{"scenario":{"scenario_id":"EDU-BR-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","ncm":"3304.99.90","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":"56.99","price_source_id":"V5-P012","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":"0.143","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-MAKEUP","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-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","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-B004"},"sensitivity_fixture":{"product_id":"BR-B004","parameter":"customs_fraction","value":"0.30","method":"Separate calibration against unchanged reference price; not probability bounds, not tax removal.","status":"feasible","result":{"price_brl":"56.99","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"26.84","modeled_tax_share_percent":"47.09","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.","Imported representative route; brand nationality is not manufacture evidence."],"toggle_cases":[{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"56.99000000000000000000000000000000000001","reference_price_brl":"56.99","savings_vs_reference_brl":"-0.00000000000000000000000000000000000001","fixed_residual_brl":"30.15190288129899216125419932810750279956","modeled_net_tax_total_brl":"26.83809711870100783874580067189249720045","modeled_net_tax_components_brl":{"II":"2.7697140","IPI":"5.931937849944008958566629339305711086228","PIS":"0.6844543673012318029115341545352743561032","COFINS":"3.204490901455767077267637178051511758119","ICMS":"14.24750000000000000000000000000000000000"},"modeled_tax_share_percent":"47.09264277715565509518477043673012318029","display":{"price_brl":"56.99","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"26.84","modeled_tax_share_percent":"47.09","savings_vs_reference_brl":"-0.00"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0.143","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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"41.48208286674132138857782754759238521838","supplier_own_ICMS":"10.37052071668533034714445688689809630460","supplier_IPI":"5.931937849944008958566629339305711086228","supplier_PC_base":"31.11156215005599104143337066069428891378","supplier_PIS_debit":"0.6844543673012318029115341545352743561032","supplier_COFINS_debit":"3.204490901455767077267637178051511758119","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"47.41402071668533034714445688689809630461","retailer_PC_revenue_base":"42.74250000000000000000000000000000000001","retailer_PC_credit_base":"31.11156215005599104143337066069428891378","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"26.1270541020","import_ICMS_gross_base":"34.836072136","import_payments":{"II":"2.7697140","IPI":"2.8409401020","PIS":"0.60181440","COFINS":"2.81758560","ICMS":"8.7090180340"},"eligible_import_credits":{"IPI":"2.8409401020","PIS":"0.60181440","COFINS":"2.81758560","ICMS":"8.7090180340"},"supplier_net_remittance_or_credit":{"IPI":"3.090997747944008958566629339305711086228","PIS":"0.0826399673012318029115341545352743561032","COFINS":"0.386905301455767077267637178051511758119","ICMS":"1.66150268268533034714445688689809630460"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"14.24750000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"10.37052071668533034714445688689809630460"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"3.87697928331466965285554311310190369540"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","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-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["II"],"price_brl":"51.96477160228571428571428571428571428573","reference_price_brl":"56.99","savings_vs_reference_brl":"5.02522839771428571428571428571428571427","fixed_residual_brl":"30.15190288129899216125419932810750279956","modeled_net_tax_total_brl":"21.81286872098672212446008638617821148617","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"5.328403980229723244280915053591425371943","PIS":"0.6148158438726603743401055831067029275319","COFINS":"2.878455996312909934410494320908654615263","ICMS":"12.99119290057142857142857142857142857143"},"modeled_tax_share_percent":"41.97626208757793271108199756661804123152","display":{"price_brl":"51.96","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"21.81","modeled_tax_share_percent":"41.98","savings_vs_reference_brl":"5.03"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0.143","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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"37.26156629531274996000639897616381378981","supplier_own_ICMS":"9.315391573828187490001599744040953447452","supplier_IPI":"5.328403980229723244280915053591425371943","supplier_PC_base":"27.94617472148456247000479923212286034236","supplier_PIS_debit":"0.6148158438726603743401055831067029275319","supplier_COFINS_debit":"2.878455996312909934410494320908654615263","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"42.58997027554247320428731402975523916175","retailer_PC_revenue_base":"38.97357870171428571428571428571428571430","retailer_PC_credit_base":"27.94617472148456247000479923212286034236","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"22.96127100","import_ICMS_gross_base":"30.615028","import_payments":{"II":"0.0000","IPI":"2.4448710","PIS":"0.60181440","COFINS":"2.81758560","ICMS":"7.65375700"},"eligible_import_credits":{"IPI":"2.4448710","PIS":"0.60181440","COFINS":"2.81758560","ICMS":"7.65375700"},"supplier_net_remittance_or_credit":{"IPI":"2.883532980229723244280915053591425371943","PIS":"0.0130014438726603743401055831067029275319","COFINS":"0.060870396312909934410494320908654615263","ICMS":"1.661634573828187490001599744040953447452"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"12.99119290057142857142857142857142857143"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"9.315391573828187490001599744040953447452"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"3.675801326743241081426971684530475123978"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","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-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"49.08074953340798805524449421425905188504","reference_price_brl":"56.99","savings_vs_reference_brl":"7.90925046659201194475550578574094811496","fixed_residual_brl":"30.15190288129899216125419932810750279956","modeled_net_tax_total_brl":"18.92884665210899589399029488615154908548","modeled_net_tax_components_brl":{"II":"2.7697140","IPI":"0.00000000000000000000000000000000000000","PIS":"0.6844543673012318029115341545352743561032","COFINS":"3.204490901455767077267637178051511758119","ICMS":"12.27018738335199701381112355356476297126"},"modeled_tax_share_percent":"38.56674323855755894590846047156726768377","display":{"price_brl":"49.08","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"18.93","modeled_tax_share_percent":"38.57","savings_vs_reference_brl":"7.91"},"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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"41.48208286674132138857782754759238521838","supplier_own_ICMS":"10.37052071668533034714445688689809630460","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"31.11156215005599104143337066069428891378","supplier_PIS_debit":"0.6844543673012318029115341545352743561032","supplier_COFINS_debit":"3.204490901455767077267637178051511758119","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"41.48208286674132138857782754759238521838","retailer_PC_revenue_base":"36.81056215005599104143337066069428891378","retailer_PC_credit_base":"31.11156215005599104143337066069428891378","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"23.28611400","import_ICMS_gross_base":"31.048152","import_payments":{"II":"2.7697140","IPI":"0.0000000","PIS":"0.60181440","COFINS":"2.81758560","ICMS":"7.76203800"},"eligible_import_credits":{"IPI":"0.0000000","PIS":"0.60181440","COFINS":"2.81758560","ICMS":"7.76203800"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"0.0826399673012318029115341545352743561032","COFINS":"0.386905301455767077267637178051511758119","ICMS":"2.60848271668533034714445688689809630460"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"12.27018738335199701381112355356476297126"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"10.37052071668533034714445688689809630460"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.89966666666666666666666666666666666666"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","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-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"41.25951553751399776035834266517357222845","reference_price_brl":"56.99","savings_vs_reference_brl":"15.73048446248600223964165733482642777155","fixed_residual_brl":"30.15190288129899216125419932810750279956","modeled_net_tax_total_brl":"11.10761265