{"scenario":{"scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","ncm":"3303.00.10","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":"760","price_source_id":"V5-P010","price_date":"2026-09-14","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"customs_fraction":"0.30","rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0.273","II":"0.162","PIS_UP":"0.022","COFINS_UP":"0.103","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0352","COFINS_IMPORT":"0.1648","COFINS_IMPORT_ADDITIONAL":"0"},"rate_rule_ids":{"ICMS":"R-V5-SP-COSMETICS25","ICMS_OWN":"R-V5-SP-COSMETICS25","IPI":"R-V5-IPI-PERFUME","II":"R-V5-II-BEAUTY-162","PIS_UP":"R-V5-PIS-BEAUTY-UP","COFINS_UP":"R-V5-COFINS-BEAUTY-UP","PIS_RETAIL":"R-V5-PIS-BEAUTY-RETAIL0","COFINS_RETAIL":"R-V5-COFINS-BEAUTY-RETAIL0","PIS_CREDIT":"R-V5-PIS-BEAUTY-RETAIL0","COFINS_CREDIT":"R-V5-COFINS-BEAUTY-RETAIL0","PIS_IMPORT":"R-V5-PIS-BEAUTY-IMPORT","COFINS_IMPORT":"R-V5-COFINS-BEAUTY-IMPORT","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":"beauty_monophase","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-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."],"confidence":"MEDIUM","educational_ready":true,"actual_sale_verified":false,"education_use_allowed":true,"calculation_boundary":"Representative supplier/importer→retailer chain. No payroll/corporate tax, upstream allocations, ownership expenses or personal parcel imports.","expected_effective_to":"2026-12-31","calibrated":{"upstream_fixed_residual_brl":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"}},"assumption_override":{"assumptionId":"A-CUSTOMS-35","parameter":"customs_fraction","value":"0.30","basis":"package_sensitivity","baselineScenarioId":"EDU-BR-B002"},"sensitivity_fixture":{"product_id":"BR-B002","parameter":"customs_fraction","value":"0.30","method":"Separate calibration against unchanged reference price; not probability bounds, not tax removal.","status":"feasible","result":{"price_brl":"760.00","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"404.04","modeled_tax_share_percent":"53.16","savings_vs_reference_brl":"0.00"},"dimension":"customs_fraction"},"baseline_warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained.","Perfume rather than cologne classification uses declared concentration scenario."],"toggle_cases":[{"engine_version":"0.5.0","scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"760.00000000000000000000000000000000000","reference_price_brl":"760","savings_vs_reference_brl":"0.00000000000000000000000000000000000","fixed_residual_brl":"355.9628269794721407624633431085043988270","modeled_net_tax_total_brl":"404.0371730205278592375366568914956011730","modeled_net_tax_components_brl":{"II":"36.93600","IPI":"131.8299120234604105571847507331378299120","PIS":"7.967741935483870967741935483870967741936","COFINS":"37.30351906158357771260997067448680351906","ICMS":"190.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"53.16278592375366568914956011730205278592","display":{"price_brl":"760.00","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"404.04","modeled_tax_share_percent":"53.16","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0.273","II":"0.162","PIS_UP":"0.022","COFINS_UP":"0.103","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0352","COFINS_IMPORT":"0.1648","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"482.8934506353861192570869990224828934507","supplier_own_ICMS":"120.7233626588465298142717497556207233627","supplier_IPI":"131.8299120234604105571847507331378299120","supplier_PC_base":"362.1700879765395894428152492668621700880","supplier_PIS_debit":"7.967741935483870967741935483870967741936","supplier_COFINS_debit":"37.30351906158357771260997067448680351906","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"614.7233626588465298142717497556207233627","retailer_PC_revenue_base":"570.0000000000000000000000000000000000000","retailer_PC_credit_base":"362.1700879765395894428152492668621700880","noncreditable_import_COFINS":"0.00","import_ICMS_base_before_grossup":"382.86352800","import_ICMS_gross_base":"510.484704","import_payments":{"II":"36.93600","IPI":"72.32752800","PIS":"8.025600","COFINS":"37.574400","ICMS":"127.62117600"},"eligible_import_credits":{"IPI":"72.32752800","PIS":"8.025600","COFINS":"37.574400","ICMS":"127.62117600"},"supplier_net_remittance_or_credit":{"IPI":"59.5023840234604105571847507331378299120","PIS":"-0.057858064516129032258064516129032258064","COFINS":"-0.27088093841642228739002932551319648094","ICMS":"-6.8978133411534701857282502443792766373"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"190.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"120.7233626588465298142717497556207233627"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"69.2766373411534701857282502443792766373"},"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-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["II"],"price_brl":"683.2294034285714285714285714285714285715","reference_price_brl":"760","savings_vs_reference_brl":"76.7705965714285714285714285714285714285","fixed_residual_brl":"355.9628269794721407624633431085043988270","modeled_net_tax_total_brl":"327.2665764490992878089652283200670297445","modeled_net_tax_components_brl":{"II":"0.00","IPI":"116.4645360234604105571847507331378299120","PIS":"7.039065364055299539170506912442396313365","COFINS":"32.95562420444072056975282781734394637621","ICMS":"170.8073508571428571428571428571428571429"},"modeled_tax_share_percent":"47.89995495024293715790775983131636834245","display":{"price_brl":"683.23","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"327.27","modeled_tax_share_percent":"47.90","savings_vs_reference_brl":"76.77"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0.273","II":"0","PIS_UP":"0.022","COFINS_UP":"0.103","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0352","COFINS_IMPORT":"0.1648","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"426.6100220639575478285155704510543220221","supplier_own_ICMS":"106.6525055159893869571288926127635805055","supplier_IPI":"116.4645360234604105571847507331378299120","supplier_PC_base":"319.9575165479681608713866778382907415166","supplier_PIS_debit":"7.039065364055299539170506912442396313365","supplier_COFINS_debit":"32.95562420444072056975282781734394637621","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"543.0745580874179583857003211841921519341","retailer_PC_revenue_base":"512.4220525714285714285714285714285714286","retailer_PC_credit_base":"319.9575165479681608713866778382907415166","noncreditable_import_COFINS":"0.00","import_ICMS_base_before_grossup":"335.844000","import_ICMS_gross_base":"447.7920","import_payments":{"II":"0.00","IPI":"62.24400","PIS":"8.025600","COFINS":"37.574400","ICMS":"111.948000"},"eligible_import_credits":{"IPI":"62.24400","PIS":"8.025600","COFINS":"37.574400","ICMS":"111.948000"},"supplier_net_remittance_or_credit":{"IPI":"54.2205360234604105571847507331378299120","PIS":"-0.986534635944700460829493087557603686635","COFINS":"-4.61877579555927943024717218265605362379","ICMS":"-5.2954944840106130428711073872364194945"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"170.8073508571428571428571428571428571429"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"106.6525055159893869571288926127635805055"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"64.1548453411534701857282502443792766374"},"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-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"584.226783968719452590420332355816226784","reference_price_brl":"760","savings_vs_reference_brl":"175.773216031280547409579667644183773216","fixed_residual_brl":"355.9628269794721407624633431085043988270","modeled_net_tax_total_brl":"228.2639569892473118279569892473118279570","modeled_net_tax_components_brl":{"II":"36.93600","IPI":"0.0000000000000000000000000000000000000","PIS":"7.967741935483870967741935483870967741936","COFINS":"37.30351906158357771260997067448680351906","ICMS":"146.0566959921798631476050830889540566960"},"modeled_tax_share_percent":"39.07112156663275686673448626653102746694","display":{"price_brl":"584.23","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"228.26","modeled_tax_share_percent":"39.07","savings_vs_reference_brl":"175.77"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0","II":"0.162","PIS_UP":"0.022","COFINS_UP":"0.103","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0352","COFINS_IMPORT":"0.1648","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"482.8934506353861192570869990224828934507","supplier_own_ICMS":"120.7233626588465298142717497556207233627","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"362.1700879765395894428152492668621700880","supplier_PIS_debit":"7.967741935483870967741935483870967741936","supplier_COFINS_debit":"37.30351906158357771260997067448680351906","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"482.8934506353861192570869990224828934507","retailer_PC_revenue_base":"438.1700