706656231","supplier_own_ICMS":"35.71608568799685187046866441890071981216","supplier_IPI":"12.89747538733219650878035104015859326550","supplier_PC_base":"162.7066125786523251876905823527699458109","supplier_PIS_debit":"2.684659107547763365596894608820704105880","supplier_COFINS_debit":"12.36570255597757671426448425881051588163","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"211.3201736539813735669395978118292588886","retailer_PC_revenue_base":"207.6525909668971698254650738570769356352","retailer_PC_credit_base":"162.7066125786523251876905823527699458109","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"115.43387625","import_ICMS_gross_base":"140.7730198170731707317073170731707317073","import_payments":{"II":"0.0000","IPI":"6.3452025","PIS":"2.0499885","COFINS":"9.42018525","ICMS":"25.33914356707317073170731707317073170732"},"eligible_import_credits":{"IPI":"6.3452025","PIS":"2.0499885","COFINS":"9.42018525","ICMS":"25.33914356707317073170731707317073170732"},"supplier_net_remittance_or_credit":{"IPI":"6.55227288733219650878035104015859326550","PIS":"0.634670607547763365596894608820704105880","COFINS":"2.94551730597757671426448425881051588163","ICMS":"10.37694212092368113876134734572998810484"},"retailer_debits":{"IPI":"0","PIS":"3.426267750953803302120173718641769437981","COFINS":"15.78159691348418490673534561313784710828","ICMS":"45.58227606590425679095574791984615660284"},"retailer_credits":{"IPI":"0","PIS":"2.684659107547763365596894608820704105880","COFINS":"12.36570255597757671426448425881051588163","ICMS":"35.71608568799685187046866441890071981216"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.741608643406039936523279109821065332101","COFINS":"3.41589435750660819247086135432733122665","ICMS":"9.86619037790740492048708350094543679068"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008","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":"175.5472509151269851078292034851387258234","modeled_net_tax_total_brl":"83.96841247952057937222079111963010549207","modeled_net_tax_components_brl":{"II":"17.571330","IPI":"0.0000000000000000000000000000000000000","PIS":"3.511246925729581547415076427002522287699","COFINS":"16.17301614275443621839671566376919356758","ICMS":"46.71281941103656160640899902885838963679"},"modeled_tax_share_percent":"32.35581674768861123031312527836166052581","display":{"price_brl":"259.52","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"83.97","modeled_tax_share_percent":"32.36","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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"126.66000375","import_ICMS_gross_base":"154.4634192073170731707317073170731707317","import_payments":{"II":"17.571330","IPI":"0.000000","PIS":"2.0499885","COFINS":"9.42018525","ICMS":"27.80341545731707317073170731707317073171"},"eligible_import_credits":{"IPI":"0.000000","PIS":"2.0499885","COFINS":"9.42018525","ICMS":"27.80341545731707317073170731707317073171"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.954149334820490638324167336093431378608","COFINS":"4.41705568614286597046283136624853241056","ICMS":"12.16294154694666037681819072408112698812"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008","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":"175.5472509151269851078292034851387258234","modeled_net_tax_total_brl":"50.29634500192299540942617571852515367876","modeled_net_tax_components_brl":{"II":"17.571330","IPI":"11.83448237959587221158005314218624482482","PIS":"3.726419332631324678534713756860454011785","COFINS":"17.16411328969579851931140881947845484216","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"22.27043224214173568737108895271103923891","display":{"price_brl":"225.84","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"50.30","modeled_tax_share_percent":"22.27","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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"134.147342700","import_ICMS_gross_base":"134.147342700","import_payments":{"II":"17.571330","IPI":"7.487338950","PIS":"2.0499885","COFINS":"9.42018525","ICMS":"0.000000000"},"eligible_import_credits":{"IPI":"7.487338950","PIS":"2.0499885","COFINS":"9.42018525","ICMS":"0.000000000"},"supplier_net_remittance_or_credit":{"IPI":"4.34714342959587221158005314218624482482","PIS":"0.954149334820490638324167336093431378608","COFINS":"4.41705568614286597046283136624853241056","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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008","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":"175.5472509151269851078292034851387258234","modeled_net_tax_total_brl":"98.04207034976638735594718353758521732785","modeled_net_tax_components_brl":{"II":"17.571330","IPI":"14.17457602085742534052488943423875142345","PIS":"0.0000000000000000000000000000000000000","COFINS":"17.05008650122815497194254443925615613718","ICMS":"49.24607782768080704347974966409030976722"},"modeled_tax_share_percent":"35.83548871589200397099739850662388955928","display":{"price_brl":"273.59","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"98.04","modeled_tax_share_percent":"35.84","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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"132.097354200","import_ICMS_gross_base":"161.0943343902439024390243902439024390244","import_payments":{"II":"17.571330","IPI":"7.487338950","PIS":"0.0000","COFINS":"9.42018525","ICMS":"28.99698019024390243902439024390243902439"},"eligible_import_credits":{"IPI":"7.487338950","PIS":"0.0000","COFINS":"9.42018525","ICMS":"28.99698019024390243902439024390243902439"},"supplier_net_remittance_or_credit":{"IPI":"6.68723707085742534052488943423875142345","PIS":"0.0000000000000000000000000000000000000","COFINS":"4.16996209799745764956170937756552290322","ICMS":"10.25569186751512158089068818937410337901"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008","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":"175.5472509151269851078292034851387258234","modeled_net_tax_total_brl":"80.42708205248254005138946336681624993016","modeled_net_tax_components_brl":{"II":"17.571330","IPI":"13.31703939326106864732587477095740347256","PIS":"3.463332725051756875404228562506950821947","COFINS":"0.0000000000000000000000000000000000000","ICMS":"46.07537993416971452865936003335189563565"},"modeled_tax_share_percent":"31.41997915183926682740675456629085426493","display":{"price_brl":"255.97","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"80.43","modeled_tax_share_percent":"31.42","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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"124.727157450","import_ICMS_gross_base":"152.1062895731707317073170