621500559910414333706606942889","modeled_net_tax_components_brl":{"II":"2.7697140","IPI":"4.448953387458006718924972004479283314671","PIS":"0.6844543673012318029115341545352743561032","COFINS":"3.204490901455767077267637178051511758119","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"26.92133562769474681464008816534869782099","display":{"price_brl":"41.26","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"11.11","modeled_tax_share_percent":"26.92","savings_vs_reference_brl":"15.73"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.143","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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"31.11156215005599104143337066069428891378","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"4.448953387458006718924972004479283314671","supplier_PC_base":"31.11156215005599104143337066069428891378","supplier_PIS_debit":"0.6844543673012318029115341545352743561032","supplier_COFINS_debit":"3.204490901455767077267637178051511758119","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"35.56051553751399776035834266517357222845","retailer_PC_revenue_base":"41.25951553751399776035834266517357222845","retailer_PC_credit_base":"31.11156215005599104143337066069428891378","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"26.1270541020","import_ICMS_gross_base":"26.1270541020","import_payments":{"II":"2.7697140","IPI":"2.8409401020","PIS":"0.60181440","COFINS":"2.81758560","ICMS":"0.0000000000"},"eligible_import_credits":{"IPI":"2.8409401020","PIS":"0.60181440","COFINS":"2.81758560","ICMS":"0.0000000000"},"supplier_net_remittance_or_credit":{"IPI":"1.608013285458006718924972004479283314671","PIS":"0.0826399673012318029115341545352743561032","COFINS":"0.386905301455767077267637178051511758119","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","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-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"55.77861835748792270531400966183574879228","reference_price_brl":"56.99","savings_vs_reference_brl":"1.21138164251207729468599033816425120772","fixed_residual_brl":"30.15190288129899216125419932810750279956","modeled_net_tax_total_brl":"25.62671547618893054405981033372824599272","modeled_net_tax_components_brl":{"II":"2.7697140","IPI":"5.786449965107032150218283915153285619230","PIS":"0.00000000000000000000000000000000000000","COFINS":"3.125896921709917717513024003116023175423","ICMS":"13.94465458937198067632850241545893719807"},"modeled_tax_share_percent":"45.94361823727157257997654235144686820493","display":{"price_brl":"55.78","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"25.63","modeled_tax_share_percent":"45.94","savings_vs_reference_brl":"1.21"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0.143","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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"40.46468507067854650502296444163136796664","supplier_own_ICMS":"10.11617126766963662625574111040784199166","supplier_IPI":"5.786449965107032150218283915153285619230","supplier_PC_base":"30.34851380300890987876722333122352597498","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"3.125896921709917717513024003116023175423","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"46.25113503578557865524124835678465358587","retailer_PC_revenue_base":"41.83396376811594202898550724637681159421","retailer_PC_credit_base":"30.34851380300890987876722333122352597498","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"25.5252397020","import_ICMS_gross_base":"34.033652936","import_payments":{"II":"2.7697140","IPI":"2.8409401020","PIS":"0.0000","COFINS":"2.81758560","ICMS":"8.5084132340"},"eligible_import_credits":{"IPI":"2.8409401020","PIS":"0.0000","COFINS":"2.81758560","ICMS":"8.5084132340"},"supplier_net_remittance_or_credit":{"IPI":"2.945509863107032150218283915153285619230","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.308311321709917717513024003116023175423","ICMS":"1.60775803366963662625574111040784199166"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"13.94465458937198067632850241545893719807"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"10.11617126766963662625574111040784199166"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"3.82848332170234405007276130505109520641"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","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-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"51.78825426039536468984321745057941376963","reference_price_brl":"56.99","savings_vs_reference_brl":"5.20174573960463531015678254942058623037","fixed_residual_brl":"30.15190288129899216125419932810750279956","modeled_net_tax_total_brl":"21.63635137909637252858901812247191097006","modeled_net_tax_components_brl":{"II":"2.7697140","IPI":"5.307204109101235008942536474327706748926","PIS":"0.6123697048962963471856772854993507787222","COFINS":"0.00000000000000000000000000000000000000","ICMS":"12.94706356509884117246080436264485344241"},"modeled_tax_share_percent":"41.77849145156953418695976163129779514327","display":{"price_brl":"51.79","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"21.64","modeled_tax_share_percent":"41.78","savings_vs_reference_brl":"5.20"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0.143","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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"37.11331544826038467791983548480913810438","supplier_own_ICMS":"9.278328862065096169479958871202284526095","supplier_IPI":"5.307204109101235008942536474327706748926","supplier_PC_base":"27.83498658619528850843987661360685357828","supplier_PIS_debit":"0.6123697048962963471856772854993507787222","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"42.42051955736161968686237195913684485331","retailer_PC_revenue_base":"38.84119069529652351738241308793456032722","retailer_PC_credit_base":"27.83498658619528850843987661360685357828","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"23.3094685020","import_ICMS_gross_base":"31.079291336","import_payments":{"II":"2.7697140","IPI":"2.8409401020","PIS":"0.60181440","COFINS":"0.0000","ICMS":"7.7698228340"},"eligible_import_credits":{"IPI":"2.8409401020","PIS":"0.60181440","COFINS":"0.0000","ICMS":"7.7698228340"},"supplier_net_remittance_or_credit":{"IPI":"2.466264007101235008942536474327706748926","PIS":"0.0105553048962963471856772854993507787222","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.508506028065096169479958871202284526095"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"12.94706356509884117246080436264485344241"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"9.278328862065096169479958871202284526095"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"3.668734703033745002980845491442568916315"},"price_reconciliation_error":"0.00000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","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-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["II","IPI"],"price_brl":"44.86023296197941662667306564283048045648","reference_price_brl":"56.99","savings_vs_reference_brl":"12.12976703802058337332693435716951954352","fixed_residual_brl":"30.15190288129899216125419932810750279956","modeled_net_tax_total_brl":"14.70833008068042446541886631472297765692","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.00000000000000000000000000000000000000","PIS":"0.6148158438726603743401055831067029275319","COFINS":"2.878455996312909934410494320908654615263","ICMS":"11.21505824049485415666826641070762011412"},"modeled_tax_share_percent":"32.78701225904519443087169699904747494149","display":{"price_brl":"44.86","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"14.71","modeled_tax_share_percent":"32.79","savings_vs_reference_brl":"12.13"},"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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"37.26156629531274996000639897616381378981","supplier_own_ICMS":"9.315391573828187490001599744040953447452","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"27.94617472148456247000479923212286034236","supplier_PIS_debit":"0.6148158438726603743401055831067029275319","supplier_COFINS_debit":"2.878455996312909934410494320908654615263","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"37.26156629531274996000639897616381378981","retailer_PC_revenue_base":"33.64517472148456247000479923212286034236","retailer_PC_credit_base":"27.94617472148456247000479923212286034236","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"20.51640000","import_ICMS_gross_base":"27.355200","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.60181440","COFINS":"2.81758560","ICMS":"6.83880000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.60181440","COFINS":"2.81758560","ICMS":"6.83880000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"0.0130014438726