{"scenario":{"scenario_id":"EDU-BR-B004-CUSTOMS-0_40","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":"0.40","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 0.40 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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"0.40","basis":"package_sensitivity","baselineScenarioId":"EDU-BR-B004"},"sensitivity_fixture":{"product_id":"BR-B004","parameter":"customs_fraction","value":"0.40","method":"Separate calibration against unchanged reference price; not probability bounds, not tax removal.","status":"feasible","result":{"price_brl":"56.99","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"27.76","modeled_tax_share_percent":"48.71","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_40","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":"29.22866488129899216125419932810750279956","modeled_net_tax_total_brl":"27.76133511870100783874580067189249720045","modeled_net_tax_components_brl":{"II":"3.6929520","IPI":"5.931937849944008958566629339305711086228","PIS":"0.6844543673012318029115341545352743561032","COFINS":"3.204490901455767077267637178051511758119","ICMS":"14.24750000000000000000000000000000000000"},"modeled_tax_share_percent":"48.71264277715565509518477043673012318029","display":{"price_brl":"56.99","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"27.76","modeled_tax_share_percent":"48.71","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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"34.8360721360","import_ICMS_gross_base":"46.44809618133333333333333333333333333333","import_payments":{"II":"3.6929520","IPI":"3.7879201360","PIS":"0.80241920","COFINS":"3.75678080","ICMS":"11.61202404533333333333333333333333333333"},"eligible_import_credits":{"IPI":"3.7879201360","PIS":"0.80241920","COFINS":"3.75678080","ICMS":"11.61202404533333333333333333333333333333"},"supplier_net_remittance_or_credit":{"IPI":"2.144017713944008958566629339305711086228","PIS":"-0.1179648326987681970884658454647256438968","COFINS":"-0.552289898544232922732362821948488241881","ICMS":"-1.24150332864800298618887644643523702873"},"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 0.40 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_40","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":"50.28969546971428571428571428571428571429","reference_price_brl":"56.99","savings_vs_reference_brl":"6.70030453028571428571428571428571428571","fixed_residual_brl":"29.22866488129899216125419932810750279956","modeled_net_tax_total_brl":"21.06103058841529355303151495760678291474","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"5.127226023658294672852343625019996800514","PIS":"0.5916030027298032314829627259638457846746","COFINS":"2.769777694598624220124780035194368900977","ICMS":"12.57242386742857142857142857142857142857"},"modeled_tax_share_percent":"41.87941563714334622969331722388828795747","display":{"price_brl":"50.29","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"21.06","modeled_tax_share_percent":"41.88","savings_vs_reference_brl":"6.70"},"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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"35.85472743816989281714925611902095664695","supplier_own_ICMS":"8.963681859542473204287314029755239161738","supplier_IPI":"5.127226023658294672852343625019996800514","supplier_PC_base":"26.89104557862741961286194208926571748521","supplier_PIS_debit":"0.5916030027298032314829627259638457846746","supplier_COFINS_debit":"2.769777694598624220124780035194368900977","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"40.98195346182818749000159974404095344746","retailer_PC_revenue_base":"37.71727160228571428571428571428571428572","retailer_PC_credit_base":"26.89104557862741961286194208926571748521","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"30.61502800","import_ICMS_gross_base":"40.82003733333333333333333333333333333333","import_payments":{"II":"0.0000","IPI":"3.2598280","PIS":"0.80241920","COFINS":"3.75678080","ICMS":"10.20500933333333333333333333333333333333"},"eligible_import_credits":{"IPI":"3.2598280","PIS":"0.80241920","COFINS":"3.75678080","ICMS":"10.20500933333333333333333333333333333333"},"supplier_net_remittance_or_credit":{"IPI":"1.867398023658294672852343625019996800514","PIS":"-0.2108161972701967685170372740361542153254","COFINS":"-0.987003105401375779875219964805631099023","ICMS":"-1.241327473790860129046019303578094171592"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"12.57242386742857142857142857142857142857"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"8.963681859542473204287314029755239161738"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"3.608742007886098224284114541673332266832"},"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 0.40 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_40","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":"29.22866488129899216125419932810750279956","modeled_net_tax_total_brl":"19.85208465210899589399029488615154908548","modeled_net_tax_components_brl":{"II":"3.6929520","IPI":"0.00000000000000000000000000000000000000","PIS":"0.6844543673012318029115341545352743561032","COFINS":"3.204490901455767077267637178051511758119","ICMS":"12.27018738335199701381112355356476297126"},"modeled_tax_share_percent":"40.44780253120665742024965325936199722607","display":{"price_brl":"49.08","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"19.85","modeled_tax_share_percent":"40.45","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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"31.04815200","import_ICMS_gross_base":"41.397536","import_payments":{"II":"3.6929520","IPI":"0.0000000","PIS":"0.80241920","COFINS":"3.75678080","ICMS":"10.34938400"},"eligible_import_credits":{"IPI":"0.0000000","PIS":"0.80241920","COFINS":"3.75678080","ICMS":"10.34938400"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"-0.1179648326987681970884658454647256438968","COFINS":"-0.552289898544232922732362821948488241881","ICMS":"0.02113671668533034714445688689809630460"},"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 0.40 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_40","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":"29.22866488129899216125419932810750279956","modeled_net_tax_total_brl":"12.03085065621500559910414333706606942889","modeled_net_tax_components_brl":{"II":"3.6929520","IPI":"4.448953387458006718924972004479283314671","PIS":"0.6844543673012318029115341545352743561032","COFINS":"3.204490901455767077267637178051511758119","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"29.15897217764544382359196457918447052454","display":{"price_brl":"41.26","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"12.03","modeled_tax_share_percent":"29.16","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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"34.8360721360","import_ICMS_gross_base":"34.8360721360","import_payments":{"II":"3.6929520","IPI":"3.7879201360","PIS":"0.80241920","COFINS":"3.75678080","ICMS":"0.0000000000"},"eligible_import_credits":{"IPI":"3.7879201360","PIS":"0.80241920","COFINS":"3.75678080","ICMS":"0.0000000000"},"supplier_net_remittance_or_credit":{"IPI":"0.661033251458006718924972004479283314671","PIS":"-0.1179648326987681970884658454647256438968","COFINS":"-0.552289898544232922732362821948488241881","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 