731707317073171","import_payments":{"II":"17.571330","IPI":"7.487338950","PIS":"2.0499885","COFINS":"0.0000","ICMS":"27.37913212317073170731707317073170731707"},"eligible_import_credits":{"IPI":"7.487338950","PIS":"2.0499885","COFINS":"0.0000","ICMS":"27.37913212317073170731707317073170731707"},"supplier_net_remittance_or_credit":{"IPI":"5.82970044326106864732587477095740347256","PIS":"0.722004469089573212281832086939287215135","COFINS":"0.0000000000000000000000000000000000000","ICMS":"9.49882311970607377758534927191956383772"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008","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":"235.9030449709426662740431411478045096061","reference_price_brl":"278.91","savings_vs_reference_brl":"43.0069550290573337259568588521954903939","fixed_residual_brl":"175.5472509151269851078292034851387258234","modeled_net_tax_total_brl":"60.35579405581568116621393766266578378272","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"3.191768198456854274687803699729795014970","COFINS":"14.70147776258914696219836855633117703865","ICMS":"42.46254809476967992932776540660481172910"},"modeled_tax_share_percent":"25.58500000000000000000000000000000000000","display":{"price_brl":"235.90","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"60.36","modeled_tax_share_percent":"25.59","savings_vs_reference_brl":"43.01"},"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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"198.4226982666491770581592467716706656231","supplier_own_ICMS":"35.71608568799685187046866441890071981216","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"162.7066125786523251876905823527699458109","supplier_PIS_debit":"2.684659107547763365596894608820704105880","supplier_COFINS_debit":"12.36570255597757671426448425881051588163","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"198.4226982666491770581592467716706656231","retailer_PC_revenue_base":"193.4404968761729863447153757411996978770","retailer_PC_credit_base":"162.7066125786523251876905823527699458109","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"109.08867375","import_ICMS_gross_base":"133.0349679878048780487804878048780487805","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"2.0499885","COFINS":"9.42018525","ICMS":"23.94629423780487804878048780487804878049"},"eligible_import_credits":{"IPI":"0.0000","PIS":"2.0499885","COFINS":"9.42018525","ICMS":"23.94629423780487804878048780487804878049"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.634670607547763365596894608820704105880","COFINS":"2.94551730597757671426448425881051588163","ICMS":"11.76979145019197382168817661402267103167"},"retailer_debits":{"IPI":"0","PIS":"3.191768198456854274687803699729795014970","COFINS":"14.70147776258914696219836855633117703865","ICMS":"42.46254809476967992932776540660481172910"},"retailer_credits":{"IPI":"0","PIS":"2.684659107547763365596894608820704105880","COFINS":"12.36570255597757671426448425881051588163","ICMS":"35.71608568799685187046866441890071981216"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.507109090909090909090909090909090909090","COFINS":"2.33577520661157024793388429752066115702","ICMS":"6.74646240677282805885910098770409191694"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008","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":"205.0944140305668167989301281962190328387","reference_price_brl":"278.91","savings_vs_reference_brl":"73.8155859694331832010698718037809671613","fixed_residual_brl":"175.5472509151269851078292034851387258234","modeled_net_tax_total_brl":"29.54716311543983169110092471108030701529","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"10.57592981761240113719988785293004647771","PIS":"3.384057831504352477182347115237614041839","COFINS":"15.58717546632307807671868974291264649574","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"14.40661524357079174407543802471841950108","display":{"price_brl":"205.09","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"29.55","modeled_tax_share_percent":"14.41","savings_vs_reference_brl":"73.82"},"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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"162.7066125786523251876905823527699458109","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"10.57592981761240113719988785293004647771","supplier_PC_base":"162.7066125786523251876905823527699458109","supplier_PIS_debit":"2.684659107547763365596894608820704105880","supplier_COFINS_debit":"12.36570255597757671426448425881051588163","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"173.2825423962647263248904702056999922886","retailer_PC_revenue_base":"205.0944140305668167989301281962190328387","retailer_PC_credit_base":"162.7066125786523251876905823527699458109","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"115.43387625","import_ICMS_gross_base":"115.43387625","import_payments":{"II":"0.0000","IPI":"6.3452025","PIS":"2.0499885","COFINS":"9.42018525","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"6.3452025","PIS":"2.0499885","COFINS":"9.42018525","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"4.23072731761240113719988785293004647771","PIS":"0.634670607547763365596894608820704105880","COFINS":"2.94551730597757671426448425881051588163","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"3.384057831504352477182347115237614041839","COFINS":"15.58717546632307807671868974291264649574","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"2.684659107547763365596894608820704105880","COFINS":"12.36570255597757671426448425881051588163","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.699398723956589111585452506416909935959","COFINS":"3.22147291034550136245420548410213061411","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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008","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":"248.4088457422277302805310454841586741226","reference_price_brl":"278.91","savings_vs_reference_brl":"30.5011542577722697194689545158413258774","fixed_residual_brl":"175.5472509151269851078292034851387258234","modeled_net_tax_total_brl":"72.86159482710074517270184199901994829915","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"12.66716332684412157112355905729861838576","PIS":"0.0000000000000000000000000000000000000","COFINS":"15.48083926665563215108269475457276857132","ICMS":"44.71359223360099145049558818714856134207"},"modeled_tax_share_percent":"29.33132055317738398950586551706268581244","display":{"price_brl":"248.41","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"72.86","modeled_tax_share_percent":"29.33","savings_vs_reference_brl":"30.50"},"