603743401055831067029275319","COFINS":"0.060870396312909934410494320908654615263","ICMS":"2.476591573828187490001599744040953447452"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"11.21505824049485415666826641070762011412"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"9.315391573828187490001599744040953447452"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.899666666666666666666666666666666666668"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","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-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","II"],"price_brl":"37.64147770665685490321548552231642937131","reference_price_brl":"56.99","savings_vs_reference_brl":"19.34852229334314509678451447768357062869","fixed_residual_brl":"30.15190288129899216125419932810750279956","modeled_net_tax_total_brl":"7.489574825357862741961286194208926571750","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"3.996302985172292433210686290193569028956","PIS":"0.6148158438726603743401055831067029275317","COFINS":"2.878455996312909934410494320908654615262","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.89713284830297583760833744904767948133","display":{"price_brl":"37.64","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"7.49","modeled_tax_share_percent":"19.90","savings_vs_reference_brl":"19.35"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.143","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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"27.94617472148456247000479923212286034235","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"3.996302985172292433210686290193569028956","supplier_PC_base":"27.94617472148456247000479923212286034235","supplier_PIS_debit":"0.6148158438726603743401055831067029275317","supplier_COFINS_debit":"2.878455996312909934410494320908654615262","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"31.94247770665685490321548552231642937131","retailer_PC_revenue_base":"37.64147770665685490321548552231642937131","retailer_PC_credit_base":"27.94617472148456247000479923212286034235","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"22.96127100","import_ICMS_gross_base":"22.96127100","import_payments":{"II":"0.0000","IPI":"2.4448710","PIS":"0.60181440","COFINS":"2.81758560","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"2.4448710","PIS":"0.60181440","COFINS":"2.81758560","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"1.551431985172292433210686290193569028956","PIS":"0.0130014438726603743401055831067029275317","COFINS":"0.060870396312909934410494320908654615262","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"price_reconciliation_error":"0.000000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","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-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["II","PIS"],"price_brl":"50.87663970865849126718691936083240431068","reference_price_brl":"56.99","savings_vs_reference_brl":"6.11336029134150873281308063916759568932","fixed_residual_brl":"30.15190288129899216125419932810750279956","modeled_net_tax_total_brl":"20.72473682735949910593272003272490151112","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"5.197718486846162585000892610805459532274","PIS":"0.00000000000000000000000000000000000000","COFINS":"2.807858413348713704135097581711340901176","ICMS":"12.71915992716462281679672984020810107767"},"modeled_tax_share_percent":"40.73527054073981867850796177469746155163","display":{"price_brl":"50.88","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"20.72","modeled_tax_share_percent":"40.74","savings_vs_reference_brl":"6.11"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0.143","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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"36.34768172619694115385239587975845826765","supplier_own_ICMS":"9.086920431549235288463098969939614566912","supplier_IPI":"5.197718486846162585000892610805459532274","supplier_PC_base":"27.26076129464770586538929690981884370074","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"2.807858413348713704135097581711340901176","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"41.54540021304310373885328849056391779992","retailer_PC_revenue_base":"38.15747978149386845039018952062430323301","retailer_PC_credit_base":"27.26076129464770586538929690981884370074","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"22.35945660","import_ICMS_gross_base":"29.8126088","import_payments":{"II":"0.0000","IPI":"2.4448710","PIS":"0.0000","COFINS":"2.81758560","ICMS":"7.45315220"},"eligible_import_credits":{"IPI":"2.4448710","PIS":"0.0000","COFINS":"2.81758560","ICMS":"7.45315220"},"supplier_net_remittance_or_credit":{"IPI":"2.752847486846162585000892610805459532274","PIS":"0.00000000000000000000000000000000000000","COFINS":"-0.009727186651286295864902418288659098824","ICMS":"1.633768231549235288463098969939614566912"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"12.71915992716462281679672984020810107767"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"9.086920431549235288463098969939614566912"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"3.632239495615387528333630870268486510758"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","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-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","II"],"price_brl":"47.29226770824812542603953646898432174507","reference_price_brl":"56.99","savings_vs_reference_brl":"9.69773229175187457396046353101567825493","fixed_residual_brl":"30.15190288129899216125419932810750279956","modeled_net_tax_total_brl":"17.14036482694913326478533714087681894551","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"4.767232599898781021212475124634455215183","PIS":"0.5500652999883208870629778989962832940596","COFINS":"0.00000000000000000000000000000000000000","ICMS":"11.82306692706203135650988411724608043627"},"modeled_tax_share_percent":"36.24348261895617528107875604885944906803","display":{"price_brl":"47.29","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"17.14","modeled_tax_share_percent":"36.24","savings_vs_reference_brl":"9.70"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0.143","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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"33.33729090838308406442290296947171479149","supplier_own_ICMS":"8.334322727095771016105725742367928697872","supplier_IPI":"4.767232599898781021212475124634455215183","supplier_PC_base":"25.00296818128731304831717722710378609362","supplier_PIS_debit":"0.5500652999883208870629778989962832940596","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"38.10452350828186508563537809410617000667","retailer_PC_revenue_base":"35.46920078118609406952965235173824130880","retailer_PC_credit_base":"25.00296818128731304831717722710378609362","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"20.14368540","import_ICMS_gross_base":"26.8582472","import_payments":{"II":"0.0000","IPI":"2.4448710","PIS":"0.60181440","COFINS":"0.0000","ICMS":"6.71456180"},"eligible_import_credits":{"IPI":"2.4448710","PIS":"0.60181440","COFINS":"0.0000","ICMS":"6.71456180"},"supplier_net_remittance_or_credit":{"IPI":"2.322361599898781021212475124634455215183","PIS":"-0.0517491000116791129370221010037167059404","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.619760927095771016105725742367928697872"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"11.82306692706203135650988411724608043627"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"8.334322727095771016105725742367928697872"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"3.488744199966260340404158374878151738398"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","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-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"36.81056215005599104143337066069428891378","reference_price_brl":"56.99","savings_vs_reference_brl":"20.17943784994400895856662933930571108622","fixed_residual_brl":"30.15190288129899216125419932810750279956","modeled_net_tax_total_brl":"6.658659268756998880179171332586786114222","modeled_net_tax_components_brl":{"II":"2.7697140","IPI":"0.00000000000000000000000000000000000000","PIS":"0.6844543673012318029115341545352743561032","COFINS":"3.204490901455767077267637178051511758119","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"18.08899098474341192787794729542302357836","display":{"price_brl":"36.81","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"6.66","modeled_tax_share_percent":"18.09","savings_vs_reference_brl":"20.18"},"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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"31.11156215005599104143337066069428891378","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"31.11156215005599104143337066