879765395894428152492668621700880","retailer_PC_credit_base":"362.1700879765395894428152492668621700880","noncreditable_import_COFINS":"0.00","import_ICMS_base_before_grossup":"310.536000","import_ICMS_gross_base":"414.0480","import_payments":{"II":"36.93600","IPI":"0.00000","PIS":"8.025600","COFINS":"37.574400","ICMS":"103.512000"},"eligible_import_credits":{"IPI":"0.00000","PIS":"8.025600","COFINS":"37.574400","ICMS":"103.512000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"-0.057858064516129032258064516129032258064","COFINS":"-0.27088093841642228739002932551319648094","ICMS":"17.2113626588465298142717497556207233627"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"146.0566959921798631476050830889540566960"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"120.7233626588465298142717497556207233627"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"25.3333333333333333333333333333333333333"},"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-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"537.0425219941348973607038123167155425220","reference_price_brl":"760","savings_vs_reference_brl":"222.9574780058651026392961876832844574780","fixed_residual_brl":"355.9628269794721407624633431085043988270","modeled_net_tax_total_brl":"181.0796950146627565982404692082111436950","modeled_net_tax_components_brl":{"II":"36.93600","IPI":"98.87243401759530791788856304985337243402","PIS":"7.967741935483870967741935483870967741936","COFINS":"37.30351906158357771260997067448680351906","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"33.71794366343310681122581314519894174404","display":{"price_brl":"537.04","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"181.08","modeled_tax_share_percent":"33.72","savings_vs_reference_brl":"222.96"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.273","II":"0.162","PIS_UP":"0.022","COFINS_UP":"0.103","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0352","COFINS_IMPORT":"0.1648","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"362.170087976539589442815249266862170088","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"98.87243401759530791788856304985337243402","supplier_PC_base":"362.170087976539589442815249266862170088","supplier_PIS_debit":"7.967741935483870967741935483870967741936","supplier_COFINS_debit":"37.30351906158357771260997067448680351906","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"461.0425219941348973607038123167155425220","retailer_PC_revenue_base":"537.0425219941348973607038123167155425220","retailer_PC_credit_base":"362.170087976539589442815249266862170088","noncreditable_import_COFINS":"0.00","import_ICMS_base_before_grossup":"382.86352800","import_ICMS_gross_base":"382.86352800","import_payments":{"II":"36.93600","IPI":"72.32752800","PIS":"8.025600","COFINS":"37.574400","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"72.32752800","PIS":"8.025600","COFINS":"37.574400","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"26.54490601759530791788856304985337243402","PIS":"-0.057858064516129032258064516129032258064","COFINS":"-0.27088093841642228739002932551319648094","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"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-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"743.8454106280193236714975845410628019324","reference_price_brl":"760","savings_vs_reference_brl":"16.1545893719806763285024154589371980676","fixed_residual_brl":"355.9628269794721407624633431085043988270","modeled_net_tax_total_brl":"387.8825836485471829090342414325584031054","modeled_net_tax_components_brl":{"II":"36.93600","IPI":"128.5966254409452165412894725657699009733","PIS":"0.0000000000000000000000000000000000000","COFINS":"36.38860555059713544987037273152280164903","ICMS":"185.9613526570048309178743961352657004831"},"modeled_tax_share_percent":"52.14559075131791114340552292340338068453","display":{"price_brl":"743.85","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"387.88","modeled_tax_share_percent":"52.15","savings_vs_reference_brl":"16.15"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0.273","II":"0.162","PIS_UP":"0","COFINS_UP":"0.103","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0.1648","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"471.0499100400923682831116211200362673014","supplier_own_ICMS":"117.7624775100230920707779052800090668254","supplier_IPI":"128.5966254409452165412894725657699009733","supplier_PC_base":"353.2874325300692762123337158400272004760","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"36.38860555059713544987037273152280164903","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"599.6465354810375848244010936858061682747","retailer_PC_revenue_base":"557.8840579710144927536231884057971014493","retailer_PC_credit_base":"353.2874325300692762123337158400272004760","noncreditable_import_COFINS":"0.00","import_ICMS_base_before_grossup":"374.83792800","import_ICMS_gross_base":"499.783904","import_payments":{"II":"36.93600","IPI":"72.32752800","PIS":"0.00","COFINS":"37.574400","ICMS":"124.94597600"},"eligible_import_credits":{"IPI":"72.32752800","PIS":"0.00","COFINS":"37.574400","ICMS":"124.94597600"},"supplier_net_remittance_or_credit":{"IPI":"56.2690974409452165412894725657699009733","PIS":"0.0000000000000000000000000000000000000","COFINS":"-1.18579444940286455012962726847719835097","ICMS":"-7.1834984899769079292220947199909331746"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"185.9613526570048309178743961352657004831"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"117.7624775100230920707779052800090668254"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"68.1988751469817388470964908552566336577"},"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-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"690.6312201772324471710974778459441036129","reference_price_brl":"760","savings_vs_reference_brl":"69.3687798227675528289025221540558963871","fixed_residual_brl":"355.9628269794721407624633431085043988270","modeled_net_tax_total_brl":"334.6683931977603064086341347374397047858","modeled_net_tax_components_brl":{"II":"36.93600","IPI":"117.9459846835663182387900377213656453712","PIS":"7.128603469885876377069727554588033511447","COFINS":"0.0000000000000000000000000000000000000","ICMS":"172.6578050443081117927743694614860259032"},"modeled_tax_share_percent":"48.45833542130869969693376692827403153322","display":{"price_brl":"690.63","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"334.67","modeled_tax_share_percent":"48.46","savings_vs_reference_brl":"69.37"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0.273","II":"0.162","PIS_UP":"0.022","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0352","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"432.0365739324773561860440942174565764513","supplier_own_ICMS":"108.0091434831193390465110235543641441128","supplier_IPI":"117.9459846835663182387900377213656453712","supplier_PC_base":"324.0274304493580171395330706630924323385","supplier_PIS_debit":"7.128603469885876377069727554588033511447","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"549.9825586160436744248341319388222218225","retailer_PC_revenue_base":"517.9734151329243353783231083844580777097","retailer_PC_credit_base":"324.0274304493580171395330706630924323385","noncreditable_import_COFINS":"0.00","import_ICMS_base_before_grossup":"345.28912800","import_ICMS_gross_base":"460.385504","import_payments":{"II":"36.93600","IPI":"72.32752800","PIS":"8.025600","COFINS":"0.00","ICMS":"115.09637600"},"eligible_import_credits":{"IPI":"72.32752800","PIS":"8.025600","COFINS":"0.00","ICMS":"115.09637600"},"supplier_net_remittance_or_credit":{"IPI":"45.6184566835663182387900377213656453712","PIS":"-0.896996530114123622930272445411966488553","COFINS":"0.0000000000000000000000000000000000000","ICMS":"-7.0872325168806609534889764456358558872"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"172.6578050443081117927743694614860259032"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"108.0091434831193390465110235543641441128"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"64.6486615611887727462633459071218817904"},"price_reconciliation_error":"0.0000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["II","IPI"],"price_brl":"527.9433553972908811618489037843876553555","reference_price_brl":"760","savings_vs_reference_brl":"232.0566446027091188381510962156123446445","fixed_residual_brl":"355.9628269794721407624633431085043988270","modeled_net_tax_total_brl":"171.9805284178187403993855606758832565285","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000000","PIS":"7.039065364055299539170506912442396313365","COFINS":"32.95562420444072056975282781734394637621","ICMS":"131.9858388493227202904622259460969138389"},"modeled_tax_share_percent":"32.57556452972099497981375649394927321805","display":{"price_brl":"527.94","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"171.98","modeled_tax_share_percent":"32