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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"194.8794357976018703249778316507479751655","supplier_own_ICMS":"35.07829844356833665849600969713463552979","supplier_IPI":"12.66716332684412157112355905729861838576","supplier_PC_base":"159.8011373540335336664818219536133396357","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"12.14488643890654855865261846847461381231","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"207.5465991244459918961013907080465935513","retailer_PC_revenue_base":"203.6952535086267388300354572970101127805","retailer_PC_credit_base":"159.8011373540335336664818219536133396357","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"113.38388775","import_ICMS_gross_base":"138.2730338414634146341463414634146341463","import_payments":{"II":"0.0000","IPI":"6.3452025","PIS":"0.0000","COFINS":"9.42018525","ICMS":"24.88914609146341463414634146341463414634"},"eligible_import_credits":{"IPI":"6.3452025","PIS":"0.0000","COFINS":"9.42018525","ICMS":"24.88914609146341463414634146341463414634"},"supplier_net_remittance_or_credit":{"IPI":"6.32196082684412157112355905729861838576","PIS":"0.0000000000000000000000000000000000000","COFINS":"2.72470118890654855865261846847461381231","ICMS":"10.18915235210492202434966823372000138345"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"15.48083926665563215108269475457276857132","ICMS":"44.71359223360099145049558818714856134207"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"12.14488643890654855865261846847461381231","ICMS":"35.07829844356833665849600969713463552979"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"3.33595282774908359243007628609815475901","ICMS":"9.63529379003265479199957849001392581228"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008","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":"232.4303116050610214360956554367037774623","reference_price_brl":"278.91","savings_vs_reference_brl":"46.4796883949389785639043445632962225377","fixed_residual_brl":"175.5472509151269851078292034851387258234","modeled_net_tax_total_brl":"56.88306068993403632826645195156505163889","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"11.90082248500657684973885975489976958662","PIS":"3.144782116016475620030374218058602109065","COFINS":"0.0000000000000000000000000000000000000","ICMS":"41.83745608891098385849721797860667994321"},"modeled_tax_share_percent":"24.47316802061002961227010269996847963633","display":{"price_brl":"232.43","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"56.88","modeled_tax_share_percent":"24.47","savings_vs_reference_brl":"46.48"},"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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"183.0895766924088746113670731523041474865","supplier_own_ICMS":"32.95612380463359743004607316741474654757","supplier_IPI":"11.90082248500657684973885975489976958662","supplier_PC_base":"150.1334528877752771813209999848894009389","supplier_PIS_debit":"2.477201972648292073491796499750675115492","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"194.9903991774154514611059329072039170731","retailer_PC_revenue_base":"190.5928555161500375775984374580970975191","retailer_PC_credit_base":"150.1334528877752771813209999848894009389","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"106.0136910","import_ICMS_gross_base":"129.2849890243902439024390243902439024390","import_payments":{"II":"0.0000","IPI":"6.3452025","PIS":"2.0499885","COFINS":"0.0000","ICMS":"23.27129802439024390243902439024390243902"},"eligible_import_credits":{"IPI":"6.3452025","PIS":"2.0499885","COFINS":"0.0000","ICMS":"23.27129802439024390243902439024390243902"},"supplier_net_remittance_or_credit":{"IPI":"5.55561998500657684973885975489976958662","PIS":"0.427213472648292073491796499750675115492","COFINS":"0.0000000000000000000000000000000000000","ICMS":"9.68482578024335352760704877717084410855"},"retailer_debits":{"IPI":"0","PIS":"3.144782116016475620030374218058602109065","COFINS":"0.0000000000000000000000000000000000000","ICMS":"41.83745608891098385849721797860667994321"},"retailer_credits":{"IPI":"0","PIS":"2.477201972648292073491796499750675115492","COFINS":"0.0000000000000000000000000000000000000","ICMS":"32.95612380463359743004607316741474654757"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.667580143368183546538577718307926993573","COFINS":"0.0000000000000000000000000000000000000","ICMS":"8.88133228427738642845114481119193339564"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008","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":"175.5472509151269851078292034851387258234","modeled_net_tax_total_brl":"37.25559306848401776581179209077171585528","modeled_net_tax_components_brl":{"II":"17.571330","IPI":"0.0000000000000000000000000000000000000","PIS":"3.511246925729581547415076427002522287699","COFINS":"16.17301614275443621839671566376919356758","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"17.50709359474220881745503082727031771440","display":{"price_brl":"212.80","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"37.26","modeled_tax_share_percent":"17.51","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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"126.66000375","import_ICMS_gross_base":"126.66000375","import_payments":{"II":"17.571330","IPI":"0.000000","PIS":"2.0499885","COFINS":"9.42018525","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"2.0499885","COFINS":"9.42018525","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.954149334820490638324167336093431378608","COFINS":"4.41705568614286597046283136624853241056","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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008","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":"175.5472509151269851078292034851387258234","modeled_net_tax_total_brl":"79.33420420461615857793418407311637636141","modeled_net_tax_components_brl":{"II":"17.571330","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"15.88421228306239271449677431263045796815","ICMS":"45.87866192155376586343740976048591839326"},"modeled_tax_share_percent":"31.12592250673749507086427301069550889900","display":{"price_brl":"254.88","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"79.33","modeled_tax_share_percent":"31.13","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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"124.61001525","import_ICMS_gross_base":"151.9634332317073170731707317073170731707","import_payments":{"II":"17.571330","IPI":"0.000000","PIS":"0.0000","COFINS":"9.42018525","ICMS":"27.35341798170731707317073170731707317073"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"9