069428891378","supplier_PIS_debit":"0.6844543673012318029115341545352743561032","supplier_COFINS_debit":"3.204490901455767077267637178051511758119","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"31.11156215005599104143337066069428891378","retailer_PC_revenue_base":"36.81056215005599104143337066069428891378","retailer_PC_credit_base":"31.11156215005599104143337066069428891378","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"23.28611400","import_ICMS_gross_base":"23.28611400","import_payments":{"II":"2.7697140","IPI":"0.0000000","PIS":"0.60181440","COFINS":"2.81758560","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000000","PIS":"0.60181440","COFINS":"2.81758560","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"0.0826399673012318029115341545352743561032","COFINS":"0.386905301455767077267637178051511758119","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"price_reconciliation_error":"-0.000000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","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-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"48.06335173734521317168963110829803463331","reference_price_brl":"56.99","savings_vs_reference_brl":"8.92664826265478682831036889170196536669","fixed_residual_brl":"30.15190288129899216125419932810750279956","modeled_net_tax_total_brl":"17.91144885604622101043543178019053183375","modeled_net_tax_components_brl":{"II":"2.7697140","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"3.125896921709917717513024003116023175423","ICMS":"12.01583793433630329292240777707450865833"},"modeled_tax_share_percent":"37.26633330510953399941499761380605631417","display":{"price_brl":"48.06","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"17.91","modeled_tax_share_percent":"37.27","savings_vs_reference_brl":"8.93"},"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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"40.46468507067854650502296444163136796664","supplier_own_ICMS":"10.11617126766963662625574111040784199166","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"30.34851380300890987876722333122352597498","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"3.125896921709917717513024003116023175423","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"40.46468507067854650502296444163136796664","retailer_PC_revenue_base":"36.04751380300890987876722333122352597498","retailer_PC_credit_base":"30.34851380300890987876722333122352597498","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"22.68429960","import_ICMS_gross_base":"30.2457328","import_payments":{"II":"2.7697140","IPI":"0.0000000","PIS":"0.0000","COFINS":"2.81758560","ICMS":"7.56143320"},"eligible_import_credits":{"IPI":"0.0000000","PIS":"0.0000","COFINS":"2.81758560","ICMS":"7.56143320"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.308311321709917717513024003116023175423","ICMS":"2.55473806766963662625574111040784199166"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"12.01583793433630329292240777707450865833"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"10.11617126766963662625574111040784199166"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.89966666666666666666666666666666666667"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","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-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"44.71198211492705134458650215147580477104","reference_price_brl":"56.99","savings_vs_reference_brl":"12.27801788507294865541349784852419522896","fixed_residual_brl":"30.15190288129899216125419932810750279956","modeled_net_tax_total_brl":"14.56007923362805918333230282336830197148","modeled_net_tax_components_brl":{"II":"2.7697140","IPI":"0.00000000000000000000000000000000000000","PIS":"0.6123697048962963471856772854993507787222","COFINS":"0.00000000000000000000000000000000000000","ICMS":"11.17799552873176283614662553786895119276"},"modeled_tax_share_percent":"32.56415516584130816646652963555601219619","display":{"price_brl":"44.71","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"14.56","modeled_tax_share_percent":"32.56","savings_vs_reference_brl":"12.28"},"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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"37.11331544826038467791983548480913810438","supplier_own_ICMS":"9.278328862065096169479958871202284526095","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"27.83498658619528850843987661360685357828","supplier_PIS_debit":"0.6123697048962963471856772854993507787222","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"37.11331544826038467791983548480913810438","retailer_PC_revenue_base":"33.53398658619528850843987661360685357828","retailer_PC_credit_base":"27.83498658619528850843987661360685357828","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"20.46852840","import_ICMS_gross_base":"27.2913712","import_payments":{"II":"2.7697140","IPI":"0.0000000","PIS":"0.60181440","COFINS":"0.0000","ICMS":"6.82284280"},"eligible_import_credits":{"IPI":"0.0000000","PIS":"0.60181440","COFINS":"0.0000","ICMS":"6.82284280"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"0.0105553048962963471856772854993507787222","COFINS":"0.00000000000000000000000000000000000000","ICMS":"2.455486062065096169479958871202284526095"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"11.17799552873176283614662553786895119276"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"9.278328862065096169479958871202284526095"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.899666666666666666666666666666666666665"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","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-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"40.38735127683918399143093626758849018940","reference_price_brl":"56.99","savings_vs_reference_brl":"16.60264872316081600856906373241150981060","fixed_residual_brl":"30.15190288129899216125419932810750279956","modeled_net_tax_total_brl":"10.23544839554019183017673693948098738984","modeled_net_tax_components_brl":{"II":"2.7697140","IPI":"4.339837473830274112663712936364964214422","PIS":"0.00000000000000000000000000000000000000","COFINS":"3.125896921709917717513024003116023175423","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"25.34320293841573223798281916496985238359","display":{"price_brl":"40.39","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"10.24","modeled_tax_share_percent":"25.34","savings_vs_reference_brl":"16.60"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.143","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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"30.34851380300890987876722333122352597498","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"4.339837473830274112663712936364964214422","supplier_PC_base":"30.34851380300890987876722333122352597498","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"3.125896921709917717513024003116023175423","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"34.68835127683918399143093626758849018940","retailer_PC_revenue_base":"40.38735127683918399143093626758849018940","retailer_PC_credit_base":"30.34851380300890987876722333122352597498","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"25.5252397020","import_ICMS_gross_base":"25.5252397020","import_payments":{"II":"2.7697140","IPI":"2.8409401020","PIS":"0.0000","COFINS":"2.81758560","ICMS":"0.0000000000"},"eligible_import_credits":{"IPI":"2.8409401020","PIS":"0.0000","COFINS":"2.81758560","ICMS":"0.0000000000"},"supplier_net_remittance_or_credit":{"IPI":"1.498897371830274112663712936364964214422","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.308311321709917717513024003116023175423","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","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-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"37.51438966802121476514677896935263363997","reference_price_brl":"56.99","savings_vs_reference_brl":"19.47561033197878523485322103064736636003","fixed_residual_brl":"30.15190288129899216125419932810750279956","modeled_net_tax_total_brl":"7.362486786722222603892579641245130840416","modeled_net_tax_components_brl":{"II":"2.7697140","IPI":"3.980403081825926256706902355745780061694","PIS":"0.6123697048962963471856772854993507787222","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.62576721059733660244443634153435531323","display":{"price_brl":"37.51","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"7.36","modeled_tax_share_percent":"19.63","savings_vs_reference_brl":"19.48"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.143","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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"27.83498658619528850843987661360685357828","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"3.980403081825926256706902