.58","savings_vs_reference_brl":"232.06"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0","II":"0","PIS_UP":"0.022","COFINS_UP":"0.103","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0352","COFINS_IMPORT":"0.1648","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"426.6100220639575478285155704510543220221","supplier_own_ICMS":"106.6525055159893869571288926127635805055","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"319.9575165479681608713866778382907415166","supplier_PIS_debit":"7.039065364055299539170506912442396313365","supplier_COFINS_debit":"32.95562420444072056975282781734394637621","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"426.6100220639575478285155704510543220221","retailer_PC_revenue_base":"395.9575165479681608713866778382907415166","retailer_PC_credit_base":"319.9575165479681608713866778382907415166","noncreditable_import_COFINS":"0.00","import_ICMS_base_before_grossup":"273.600000","import_ICMS_gross_base":"364.8000","import_payments":{"II":"0.00","IPI":"0.00","PIS":"8.025600","COFINS":"37.574400","ICMS":"91.200000"},"eligible_import_credits":{"IPI":"0.00","PIS":"8.025600","COFINS":"37.574400","ICMS":"91.200000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"-0.986534635944700460829493087557603686635","COFINS":"-4.61877579555927943024717218265605362379","ICMS":"15.4525055159893869571288926127635805055"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"131.9858388493227202904622259460969138389"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"106.6525055159893869571288926127635805055"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"25.3333333333333333333333333333333333334"},"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-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","II"],"price_brl":"483.3059185655634687892752408881441139506","reference_price_brl":"760","savings_vs_reference_brl":"276.6940814344365312107247591118558860494","fixed_residual_brl":"355.9628269794721407624633431085043988270","modeled_net_tax_total_brl":"127.3430915860913280268118977796397151236","modeled_net_tax_components_brl":{"II":"0.00","IPI":"87.34840201759530791788856304985337243403","PIS":"7.039065364055299539170506912442396313365","COFINS":"32.95562420444072056975282781734394637621","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"26.34834101846746610587537725453376353164","display":{"price_brl":"483.31","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"127.34","modeled_tax_share_percent":"26.35","savings_vs_reference_brl":"276.69"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.273","II":"0","PIS_UP":"0.022","COFINS_UP":"0.103","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0352","COFINS_IMPORT":"0.1648","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"319.9575165479681608713866778382907415166","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"87.34840201759530791788856304985337243403","supplier_PC_base":"319.9575165479681608713866778382907415166","supplier_PIS_debit":"7.039065364055299539170506912442396313365","supplier_COFINS_debit":"32.95562420444072056975282781734394637621","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"407.3059185655634687892752408881441139506","retailer_PC_revenue_base":"483.3059185655634687892752408881441139506","retailer_PC_credit_base":"319.9575165479681608713866778382907415166","noncreditable_import_COFINS":"0.00","import_ICMS_base_before_grossup":"335.844000","import_ICMS_gross_base":"335.844000","import_payments":{"II":"0.00","IPI":"62.24400","PIS":"8.025600","COFINS":"37.574400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"62.24400","PIS":"8.025600","COFINS":"37.574400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"25.10440201759530791788856304985337243403","PIS":"-0.986534635944700460829493087557603686635","COFINS":"-4.61877579555927943024717218265605362379","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-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["II","PIS"],"price_brl":"668.9577049424005945745076179858788554441","reference_price_brl":"760","savings_vs_reference_brl":"91.0422950575994054254923820141211445559","fixed_residual_brl":"355.9628269794721407624633431085043988270","modeled_net_tax_total_brl":"312.9948779629284538120442748773744566171","modeled_net_tax_components_brl":{"II":"0.00","IPI":"113.6081037018147817586807769135959879298","PIS":"0.0000000000000000000000000000000000000","COFINS":"32.14734802551352340973659346730875482629","ICMS":"167.2394262356001486436269044964697138610"},"modeled_tax_share_percent":"46.78844053225731473807967745336722736865","display":{"price_brl":"668.96","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"312.99","modeled_tax_share_percent":"46.79","savings_vs_reference_brl":"91.04"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0.273","II":"0","PIS_UP":"0","COFINS_UP":"0.103","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0.1648","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"416.1469000066475522295999154344175382044","supplier_own_ICMS":"104.0367250016618880573999788586043845511","supplier_IPI":"113.6081037018147817586807769135959879298","supplier_PC_base":"312.1101750049856641721999365758131536533","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"32.14734802551352340973659346730875482629","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"529.7550037084623339882806923480135261342","retailer_PC_revenue_base":"501.7182787068004459308807134894091415831","retailer_PC_credit_base":"312.1101750049856641721999365758131536533","noncreditable_import_COFINS":"0.00","import_ICMS_base_before_grossup":"327.818400","import_ICMS_gross_base":"437.0912","import_payments":{"II":"0.00","IPI":"62.24400","PIS":"0.00","COFINS":"37.574400","ICMS":"109.272800"},"eligible_import_credits":{"IPI":"62.24400","PIS":"0.00","COFINS":"37.574400","ICMS":"109.272800"},"supplier_net_remittance_or_credit":{"IPI":"51.3641037018147817586807769135959879298","PIS":"0.0000000000000000000000000000000000000","COFINS":"-5.42705197448647659026340653269124517371","ICMS":"-5.2360749983381119426000211413956154489"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"167.2394262356001486436269044964697138610"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"104.0367250016618880573999788586043845511"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"63.2027012339382605862269256378653293099"},"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-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","II"],"price_brl":"621.9458704839809134287661895023858214043","reference_price_brl":"760","savings_vs_reference_brl":"138.0541295160190865712338104976141785957","fixed_residual_brl":"355.9628269794721407624633431085043988270","modeled_net_tax_total_brl":"265.9830435045087726663028463938814225773","modeled_net_tax_components_brl":{"II":"0.00","IPI":"104.1988435792718397111826757581754613221","PIS":"6.297732304241704597928623260109505904082","COFINS":"0.0000000000000000000000000000000000000","ICMS":"155.4864676209952283571915473755964553511"},"modeled_tax_share_percent":"42.76626891943638016450082988433846908650","display":{"price_brl":"621.95","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"265.98","modeled_tax_share_percent":"42.77","savings_vs_reference_brl":"138.05"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0.273","II":"0","PIS_UP":"0.022","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0352","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"381.6807457116184604805226218248185396414","supplier_own_ICMS":"95.42018642790461512013065545620463491035","supplier_IPI":"104.1988435792718397111826757581754613221","supplier_PC_base":"286.2605592837138453603919663686139047310","supplier_PIS_debit":"6.297732304241704597928623260109505904082","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"485.8795892908903001917052975829940009635","retailer_PC_revenue_base":"466.4594028629856850715746421267893660532","retailer_PC_credit_base":"286.2605592837138453603919663686139047310","noncreditable_import_COFINS":"0.00","import_ICMS_base_before_grossup":"298.269600","import_ICMS_gross_base":"397.6928","import_payments":{"II":"0.00","IPI":"62.24400","PIS":"8.025600","COFINS":"0.00","ICMS":"99.423200"},"eligible_import_credits":{"IPI":"62.24400","PIS":"8.025600","COFINS":"0.00","ICMS":"99.423200"},"supplier_net_remittance_or_credit":{"IPI":"41.9548435792718397111826757581754613221","PIS":"-1.727867695758295402071376739890494095918","COFINS":"0.0000000000000000000000000000000000000","ICMS":"-4.00301357209538487986934454379536508965"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"155.4864676209952283571915473755964553511"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"95.42018642790461512013065545620463491035"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"60.06628119309061323706089191939182044075"},"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-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"438.170087976539589442