.42018525","ICMS":"27.35341798170731707317073170731707317073"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"4.16996209799745764956170937756552290322","ICMS":"11.89925407605170694674434672595946923267"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008","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":"175.5472509151269851078292034851387258234","modeled_net_tax_total_brl":"63.91432969559255202043248446994791822213","modeled_net_tax_components_brl":{"II":"17.571330","IPI":"0.0000000000000000000000000000000000000","PIS":"3.239915185663035337345380638032322293935","COFINS":"0.0000000000000000000000000000000000000","ICMS":"43.10308450992951668308710383191559592819"},"modeled_tax_share_percent":"26.69084933482286407163962392426302272963","display":{"price_brl":"239.46","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"63.91","modeled_tax_share_percent":"26.69","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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"117.2398185","import_ICMS_gross_base":"142.9753884146341463414634146341463414634","import_payments":{"II":"17.571330","IPI":"0.000000","PIS":"2.0499885","COFINS":"0.0000","ICMS":"25.73556991463414634146341463414634146341"},"eligible_import_credits":{"IPI":"0.000000","PIS":"2.0499885","COFINS":"0.0000","ICMS":"25.73556991463414634146341463414634146341"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.722004469089573212281832086939287215135","COFINS":"0.0000000000000000000000000000000000000","ICMS":"11.14238532824265914343900780850492969138"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008","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":"175.5472509151269851078292034851387258234","modeled_net_tax_total_brl":"46.03471147906140654483271515253930663399","modeled_net_tax_components_brl":{"II":"17.571330","IPI":"11.62315233710308877923040933607577616723","PIS":"0.0000000000000000000000000000000000000","COFINS":"16.84022914195831776560230581646353046676","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"20.77547783296859002308975419864590864636","display":{"price_brl":"221.58","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"46.03","modeled_tax_share_percent":"20.78","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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"132.097354200","import_ICMS_gross_base":"132.097354200","import_payments":{"II":"17.571330","IPI":"7.487338950","PIS":"0.0000","COFINS":"9.42018525","ICMS":"0.000000000"},"eligible_import_credits":{"IPI":"7.487338950","PIS":"0.0000","COFINS":"9.42018525","ICMS":"0.000000000"},"supplier_net_remittance_or_credit":{"IPI":"4.13581338710308877923040933607577616723","PIS":"0.0000000000000000000000000000000000000","COFINS":"4.16996209799745764956170937756552290322","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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008","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":"175.5472509151269851078292034851387258234","modeled_net_tax_total_brl":"31.91441987043586328936085324828658853440","modeled_net_tax_components_brl":{"II":"17.571330","IPI":"10.91997230247407629080721731218507084750","PIS":"3.423117567961786998553635936101517686904","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"15.38328489768278268948149387526576640823","display":{"price_brl":"207.46","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"31.91","modeled_tax_share_percent":"15.38","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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"124.727157450","import_ICMS_gross_base":"124.727157450","import_payments":{"II":"17.571330","IPI":"7.487338950","PIS":"2.0499885","COFINS":"0.0000","ICMS":"0.000000000"},"eligible_import_credits":{"IPI":"7.487338950","PIS":"2.0499885","COFINS":"0.0000","ICMS":"0.000000000"},"supplier_net_remittance_or_credit":{"IPI":"3.43263335247407629080721731218507084750","PIS":"0.722004469089573212281832086939287215135","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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008","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":"175.5472509151269851078292034851387258234","modeled_net_tax_total_brl":"75.93554074145746138299299324946533776035","modeled_net_tax_components_brl":{"II":"17.571330","IPI":"13.09730824327226101464499783723660631527","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"45.26690249818520036834799541222873144508"},"modeled_tax_share_percent":"30.19512398492546303072986312079874357052","display":{"price_brl":"251.48","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"75.94","modeled_tax_share_percent":"30.20","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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"122.677168950","import_ICMS_gross_base":"149.6063035975609756097560975609756097561","import_payments":{"II":"17.571330","IPI":"7.487338950","PIS":"0.0000","COFINS":"0.0000","ICMS":"26.92913464756097560975609756097560975610"},"eligible_import_credits":{"IPI":"7.487338950","PIS":"0.0000","COFINS":"0.0000","ICMS":"26.92913464756097560975609756097560975610"},"supplier_net_remittance_or_credit":{"IPI":"5.60996929327226101464499783723660631527","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"9.34033433380836258464543491137191542464"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008","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":"193.4404968761729863447153757411996978770","reference_price_brl":"278.91","savings_vs_reference_brl":"85.4695031238270136552846242588003021230","fixed_residual_brl":"175.5472509151269851078292034851387258234","modeled_net_tax_total_brl":"17.89324596104600123688617225606097205362","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"3.191768198456854274687803699729795014970","COFINS":"14.70147776258914696219836855633117703865","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.249999999999999999999999999999999999999","display":{"price_brl":"193.44","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"17.89","modeled_tax_share_percent":"9.25","savings_vs_reference_brl":"85.47"},"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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"162.7066125786523251876905823527699458109","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"162.7066125786523251876905823527699458109","supplier_PIS_debit":"2.684659107547763365596894608820704105880","supplier_COFINS_debit":"12.36570255597757671426448425881051588163","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"162.7066125786523251876905823527699458109","retailer_PC_revenue_base":"193.4404968761729863447153757411996978770","retailer_PC_credit_base":"162.7066125786