355745780061694","supplier_PC_base":"27.83498658619528850843987661360685357828","supplier_PIS_debit":"0.6123697048962963471856772854993507787222","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"31.81538966802121476514677896935263363997","retailer_PC_revenue_base":"37.51438966802121476514677896935263363997","retailer_PC_credit_base":"27.83498658619528850843987661360685357828","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"23.3094685020","import_ICMS_gross_base":"23.3094685020","import_payments":{"II":"2.7697140","IPI":"2.8409401020","PIS":"0.60181440","COFINS":"0.0000","ICMS":"0.0000000000"},"eligible_import_credits":{"IPI":"2.8409401020","PIS":"0.60181440","COFINS":"0.0000","ICMS":"0.0000000000"},"supplier_net_remittance_or_credit":{"IPI":"1.139462979825926256706902355745780061694","PIS":"0.0105553048962963471856772854993507787222","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"price_reconciliation_error":"-0.000000000000000000000000000000000000006"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","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-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"50.81608333333333333333333333333333333335","reference_price_brl":"56.99","savings_vs_reference_brl":"6.17391666666666666666666666666666666665","fixed_residual_brl":"30.15190288129899216125419932810750279956","modeled_net_tax_total_brl":"20.66418045203434117207913400522583053379","modeled_net_tax_components_brl":{"II":"2.7697140","IPI":"5.190445618701007838745800671892497200449","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"12.70402083333333333333333333333333333334"},"modeled_tax_share_percent":"40.66464610522129543385207899446368954799","display":{"price_brl":"50.82","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"20.66","modeled_tax_share_percent":"40.66","savings_vs_reference_brl":"6.17"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0.143","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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"36.29682250839865621500559910414333706608","supplier_own_ICMS":"9.074205627099664053751399776035834266520","supplier_IPI":"5.190445618701007838745800671892497200449","supplier_PC_base":"27.22261688129899216125419932810750279956","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"41.48726812709966405375139977603583426653","retailer_PC_revenue_base":"38.11206250000000000000000000000000000001","retailer_PC_credit_base":"27.22261688129899216125419932810750279956","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"22.7076541020","import_ICMS_gross_base":"30.276872136","import_payments":{"II":"2.7697140","IPI":"2.8409401020","PIS":"0.0000","COFINS":"0.0000","ICMS":"7.5692180340"},"eligible_import_credits":{"IPI":"2.8409401020","PIS":"0.0000","COFINS":"0.0000","ICMS":"7.5692180340"},"supplier_net_remittance_or_credit":{"IPI":"2.349505516701007838745800671892497200449","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.504987593099664053751399776035834266520"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"12.70402083333333333333333333333333333334"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"9.074205627099664053751399776035834266520"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"3.629815206233669279581933557297499066820"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","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-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","II","IPI"],"price_brl":"33.64517472148456247000479923212286034235","reference_price_brl":"56.99","savings_vs_reference_brl":"23.34482527851543752999520076787713965765","fixed_residual_brl":"30.15190288129899216125419932810750279956","modeled_net_tax_total_brl":"3.493271840185570308750599904015357542794","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.00000000000000000000000000000000000000","PIS":"0.6148158438726603743401055831067029275317","COFINS":"2.878455996312909934410494320908654615262","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"10.38268301206025924116226266539663325531","display":{"price_brl":"33.65","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"3.49","modeled_tax_share_percent":"10.38","savings_vs_reference_brl":"23.34"},"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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"27.94617472148456247000479923212286034235","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"27.94617472148456247000479923212286034235","supplier_PIS_debit":"0.6148158438726603743401055831067029275317","supplier_COFINS_debit":"2.878455996312909934410494320908654615262","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"27.94617472148456247000479923212286034235","retailer_PC_revenue_base":"33.64517472148456247000479923212286034235","retailer_PC_credit_base":"27.94617472148456247000479923212286034235","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"20.51640000","import_ICMS_gross_base":"20.51640000","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.60181440","COFINS":"2.81758560","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.60181440","COFINS":"2.81758560","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"0.0130014438726603743401055831067029275317","COFINS":"0.060870396312909934410494320908654615262","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"price_reconciliation_error":"-0.000000000000000000000000000000000000004"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","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-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["II","IPI","PIS"],"price_brl":"43.94634839286360782051906254642512493432","reference_price_brl":"56.99","savings_vs_reference_brl":"13.04365160713639217948093745357487506568","fixed_residual_brl":"30.15190288129899216125419932810750279956","modeled_net_tax_total_brl":"13.79444551156461565926486321831762213476","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"2.807858413348713704135097581711340901176","ICMS":"10.98658709821590195512976563660628123358"},"modeled_tax_share_percent":"31.38928720140187642143327099317712029924","display":{"price_brl":"43.95","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"13.79","modeled_tax_share_percent":"31.39","savings_vs_reference_brl":"13.04"},"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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"36.34768172619694115385239587975845826765","supplier_own_ICMS":"9.086920431549235288463098969939614566912","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"27.26076129464770586538929690981884370074","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"2.807858413348713704135097581711340901176","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"36.34768172619694115385239587975845826765","retailer_PC_revenue_base":"32.95976129464770586538929690981884370074","retailer_PC_credit_base":"27.26076129464770586538929690981884370074","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"19.91458560","import_ICMS_gross_base":"26.5527808","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"2.81758560","ICMS":"6.63819520"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"2.81758560","ICMS":"6.63819520"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"-0.009727186651286295864902418288659098824","ICMS":"2.448725231549235288463098969939614566912"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"10.98658709821590195512976563660628123358"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"9.086920431549235288463098969939614566912"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.899666666666666666666666666666666666668"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","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-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","II","IPI"],"price_brl":"40.93595757504975073108956963613838145816","reference_price_brl":"56.99","savings_vs_reference_brl":"16.05404242495024926891043036386161854184","fixed_residual_brl":"30.15190288129899216125419932810750279956","modeled_net_tax_total_brl":"10.78405469375075856983537030803087865860","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.00000000000000000000000000000000000000","PIS":"0.5500652999883208870629778989962832940596","COFINS":"0.00000000000000000000000000000000000000","ICMS":"10.23398939376243768277239240903459536454"},"modeled_tax_share_percent":"26.34372158994903486326512264342831565101","display":{"price_brl":"40.94","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"10.78","modeled_tax_share_percent":"26.34","savings_vs_reference_brl":"16.05"},"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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"33.33729090838308406442290296947171479149","supplier_own_ICMS":"8.334322727095771016105725742367928697872","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