0.40 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_40","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":"29.22866488129899216125419932810750279956","modeled_net_tax_total_brl":"26.54995347618893054405981033372824599272","modeled_net_tax_components_brl":{"II":"3.6929520","IPI":"5.786449965107032150218283915153285619230","PIS":"0.00000000000000000000000000000000000000","COFINS":"3.125896921709917717513024003116023175423","ICMS":"13.94465458937198067632850241545893719807"},"modeled_tax_share_percent":"47.59880086313534355727170523397401529279","display":{"price_brl":"55.78","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"26.55","modeled_tax_share_percent":"47.60","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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"34.0336529360","import_ICMS_gross_base":"45.37820391466666666666666666666666666667","import_payments":{"II":"3.6929520","IPI":"3.7879201360","PIS":"0.0000","COFINS":"3.75678080","ICMS":"11.34455097866666666666666666666666666667"},"eligible_import_credits":{"IPI":"3.7879201360","PIS":"0.0000","COFINS":"3.75678080","ICMS":"11.34455097866666666666666666666666666667"},"supplier_net_remittance_or_credit":{"IPI":"1.998529829107032150218283915153285619230","PIS":"0.00000000000000000000000000000000000000","COFINS":"-0.630883878290082282486975996883976824577","ICMS":"-1.22837971099703004041092555625882467501"},"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 0.40 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_40","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":"29.22866488129899216125419932810750279956","modeled_net_tax_total_brl":"22.55958937909637252858901812247191097006","modeled_net_tax_components_brl":{"II":"3.6929520","IPI":"5.307204109101235008942536474327706748926","PIS":"0.6123697048962963471856772854993507787222","COFINS":"0.00000000000000000000000000000000000000","ICMS":"12.94706356509884117246080436264485344241"},"modeled_tax_share_percent":"43.56120842704024156075017495362920313967","display":{"price_brl":"51.79","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"22.56","modeled_tax_share_percent":"43.56","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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"31.0792913360","import_ICMS_gross_base":"41.43905511466666666666666666666666666667","import_payments":{"II":"3.6929520","IPI":"3.7879201360","PIS":"0.80241920","COFINS":"0.0000","ICMS":"10.35976377866666666666666666666666666667"},"eligible_import_credits":{"IPI":"3.7879201360","PIS":"0.80241920","COFINS":"0.0000","ICMS":"10.35976377866666666666666666666666666667"},"supplier_net_remittance_or_credit":{"IPI":"1.519283973101235008942536474327706748926","PIS":"-0.1900494951037036528143227145006492212778","COFINS":"0.00000000000000000000000000000000000000","ICMS":"-1.081434916601570497186707795464382140575"},"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 0.40 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_40","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":"43.45339410483655948381592278568762331361","reference_price_brl":"56.99","savings_vs_reference_brl":"13.53660589516344051618407721431237668639","fixed_residual_brl":"29.22866488129899216125419932810750279956","modeled_net_tax_total_brl":"14.22472922353756732256172345758012051405","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.00000000000000000000000000000000000000","PIS":"0.5916030027298032314829627259638457846746","COFINS":"2.769777694598624220124780035194368900977","ICMS":"10.86334852620913987095398069642190582840"},"modeled_tax_share_percent":"32.73559986872070497831855079832850528697","display":{"price_brl":"43.45","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"14.22","modeled_tax_share_percent":"32.74","savings_vs_reference_brl":"13.54"},"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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"35.85472743816989281714925611902095664695","supplier_own_ICMS":"8.963681859542473204287314029755239161738","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"26.89104557862741961286194208926571748521","supplier_PIS_debit":"0.5916030027298032314829627259638457846746","supplier_COFINS_debit":"2.769777694598624220124780035194368900977","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"35.85472743816989281714925611902095664695","retailer_PC_revenue_base":"32.59004557862741961286194208926571748521","retailer_PC_credit_base":"26.89104557862741961286194208926571748521","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"27.35520000","import_ICMS_gross_base":"36.473600","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.80241920","COFINS":"3.75678080","ICMS":"9.11840000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.80241920","COFINS":"3.75678080","ICMS":"9.11840000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"-0.2108161972701967685170372740361542153254","COFINS":"-0.987003105401375779875219964805631099023","ICMS":"-0.154718140457526795712685970244760838262"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"10.86334852620913987095398069642190582840"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"8.963681859542473204287314029755239161738"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.899666666666666666666666666666666666662"},"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 0.40 