{"scenario":{"scenario_id":"EDU-BR-B004","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":"0.35","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.","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."],"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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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"}},"baseline":{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004","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":"29.69028388129899216125419932810750279956","modeled_net_tax_total_brl":"27.29971611870100783874580067189249720045","modeled_net_tax_components_brl":{"II":"3.2313330","IPI":"5.931937849944008958566629339305711086228","PIS":"0.6844543673012318029115341545352743561032","COFINS":"3.204490901455767077267637178051511758119","ICMS":"14.24750000000000000000000000000000000000"},"modeled_tax_share_percent":"47.90264277715565509518477043673012318029","display":{"price_brl":"56.99","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"27.30","modeled_tax_share_percent":"47.90","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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"30.4815631190","import_ICMS_gross_base":"40.64208415866666666666666666666666666667","import_payments":{"II":"3.2313330","IPI":"3.3144301190","PIS":"0.70211680","COFINS":"3.28718320","ICMS":"10.16052103966666666666666666666666666667"},"eligible_import_credits":{"IPI":"3.3144301190","PIS":"0.70211680","COFINS":"3.28718320","ICMS":"10.16052103966666666666666666666666666667"},"supplier_net_remittance_or_credit":{"IPI":"2.617507730944008958566629339305711086228","PIS":"-0.0176624326987681970884658454647256438968","COFINS":"-0.082692298544232922732362821948488241881","ICMS":"0.20999967701866368047779022023142963793"},"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.","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","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":"29.69028388129899216125419932810750279956","modeled_net_tax_total_brl":"27.29971611870100783874580067189249720045","modeled_net_tax_components_brl":{"II":"3.2313330","IPI":"5.931937849944008958566629339305711086228","PIS":"0.6844543673012318029115341545352743561032","COFINS":"3.204490901455767077267637178051511758119","ICMS":"14.24750000000000000000000000000000000000"},"modeled_tax_share_percent":"47.90264277715565509518477043673012318029","display":{"price_brl":"56.99","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"27.30","modeled_tax_share_percent":"47.90","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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"30.4815631190","import_ICMS_gross_base":"40.64208415866666666666666666666666666667","import_payments":{"II":"3.2313330","IPI":"3.3144301190","PIS":"0.70211680","COFINS":"3.28718320","ICMS":"10.16052103966666666666666666666666666667"},"eligible_import_credits":{"IPI":"3.3144301190","PIS":"0.70211680","COFINS":"3.28718320","ICMS":"10.16052103966666666666666666666666666667"},"supplier_net_remittance_or_credit":{"IPI":"2.617507730944008958566629339305711086228","PIS":"-0.0176624326987681970884658454647256438968","COFINS":"-0.082692298544232922732362821948488241881","ICMS":"0.20999967701866368047779022023142963793"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["II"],"price_brl":"51.12723353600000000000000000000000000003","reference_price_brl":"56.99","savings_vs_reference_brl":"5.86276646399999999999999999999999999997","fixed_residual_brl":"29.69028388129899216125419932810750279956","modeled_net_tax_total_brl":"21.43694965470100783874580067189249720046","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"5.227815001944008958566629339305711086228","PIS":"0.6032094233012318029115341545352743561032","COFINS":"2.824116845455767077267637178051511758119","ICMS":"12.78180838400000000000000000000000000001"},"modeled_tax_share_percent":"41.92863210485797218227528521814776956769","display":{"price_brl":"51.13","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"21.44","modeled_tax_share_percent":"41.93","savings_vs_reference_brl":"5.86"},"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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"36.55814686674132138857782754759238521838","supplier_own_ICMS":"9.139536716685330347144456886898096304595","supplier_IPI":"5.227815001944008958566629339305711086228","supplier_PC_base":"27.41861015005599104143337066069428891378","supplier_PIS_debit":"0.6032094233012318029115341545352743561032","supplier_COFINS_debit":"2.824116845455767077267637178051511758119","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"41.78596186868533034714445688689809630461","retailer_PC_revenue_base":"38.34542515200000000000000000000000000002","retailer_PC_credit_base":"27.41861015005599104143337066069428891378","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"26.78814950","import_ICMS_gross_base":"35.71753266666666666666666666666666666667","import_payments":{"II":"0.0000","IPI":"2.8523495","PIS":"0.70211680","COFINS":"3.28718320