523251876905823527699458109","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"109.08867375","import_ICMS_gross_base":"109.08867375","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"2.0499885","COFINS":"9.42018525","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"2.0499885","COFINS":"9.42018525","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.634670607547763365596894608820704105880","COFINS":"2.94551730597757671426448425881051588163","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"3.191768198456854274687803699729795014970","COFINS":"14.70147776258914696219836855633117703865","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"2.684659107547763365596894608820704105880","COFINS":"12.36570255597757671426448425881051588163","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.507109090909090909090909090909090909090","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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008","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":"231.6904905964615472334352279130222862203","reference_price_brl":"278.91","savings_vs_reference_brl":"47.2195094035384527665647720869777137797","fixed_residual_brl":"175.5472509151269851078292034851387258234","modeled_net_tax_total_brl":"56.14323968133456212560602442788356039690","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"14.43895137397148362358768340353954887725","ICMS":"41.70428830736307850201834102434401151965"},"modeled_tax_share_percent":"24.23200000000000000000000000000000000000","display":{"price_brl":"231.69","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"56.14","modeled_tax_share_percent":"24.23","savings_vs_reference_brl":"47.22"},"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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"194.8794357976018703249778316507479751655","supplier_own_ICMS":"35.07829844356833665849600969713463552979","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"159.8011373540335336664818219536133396357","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"12.14488643890654855865261846847461381231","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"194.8794357976018703249778316507479751655","retailer_PC_revenue_base":"189.9862022890984687314168868886782747006","retailer_PC_credit_base":"159.8011373540335336664818219536133396357","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"107.03868525","import_ICMS_gross_base":"130.5349820121951219512195121951219512195","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"9.42018525","ICMS":"23.49629676219512195121951219512195121951"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"9.42018525","ICMS":"23.49629676219512195121951219512195121951"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"2.72470118890654855865261846847461381231","ICMS":"11.58200168137321470727649750201268431028"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"14.43895137397148362358768340353954887725","ICMS":"41.70428830736307850201834102434401151965"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"12.14488643890654855865261846847461381231","ICMS":"35.07829844356833665849600969713463552979"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"2.29406493506493506493506493506493506494","ICMS":"6.62598986379474184352233132720937598986"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008","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":"217.6736281760350479346153030926615073386","reference_price_brl":"278.91","savings_vs_reference_brl":"61.2363718239649520653846969073384926614","fixed_residual_brl":"175.5472509151269851078292034851387258234","modeled_net_tax_total_brl":"42.12637726090806282678609960752278151524","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"2.945124189221754198555345050843710194292","COFINS":"0.0000000000000000000000000000000000000","ICMS":"39.18125307168630862823075455667907132095"},"modeled_tax_share_percent":"19.35300000000000000000000000000000000000","display":{"price_brl":"217.67","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"42.13","modeled_tax_share_percent":"19.35","savings_vs_reference_brl":"61.24"},"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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"183.0895766924088746113670731523041474865","supplier_own_ICMS":"32.95612380463359743004607316741474654757","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"150.1334528877752771813209999848894009389","supplier_PIS_debit":"2.477201972648292073491796499750675115492","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"183.0895766924088746113670731523041474865","retailer_PC_revenue_base":"178.4923751043487393063845485359824360177","retailer_PC_credit_base":"150.1334528877752771813209999848894009389","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"99.6684885","import_ICMS_gross_base":"121.5469371951219512195121951219512195122","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"2.0499885","COFINS":"0.0000","ICMS":"21.87844869512195121951219512195121951220"},"eligible_import_credits":{"IPI":"0.0000","PIS":"2.0499885","COFINS":"0.0000","ICMS":"21.87844869512195121951219512195121951220"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.427213472648292073491796499750675115492","COFINS":"0.0000000000000000000000000000000000000","ICMS":"11.07767510951164621053387804546352703537"},"retailer_debits":{"IPI":"0","PIS":"2.945124189221754198555345050843710194292","COFINS":"0.0000000000000000000000000000000000000","ICMS":"39.18125307168630862823075455667907132095"},"retailer_credits":{"IPI":"0","PIS":"2.477201972648292073491796499750675115492","COFINS":"0.0000000000000000000000000000000000000","ICMS":"32.95612380463359743004607316741474654757"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.467922216573462125063548551093035078800","COFINS":"0.0000000000000000000000000000000000000","ICMS":"6.22512926705271119818468138926432477338"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008","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":"201.2276242891116502122841146235103819261","reference_price_brl":"278.91","savings_vs_reference_brl":"77.6823757108883497877158853764896180739","fixed_residual_brl":"175.5472509151269851078292034851387258234","modeled_net_tax_total_brl":"25.68037337398466510445491113837165610270","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"10.38707392801217968832131842698486707632","PIS":"0.0000000000000000000000000000000000000","COFINS":"15.29329944597248541613359271138678902638","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"12.76185288411926070026734607541739921022","display":{"price_brl":"201.23","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