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_40","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":"36.43546509637114061750119980803071508560","reference_price_brl":"56.99","savings_vs_reference_brl":"20.55453490362885938249880019196928491440","fixed_residual_brl":"29.22866488129899216125419932810750279956","modeled_net_tax_total_brl":"7.206800215072148456247000479923212286037","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"3.845419517743721004639257718764997600385","PIS":"0.5916030027298032314829627259638457846746","COFINS":"2.769777694598624220124780035194368900977","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.77963008297079050690213702905954828944","display":{"price_brl":"36.44","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"7.21","modeled_tax_share_percent":"19.78","savings_vs_reference_brl":"20.55"},"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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"26.89104557862741961286194208926571748521","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"3.845419517743721004639257718764997600385","supplier_PC_base":"26.89104557862741961286194208926571748521","supplier_PIS_debit":"0.5916030027298032314829627259638457846746","supplier_COFINS_debit":"2.769777694598624220124780035194368900977","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"30.73646509637114061750119980803071508560","retailer_PC_revenue_base":"36.43546509637114061750119980803071508560","retailer_PC_credit_base":"26.89104557862741961286194208926571748521","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"30.61502800","import_ICMS_gross_base":"30.61502800","import_payments":{"II":"0.0000","IPI":"3.2598280","PIS":"0.80241920","COFINS":"3.75678080","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"3.2598280","PIS":"0.80241920","COFINS":"3.75678080","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.585591517743721004639257718764997600385","PIS":"-0.2108161972701967685170372740361542153254","COFINS":"-0.987003105401375779875219964805631099023","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 0.40 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_40","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":"49.24264682571534745447788926049795615013","reference_price_brl":"56.99","savings_vs_reference_brl":"7.74735317428465254552211073950204384987","fixed_residual_brl":"29.22866488129899216125419932810750279956","modeled_net_tax_total_brl":"20.01398194441635529322368993239045335058","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"5.001474660759206063261762176022850836621","PIS":"0.00000000000000000000000000000000000000","COFINS":"2.701845577228312366342455441243113476426","ICMS":"12.31066170642883686361947231512448903753"},"modeled_tax_share_percent":"40.64359500262425702979891495900219711159","display":{"price_brl":"49.24","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"20.01","modeled_tax_share_percent":"40.64","savings_vs_reference_brl":"7.75"},"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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"34.97534727803640603679553969246748836798","supplier_own_ICMS":"8.743836819509101509198884923116872091995","supplier_IPI":"5.001474660759206063261762176022850836621","supplier_PC_base":"26.23151045852730452759665476935061627598","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"2.701845577228312366342455441243113476426","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"39.97682193879561210005730186849033920460","retailer_PC_revenue_base":"36.93198511928651059085841694537346711260","retailer_PC_credit_base":"26.23151045852730452759665476935061627598","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"29.81260880","import_ICMS_gross_base":"39.75014506666666666666666666666666666667","import_payments":{"II":"0.0000","IPI":"3.2598280","PIS":"0.0000","COFINS":"3.75678080","ICMS":"9.937536266666666666666666666666666666667"},"eligible_import_credits":{"IPI":"3.2598280","PIS":"0.0000","COFINS":"3.75678080","ICMS":"9.937536266666666666666666666666666666667"},"supplier_net_remittance_or_credit":{"IPI":"1.741646660759206063261762176022850836621","PIS":"0.00000000000000000000000000000000000000","COFINS":"-1.054935222771687633657544558756886523574","ICMS":"-1.193699447157565157467781743549794574672"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"12.31066170642883686361947231512448903753"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"8.743836819509101509198884923116872091995"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"3.566824886919735354420587392007616945535"},"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 0.40 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_40","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":"45.79360552419904567143830947511929107023","reference_price_brl":"56.99","savings_vs_reference_brl":"11.19639447580095432856169052488070892977","fixed_residual_brl":"29.22866488129899216125419932810750279956","modeled_net_tax_total_brl":"16.56494064290005351018411014701178827067","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"4.587242096831296358635788008070038037270","PIS":"0.5292971650189957336887447701619274658388","COFINS":"0.00000000000000000000000000000000000000","ICMS":"11.44840138104976141785957736877982276756"},"modeled_tax_share_percent":"36.17304305542511235646807388755643136442","display":{"price_brl":"45.79","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"16.56","modeled_tax_share_percent":"36.17","savings_vs_reference_brl":"11.20"},"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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"32.07861606175731719325725879769257368720","supplier_own_ICMS":"8.019654015439329298314314699423143421800","supplier_IPI":"4.587242096831296358635788008070038037270","supplier_PC_base":"24.05896204631798789494294409826943026540","supplier_PIS_debit":"0.5292971650189957336887447701619274658388","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"36.66585815858861355189304680576261172447","retailer_PC_revenue_base":"34.34520414314928425357873210633946830267","retailer_PC_credit_base":"24.05896204631798789494294409826943026540","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"26.85824720","import_ICMS_gross_base":"35.81099626666666666666666666666666666667","import_payments":{"II":"0.0000","IPI":"3.2598280","PIS":"0.80241920","COFINS":"0.0000","ICMS":"8.952749066666666666666666666666666666667"},"eligible_import_credits":{"IPI":"3.2598280","PIS":"0.80241920","COFINS":"0.0000","ICMS":"8.952749066666666666666666666666666666667"},"supplier_net_remittance_or_credit":{"IPI":"1.327414096831296358635788008070038037270","PIS":"-0.2731220349810042663112552298380725341612","COFINS":"0.00000000000000000000000000000000000000","ICMS":"-0.933095051227337368352351967243523244867"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"11.44840138104976141785957736877982276756"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"8.019654015439329298314314699423143421800"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"3.428747365610432119545262669356679345760"},"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 0.40 