","ICMS":"8.929383166666666666666666666666666666667"},"eligible_import_credits":{"IPI":"2.8523495","PIS":"0.70211680","COFINS":"3.28718320","ICMS":"8.929383166666666666666666666666666666667"},"supplier_net_remittance_or_credit":{"IPI":"2.375465501944008958566629339305711086228","PIS":"-0.0989073766987681970884658454647256438968","COFINS":"-0.463066354544232922732362821948488241881","ICMS":"0.210153550018663680477790220231429637928"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"12.78180838400000000000000000000000000001"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"9.139536716685330347144456886898096304595"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"3.642271667314669652855543113101903695415"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004","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":"29.69028388129899216125419932810750279956","modeled_net_tax_total_brl":"19.39046565210899589399029488615154908548","modeled_net_tax_components_brl":{"II":"3.2313330","IPI":"0.00000000000000000000000000000000000000","PIS":"0.6844543673012318029115341545352743561032","COFINS":"3.204490901455767077267637178051511758119","ICMS":"12.27018738335199701381112355356476297126"},"modeled_tax_share_percent":"39.50727288488210818307905686546463245492","display":{"price_brl":"49.08","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"19.39","modeled_tax_share_percent":"39.51","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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"27.16713300","import_ICMS_gross_base":"36.222844","import_payments":{"II":"3.2313330","IPI":"0.0000000","PIS":"0.70211680","COFINS":"3.28718320","ICMS":"9.05571100"},"eligible_import_credits":{"IPI":"0.0000000","PIS":"0.70211680","COFINS":"3.28718320","ICMS":"9.05571100"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"-0.0176624326987681970884658454647256438968","COFINS":"-0.082692298544232922732362821948488241881","ICMS":"1.31480971668533034714445688689809630460"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004","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":"29.69028388129899216125419932810750279956","modeled_net_tax_total_brl":"11.56923165621500559910414333706606942889","modeled_net_tax_components_brl":{"II":"3.2313330","IPI":"4.448953387458006718924972004479283314671","PIS":"0.6844543673012318029115341545352743561032","COFINS":"3.204490901455767077267637178051511758119","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"28.04015390267009531911602637226658417277","display":{"price_brl":"41.26","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"11.57","modeled_tax_share_percent":"28.04","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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"30.4815631190","import_ICMS_gross_base":"30.4815631190","import_payments":{"II":"3.2313330","IPI":"3.3144301190","PIS":"0.70211680","COFINS":"3.28718320","ICMS":"0.0000000000"},"eligible_import_credits":{"IPI":"3.3144301190","PIS":"0.70211680","COFINS":"3.28718320","ICMS":"0.0000000000"},"supplier_net_remittance_or_credit":{"IPI":"1.134523268458006718924972004479283314671","PIS":"-0.0176624326987681970884658454647256438968","COFINS":"-0.082692298544232922732362821948488241881","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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004","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":"29.69028388129899216125419932810750279956","modeled_net_tax_total_brl":"26.08833447618893054405981033372824599272","modeled_net_tax_components_brl":{"II":"3.2313330","IPI":"5.786449965107032150218283915153285619230","PIS":"0.00000000000000000000000000000000000000","COFINS":"3.125896921709917717513024003116023175423","ICMS":"13.94465458937198067632850241545893719807"},"modeled_tax_share_percent":"46.77120955020345806862412379271044174886","display":{"price_brl":"55.78","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"26.09","modeled_tax_share_percent":"46.77","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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"29.7794463190","import_ICMS_gross_base":"39.70592842533333333333333333333333333333","import_payments":{"II":"3.2313330","IPI":"3.3144301190","PIS":"0.0000","COFINS":"3.28718320","ICMS":"9.926482106333333333333333333333333333333"},"eligible_import_credits":{"IPI":"3.3144301190","PIS":"0.0000","COFINS":"3.28718320","ICMS":"9.926482106333333333333333333333333333333"},"supplier_net_remittance_or_credit":{"IPI":"2.472019846107032150218283915153285619230","PIS":"0.00000000000000000000000000000000000000","COFINS":"-0.161286278290082282486975996883976824577","ICMS":"0.189689161336303292922407777074508658327"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004","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":"29.69028388129899216125419932810750279956","modeled_net_tax_total_brl":"22.09797037909637252858901812247191097006","modeled_net_tax_components_brl":{"II":"3.2313330","IPI":"5.307204109101235008942536474327706748926","PIS":"0.6123697048962963471