"25.68","modeled_tax_share_percent":"12.76","savings_vs_reference_brl":"77.68"},"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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"159.8011373540335336664818219536133396357","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"10.38707392801217968832131842698486707632","supplier_PC_base":"159.8011373540335336664818219536133396357","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"12.14488643890654855865261846847461381231","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"170.1882112820457133548031403805982067120","retailer_PC_revenue_base":"201.2276242891116502122841146235103819261","retailer_PC_credit_base":"159.8011373540335336664818219536133396357","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"113.38388775","import_ICMS_gross_base":"113.38388775","import_payments":{"II":"0.0000","IPI":"6.3452025","PIS":"0.0000","COFINS":"9.42018525","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"6.3452025","PIS":"0.0000","COFINS":"9.42018525","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"4.04187142801217968832131842698486707632","PIS":"0.0000000000000000000000000000000000000","COFINS":"2.72470118890654855865261846847461381231","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"15.29329944597248541613359271138678902638","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"12.14488643890654855865261846847461381231","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"3.14841300706593685748097424291217521407","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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008","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":"188.4147690420258038887799374521164584488","reference_price_brl":"278.91","savings_vs_reference_brl":"90.4952309579741961112200625478835415512","fixed_residual_brl":"175.5472509151269851078292034851387258234","modeled_net_tax_total_brl":"12.86751812689881878095073396697773262543","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"9.758674437705393016785864999017811061028","PIS":"3.108843689193425764164868967959921564405","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"6.829357482071231050189998072081032089476","display":{"price_brl":"188.41","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"12.87","modeled_tax_share_percent":"6.83","savings_vs_reference_brl":"90.50"},"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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"150.1334528877752771813209999848894009389","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"9.758674437705393016785864999017811061028","supplier_PC_base":"150.1334528877752771813209999848894009389","supplier_PIS_debit":"2.477201972648292073491796499750675115492","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"159.8921273254806701981068649839072119999","retailer_PC_revenue_base":"188.4147690420258038887799374521164584488","retailer_PC_credit_base":"150.1334528877752771813209999848894009389","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"106.0136910","import_ICMS_gross_base":"106.0136910","import_payments":{"II":"0.0000","IPI":"6.3452025","PIS":"2.0499885","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"6.3452025","PIS":"2.0499885","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"3.413471937705393016785864999017811061028","PIS":"0.427213472648292073491796499750675115492","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"3.108843689193425764164868967959921564405","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"2.477201972648292073491796499750675115492","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.631641716545133690673072468209246448913","COFINS":"0.0000000000000000000000000000000000000","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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008","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":"228.3557436940621383409114293342471331851","reference_price_brl":"278.91","savings_vs_reference_brl":"50.5542563059378616590885706657528668149","fixed_residual_brl":"175.5472509151269851078292034851387258234","modeled_net_tax_total_brl":"52.80849277893515323308222584910840736176","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"11.70445891400396833171816856894392338844","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"41.10403386493118490136405728016448397332"},"modeled_tax_share_percent":"23.12553734128313745073909769531679029395","display":{"price_brl":"228.36","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"52.81","modeled_tax_share_percent":"23.13","savings_vs_reference_brl":"50.55"},"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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"180.0685986769841281802795164452911290529","supplier_own_ICMS":"32.41234776185714307245031296015240322952","supplier_IPI":"11.70445891400396833171816856894392338844","supplier_PC_base":"147.6562509151269851078292034851387258234","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"191.7730575909880965119976850142350524413","retailer_PC_revenue_base":"187.2517098291309534395473720540826492118","retailer_PC_credit_base":"147.6562509151269851078292034851387258234","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"103.9637025","import_ICMS_gross_base":"126.7850030487804878048780487804878048780","import_payments":{"II":"0.0000","IPI":"6.3452025","PIS":"0.0000","COFINS":"0.0000","ICMS":"22.82130054878048780487804878048780487805"},"eligible_import_credits":{"IPI":"6.3452025","PIS":"0.0000","COFINS":"0.0000","ICMS":"22.82130054878048780487804878048780487805"},"supplier_net_remittance_or_credit":{"IPI":"5.35925641400396833171816856894392338844","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"9.59104721307665526757226417966459835147"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"41.10403386493118490136405728016448397332"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"32.41234776185714307245031296015240322952"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"8.69168610307404182891374432001208074380"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008","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":"175.5472509151269851078292034851387258234","modeled_net_tax_total_brl":"33.45554228306239271449677431263045796816","modeled_net_tax_components_brl":{"II":"17.571330","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"15.88421228306239271449677431263045796816","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"16.00722256919206715959057684231159621830","display":{"price_brl":"209.00","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"33.46","modeled_tax_share_percent":"16.01","