815249266862170088","reference_price_brl":"760","savings_vs_reference_brl":"321.829912023460410557184750733137829912","fixed_residual_brl":"355.9628269794721407624633431085043988270","modeled_net_tax_total_brl":"82.20726099706744868035190615835777126100","modeled_net_tax_components_brl":{"II":"36.93600","IPI":"0.000000000000000000000000000000000000","PIS":"7.967741935483870967741935483870967741936","COFINS":"37.30351906158357771260997067448680351906","ICMS":"0.000000000000000000000000000000000000"},"modeled_tax_share_percent":"18.76149542217700915564598168870803662258","display":{"price_brl":"438.17","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"82.21","modeled_tax_share_percent":"18.76","savings_vs_reference_brl":"321.83"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0.162","PIS_UP":"0.022","COFINS_UP":"0.103","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0352","COFINS_IMPORT":"0.1648","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"362.170087976539589442815249266862170088","supplier_own_ICMS":"0.000000000000000000000000000000000000","supplier_IPI":"0.000000000000000000000000000000000000","supplier_PC_base":"362.170087976539589442815249266862170088","supplier_PIS_debit":"7.967741935483870967741935483870967741936","supplier_COFINS_debit":"37.30351906158357771260997067448680351906","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"362.170087976539589442815249266862170088","retailer_PC_revenue_base":"438.170087976539589442815249266862170088","retailer_PC_credit_base":"362.170087976539589442815249266862170088","noncreditable_import_COFINS":"0.00","import_ICMS_base_before_grossup":"310.536000","import_ICMS_gross_base":"310.536000","import_payments":{"II":"36.93600","IPI":"0.00000","PIS":"8.025600","COFINS":"37.574400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00000","PIS":"8.025600","COFINS":"37.574400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.000000000000000000000000000000000000","PIS":"-0.057858064516129032258064516129032258064","COFINS":"-0.27088093841642228739002932551319648094","ICMS":"0.000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.000000000000000000000000000000000000","COFINS":"0.000000000000000000000000000000000000","ICMS":"0.000000000000000000000000000000000000"},"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-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"572.3832433734257016164449544533696006347","reference_price_brl":"760","savings_vs_reference_brl":"187.6167566265742983835550455466303993653","fixed_residual_brl":"355.9628269794721407624633431085043988270","modeled_net_tax_total_brl":"216.4204163939535608539816113448652018077","modeled_net_tax_components_brl":{"II":"36.93600","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"36.38860555059713544987037273152280164903","ICMS":"143.0958108433564254041112386133424001587"},"modeled_tax_share_percent":"37.81040393818094263528561969541924998495","display":{"price_brl":"572.38","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"216.42","modeled_tax_share_percent":"37.81","savings_vs_reference_brl":"187.62"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0","II":"0.162","PIS_UP":"0","COFINS_UP":"0.103","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0.1648","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"471.0499100400923682831116211200362673014","supplier_own_ICMS":"117.7624775100230920707779052800090668254","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"353.2874325300692762123337158400272004760","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"36.38860555059713544987037273152280164903","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"471.0499100400923682831116211200362673014","retailer_PC_revenue_base":"429.2874325300692762123337158400272004760","retailer_PC_credit_base":"353.2874325300692762123337158400272004760","noncreditable_import_COFINS":"0.00","import_ICMS_base_before_grossup":"302.510400","import_ICMS_gross_base":"403.3472","import_payments":{"II":"36.93600","IPI":"0.00000","PIS":"0.00","COFINS":"37.574400","ICMS":"100.836800"},"eligible_import_credits":{"IPI":"0.00000","PIS":"0.00","COFINS":"37.574400","ICMS":"100.836800"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"-1.18579444940286455012962726847719835097","ICMS":"16.9256775100230920707779052800090668254"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"143.0958108433564254041112386133424001587"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"117.7624775100230920707779052800090668254"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"25.3333333333333333333333333333333333333"},"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-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"533.3699072658106895193774275507899097847","reference_price_brl":"760","savings_vs_reference_brl":"226.6300927341893104806225724492100902153","fixed_residual_brl":"355.9628269794721407624633431085043988270","modeled_net_tax_total_brl":"177.4070802863385487569140844422855109576","modeled_net_tax_components_brl":{"II":"36.93600","IPI":"0.0000000000000000000000000000000000000","PIS":"7.128603469885876377069727554588033511447","COFINS":"0.0000000000000000000000000000000000000","ICMS":"133.3424768164526723798443568876974774462"},"modeled_tax_share_percent":"33.26154660576413104223432854441762519988","display":{"price_brl":"533.37","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"177.41","modeled_tax_share_percent":"33.26","savings_vs_reference_brl":"226.63"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0","II":"0.162","PIS_UP":"0.022","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0352","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"432.0365739324773561860440942174565764513","supplier_own_ICMS":"108.0091434831193390465110235543641441128","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"324.0274304493580171395330706630924323385","supplier_PIS_debit":"7.128603469885876377069727554588033511447","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"432.0365739324773561860440942174565764513","retailer_PC_revenue_base":"400.0274304493580171395330706630924323385","retailer_PC_credit_base":"324.0274304493580171395330706630924323385","noncreditable_import_COFINS":"0.00","import_ICMS_base_before_grossup":"272.961600","import_ICMS_gross_base":"363.9488","import_payments":{"II":"36.93600","IPI":"0.00000","PIS":"8.025600","COFINS":"0.00","ICMS":"90.987200"},"eligible_import_credits":{"IPI":"0.00000","PIS":"8.025600","COFINS":"0.00","ICMS":"90.987200"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"-0.896996530114123622930272445411966488553","COFINS":"0.0000000000000000000000000000000000000","ICMS":"17.0219434831193390465110235543641441128"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"133.3424768164526723798443568876974774462"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"108.0091434831193390465110235543641441128"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"25.3333333333333333333333333333333333334"},"price_reconciliation_error":"0.0000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"525.7349016107781886183008202643546262060","reference_price_brl":"760","savings_vs_reference_brl":"234.2650983892218113816991797356453737940","fixed_residual_brl":"355.9628269794721407624633431085043988270","modeled_net_tax_total_brl":"169.7720746313060478558374771558502273790","modeled_net_tax_components_brl":{"II":"36.93600","IPI":"96.44746908070891240596710442432742572995","PIS":"0.0000000000000000000000000000000000000","COFINS":"36.38860555059713544987037273152280164903","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"32.29233480812252756493897966910553433781","display":{"price_brl":"525.73","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"169.77","modeled_tax_share_percent":"32.29","savings_vs_reference_brl":"234.27"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.273","II":"0.162","PIS_UP":"0","COFINS_UP":"0.103","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0.1648","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"353.2874325300692762123337158400272004760","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"96.44746908070891240596710442432742572995","supplier_PC_base":"353.2874325300692762123337158400272004760","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"36.38860555059713544987037273152280164903","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"449.7349016107781886183008202643546262060","retailer_PC_revenue_base":"525.7349016107781886183008202643546262060","retailer_PC_credit_base":"353.2874325300692762123337158400272004760","noncreditable_import_COFINS":"0.00","import_ICMS_base_before_grossup":"374.83792800","import_ICMS_gross_base":"374.83792800","import_payments":{"II":"36.93600","IPI":"72.32752800","PIS":"0.00","COFINS":"37.574400","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"72.32752800","PIS":"0.00","COFINS":"37.574400","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"24.11994108070891240596