856772854993507787222","COFINS":"0.00000000000000000000000000000000000000","ICMS":"12.94706356509884117246080436264485344241"},"modeled_tax_share_percent":"42.66984993930488787385496829246349914147","display":{"price_brl":"51.79","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"22.10","modeled_tax_share_percent":"42.67","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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"27.1943799190","import_ICMS_gross_base":"36.25917322533333333333333333333333333333","import_payments":{"II":"3.2313330","IPI":"3.3144301190","PIS":"0.70211680","COFINS":"0.0000","ICMS":"9.064793306333333333333333333333333333333"},"eligible_import_credits":{"IPI":"3.3144301190","PIS":"0.70211680","COFINS":"0.0000","ICMS":"9.064793306333333333333333333333333333333"},"supplier_net_remittance_or_credit":{"IPI":"1.992773990101235008942536474327706748926","PIS":"-0.0897470951037036528143227145006492212778","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.213535555731762836146625537868951192762"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["II","IPI"],"price_brl":"44.15681353340798805524449421425905188504","reference_price_brl":"56.99","savings_vs_reference_brl":"12.83318646659201194475550578574094811496","fixed_residual_brl":"29.69028388129899216125419932810750279956","modeled_net_tax_total_brl":"14.46652965210899589399029488615154908548","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.00000000000000000000000000000000000000","PIS":"0.6032094233012318029115341545352743561032","COFINS":"2.824116845455767077267637178051511758119","ICMS":"11.03920338335199701381112355356476297126"},"modeled_tax_share_percent":"32.76171556438049106860685066451661638406","display":{"price_brl":"44.16","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"14.47","modeled_tax_share_percent":"32.76","savings_vs_reference_brl":"12.83"},"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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"36.55814686674132138857782754759238521838","supplier_own_ICMS":"9.139536716685330347144456886898096304595","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"27.41861015005599104143337066069428891378","supplier_PIS_debit":"0.6032094233012318029115341545352743561032","supplier_COFINS_debit":"2.824116845455767077267637178051511758119","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"36.55814686674132138857782754759238521838","retailer_PC_revenue_base":"33.11761015005599104143337066069428891378","retailer_PC_credit_base":"27.41861015005599104143337066069428891378","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"23.93580000","import_ICMS_gross_base":"31.914400","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.70211680","COFINS":"3.28718320","ICMS":"7.97860000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.70211680","COFINS":"3.28718320","ICMS":"7.97860000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"-0.0989073766987681970884658454647256438968","COFINS":"-0.463066354544232922732362821948488241881","ICMS":"1.160936716685330347144456886898096304595"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"11.03920338335199701381112355356476297126"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"9.139536716685330347144456886898096304595"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","II"],"price_brl":"37.03847140151399776035834266517357222845","reference_price_brl":"56.99","savings_vs_reference_brl":"19.95152859848600223964165733482642777155","fixed_residual_brl":"29.69028388129899216125419932810750279956","modeled_net_tax_total_brl":"7.348187520215005599104143337066069428893","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"3.920861251458006718924972004479283314671","PIS":"0.6032094233012318029115341545352743561032","COFINS":"2.824116845455767077267637178051511758119","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.83933796985649485137929778972383641595","display":{"price_brl":"37.04","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"7.35","modeled_tax_share_percent":"19.84","savings_vs_reference_brl":"19.95"},"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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"27.41861015005599104143337066069428891378","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"3.920861251458006718924972004479283314671","supplier_PC_base":"27.41861015005599104143337066069428891378","supplier_PIS_debit":"0.6032094233012318029115341545352743561032","supplier_COFINS_debit":"2.824116845455767077267637178051511758119","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"31.33947140151399776035834266517357222845","retailer_PC_revenue_base":"37.03847140151399776035834266517357222845","retailer_PC_credit_base":"27.41861015005599104143337066069428891378","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"26.78814950","import_ICMS_gross_base":"26.78814950","import_payments":{"II":"0.0000","IPI":"2.8523495","PIS":"0.70211680","COFINS":"3.28718320","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"2.8523495","PIS":"0.70