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_40","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":"29.22866488129899216125419932810750279956","modeled_net_tax_total_brl":"7.581897268756998880179171332586786114222","modeled_net_tax_components_brl":{"II":"3.6929520","IPI":"0.00000000000000000000000000000000000000","PIS":"0.6844543673012318029115341545352743561032","COFINS":"3.204490901455767077267637178051511758119","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"20.59707004160887656033287101248266296810","display":{"price_brl":"36.81","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"7.58","modeled_tax_share_percent":"20.60","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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"31.04815200","import_ICMS_gross_base":"31.04815200","import_payments":{"II":"3.6929520","IPI":"0.0000000","PIS":"0.80241920","COFINS":"3.75678080","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000000","PIS":"0.80241920","COFINS":"3.75678080","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"-0.1179648326987681970884658454647256438968","COFINS":"-0.552289898544232922732362821948488241881","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 0.40 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_40","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":"29.22866488129899216125419932810750279956","modeled_net_tax_total_brl":"18.83468685604622101043543178019053183375","modeled_net_tax_components_brl":{"II":"3.6929520","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"3.125896921709917717513024003116023175423","ICMS":"12.01583793433630329292240777707450865833"},"modeled_tax_share_percent":"39.18721057776683036470280339301383992487","display":{"price_brl":"48.06","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"18.83","modeled_tax_share_percent":"39.19","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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"30.24573280","import_ICMS_gross_base":"40.32764373333333333333333333333333333333","import_payments":{"II":"3.6929520","IPI":"0.0000000","PIS":"0.0000","COFINS":"3.75678080","ICMS":"10.08191093333333333333333333333333333333"},"eligible_import_credits":{"IPI":"0.0000000","PIS":"0.0000","COFINS":"3.75678080","ICMS":"10.08191093333333333333333333333333333333"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"-0.630883878290082282486975996883976824577","ICMS":"0.03426033433630329292240777707450865833"},"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 0.40 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_40","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":"29.22866488129899216125419932810750279956","modeled_net_tax_total_brl":"15.48331723362805918333230282336830197148","modeled_net_tax_components_brl":{"II":"3.6929520","IPI":"0.00000000000000000000000000000000000000","PIS":"0.6123697048962963471856772854993507787222","COFINS":"0.00000000000000000000000000000000000000","ICMS":"11.17799552873176283614662553786895119276"},"modeled_tax_share_percent":"34.62901106426004075906906799969410266124","display":{"price_brl":"44.71","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"15.48","modeled_tax_share_percent":"34.63","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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"27.29137120","import_ICMS_gross_base":"36.38849493333333333333333333333333333333","import_payments":{"II":"3.6929520","IPI":"0.0000000","PIS":"0.80241920","COFINS":"0.0000","ICMS":"9.097123733333333333333333333333333333333"},"eligible_import_credits":{"IPI":"0.0000000","PIS":"0.80241920","COFINS":"0.0000","ICMS":"9.097123733333333333333333333333333333333"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"-0.1900494951037036528143227145006492212778","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.181205128731762836146625537868951192762"},"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 0.40 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_40","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":"29.22866488129899216125419932810750279956","modeled_net_tax_total_brl":"11.15868639554019183017673693948098738984","modeled_net_tax_components_brl":{"II":"3.6929520","IPI":"4.339837473830274112663712936364964214422","PIS":"0.00000000000000000000000000000000000000","COFINS":"3.125896921709917717513024003116023175423","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"27.62916121696579548743298263452638485378","display":{"price_brl":"40.39","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"11.16","modeled_tax_share_percent":"27.63","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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"34.0336529360","import_ICMS_gross_base":"34.0336529360","import_payments":{"II":"3.6929520","IPI":"3.7879201360","PIS":"0.0000","COFINS":"3.75678080","ICMS":"0.0000000000"},"eligible_import_credits":{"IPI":"3.7879201360","PIS":"0.0000","COFINS":"3.75678080","ICMS":"0.0000000000"},"supplier_net_remittance_or_credit":{"IPI":"0.551917337830274112663712936364964214422","PIS":"0.00000000000000000000000000000000000000","COFINS":"-0.630883878290082282486975996883976824577","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 0.40 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_40","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":"29.22866488129899216125419932810750279956","modeled_net_tax_total_brl":"8.285724786722222603892579641245130840416","modeled_net_tax_components_brl":{"II":"3.6929520","IPI":"3.980403081825926256706902355745780061694","PIS":"0.6123697048962963471856772854993507787222","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"22.08679085557750661439898284271118704074","display":{"price_brl":"37.51","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"8.29","modeled_tax_share_percent":"22.09","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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"31.0792913360","import_ICMS_gross_base":"31.0792913360","import_payments":{"II":"3.6929520","IPI":"3.7879201360","PIS":"0.80241920","COFINS":"0.0000","ICMS":"0.0000000000"},"eligible_import_credits":{"IPI":"3.7879201360","PIS":"0.80241920","COFINS":"0.0000","ICMS":"0.0000000000"},"supplier_net_remittance_or_credit":{"IPI":"0.192482945825926256706902355745780061694","PIS":"-0.1900494951037036528143227145006492212778","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 0.40 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_40","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":"29.22866488129899216125419932810750279956","modeled_net_tax_total_brl":"21.58741845203434117207913400522583053379","modeled_net_tax_components_brl":{"II":"3.6929520","IPI":"5.190445618701007838745800671892497200449","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"12.70402083333333333333333333333333333334"},"modeled_tax_share_percent":"42.48146853512783748992684534960387646388","display":{"price_brl":"50.82","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"21.59","modeled_tax_share_percent":"42.48","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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"30.2768721360","import_ICMS_gross_base":"40.369162848","import_payments":{"II":"3.6929520","IPI":"3.7879201360","PIS":"0.0000","COFINS":"0.0000","ICMS":"10.0922907120"},"eligible_import_credits":{"IPI":"3.7879201360","PIS":"0.0000","COFINS":"0.0000","ICMS":"10.0922907120"},"supplier_net_remittance_or_credit":{"IPI":"1.402525482701007838745800671892497200449","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"-1.018085084900335946248600223964165733480"},"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 