710442432742572995","PIS":"0.0000000000000000000000000000000000000","COFINS":"-1.18579444940286455012962726847719835097","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-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"488.4869189620327558186255989541166663668","reference_price_brl":"760","savings_vs_reference_brl":"271.5130810379672441813744010458833336332","fixed_residual_brl":"355.9628269794721407624633431085043988270","modeled_net_tax_total_brl":"132.5240919825606150561622558456122675398","modeled_net_tax_components_brl":{"II":"36.93600","IPI":"88.45948851267473867909252829102423402838","PIS":"7.128603469885876377069727554588033511445","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"27.12950681753280299298609272175839099239","display":{"price_brl":"488.49","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"132.52","modeled_tax_share_percent":"27.13","savings_vs_reference_brl":"271.51"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.273","II":"0.162","PIS_UP":"0.022","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0352","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"324.0274304493580171395330706630924323384","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"88.45948851267473867909252829102423402838","supplier_PC_base":"324.0274304493580171395330706630924323384","supplier_PIS_debit":"7.128603469885876377069727554588033511445","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"412.4869189620327558186255989541166663668","retailer_PC_revenue_base":"488.4869189620327558186255989541166663668","retailer_PC_credit_base":"324.0274304493580171395330706630924323384","noncreditable_import_COFINS":"0.00","import_ICMS_base_before_grossup":"345.28912800","import_ICMS_gross_base":"345.28912800","import_payments":{"II":"36.93600","IPI":"72.32752800","PIS":"8.025600","COFINS":"0.00","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"72.32752800","PIS":"8.025600","COFINS":"0.00","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"16.13196051267473867909252829102423402838","PIS":"-0.896996530114123622930272445411966488555","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-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"677.6666666666666666666666666666666666667","reference_price_brl":"760","savings_vs_reference_brl":"82.3333333333333333333333333333333333333","fixed_residual_brl":"355.9628269794721407624633431085043988270","modeled_net_tax_total_brl":"321.7038396871945259042033235581622678397","modeled_net_tax_components_brl":{"II":"36.93600","IPI":"115.3511730205278592375366568914956011730","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"169.4166666666666666666666666666666666667"},"modeled_tax_share_percent":"47.47228327897607367007427302874996574122","display":{"price_brl":"677.67","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"321.70","modeled_tax_share_percent":"47.47","savings_vs_reference_brl":"82.33"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0.273","II":"0.162","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":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"422.5317693059628543499511241446725317693","supplier_own_ICMS":"105.6329423264907135874877810361681329423","supplier_IPI":"115.3511730205278592375366568914956011730","supplier_PC_base":"316.8988269794721407624633431085043988270","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"537.8829423264907135874877810361681329423","retailer_PC_revenue_base":"508.2500000000000000000000000000000000000","retailer_PC_credit_base":"316.8988269794721407624633431085043988270","noncreditable_import_COFINS":"0.00","import_ICMS_base_before_grossup":"337.26352800","import_ICMS_gross_base":"449.684704","import_payments":{"II":"36.93600","IPI":"72.32752800","PIS":"0.00","COFINS":"0.00","ICMS":"112.42117600"},"eligible_import_credits":{"IPI":"72.32752800","PIS":"0.00","COFINS":"0.00","ICMS":"112.42117600"},"supplier_net_remittance_or_credit":{"IPI":"43.0236450205278592375366568914956011730","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"-6.7882336735092864125122189638318670577"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"169.4166666666666666666666666666666666667"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"105.6329423264907135874877810361681329423"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"63.7837243401759530791788856304985337244"},"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-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","II","IPI"],"price_brl":"395.9575165479681608713866778382907415166","reference_price_brl":"760","savings_vs_reference_brl":"364.0424834520318391286133221617092584834","fixed_residual_brl":"355.9628269794721407624633431085043988270","modeled_net_tax_total_brl":"39.99468956849602010892333472978634268958","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000000","PIS":"7.039065364055299539170506912442396313365","COFINS":"32.95562420444072056975282781734394637621","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"10.10075270629465997308500865859903095739","display":{"price_brl":"395.96","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"39.99","modeled_tax_share_percent":"10.10","savings_vs_reference_brl":"364.04"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.022","COFINS_UP":"0.103","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0352","COFINS_IMPORT":"0.1648","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"319.9575165479681608713866778382907415166","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"319.9575165479681608713866778382907415166","supplier_PIS_debit":"7.039065364055299539170506912442396313365","supplier_COFINS_debit":"32.95562420444072056975282781734394637621","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"319.9575165479681608713866778382907415166","retailer_PC_revenue_base":"395.9575165479681608713866778382907415166","retailer_PC_credit_base":"319.9575165479681608713866778382907415166","noncreditable_import_COFINS":"0.00","import_ICMS_base_before_grossup":"273.600000","import_ICMS_gross_base":"273.600000","import_payments":{"II":"0.00","IPI":"0.00","PIS":"8.025600","COFINS":"37.574400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"8.025600","COFINS":"37.574400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"-0.986534635944700460829493087557603686635","COFINS":"-4.61877579555927943024717218265605362379","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-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["II","IPI","PIS"],"price_brl":"517.4802333399808855629332487677508715377","reference_price_brl":"760","savings_vs_reference_brl":"242.5197666600191144370667512322491284623","fixed_residual_brl":"355.9628269794721407624633431085043988270","modeled_net_tax_total_brl":"161.5174063605087448004699056592464727107","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"32.14734802551352340973659346730875482629","ICMS":"129.3700583349952213907333121919377178844"},"modeled_tax_share_percent":"31.21228521484277470413424616491658909647","display":{"price_brl":"517.48","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"161.52","modeled_tax_share_percent":"31.21","savings_vs_reference_brl":"242.52"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.103","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0.1648","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"416.1469000066475522295999154344175382044","supplier_own_ICMS":"104.0367250016618880573999788586043845511","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"312.1101750049856641721999365758131536533","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"32.14734802551352340973659346730875482629","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"416.1469000066475522295999154344175382044","retailer_PC_revenue_base":"388.1101750049856641721999365758131536533","retailer_PC_credit_base":"312.1101750049856641721999365758131536533","noncreditable_import_COFINS":"0.00","import_ICMS_base_before_grossup":"265.574400","import_ICMS_gross_base":"354.0992","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"37.574400","ICMS":"88.524800"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"37.574400","ICMS":"88.524800"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"-5.42705197448647659026340653269124517371","ICMS":"15.5119250016618880573999788586043845511"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"129.3700583349952213907333121919377178844"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"104.0367250016618880573999788586043845511"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"25.3333333333333333333333333333333333333"},"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-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","II","IPI"],"price_brl":"483.0140790449517938138559551581518729747","reference_price_brl":"760","savings_vs_reference_brl":"276.9859209550482061861440448418481270253","fixed_residual_brl":"355.9628269794721407624633431085043988270","modeled_net_tax_total_brl":"127.0512520654796530513926120496474741478","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000000","PIS":"6.297732304241704597928623260109505904082","COFINS":"0.0000000000000000000000000000000000000","ICMS":"120.7535197612379484534639887895379682437"},"modeled_tax_share_percent":"26.30384031800770862965174029202709783997","display":{"price_brl":"483.01","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"127.05","modeled_tax_share_percent":"26.30","savings_vs_reference_brl":"276.99"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0","II":"0","PIS_UP":"0.022","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0352","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"381.6807457116184604805226218248185396414","supplier_own_ICMS":"95.42018642790461512013065545620463491035","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"286.2605592837138453603919663686139047310","supplier_PIS_debit":"6.297732304241704597928623260109505904082","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"381.6807457116184604805226218248185396414","retailer_PC_revenue_base":"362.2605592837138453603919663686139047310","retailer_PC_credit_base":"286.2605592837138453603919663686139047310","noncreditable_import_COFINS":"0.00","import_ICMS_base_before_grossup":"236.025600","import_ICMS_gross_base":"314.7008","import_payments":{"II":"0.00","IPI":"0.00","PIS":"8.025600","COFINS":"0.00","ICMS":"78.675200"},"eligible_import_credits":{"IPI":"0.00","PIS":"8.025600","COFINS":"0.00","ICMS":"78.675200"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"-1.727867695758295402071376739890494095918","COFINS":"0.0000000000000000000000000000000000000","ICMS":"16.74498642790461512013065545620463491035"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"120.7535197612379484534639887895379682437"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"95.42018642790461512013065545620463491035"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"25.33333333333333333333333333333333333335"},"price_reconciliation_error":"-0.0000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","II","PIS"],"price_brl":"473.3162527813467504912105192610101446006","reference_price_brl":"760","savings_vs_reference_brl":"286.6837472186532495087894807389898553994","fixed_residual_brl":"355.9628269794721407624633431085043988270","modeled_net_tax_total_brl":"117.3534258018746097287471761525057457736","modeled_net_tax_components_brl":{"II":"0.00","IPI":"85.20607777636108631901058268519699094735","PIS":"0.0000000000000000000000000000000000000","COFINS":"32.14734802551352340973659346730875482629","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"24.79387198564829687021472374904172063931","display":{"price_brl":"473.32","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"117.35","modeled_tax_share_percent":"24.79","savings_vs_reference_brl":"286.68"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.273","II":"0","PIS_UP":"0","COFINS_UP":"0.103","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0.1648","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"312.1101750049856641721999365758131536533","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"85.20607777636108631901058268519699094735","supplier_PC_base":"312.1101750049856641721999365758131536533","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"32.14734802551352340973659346730875482629","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"397.3162527813467504912105192610101446006","retailer_PC_revenue_base":"473.3162527813467504912105192610101446006","retailer_PC_credit_base":"312.1101750049856641721999365758131536533","noncreditable_import_COFINS":"0.00","import_ICMS_base_before_grossup":"327.818400","import_ICMS_gross_base":"327.818400","import_payments":{"II":"0.00","IPI":"62.24400","PIS":"0.00","COFINS":"37.574400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"62.24400","PIS":"0.00","COFINS":"37.574400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"22.96207777636108631901058268519699094735","PIS":"0.0000000000000000000000000000000000000","COFINS":"-5.42705197448647659026340653269124517371","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-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II"],"price_brl":"440.4096919681677251437789731872455007227","reference_price_brl":"760","savings_vs_reference_brl":"319.5903080318322748562210268127544992773","fixed_residual_brl":"355.9628269794721407624633431085043988270","modeled_net_tax_total_brl":"84.44686498869558438131563007874110189567","modeled_net_tax_components_brl":{"II":"0.00","IPI":"78.14913268445387978338700681863159599159","PIS":"6.297732304241704597928623260109505904084","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.17461548389341547115000764857499549292","display":{"price_brl":"440.41","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"84.45","modeled_tax_share_percent":"19.17","savings_vs_reference_brl":"319.59"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.273","II":"0","PIS_UP":"0.022","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0352","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"286.2605592837138453603919663686139047311","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"78.14913268445387978338700681863159599159","supplier_PC_base":"286.2605592837138453603919663686139047311","supplier_PIS_debit":"6.297732304241704597928623260109505904084","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"364.4096919681677251437789731872455007227","retailer_PC_revenue_base":"440.4096919681677251437789731872455007227","retailer_PC_credit_base":"286.2605592837138453603919663686139047311","noncreditable_import_COFINS":"0.00","import_ICMS_base_before_grossup":"298.269600","import_ICMS_gross_base":"298.269600","import_payments":{"II":"0.00","IPI":"62.24400","PIS":"8.025600","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"62.24400","PIS":"8.025600","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"15.90513268445387978338700681863159599159","PIS":"-1.727867695758295402071376739890494095916","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":"0.00000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","II","PIS"],"price_brl":"610.4923946666666666666666666666666666667","reference_price_brl":"760","savings_vs_reference_brl":"149.5076053333333333333333333333333333333","fixed_residual_brl":"355.9628269794721407624633431085043988270","modeled_net_tax_total_brl":"254.5295676871945259042033235581622678397","modeled_net_tax_components_brl":{"II":"0.00","IPI":"101.9064690205278592375366568914956011730","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"152.6230986666666666666666666666666666667"},"modeled_tax_share_percent":"41.69250426553954699512161493978440975867","display":{"price_brl":"610.49","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"254.53","modeled_tax_share_percent":"41.69","savings_vs_reference_brl":"149.51"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0.273","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":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"373.2837693059628543499511241446725317693","supplier_own_ICMS":"93.32094232649071358748778103616813294232","supplier_IPI":"101.9064690205278592375366568914956011730","supplier_PC_base":"279.9628269794721407624633431085043988270","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"475.1902383264907135874877810361681329423","retailer_PC_revenue_base":"457.8692960000000000000000000000000000000","retailer_PC_credit_base":"279.9628269794721407624633431085043988270","noncreditable_import_COFINS":"0.00","import_ICMS_base_before_grossup":"290.24400","import_ICMS_gross_base":"386.992","import_payments":{"II":"0.00","IPI":"62.24400","PIS":"0.00","COFINS":"0.00","ICMS":"96.74800"},"eligible_import_credits":{"IPI":"62.24400","PIS":"0.00","COFINS":"0.00","ICMS":"96.74800"},"supplier_net_remittance_or_credit":{"IPI":"39.6624690205278592375366568914956011730","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"-3.42705767350928641251221896383186705768"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"152.6230986666666666666666666666666666667"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"93.32094232649071358748778103616813294232"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"59.30215634017595307917888563049853372438"},"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-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"429.2874325300692762123337158400272004760","reference_price_brl":"760","savings_vs_reference_brl":"330.7125674699307237876662841599727995240","fixed_residual_brl":"355.9628269794721407624633431085043988270","modeled_net_tax_total_brl":"73.32460555059713544987037273152280164903","modeled_net_tax_components_brl":{"II":"36.93600","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"36.38860555059713544987037273152280164903","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"17.08053858424125684704749292722566664660","display":{"price_brl":"429.29","