"25.00296818128731304831717722710378609362","supplier_PIS_debit":"0.5500652999883208870629778989962832940596","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"33.33729090838308406442290296947171479149","retailer_PC_revenue_base":"30.70196818128731304831717722710378609362","retailer_PC_credit_base":"25.00296818128731304831717722710378609362","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"17.69881440","import_ICMS_gross_base":"23.5984192","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.60181440","COFINS":"0.0000","ICMS":"5.89960480"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.60181440","COFINS":"0.0000","ICMS":"5.89960480"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"-0.0517491000116791129370221010037167059404","COFINS":"0.00000000000000000000000000000000000000","ICMS":"2.434717927095771016105725742367928697872"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"10.23398939376243768277239240903459536454"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"8.334322727095771016105725742367928697872"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.899666666666666666666666666666666666668"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","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-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","II","PIS"],"price_brl":"36.85805015978232780413996636792293834995","reference_price_brl":"56.99","savings_vs_reference_brl":"20.13194984021767219586003363207706165005","fixed_residual_brl":"30.15190288129899216125419932810750279956","modeled_net_tax_total_brl":"6.706147278483335642885767039815435550382","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"3.898288865134621938750669458104094649206","PIS":"0.00000000000000000000000000000000000000","COFINS":"2.807858413348713704135097581711340901176","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"18.19452534632651350684858461001117112260","display":{"price_brl":"36.86","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"6.71","modeled_tax_share_percent":"18.19","savings_vs_reference_brl":"20.13"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.143","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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"27.26076129464770586538929690981884370074","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"3.898288865134621938750669458104094649206","supplier_PC_base":"27.26076129464770586538929690981884370074","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"2.807858413348713704135097581711340901176","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"31.15905015978232780413996636792293834995","retailer_PC_revenue_base":"36.85805015978232780413996636792293834995","retailer_PC_credit_base":"27.26076129464770586538929690981884370074","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"22.35945660","import_ICMS_gross_base":"22.35945660","import_payments":{"II":"0.0000","IPI":"2.4448710","PIS":"0.0000","COFINS":"2.81758560","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"2.4448710","PIS":"0.0000","COFINS":"2.81758560","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"1.453417865134621938750669458104094649206","PIS":"0.00000000000000000000000000000000000000","COFINS":"-0.009727186651286295864902418288659098824","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"price_reconciliation_error":"0.000000000000000000000000000000000000008"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","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-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II"],"price_brl":"34.27739263121139881422653357057962750501","reference_price_brl":"56.99","savings_vs_reference_brl":"22.71260736878860118577346642942037249499","fixed_residual_brl":"30.15190288129899216125419932810750279956","modeled_net_tax_total_brl":"4.125489749912406652972334242472124705448","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"3.575424449924085765909356343475841411388","PIS":"0.5500652999883208870629778989962832940596","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"12.03559965688851037163538796528482535214","display":{"price_brl":"34.28","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"4.13","modeled_tax_share_percent":"12.04","savings_vs_reference_brl":"22.71"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.143","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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"25.00296818128731304831717722710378609362","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"3.575424449924085765909356343475841411388","supplier_PC_base":"25.00296818128731304831717722710378609362","supplier_PIS_debit":"0.5500652999883208870629778989962832940596","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"28.57839263121139881422653357057962750501","retailer_PC_revenue_base":"34.27739263121139881422653357057962750501","retailer_PC_credit_base":"25.00296818128731304831717722710378609362","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"20.14368540","import_ICMS_gross_base":"20.14368540","import_payments":{"II":"0.0000","IPI":"2.4448710","PIS":"0.60181440","COFINS":"0.0000","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"2.4448710","PIS":"0.60181440","COFINS":"0.0000","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"1.130553449924085765909356343475841411388","PIS":"-0.0517491000116791129370221010037167059404","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"price_reconciliation_error":"0.000000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","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-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","II","PIS"],"price_brl":"46.41900848533333333333333333333333333335","reference_price_brl":"56.99","savings_vs_reference_brl":"10.57099151466666666666666666666666666665","fixed_residual_brl":"30.15190288129899216125419932810750279956","modeled_net_tax_total_brl":"16.26710560403434117207913400522583053379","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"4.662353482701007838745800671892497200449","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"11.60475212133333333333333333333333333334"},"modeled_tax_share_percent":"35.04406090271001107475888668078107250747","display":{"price_brl":"46.42","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"16.27","modeled_tax_share_percent":"35.04","savings_vs_reference_brl":"10.57"},"effective_rates":{"ICMS":"0.25","ICMS_OWN":"0.25","IPI":"0.143","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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"32.60387050839865621500559910414333706608","supplier_own_ICMS":"8.150967627099664053751399776035834266520","supplier_IPI":"4.662353482701007838745800671892497200449","supplier_PC_base":"24.45290288129899216125419932810750279956","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"37.26622399109966405375139977603583426653","retailer_PC_revenue_base":"34.81425636400000000000000000000000000001","retailer_PC_credit_base":"24.45290288129899216125419932810750279956","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"19.5418710","import_ICMS_gross_base":"26.055828","import_payments":{"II":"0.0000","IPI":"2.4448710","PIS":"0.0000","COFINS":"0.0000","ICMS":"6.5139570"},"eligible_import_credits":{"IPI":"2.4448710","PIS":"0.0000","COFINS":"0.0000","ICMS":"6.5139570"},"supplier_net_remittance_or_credit":{"IPI":"2.217482482701007838745800671892497200449","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.637010627099664053751399776035834266520"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"11.60475212133333333333333333333333333334"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"8.150967627099664053751399776035834266520"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"3.453784494233669279581933557297499066820"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","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-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"36.04751380300890987876722333122352597498","reference_price_brl":"56.99","savings_vs_reference_brl":"20.94248619699109012123277666877647402502","fixed_residual_brl":"30.15190288129899216125419932810750279956","modeled_net_tax_total_brl":"5.895610921709917717513024003116023175423","modeled_net_tax_components_brl":{"II":"2.7697140","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"3.125896921709917717513024003116023175423","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"16.35511107347937866588666348507474175224","display":{"price_brl":"36.05","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"5.90","modeled_tax_share_percent":"16.36","savings_vs_reference_brl":"20.94"},"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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"30.34851380300890987876722333122352597498","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