0.40 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_40","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":"32.59004557862741961286194208926571748521","reference_price_brl":"56.99","savings_vs_reference_brl":"24.39995442137258038713805791073428251479","fixed_residual_brl":"29.22866488129899216125419932810750279956","modeled_net_tax_total_brl":"3.361380697328427451607742761158214685652","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.00000000000000000000000000000000000000","PIS":"0.5916030027298032314829627259638457846746","COFINS":"2.769777694598624220124780035194368900977","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"10.31413315829427330442473439777134038264","display":{"price_brl":"32.59","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"3.36","modeled_tax_share_percent":"10.31","savings_vs_reference_brl":"24.40"},"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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"26.89104557862741961286194208926571748521","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"26.89104557862741961286194208926571748521","supplier_PIS_debit":"0.5916030027298032314829627259638457846746","supplier_COFINS_debit":"2.769777694598624220124780035194368900977","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"26.89104557862741961286194208926571748521","retailer_PC_revenue_base":"32.59004557862741961286194208926571748521","retailer_PC_credit_base":"26.89104557862741961286194208926571748521","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"27.35520000","import_ICMS_gross_base":"27.35520000","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.80241920","COFINS":"3.75678080","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.80241920","COFINS":"3.75678080","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"-0.2108161972701967685170372740361542153254","COFINS":"-0.987003105401375779875219964805631099023","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 0.40 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_40","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":"42.57401394470307270346220635913415503464","reference_price_brl":"56.99","savings_vs_reference_brl":"14.41598605529692729653779364086584496536","fixed_residual_brl":"29.22866488129899216125419932810750279956","modeled_net_tax_total_brl":"13.34534906340408054220800703102665223509","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"2.701845577228312366342455441243113476426","ICMS":"10.64350348617576817586555158978353875866"},"modeled_tax_share_percent":"31.34623171951224403306430373383850469989","display":{"price_brl":"42.57","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"13.35","modeled_tax_share_percent":"31.35","savings_vs_reference_brl":"14.42"},"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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"34.97534727803640603679553969246748836798","supplier_own_ICMS":"8.743836819509101509198884923116872091995","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"26.23151045852730452759665476935061627598","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"2.701845577228312366342455441243113476426","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"34.97534727803640603679553969246748836798","retailer_PC_revenue_base":"31.93051045852730452759665476935061627598","retailer_PC_credit_base":"26.23151045852730452759665476935061627598","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"26.55278080","import_ICMS_gross_base":"35.40370773333333333333333333333333333333","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"3.75678080","ICMS":"8.850926933333333333333333333333333333333"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"3.75678080","ICMS":"8.850926933333333333333333333333333333333"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"-1.054935222771687633657544558756886523574","ICMS":"-0.107090113824231824134448410216461241338"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"10.64350348617576817586555158978353875866"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"8.743836819509101509198884923116872091995"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.899666666666666666666666666666666666665"},"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 0.40 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_40","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":"39.67728272842398385992392546435924035387","reference_price_brl":"56.99","savings_vs_reference_brl":"17.31271727157601614007607453564075964613","fixed_residual_brl":"29.22866488129899216125419932810750279956","modeled_net_tax_total_brl":"10.44861784712499169866972613625173755431","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.00000000000000000000000000000000000000","PIS":"0.5292971650189957336887447701619274658388","COFINS":"0.00000000000000000000000000000000000000","ICMS":"9.919320682105995964980981366089810088468"},"modeled_tax_share_percent":"26.33400557856200722976373342630936678717","display":{"price_brl":"39.68","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"10.45","modeled_tax_share_percent":"26.33","savings_vs_reference_brl":"17.31"},"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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"32.07861606175731719325725879769257368720","supplier_own_ICMS":"8.019654015439329298314314699423143421800","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"24.05896204631798789494294409826943026540","supplier_PIS_debit":"0.5292971650189957336887447701619274658388","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"32.07861606175731719325725879769257368720","retailer_PC_revenue_base":"29.75796204631798789494294409826943026540","retailer_PC_credit_base":"24.05896204631798789494294409826943026540","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"23.59841920","import_ICMS_gross_base":"31.46455893333333333333333333333333333333","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.80241920","COFINS":"0.0000","ICMS":"7.866139733333333333333333333333333333333"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.80241920","COFINS":"0.0000","ICMS":"7.866139733333333333333333333333333333333"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"-0.2731220349810042663112552298380725341612","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.153514282105995964980981366089810088467"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"9.919320682105995964980981366089810088468"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"8.019654015439329298314314699423143421800"},"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 