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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"124.61001525","import_ICMS_gross_base":"124.61001525","import_payments":{"II":"17.571330","IPI":"0.000000","PIS":"0.0000","COFINS":"9.42018525","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"9.42018525","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"4.16996209799745764956170937756552290322","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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008","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":"175.5472509151269851078292034851387258234","modeled_net_tax_total_brl":"20.81124518566303533734538063803232229394","modeled_net_tax_components_brl":{"II":"17.571330","IPI":"0.0000000000000000000000000000000000000","PIS":"3.239915185663035337345380638032322293935","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"10.59859674978398057517027307836953991418","display":{"price_brl":"196.36","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"20.81","modeled_tax_share_percent":"10.60","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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"117.2398185","import_ICMS_gross_base":"117.2398185","import_payments":{"II":"17.571330","IPI":"0.000000","PIS":"2.0499885","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"2.0499885","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.722004469089573212281832086939287215135","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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008","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":"175.5472509151269851078292034851387258234","modeled_net_tax_total_brl":"59.96321361551567965781616661868898859538","modeled_net_tax_components_brl":{"II":"17.571330","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"42.39188361551567965781616661868898859538"},"modeled_tax_share_percent":"25.46095509387174791219077165659687110282","display":{"price_brl":"235.51","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"59.96","modeled_tax_share_percent":"25.46","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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"115.189830","import_ICMS_gross_base":"140.4754024390243902439024390243902439024","import_payments":{"II":"17.571330","IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"25.28557243902439024390243902439024390244"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"25.28557243902439024390243902439024390244"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"10.98389654234494795049909344795728127830"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008","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":"175.5472509151269851078292034851387258234","modeled_net_tax_total_brl":"28.31112275948325403200889822653401717852","modeled_net_tax_components_brl":{"II":"17.571330","IPI":"10.73979275948325403200889822653401717852","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"13.88764280277847292997797411301626699062","display":{"price_brl":"203.86","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"28.31","modeled_tax_share_percent":"13.89","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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"122.677168950","import_ICMS_gross_base":"122.677168950","import_payments":{"II":"17.571330","IPI":"7.487338950","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.000000000"},"eligible_import_credits":{"IPI":"7.487338950","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.000000000"},"supplier_net_remittance_or_credit":{"IPI":"3.25245380948325403200889822653401717852","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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008","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":"189.9862022890984687314168868886782747006","reference_price_brl":"278.91","savings_vs_reference_brl":"88.9237977109015312685831131113217252994","fixed_residual_brl":"175.5472509151269851078292034851387258234","modeled_net_tax_total_brl":"14.43895137397148362358768340353954887725","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"14.43895137397148362358768340353954887725","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.600000000000000000000000000000000000002","display":{"price_brl":"189.99","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"14.44","modeled_tax_share_percent":"7.60","savings_vs_reference_brl":"88.92"},"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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"159.8011373540335336664818219536133396357","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"159.8011373540335336664818219536133396357","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"12.14488643890654855865261846847461381231","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"159.8011373540335336664818219536133396357","retailer_PC_revenue_base":"189.9862022890984687314168868886782747006","retailer_PC_credit_base":"159.8011373540335336664818219536133396357","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"107.03868525","import_ICMS_gross_base":"107.03868525","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"9.42018525","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"9.42018525","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"2.72470118890654855865261846847461381231","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"14.43895137397148362358768340353954887725","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"12.14488643890654855865261846847461381231","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"2.29406493506493506493506493506493506494","ICMS":"0.0000000000000000000000000000000000000"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008","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":"178.4923751043487393063845485359824360177","reference_price_brl":"278.91","savings_vs_reference_brl":"100.4176248956512606936154514640175639823","fixed_residual_brl":"175.5472509151269851078292034851387258234","modeled_net_tax_total_brl":"2.945124189221754198555345050843710194292","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"2.945124189221754198555345050843710194292","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.650000000000000000000000000000000000000","display":{"price_brl":"178.49","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"2.95","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"100.42"},"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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"150.1334528877752771813209999848894009389","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