"30.34851380300890987876722333122352597498","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"3.125896921709917717513024003116023175423","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"30.34851380300890987876722333122352597498","retailer_PC_revenue_base":"36.04751380300890987876722333122352597498","retailer_PC_credit_base":"30.34851380300890987876722333122352597498","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"22.68429960","import_ICMS_gross_base":"22.68429960","import_payments":{"II":"2.7697140","IPI":"0.0000000","PIS":"0.0000","COFINS":"2.81758560","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000000","PIS":"0.0000","COFINS":"2.81758560","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.308311321709917717513024003116023175423","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"price_reconciliation_error":"-0.000000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","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-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"33.53398658619528850843987661360685357828","reference_price_brl":"56.99","savings_vs_reference_brl":"23.45601341380471149156012338639314642172","fixed_residual_brl":"30.15190288129899216125419932810750279956","modeled_net_tax_total_brl":"3.382083704896296347185677285499350778722","modeled_net_tax_components_brl":{"II":"2.7697140","IPI":"0.00000000000000000000000000000000000000","PIS":"0.6123697048962963471856772854993507787222","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"10.08554022112174422195537284740801626159","display":{"price_brl":"33.53","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"3.38","modeled_tax_share_percent":"10.09","savings_vs_reference_brl":"23.46"},"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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"27.83498658619528850843987661360685357828","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"27.83498658619528850843987661360685357828","supplier_PIS_debit":"0.6123697048962963471856772854993507787222","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"27.83498658619528850843987661360685357828","retailer_PC_revenue_base":"33.53398658619528850843987661360685357828","retailer_PC_credit_base":"27.83498658619528850843987661360685357828","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"20.46852840","import_ICMS_gross_base":"20.46852840","import_payments":{"II":"2.7697140","IPI":"0.0000000","PIS":"0.60181440","COFINS":"0.0000","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000000","PIS":"0.60181440","COFINS":"0.0000","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"0.0105553048962963471856772854993507787222","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"price_reconciliation_error":"-0.000000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","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-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"43.89548917506532288167226577081000373275","reference_price_brl":"56.99","savings_vs_reference_brl":"13.09451082493467711832773422918999626725","fixed_residual_brl":"30.15190288129899216125419932810750279956","modeled_net_tax_total_brl":"13.74358629376633072041806644270250093319","modeled_net_tax_components_brl":{"II":"2.7697140","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"10.97387229376633072041806644270250093319"},"modeled_tax_share_percent":"31.30979185344932031306792023068162543314","display":{"price_brl":"43.90","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"13.74","modeled_tax_share_percent":"31.31","savings_vs_reference_brl":"13.09"},"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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"36.29682250839865621500559910414333706608","supplier_own_ICMS":"9.074205627099664053751399776035834266520","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"27.22261688129899216125419932810750279956","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"36.29682250839865621500559910414333706608","retailer_PC_revenue_base":"32.92161688129899216125419932810750279956","retailer_PC_credit_base":"27.22261688129899216125419932810750279956","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"19.8667140","import_ICMS_gross_base":"26.488952","import_payments":{"II":"2.7697140","IPI":"0.0000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"6.6222380"},"eligible_import_credits":{"IPI":"0.0000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"6.6222380"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"2.451967627099664053751399776035834266520"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"10.97387229376633072041806644270250093319"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"9.074205627099664053751399776035834266520"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.899666666666666666666666666666666666670"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","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-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"36.81445109532474804031354983202687569990","reference_price_brl":"56.99","savings_vs_reference_brl":"20.17554890467525195968645016797312430010","fixed_residual_brl":"30.15190288129899216125419932810750279956","modeled_net_tax_total_brl":"6.662548214025755879059350503919372900337","modeled_net_tax_components_brl":{"II":"2.7697140","IPI":"3.892834214025755879059350503919372900337","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"18.09764376704740906468467541191415825413","display":{"price_brl":"36.81","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"6.66","modeled_tax_share_percent":"18.10","savings_vs_reference_brl":"20.18"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.143","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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"27.22261688129899216125419932810750279956","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"3.892834214025755879059350503919372900337","supplier_PC_base":"27.22261688129899216125419932810750279956","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"31.11545109532474804031354983202687569990","retailer_PC_revenue_base":"36.81445109532474804031354983202687569990","retailer_PC_credit_base":"27.22261688129899216125419932810750279956","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"22.7076541020","import_ICMS_gross_base":"22.7076541020","import_payments":{"II":"2.7697140","IPI":"2.8409401020","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.0000000000"},"eligible_import_credits":{"IPI":"2.8409401020","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.0000000000"},"supplier_net_remittance_or_credit":{"IPI":"1.051894112025755879059350503919372900337","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"price_reconciliation_error":"0.000000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","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-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","II","IPI","PIS"],"price_brl":"32.95976129464770586538929690981884370074","reference_price_brl":"56.99","savings_vs_reference_brl":"24.03023870535229413461070309018115629926","fixed_residual_brl":"30.15190288129899216125419932810750279956","modeled_net_tax_total_brl":"2.807858413348713704135097581711340901176","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"2.807858413348713704135097581711340901176","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"8.519049601869168561911027990902827065644","display":{"price_brl":"32.96","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"2.81","modeled_tax_share_percent":"8.52","savings_vs_reference_brl":"24.03"},"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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"27.26076129464770586538929690981884370074","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"27.26076129464770586538929690981884370074","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"2.807858413348713704135097581711340901176","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"27.26076129464770586538929690981884370074","retailer_PC_revenue_base":"32.95976129464770586538929690981884370074","retailer_PC_credit_base":"27.26076129464770586538929690981884370074","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"19.91458560","import_ICMS_gross_base":"19.91458560","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"2.81758560","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"2.81758560","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"-0.009727186651286295864902418288659098824","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"price_reconciliation_error":"0.000000000000000000000000000000000000004"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","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-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