0.40 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_40","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":"35.68161645409670907504297640136775440346","reference_price_brl":"56.99","savings_vs_reference_brl":"21.30838354590329092495702359863224559654","fixed_residual_brl":"29.22866488129899216125419932810750279956","modeled_net_tax_total_brl":"6.452951572797716913788777073260251603894","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"3.751105995569404547446321632017138127467","PIS":"0.00000000000000000000000000000000000000","COFINS":"2.701845577228312366342455441243113476427","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"18.08480728752644549105523395770034195784","display":{"price_brl":"35.68","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"6.45","modeled_tax_share_percent":"18.08","savings_vs_reference_brl":"21.31"},"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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"26.23151045852730452759665476935061627599","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"3.751105995569404547446321632017138127467","supplier_PC_base":"26.23151045852730452759665476935061627599","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"2.701845577228312366342455441243113476427","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"29.98261645409670907504297640136775440346","retailer_PC_revenue_base":"35.68161645409670907504297640136775440346","retailer_PC_credit_base":"26.23151045852730452759665476935061627599","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"29.81260880","import_ICMS_gross_base":"29.81260880","import_payments":{"II":"0.0000","IPI":"3.2598280","PIS":"0.0000","COFINS":"3.75678080","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"3.2598280","PIS":"0.0000","COFINS":"3.75678080","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.491277995569404547446321632017138127467","PIS":"0.00000000000000000000000000000000000000","COFINS":"-1.054935222771687633657544558756886523573","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 0.40 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_40","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":"33.19839361894146016391978510432195879335","reference_price_brl":"56.99","savings_vs_reference_brl":"23.79160638105853983608021489567804120665","fixed_residual_brl":"29.22866488129899216125419932810750279956","modeled_net_tax_total_brl":"3.969728737642468002665585776214455993791","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"3.440431572623472268976841006052528527952","PIS":"0.5292971650189957336887447701619274658388","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"11.95759283779780633340761682314239345280","display":{"price_brl":"33.20","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"3.97","modeled_tax_share_percent":"11.96","savings_vs_reference_brl":"23.79"},"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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"24.05896204631798789494294409826943026540","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"3.440431572623472268976841006052528527952","supplier_PC_base":"24.05896204631798789494294409826943026540","supplier_PIS_debit":"0.5292971650189957336887447701619274658388","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"27.49939361894146016391978510432195879335","retailer_PC_revenue_base":"33.19839361894146016391978510432195879335","retailer_PC_credit_base":"24.05896204631798789494294409826943026540","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"26.85824720","import_ICMS_gross_base":"26.85824720","import_payments":{"II":"0.0000","IPI":"3.2598280","PIS":"0.80241920","COFINS":"0.0000","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"3.2598280","PIS":"0.80241920","COFINS":"0.0000","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.180603572623472268976841006052528527952","PIS":"-0.2731220349810042663112552298380725341612","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":"-0.000000000000000000000000000000000000001"},"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 0.40 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_40","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":"44.95331686933333333333333333333333333335","reference_price_brl":"56.99","savings_vs_reference_brl":"12.03668313066666666666666666666666666665","fixed_residual_brl":"29.22866488129899216125419932810750279956","modeled_net_tax_total_brl":"15.72465198803434117207913400522583053379","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"4.486322770701007838745800671892497200449","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"11.23832921733333333333333333333333333334"},"modeled_tax_share_percent":"34.97995939596957465040020268526294075814","display":{"price_brl":"44.95","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"15.72","modeled_tax_share_percent":"34.98","savings_vs_reference_brl":"12.04"},"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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"31.37288650839865621500559910414333706608","supplier_own_ICMS":"7.843221627099664053751399776035834266520","supplier_IPI":"4.486322770701007838745800671892497200449","supplier_PC_base":"23.52966488129899216125419932810750279956","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"35.85920927909966405375139977603583426653","retailer_PC_revenue_base":"33.71498765200000000000000000000000000001","retailer_PC_credit_base":"23.52966488129899216125419932810750279956","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"26.0558280","import_ICMS_gross_base":"34.741104","import_payments":{"II":"0.0000","IPI":"3.2598280","PIS":"0.0000","COFINS":"0.0000","ICMS":"8.6852760"},"eligible_import_credits":{"IPI":"3.2598280","PIS":"0.0000","COFINS":"0.0000","ICMS":"8.6852760"},"supplier_net_remittance_or_credit":{"IPI":"1.226494770701007838745800671892497200449","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"-0.842054372900335946248600223964165733480"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"11.23832921733333333333333333333333333334"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"7.843221627099664053751399776035834266520"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"3.395107590233669279581933557297499066820"},"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 0.40 