"150.1334528877752771813209999848894009389","supplier_PIS_debit":"2.477201972648292073491796499750675115492","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"150.1334528877752771813209999848894009389","retailer_PC_revenue_base":"178.4923751043487393063845485359824360177","retailer_PC_credit_base":"150.1334528877752771813209999848894009389","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"99.6684885","import_ICMS_gross_base":"99.6684885","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"2.0499885","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"2.0499885","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.427213472648292073491796499750675115492","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"2.945124189221754198555345050843710194292","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"2.477201972648292073491796499750675115492","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":"0.000000000000000000000000000000000000008"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008","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":"214.0820133111304696436941505916325924676","reference_price_brl":"278.91","savings_vs_reference_brl":"64.8279866888695303563058494083674075324","fixed_residual_brl":"175.5472509151269851078292034851387258234","modeled_net_tax_total_brl":"38.53476239600348453586494710649386664417","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"38.53476239600348453586494710649386664417"},"modeled_tax_share_percent":"18.00000000000000000000000000000000000000","display":{"price_brl":"214.08","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"38.53","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"64.83"},"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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"180.0685986769841281802795164452911290529","supplier_own_ICMS":"32.41234776185714307245031296015240322952","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"147.6562509151269851078292034851387258234","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"180.0685986769841281802795164452911290529","retailer_PC_revenue_base":"175.5472509151269851078292034851387258234","retailer_PC_credit_base":"147.6562509151269851078292034851387258234","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"97.6185","import_ICMS_gross_base":"119.0469512195121951219512195121951219512","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"21.42845121951219512195121951219512195122"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"21.42845121951219512195121951219512195122"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"10.98389654234494795049909344795728127830"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"38.53476239600348453586494710649386664417"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"32.41234776185714307245031296015240322952"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"6.12241463414634146341463414634146341465"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008","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":"185.1449072246102391398381017116727430019","reference_price_brl":"278.91","savings_vs_reference_brl":"93.7650927753897608601618982883272569981","fixed_residual_brl":"175.5472509151269851078292034851387258234","modeled_net_tax_total_brl":"9.597656309483254032008898226534017178521","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"9.597656309483254032008898226534017178521","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"5.183861902201700539780280481966361459644","display":{"price_brl":"185.14","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"9.60","modeled_tax_share_percent":"5.18","savings_vs_reference_brl":"93.77"},"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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"147.6562509151269851078292034851387258234","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"9.597656309483254032008898226534017178521","supplier_PC_base":"147.6562509151269851078292034851387258234","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"157.2539072246102391398381017116727430019","retailer_PC_revenue_base":"185.1449072246102391398381017116727430019","retailer_PC_credit_base":"147.6562509151269851078292034851387258234","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"103.9637025","import_ICMS_gross_base":"103.9637025","import_payments":{"II":"0.0000","IPI":"6.3452025","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"6.3452025","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"3.252453809483254032008898226534017178521","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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008","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":"175.5472509151269851078292034851387258234","modeled_net_tax_total_brl":"17.5713300000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"17.571330","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.098725724233838917305819093410818418076","display":{"price_brl":"193.12","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"17.57","modeled_tax_share_percent":"9.10","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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"115.189830","import_ICMS_gross_base":"115.189830","import_payments":{"II":"17.571330","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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-A008","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":"175.5472509151269851078292034851387258234","reference_price_brl":"278.91","savings_vs_reference_brl":"103.3627490848730148921707965148612741766","fixed_residual_brl":"175.5472509151269851078292034851387258234","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":"175.55","fixed_residual_brl":"175.55","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"103.36"},"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":"147.6562509151269851078292034851387258234","retailer_fixed_residual_brl":"27.8910","customs_value_brl":"97.6185","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":"147.6562509151269851078292034851387258234","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"147.6562509151269851078292034851387258234","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"147.6562509151269851078292034851387258234","retailer_PC_revenue_base":"175.5472509151269851078292034851387258234","retailer_PC_credit_base":"147.6562509151269851078292034851387258234","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"97.6185","import_ICMS_gross_base":"97.6185","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.","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."]}]}