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"73.32","modeled_tax_share_percent":"17.08","savings_vs_reference_brl":"330.71"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0.162","PIS_UP":"0","COFINS_UP":"0.103","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0.1648","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"353.2874325300692762123337158400272004760","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"353.2874325300692762123337158400272004760","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"36.38860555059713544987037273152280164903","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"353.2874325300692762123337158400272004760","retailer_PC_revenue_base":"429.2874325300692762123337158400272004760","retailer_PC_credit_base":"353.2874325300692762123337158400272004760","noncreditable_import_COFINS":"0.00","import_ICMS_base_before_grossup":"302.510400","import_ICMS_gross_base":"302.510400","import_payments":{"II":"36.93600","IPI":"0.00000","PIS":"0.00","COFINS":"37.574400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00000","PIS":"0.00","COFINS":"37.574400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"-1.18579444940286455012962726847719835097","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":"-0.00000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"400.0274304493580171395330706630924323384","reference_price_brl":"760","savings_vs_reference_brl":"359.9725695506419828604669293369075676616","fixed_residual_brl":"355.9628269794721407624633431085043988270","modeled_net_tax_total_brl":"44.06460346988587637706972755458803351144","modeled_net_tax_components_brl":{"II":"36.93600","IPI":"0.0000000000000000000000000000000000000","PIS":"7.128603469885876377069727554588033511445","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"11.01539547435217472297910472589016693318","display":{"price_brl":"400.03","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"44.06","modeled_tax_share_percent":"11.02","savings_vs_reference_brl":"359.97"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0.162","PIS_UP":"0.022","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0352","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"324.0274304493580171395330706630924323384","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"324.0274304493580171395330706630924323384","supplier_PIS_debit":"7.128603469885876377069727554588033511445","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"324.0274304493580171395330706630924323384","retailer_PC_revenue_base":"400.0274304493580171395330706630924323384","retailer_PC_credit_base":"324.0274304493580171395330706630924323384","noncreditable_import_COFINS":"0.00","import_ICMS_base_before_grossup":"272.961600","import_ICMS_gross_base":"272.961600","import_payments":{"II":"36.93600","IPI":"0.00000","PIS":"8.025600","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00000","PIS":"8.025600","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"-0.896996530114123622930272445411966488555","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":"-0.00000000000000000000000000000000000004"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"523.8651026392961876832844574780058651027","reference_price_brl":"760","savings_vs_reference_brl":"236.1348973607038123167155425219941348973","fixed_residual_brl":"355.9628269794721407624633431085043988270","modeled_net_tax_total_brl":"167.9022756598240469208211143695014662757","modeled_net_tax_components_brl":{"II":"36.93600","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"130.9662756598240469208211143695014662757"},"modeled_tax_share_percent":"32.05067007019783024888321633694958519464","display":{"price_brl":"523.87","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"167.90","modeled_tax_share_percent":"32.05","savings_vs_reference_brl":"236.13"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0","II":"0.162","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":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"422.5317693059628543499511241446725317693","supplier_own_ICMS":"105.6329423264907135874877810361681329423","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"316.8988269794721407624633431085043988270","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"422.5317693059628543499511241446725317693","retailer_PC_revenue_base":"392.8988269794721407624633431085043988270","retailer_PC_credit_base":"316.8988269794721407624633431085043988270","noncreditable_import_COFINS":"0.00","import_ICMS_base_before_grossup":"264.93600","import_ICMS_gross_base":"353.248","import_payments":{"II":"36.93600","IPI":"0.00000","PIS":"0.00","COFINS":"0.00","ICMS":"88.31200"},"eligible_import_credits":{"IPI":"0.00000","PIS":"0.00","COFINS":"0.00","ICMS":"88.31200"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"17.3209423264907135874877810361681329423"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"130.9662756598240469208211143695014662757"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"105.6329423264907135874877810361681329423"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"25.3333333333333333333333333333333333334"},"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-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"479.4122067448680351906158357771260997068","reference_price_brl":"760","savings_vs_reference_brl":"280.5877932551319648093841642228739002932","fixed_residual_brl":"355.9628269794721407624633431085043988270","modeled_net_tax_total_brl":"123.4493797653958944281524926686217008798","modeled_net_tax_components_brl":{"II":"36.93600","IPI":"86.51337976539589442815249266862170087977","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"25.75015363158926975963738586589378718212","display":{"price_brl":"479.41","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"123.45","modeled_tax_share_percent":"25.75","savings_vs_reference_brl":"280.59"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.273","II":"0.162","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":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"316.8988269794721407624633431085043988270","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"86.51337976539589442815249266862170087977","supplier_PC_base":"316.8988269794721407624633431085043988270","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"403.4122067448680351906158357771260997068","retailer_PC_revenue_base":"479.4122067448680351906158357771260997068","retailer_PC_credit_base":"316.8988269794721407624633431085043988270","noncreditable_import_COFINS":"0.00","import_ICMS_base_before_grossup":"337.26352800","import_ICMS_gross_base":"337.26352800","import_payments":{"II":"36.93600","IPI":"72.32752800","PIS":"0.00","COFINS":"0.00","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"72.32752800","PIS":"0.00","COFINS":"0.00","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"14.18585176539589442815249266862170087977","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-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","II","IPI","PIS"],"price_brl":"388.1101750049856641721999365758131536533","reference_price_brl":"760","savings_vs_reference_brl":"371.8898249950143358278000634241868463467","fixed_residual_brl":"355.9628269794721407624633431085043988270","modeled_net_tax_total_brl":"32.14734802551352340973659346730875482629","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"32.14734802551352340973659346730875482629","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"8.283046953123699605512328219888785461958","display":{"price_brl":"388.11","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"32.15","modeled_tax_share_percent":"8.28","savings_vs_reference_brl":"371.89"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.103","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0.1648","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"312.1101750049856641721999365758131536533","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"312.1101750049856641721999365758131536533","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"32.14734802551352340973659346730875482629","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"312.1101750049856641721999365758131536533","retailer_PC_revenue_base":"388.1101750049856641721999365758131536533","retailer_PC_credit_base":"312.1101750049856641721999365758131536533","noncreditable_import_COFINS":"0.00","import_ICMS_base_before_grossup":"265.574400","import_ICMS_gross_base":"265.574400","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"37.574400","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"37.574400","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"-5.42705197448647659026340653269124517371","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":"0.00000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II","IPI"],"price_brl":"362.2605592837138453603919663686139047311","reference_price_brl":"760","savings_vs_reference_brl":"397.7394407162861546396080336313860952689