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_40","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":"29.22866488129899216125419932810750279956","modeled_net_tax_total_brl":"6.818848921709917717513024003116023175423","modeled_net_tax_components_brl":{"II":"3.6929520","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"3.125896921709917717513024003116023175423","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"18.91628077035577381960373785735178656650","display":{"price_brl":"36.05","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"6.82","modeled_tax_share_percent":"18.92","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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"30.24573280","import_ICMS_gross_base":"30.24573280","import_payments":{"II":"3.6929520","IPI":"0.0000000","PIS":"0.0000","COFINS":"3.75678080","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000000","PIS":"0.0000","COFINS":"3.75678080","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"-0.630883878290082282486975996883976824577","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 0.40 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_40","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":"29.22866488129899216125419932810750279956","modeled_net_tax_total_brl":"4.305321704896296347185677285499350778722","modeled_net_tax_components_brl":{"II":"3.6929520","IPI":"0.00000000000000000000000000000000000000","PIS":"0.6123697048962963471856772854993507787222","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"12.83868141901338767875875733292547021500","display":{"price_brl":"33.53","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"4.31","modeled_tax_share_percent":"12.84","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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"27.29137120","import_ICMS_gross_base":"27.29137120","import_payments":{"II":"3.6929520","IPI":"0.0000000","PIS":"0.80241920","COFINS":"0.0000","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000000","PIS":"0.80241920","COFINS":"0.0000","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"-0.1900494951037036528143227145006492212778","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 0.40 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_40","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":"29.22866488129899216125419932810750279956","modeled_net_tax_total_brl":"14.66682429376633072041806644270250093319","modeled_net_tax_components_brl":{"II":"3.6929520","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"10.97387229376633072041806644270250093319"},"modeled_tax_share_percent":"33.41305580459909375075722697424216724418","display":{"price_brl":"43.90","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"14.67","modeled_tax_share_percent":"33.41","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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"26.4889520","import_ICMS_gross_base":"35.31860266666666666666666666666666666667","import_payments":{"II":"3.6929520","IPI":"0.0000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"8.829650666666666666666666666666666666667"},"eligible_import_credits":{"IPI":"0.0000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"8.829650666666666666666666666666666666667"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.244554960432997387084733109369167599853"},"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 0.40 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_40","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":"29.22866488129899216125419932810750279956","modeled_net_tax_total_brl":"7.585786214025755879059350503919372900337","modeled_net_tax_components_brl":{"II":"3.6929520","IPI":"3.892834214025755879059350503919372900337","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"20.60545787952577392189950459247381436709","display":{"price_brl":"36.81","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"7.59","modeled_tax_share_percent":"20.61","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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"30.2768721360","import_ICMS_gross_base":"30.2768721360","import_payments":{"II":"3.6929520","IPI":"3.7879201360","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.0000000000"},"eligible_import_credits":{"IPI":"3.7879201360","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.0000000000"},"supplier_net_remittance_or_credit":{"IPI":"0.104914078025755879059350503919372900337","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 0.40 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_40","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":"31.93051045852730452759665476935061627599","reference_price_brl":"56.99","savings_vs_reference_brl":"25.05948954147269547240334523064938372401","fixed_residual_brl":"29.22866488129899216125419932810750279956","modeled_net_tax_total_brl":"2.701845577228312366342455441243113476427","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"2.701845577228312366342455441243113476427","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"8.461642292682992044085738311784672933181","display":{"price_brl":"31.93","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"2.70","modeled_tax_share_percent":"8.46","savings_vs_reference_brl":"25.06"},"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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"26.23151045852730452759665476935061627599","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"26.23151045852730452759665476935061627599","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"2.701845577228312366342455441243113476427","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"26.23151045852730452759665476935061627599","retailer_PC_revenue_base":"31.93051045852730452759665476935061627599","retailer_PC_credit_base":"26.23151045852730452759665476935061627599","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"26.55278080","import_ICMS_gross_base":"26.55278080","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"3.75678080","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"3.75678080","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"-1.054935222771687633657544558756886523573","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 0.40 