211680","COFINS":"3.28718320","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"1.068511751458006718924972004479283314671","PIS":"-0.0989073766987681970884658454647256438968","COFINS":"-0.463066354544232922732362821948488241881","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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["II","PIS"],"price_brl":"50.05964326718691936083240431066518023041","reference_price_brl":"56.99","savings_vs_reference_brl":"6.93035673281308063916759568933481976959","fixed_residual_brl":"29.69028388129899216125419932810750279956","modeled_net_tax_total_brl":"20.36935938588792719957820498255767743085","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"5.099596573802684324131327393414155184447","PIS":"0.00000000000000000000000000000000000000","COFINS":"2.754851995288513035238776511477227188801","ICMS":"12.51491081679672984020810107766629505760"},"modeled_tax_share_percent":"40.69018086519132080810606964525316711015","display":{"price_brl":"50.06","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"20.37","modeled_tax_share_percent":"40.69","savings_vs_reference_brl":"6.93"},"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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"35.66151450211667359532396778611297331781","supplier_own_ICMS":"8.915378625529168398830991946528243329452","supplier_IPI":"5.099596573802684324131327393414155184447","supplier_PC_base":"26.74613587658750519649297583958472998836","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"2.754851995288513035238776511477227188801","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"40.76111107591935791945529517952712850226","retailer_PC_revenue_base":"37.54473245039018952062430323299888517281","retailer_PC_credit_base":"26.74613587658750519649297583958472998836","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"26.08603270","import_ICMS_gross_base":"34.78137693333333333333333333333333333333","import_payments":{"II":"0.0000","IPI":"2.8523495","PIS":"0.0000","COFINS":"3.28718320","ICMS":"8.695344233333333333333333333333333333333"},"eligible_import_credits":{"IPI":"2.8523495","PIS":"0.0000","COFINS":"3.28718320","ICMS":"8.695344233333333333333333333333333333333"},"supplier_net_remittance_or_credit":{"IPI":"2.247247073802684324131327393414155184447","PIS":"0.00000000000000000000000000000000000000","COFINS":"-0.532331204711486964761223488522772811199","ICMS":"0.220034392195835065497658613194909996119"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"12.51491081679672984020810107766629505760"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"8.915378625529168398830991946528243329452"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"3.599532191267561441377109131138051728148"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004","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":"46.54293661622358554873892297205180640765","reference_price_brl":"56.99","savings_vs_reference_brl":"10.44706338377641445126107702794819359235","fixed_residual_brl":"29.69028388129899216125419932810750279956","modeled_net_tax_total_brl":"16.85265273492459338748472364394430360809","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"4.677237348365038689924131566352246626227","PIS":"0.5396812325036583103758613345791053799492","COFINS":"0.00000000000000000000000000000000000000","ICMS":"11.63573415405589638718473074301295160191"},"modeled_tax_share_percent":"36.20882986796802782241634456533319581214","display":{"price_brl":"46.54","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"16.85","modeled_tax_share_percent":"36.21","savings_vs_reference_brl":"10.45"},"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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"32.70795348507020062884008088358214423935","supplier_own_ICMS":"8.176988371267550157210020220895536059838","supplier_IPI":"4.677237348365038689924131566352246626227","supplier_PC_base":"24.53096511380265047163006066268660817951","supplier_PIS_debit":"0.5396812325036583103758613345791053799492","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"37.38519083343523931876421244993439086558","retailer_PC_revenue_base":"34.90720246216768916155419222903885480574","retailer_PC_credit_base":"24.53096511380265047163006066268660817951","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"23.50096630","import_ICMS_gross_base":"31.33462173333333333333333333333333333333","import_payments":{"II":"0.0000","IPI":"2.8523495","PIS":"0.70211680","COFINS":"0.0000","ICMS":"7.833655433333333333333333333333333333333"},"eligible_import_credits":{"IPI":"2.8523495","PIS":"0.70211680","COFINS":"0.0000","ICMS":"7.833655433333333333333333333333333333333"},"supplier_net_remittance_or_credit":{"IPI":"1.824887848365038689924131566352246626227","PIS":"-0.1624355674963416896241386654208946200508","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.343332937934216823876686887562202726505"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"11.63573415405589638718473074301295160191"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