","fixed_residual_brl":"355.9628269794721407624633431085043988270","modeled_net_tax_total_brl":"6.297732304241704597928623260109505904084","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000000","PIS":"6.297732304241704597928623260109505904084","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.738453757343611506202320389369463786614","display":{"price_brl":"362.26","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"6.30","modeled_tax_share_percent":"1.74","savings_vs_reference_brl":"397.74"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.022","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0.0352","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"286.2605592837138453603919663686139047311","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"286.2605592837138453603919663686139047311","supplier_PIS_debit":"6.297732304241704597928623260109505904084","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"286.2605592837138453603919663686139047311","retailer_PC_revenue_base":"362.2605592837138453603919663686139047311","retailer_PC_credit_base":"286.2605592837138453603919663686139047311","noncreditable_import_COFINS":"0.00","import_ICMS_base_before_grossup":"236.025600","import_ICMS_gross_base":"236.025600","import_payments":{"II":"0.00","IPI":"0.00","PIS":"8.025600","COFINS":"0.00","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.00","PIS":"8.025600","COFINS":"0.00","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"-1.727867695758295402071376739890494095916","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":"0.000000000000000000000000000000000000016"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","II","IPI","PIS"],"price_brl":"474.6171026392961876832844574780058651027","reference_price_brl":"760","savings_vs_reference_brl":"285.3828973607038123167155425219941348973","fixed_residual_brl":"355.9628269794721407624633431085043988270","modeled_net_tax_total_brl":"118.6542756598240469208211143695014662757","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"118.6542756598240469208211143695014662757"},"modeled_tax_share_percent":"25.00000000000000000000000000000000000001","display":{"price_brl":"474.62","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"118.65","modeled_tax_share_percent":"25.00","savings_vs_reference_brl":"285.38"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","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":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"373.2837693059628543499511241446725317693","supplier_own_ICMS":"93.32094232649071358748778103616813294232","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"279.9628269794721407624633431085043988270","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"373.2837693059628543499511241446725317693","retailer_PC_revenue_base":"355.9628269794721407624633431085043988270","retailer_PC_credit_base":"279.9628269794721407624633431085043988270","noncreditable_import_COFINS":"0.00","import_ICMS_base_before_grossup":"228.00","import_ICMS_gross_base":"304","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"76.00"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"76.00"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"17.32094232649071358748778103616813294232"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"118.6542756598240469208211143695014662757"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"93.32094232649071358748778103616813294232"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"25.33333333333333333333333333333333333338"},"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-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II","PIS"],"price_brl":"432.3926787448680351906158357771260997068","reference_price_brl":"760","savings_vs_reference_brl":"327.6073212551319648093841642228739002932","fixed_residual_brl":"355.9628269794721407624633431085043988270","modeled_net_tax_total_brl":"76.42985176539589442815249266862170087977","modeled_net_tax_components_brl":{"II":"0.00","IPI":"76.42985176539589442815249266862170087977","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"17.67602818513333164855543049475539117808","display":{"price_brl":"432.39","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"76.43","modeled_tax_share_percent":"17.68","savings_vs_reference_brl":"327.61"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.273","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":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"279.9628269794721407624633431085043988270","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"76.42985176539589442815249266862170087977","supplier_PC_base":"279.9628269794721407624633431085043988270","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"356.3926787448680351906158357771260997068","retailer_PC_revenue_base":"432.3926787448680351906158357771260997068","retailer_PC_credit_base":"279.9628269794721407624633431085043988270","noncreditable_import_COFINS":"0.00","import_ICMS_base_before_grossup":"290.24400","import_ICMS_gross_base":"290.24400","import_payments":{"II":"0.00","IPI":"62.24400","PIS":"0.00","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"62.24400","PIS":"0.00","COFINS":"0.00","ICMS":"0.00000"},"supplier_net_remittance_or_credit":{"IPI":"14.18585176539589442815249266862170087977","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":"0.00000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"392.8988269794721407624633431085043988270","reference_price_brl":"760","savings_vs_reference_brl":"367.1011730205278592375366568914956011730","fixed_residual_brl":"355.9628269794721407624633431085043988270","modeled_net_tax_total_brl":"36.9360000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"36.93600","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.400893426930440331844288449266113592852","display":{"price_brl":"392.90","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"36.94","modeled_tax_share_percent":"9.40","savings_vs_reference_brl":"367.10"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0.162","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":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"316.8988269794721407624633431085043988270","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"316.8988269794721407624633431085043988270","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"316.8988269794721407624633431085043988270","retailer_PC_revenue_base":"392.8988269794721407624633431085043988270","retailer_PC_credit_base":"316.8988269794721407624633431085043988270","noncreditable_import_COFINS":"0.00","import_ICMS_base_before_grossup":"264.93600","import_ICMS_gross_base":"264.93600","import_payments":{"II":"36.93600","IPI":"0.00000","PIS":"0.00","COFINS":"0.00","ICMS":"0.00000"},"eligible_import_credits":{"IPI":"0.00000","PIS":"0.00","COFINS":"0.00","ICMS":"0.00000"},"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-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B002-CUSTOMS-0_30","product_id":"BR-B002","tax_profile_id":"B02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II","IPI","PIS"],"price_brl":"355.9628269794721407624633431085043988270","reference_price_brl":"760","savings_vs_reference_brl":"404.0371730205278592375366568914956011730","fixed_residual_brl":"355.9628269794721407624633431085043988270","modeled_net_tax_total_brl":"0.0000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0.00","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"0","display":{"price_brl":"355.96","fixed_residual_brl":"355.96","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"404.04"},"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":"279.9628269794721407624633431085043988270","retailer_fixed_residual_brl":"76.00","customs_value_brl":"228.00","baseline_upstream_price_ex_IPI_ST_brl":"482.8934506353861192570869990224828934506","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"760","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"279.9628269794721407624633431085043988270","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"279.9628269794721407624633431085043988270","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"279.9628269794721407624633431085043988270","retailer_PC_revenue_base":"355.9628269794721407624633431085043988270","retailer_PC_credit_base":"279.9628269794721407624633431085043988270","noncreditable_import_COFINS":"0.00","import_ICMS_base_before_grossup":"228.00","import_ICMS_gross_base":"228.00","import_payments":{"II":"0.00","IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"eligible_import_credits":{"IPI":"0.00","PIS":"0.00","COFINS":"0.00","ICMS":"0.00"},"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-EDP","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P010","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S014","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Perfume rather than cologne classification uses declared concentration scenario.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]}]}