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_40","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":"29.75796204631798789494294409826943026540","reference_price_brl":"56.99","savings_vs_reference_brl":"27.23203795368201210505705590173056973460","fixed_residual_brl":"29.22866488129899216125419932810750279956","modeled_net_tax_total_brl":"0.5292971650189957336887447701619274658388","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.00000000000000000000000000000000000000","PIS":"0.5292971650189957336887447701619274658388","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.778674104749342973018311235079155716217","display":{"price_brl":"29.76","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"0.53","modeled_tax_share_percent":"1.78","savings_vs_reference_brl":"27.23"},"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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"24.05896204631798789494294409826943026540","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"24.05896204631798789494294409826943026540","supplier_PIS_debit":"0.5292971650189957336887447701619274658388","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"24.05896204631798789494294409826943026540","retailer_PC_revenue_base":"29.75796204631798789494294409826943026540","retailer_PC_credit_base":"24.05896204631798789494294409826943026540","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"23.59841920","import_ICMS_gross_base":"23.59841920","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.80241920","COFINS":"0.0000","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.80241920","COFINS":"0.0000","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"-0.2731220349810042663112552298380725341612","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":"0.0000000000000000000000000000000000000012"},"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 0.40 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_40","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":"38.97155317506532288167226577081000373275","reference_price_brl":"56.99","savings_vs_reference_brl":"18.01844682493467711832773422918999626725","fixed_residual_brl":"29.22866488129899216125419932810750279956","modeled_net_tax_total_brl":"9.742888293766330720418066442702500933188","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"9.742888293766330720418066442702500933188"},"modeled_tax_share_percent":"25.00000000000000000000000000000000000000","display":{"price_brl":"38.97","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"9.74","modeled_tax_share_percent":"25.00","savings_vs_reference_brl":"18.02"},"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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"31.37288650839865621500559910414333706608","supplier_own_ICMS":"7.843221627099664053751399776035834266520","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"23.52966488129899216125419932810750279956","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"31.37288650839865621500559910414333706608","retailer_PC_revenue_base":"29.22866488129899216125419932810750279956","retailer_PC_credit_base":"23.52966488129899216125419932810750279956","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"22.7960","import_ICMS_gross_base":"30.39466666666666666666666666666666666667","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"7.598666666666666666666666666666666666667"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"7.598666666666666666666666666666666666667"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.244554960432997387084733109369167599853"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"9.742888293766330720418066442702500933188"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"7.843221627099664053751399776035834266520"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.899666666666666666666666666666666666668"},"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 0.40 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_40","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":"32.59340695932474804031354983202687569990","reference_price_brl":"56.99","savings_vs_reference_brl":"24.39659304067525195968645016797312430010","fixed_residual_brl":"29.22866488129899216125419932810750279956","modeled_net_tax_total_brl":"3.364742078025755879059350503919372900337","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"3.364742078025755879059350503919372900337","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"10.32338252403259877518127718190563903440","display":{"price_brl":"32.59","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"3.36","modeled_tax_share_percent":"10.32","savings_vs_reference_brl":"24.40"},"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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"23.52966488129899216125419932810750279956","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"3.364742078025755879059350503919372900337","supplier_PC_base":"23.52966488129899216125419932810750279956","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"26.89440695932474804031354983202687569990","retailer_PC_revenue_base":"32.59340695932474804031354983202687569990","retailer_PC_credit_base":"23.52966488129899216125419932810750279956","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"26.0558280","import_ICMS_gross_base":"26.0558280","import_payments":{"II":"0.0000","IPI":"3.2598280","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"3.2598280","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"0.104914078025755879059350503919372900337","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 0.40 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_40","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":"29.22866488129899216125419932810750279956","modeled_net_tax_total_brl":"3.69295200000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"3.6929520","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"11.21740773946545833434296929898955632557","display":{"price_brl":"32.92","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"3.69","modeled_tax_share_percent":"11.22","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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"26.4889520","import_ICMS_gross_base":"26.4889520","import_payments":{"II":"3.6929520","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 0.40 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_40","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":"29.22866488129899216125419932810750279956","reference_price_brl":"56.99","savings_vs_reference_brl":"27.76133511870100783874580067189249720044","fixed_residual_brl":"29.22866488129899216125419932810750279956","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":"29.23","fixed_residual_brl":"29.23","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"27.76"},"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":"23.52966488129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"22.7960","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":"23.52966488129899216125419932810750279956","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"23.52966488129899216125419932810750279956","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"23.52966488129899216125419932810750279956","retailer_PC_revenue_base":"29.22866488129899216125419932810750279956","retailer_PC_credit_base":"23.52966488129899216125419932810750279956","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"22.7960","import_ICMS_gross_base":"22.7960","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 0.40 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]}]}