"8.176988371267550157210020220895536059838"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"3.458745782788346229974710522117415542072"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004","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":"29.69028388129899216125419932810750279956","modeled_net_tax_total_brl":"7.120278268756998880179171332586786114222","modeled_net_tax_components_brl":{"II":"3.2313330","IPI":"0.00000000000000000000000000000000000000","PIS":"0.6844543673012318029115341545352743561032","COFINS":"3.204490901455767077267637178051511758119","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.34303051317614424410540915395284327323","display":{"price_brl":"36.81","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"7.12","modeled_tax_share_percent":"19.34","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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"27.16713300","import_ICMS_gross_base":"27.16713300","import_payments":{"II":"3.2313330","IPI":"0.0000000","PIS":"0.70211680","COFINS":"3.28718320","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000000","PIS":"0.70211680","COFINS":"3.28718320","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"-0.0176624326987681970884658454647256438968","COFINS":"-0.082692298544232922732362821948488241881","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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004","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":"29.69028388129899216125419932810750279956","modeled_net_tax_total_brl":"18.37306785604622101043543178019053183375","modeled_net_tax_components_brl":{"II":"3.2313330","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"3.125896921709917717513024003116023175423","ICMS":"12.01583793433630329292240777707450865833"},"modeled_tax_share_percent":"38.22677194143818218205890050340994811952","display":{"price_brl":"48.06","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"18.37","modeled_tax_share_percent":"38.23","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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"26.46501620","import_ICMS_gross_base":"35.28668826666666666666666666666666666667","import_payments":{"II":"3.2313330","IPI":"0.0000000","PIS":"0.0000","COFINS":"3.28718320","ICMS":"8.821672066666666666666666666666666666667"},"eligible_import_credits":{"IPI":"0.0000000","PIS":"0.0000","COFINS":"3.28718320","ICMS":"8.821672066666666666666666666666666666667"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"-0.161286278290082282486975996883976824577","ICMS":"1.294499201002969959589074443741175324993"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004","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":"29.69028388129899216125419932810750279956","modeled_net_tax_total_brl":"15.02169823362805918333230282336830197148","modeled_net_tax_components_brl":{"II":"3.2313330","IPI":"0.00000000000000000000000000000000000000","PIS":"0.6123697048962963471856772854993507787222","COFINS":"0.00000000000000000000000000000000000000","ICMS":"11.17799552873176283614662553786895119276"},"modeled_tax_share_percent":"33.59658311505067446276779881762505742872","display":{"price_brl":"44.71","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"15.02","modeled_tax_share_percent":"33.60","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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"23.87994980","import_ICMS_gross_base":"31.83993306666666666666666666666666666667","import_payments":{"II":"3.2313330","IPI":"0.0000000","PIS":"0.70211680","COFINS":"0.0000","ICMS":"7.959983266666666666666666666666666666667"},"eligible_import_credits":{"IPI":"0.0000000","PIS":"0.70211680","COFINS":"0.0000","ICMS":"7.959983266666666666666666666666666666667"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"-0.0897470951037036528143227145006492212778","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.318345595398429502813292204535617859428"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004","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":"29.69028388129899216125419932810750279956","modeled_net_tax_total_brl":"10.69706739554019183017673693948098738984","modeled_net_tax_components_brl":{"II":"3.2313330","IPI":"4.339837473830274112663712936364964214422","PIS":"0.00000000000000000000000000000000000000","COFINS":"3.125896921709917717513024003116023175423","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"26.48618207769076386270790089974811861869","display":{"price_brl":"40.39","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"10.70","modeled_tax_share_percent":"26.49","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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"29.7794463190","import_ICMS_gross_base":"29.7794463190","import_payments":{"II":"3.2313330","IPI":"3.3144301190","PIS":"0.0000","COFINS":"3.28718320","ICMS":"0.0000000000"},"eligible_import_credits":{"IPI":"3.3144301190","PIS":"0.0000","COFINS":"3.28718320","ICMS":"0.0000000000"},"supplier_net_remittance_or_credit":{"IPI":