II","IPI"],"price_brl":"30.70196818128731304831717722710378609362","reference_price_brl":"56.99","savings_vs_reference_brl":"26.28803181871268695168282277289621390638","fixed_residual_brl":"30.15190288129899216125419932810750279956","modeled_net_tax_total_brl":"0.5500652999883208870629778989962832940596","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.00000000000000000000000000000000000000","PIS":"0.5500652999883208870629778989962832940596","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.791628786598713151020163524571087534679","display":{"price_brl":"30.70","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"0.55","modeled_tax_share_percent":"1.79","savings_vs_reference_brl":"26.29"},"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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"25.00296818128731304831717722710378609362","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"25.00296818128731304831717722710378609362","supplier_PIS_debit":"0.5500652999883208870629778989962832940596","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"25.00296818128731304831717722710378609362","retailer_PC_revenue_base":"30.70196818128731304831717722710378609362","retailer_PC_credit_base":"25.00296818128731304831717722710378609362","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"17.69881440","import_ICMS_gross_base":"17.69881440","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.60181440","COFINS":"0.0000","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.60181440","COFINS":"0.0000","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"-0.0517491000116791129370221010037167059404","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"price_reconciliation_error":"0.0000000000000000000000000000000000000004"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","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-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","II","IPI","PIS"],"price_brl":"40.20253717506532288167226577081000373275","reference_price_brl":"56.99","savings_vs_reference_brl":"16.78746282493467711832773422918999626725","fixed_residual_brl":"30.15190288129899216125419932810750279956","modeled_net_tax_total_brl":"10.05063429376633072041806644270250093319","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"10.05063429376633072041806644270250093319"},"modeled_tax_share_percent":"25.00000000000000000000000000000000000001","display":{"price_brl":"40.20","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"10.05","modeled_tax_share_percent":"25.00","savings_vs_reference_brl":"16.79"},"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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"32.60387050839865621500559910414333706608","supplier_own_ICMS":"8.150967627099664053751399776035834266520","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"24.45290288129899216125419932810750279956","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"32.60387050839865621500559910414333706608","retailer_PC_revenue_base":"30.15190288129899216125419932810750279956","retailer_PC_credit_base":"24.45290288129899216125419932810750279956","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"17.0970","import_ICMS_gross_base":"22.796","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"5.6990"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"5.6990"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"2.451967627099664053751399776035834266520"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"10.05063429376633072041806644270250093319"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"8.150967627099664053751399776035834266520"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.899666666666666666666666666666666666670"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","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-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II","PIS"],"price_brl":"33.64866799332474804031354983202687569990","reference_price_brl":"56.99","savings_vs_reference_brl":"23.34133200667525195968645016797312430010","fixed_residual_brl":"30.15190288129899216125419932810750279956","modeled_net_tax_total_brl":"3.496765112025755879059350503919372900337","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"3.496765112025755879059350503919372900337","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"10.39198672803169259708182765658733925389","display":{"price_brl":"33.65","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"3.50","modeled_tax_share_percent":"10.39","savings_vs_reference_brl":"23.34"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0.143","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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"24.45290288129899216125419932810750279956","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"3.496765112025755879059350503919372900337","supplier_PC_base":"24.45290288129899216125419932810750279956","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"27.94966799332474804031354983202687569990","retailer_PC_revenue_base":"33.64866799332474804031354983202687569990","retailer_PC_credit_base":"24.45290288129899216125419932810750279956","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"19.5418710","import_ICMS_gross_base":"19.5418710","import_payments":{"II":"0.0000","IPI":"2.4448710","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"2.4448710","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"1.051894112025755879059350503919372900337","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"price_reconciliation_error":"0.000000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","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-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"32.92161688129899216125419932810750279956","reference_price_brl":"56.99","savings_vs_reference_brl":"24.06838311870100783874580067189249720044","fixed_residual_brl":"30.15190288129899216125419932810750279956","modeled_net_tax_total_brl":"2.76971400000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"2.7697140","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"8.413055804599093750757226974242167244176","display":{"price_brl":"32.92","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"2.77","modeled_tax_share_percent":"8.41","savings_vs_reference_brl":"24.07"},"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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"27.22261688129899216125419932810750279956","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"27.22261688129899216125419932810750279956","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"27.22261688129899216125419932810750279956","retailer_PC_revenue_base":"32.92161688129899216125419932810750279956","retailer_PC_credit_base":"27.22261688129899216125419932810750279956","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"19.8667140","import_ICMS_gross_base":"19.8667140","import_payments":{"II":"2.7697140","IPI":"0.0000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"0.0000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","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-B004-CUSTOMS-0_30","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II","IPI","PIS"],"price_brl":"30.15190288129899216125419932810750279956","reference_price_brl":"56.99","savings_vs_reference_brl":"26.83809711870100783874580067189249720044","fixed_residual_brl":"30.15190288129899216125419932810750279956","modeled_net_tax_total_brl":"0.00000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"0","display":{"price_brl":"30.15","fixed_residual_brl":"30.15","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"26.84"},"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":"24.45290288129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"17.0970","baseline_upstream_price_ex_IPI_ST_brl":"41.48208286674132138857782754759238521837","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"56.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"24.45290288129899216125419932810750279956","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"24.45290288129899216125419932810750279956","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"24.45290288129899216125419932810750279956","retailer_PC_revenue_base":"30.15190288129899216125419932810750279956","retailer_PC_credit_base":"24.45290288129899216125419932810750279956","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"17.0970","import_ICMS_gross_base":"17.0970","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.0000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.0000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","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.","Imported representative route; brand nationality is not manufacture evidence.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]}]}