"1.025407354830274112663712936364964214422","PIS":"0.00000000000000000000000000000000000000","COFINS":"-0.161286278290082282486975996883976824577","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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004","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":"29.69028388129899216125419932810750279956","modeled_net_tax_total_brl":"7.824105786722222603892579641245130840416","modeled_net_tax_components_brl":{"II":"3.2313330","IPI":"3.980403081825926256706902355745780061694","PIS":"0.6123697048962963471856772854993507787222","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"20.85627903308742160842170959212277117699","display":{"price_brl":"37.51","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"7.82","modeled_tax_share_percent":"20.86","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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"27.1943799190","import_ICMS_gross_base":"27.1943799190","import_payments":{"II":"3.2313330","IPI":"3.3144301190","PIS":"0.70211680","COFINS":"0.0000","ICMS":"0.0000000000"},"eligible_import_credits":{"IPI":"3.3144301190","PIS":"0.70211680","COFINS":"0.0000","ICMS":"0.0000000000"},"supplier_net_remittance_or_credit":{"IPI":"0.665972962825926256706902355745780061694","PIS":"-0.0897470951037036528143227145006492212778","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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004","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":"29.69028388129899216125419932810750279956","modeled_net_tax_total_brl":"21.12579945203434117207913400522583053379","modeled_net_tax_components_brl":{"II":"3.2313330","IPI":"5.190445618701007838745800671892497200449","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"12.70402083333333333333333333333333333334"},"modeled_tax_share_percent":"41.57305732017456646188946217203378300594","display":{"price_brl":"50.82","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"21.13","modeled_tax_share_percent":"41.57","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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"26.4922631190","import_ICMS_gross_base":"35.323017492","import_payments":{"II":"3.2313330","IPI":"3.3144301190","PIS":"0.0000","COFINS":"0.0000","ICMS":"8.8307543730"},"eligible_import_credits":{"IPI":"3.3144301190","PIS":"0.0000","COFINS":"0.0000","ICMS":"8.8307543730"},"supplier_net_remittance_or_credit":{"IPI":"1.876015499701007838745800671892497200449","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.243451254099664053751399776035834266520"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","II","IPI"],"price_brl":"33.11761015005599104143337066069428891378","reference_price_brl":"56.99","savings_vs_reference_brl":"23.87238984994400895856662933930571108622","fixed_residual_brl":"29.69028388129899216125419932810750279956","modeled_net_tax_total_brl":"3.427326268756998880179171332586786114222","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.00000000000000000000000000000000000000","PIS":"0.6032094233012318029115341545352743561032","COFINS":"2.824116845455767077267637178051511758119","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"10.34895408584065475814246755268882184541","display":{"price_brl":"33.12","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"3.43","modeled_tax_share_percent":"10.35","savings_vs_reference_brl":"23.87"},"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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"27.41861015005599104143337066069428891378","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"27.41861015005599104143337066069428891378","supplier_PIS_debit":"0.6032094233012318029115341545352743561032","supplier_COFINS_debit":"2.824116845455767077267637178051511758119","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"27.41861015005599104143337066069428891378","retailer_PC_revenue_base":"33.11761015005599104143337066069428891378","retailer_PC_credit_base":"27.41861015005599104143337066069428891378","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"23.93580000","import_ICMS_gross_base":"23.93580000","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.70211680","COFINS":"3.28718320","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.70211680","COFINS":"3.28718320","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"-0.0989073766987681970884658454647256438968","COFINS":"-0.463066354544232922732362821948488241881","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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["II","IPI","PIS"],"price_brl":"43.26018116878334026199063445277963998448","reference_price_brl":"56.99","savings_vs_reference_brl":"13.72981883121665973800936554722036001552","fixed_residual_brl":"29.69028388129899216125419932810750279956","modeled_net_tax_total_brl":"13.56989728748434810073643512467213718492","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"2.754851995288513035238776511477227188801","ICMS":"10.81504529219583506549765861319490999612"},"modeled_tax_share_percent":"31.36810092066008598090263501534433476635","display":{"price_brl":"43.26","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"13.57","modeled_tax_share_percent":"31.37","savings_vs_reference_brl":"13.73"},"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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"35.66151450211667359532396778611297331781","supplier_own_ICMS":"8.915378625529168398830991946528243329452","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"26.74613587658750519649297583958472998836","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"2.754851995288513035238776511477227188801","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"35.66151450211667359532396778611297331781","retailer_PC_revenue_base":"32.44513587658750519649297583958472998836","retailer_PC_credit_base":"26.74613587658750519649297583958472998836","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"23.23368320","import_ICMS_gross_base":"30.97824426666666666666666666666666666667","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"3.28718320","ICMS":"7.744561066666666666666666666666666666667"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"3.28718320","ICMS":"7.744561066666666666666666666666666666667"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"-0.532331204711486964761223488522772811199","ICMS":"1.170817558862501732164325279861576662785"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"10.81504529219583506549765861319490999612"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"8.915378625529168398830991946528243329452"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","II","IPI"],"price_brl":"40.30662015173686729550674755024881090601","reference_price_brl":"56.99","savings_vs_reference_brl":"16.68337984826313270449325244975118909399","fixed_residual_brl":"29.69028388129899216125419932810750279956","modeled_net_tax_total_brl":"10.61633627043787513425254822214130810645","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.00000000000000000000000000000000000000","PIS":"0.5396812325036583103758613345791053799492","COFINS":"0.00000000000000000000000000000000000000","ICMS":"10.07665503793421682387668688756220272650"},"modeled_tax_share_percent":"26.33893943593383309070751760116460391551","display":{"price_brl":"40.31","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"10.62","modeled_tax_share_percent":"26.34","savings_vs_reference_brl":"16.68"},"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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"32.70795348507020062884008088358214423935","supplier_own_ICMS":"8.176988371267550157210020220895536059838","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"24.53096511380265047163006066268660817951","supplier_PIS_debit":"0.5396812325036583103758613345791053799492","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"32.70795348507020062884008088358214423935","retailer_PC_revenue_base":"30.22996511380265047163006066268660817951","retailer_PC_credit_base":"24.53096511380265047163006066268660817951","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"20.64861680","import_ICMS_gross_base":"27.53148906666666666666666666666666666667","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.70211680","COFINS":"0.0000","ICMS":"6.882872266666666666666666666666666666667"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.70211680","COFINS":"0.0000","ICMS":"6.882872266666666666666666666666666666667"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"-0.1624355674963416896241386654208946200508","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.294116104600883490543353554228869393171"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"10.07665503793421682387668688756220272650"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"8.176988371267550157210020220895536059838"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","II","PIS"],"price_brl":"36.26983330693951843959147138464534637670","reference_price_brl":"56.99","savings_vs_reference_brl":"20.72016669306048156040852861535465362330","fixed_residual_brl":"29.69028388129899216125419932810750279956","modeled_net_tax_total_brl":"6.579549425640526278337272056537843577136","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"3.824697430352013243098495545060616388335","PIS":"0.00000000000000000000000000000000000000","COFINS":"2.754851995288513035238776511477227188801","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"18.14055600961821638426277828863513283668","display":{"price_brl":"36.27","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"6.58","modeled_tax_share_percent":"18.14","savings_vs_reference_brl":"20.72"},"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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"26.74613587658750519649297583958472998836","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"3.824697430352013243098495545060616388335","supplier_PC_base":"26.74613587658750519649297583958472998836","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"2.754851995288513035238776511477227188801","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"30.57083330693951843959147138464534637670","retailer_PC_revenue_base":"36.26983330693951843959147138464534637670","retailer_PC_credit_base":"26.74613587658750519649297583958472998836","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"26.08603270","import_ICMS_gross_base":"26.08603270","import_payments":{"II":"0.0000","IPI":"2.8523495","PIS":"0.0000","COFINS":"3.28718320","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"2.8523495","PIS":"0.0000","COFINS":"3.28718320","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.972347930352013243098495545060616388335","PIS":"0.00000000000000000000000000000000000000","COFINS":"-0.532331204711486964761223488522772811199","ICMS":"0.00000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"price_reconciliation_error":"0.000000000000000000000000000000000000004"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["V5-P012","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S009","V5-S010","V5-S015","V5-S017","V5-S018","V5-S019","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004","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":"33.73789312507642948907315933745079314918","reference_price_brl":"56.99","savings_vs_reference_brl":"23.25210687492357051092684066254920685082","fixed_residual_brl":"29.69028388129899216125419932810750279956","modeled_net_tax_total_brl":"4.047609243777437327818960009343290349619","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"3.507928011273779017443098674764184969670","PIS":"0.5396812325036583103758613345791053799492","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"11.99721994723186471624199129319396724474","display":{"price_brl":"33.74","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"4.05","modeled_tax_share_percent":"12.00","savings_vs_reference_brl":"23.25"},"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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"24.53096511380265047163006066268660817951","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"3.507928011273779017443098674764184969670","supplier_PC_base":"24.53096511380265047163006066268660817951","supplier_PIS_debit":"0.5396812325036583103758613345791053799492","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"28.03889312507642948907315933745079314918","retailer_PC_revenue_base":"33.73789312507642948907315933745079314918","retailer_PC_credit_base":"24.53096511380265047163006066268660817951","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"23.50096630","import_ICMS_gross_base":"23.50096630","import_payments":{"II":"0.0000","IPI":"2.8523495","PIS":"0.70211680","COFINS":"0.0000","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"2.8523495","PIS":"0.70211680","COFINS":"0.0000","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.655578511273779017443098674764184969670","PIS":"-0.1624355674963416896241386654208946200508","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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004","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":"45.68616267733333333333333333333333333335","reference_price_brl":"56.99","savings_vs_reference_brl":"11.30383732266666666666666666666666666665","fixed_residual_brl":"29.69028388129899216125419932810750279956","modeled_net_tax_total_brl":"15.99587879603434117207913400522583053379","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"4.574338126701007838745800671892497200449","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"11.42154066933333333333333333333333333334"},"modeled_tax_share_percent":"35.01252427131621045565322059431186852957","display":{"price_brl":"45.69","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"16.00","modeled_tax_share_percent":"35.01","savings_vs_reference_brl":"11.30"},"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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"31.98837850839865621500559910414333706608","supplier_own_ICMS":"7.997094627099664053751399776035834266520","supplier_IPI":"4.574338126701007838745800671892497200449","supplier_PC_base":"23.99128388129899216125419932810750279956","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"36.56271663509966405375139977603583426653","retailer_PC_revenue_base":"34.26462200800000000000000000000000000001","retailer_PC_credit_base":"23.99128388129899216125419932810750279956","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"22.7988495","import_ICMS_gross_base":"30.398466","import_payments":{"II":"0.0000","IPI":"2.8523495","PIS":"0.0000","COFINS":"0.0000","ICMS":"7.5996165"},"eligible_import_credits":{"IPI":"2.8523495","PIS":"0.0000","COFINS":"0.0000","ICMS":"7.5996165"},"supplier_net_remittance_or_credit":{"IPI":"1.721988626701007838745800671892497200449","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.397478127099664053751399776035834266520"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"11.42154066933333333333333333333333333334"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"7.997094627099664053751399776035834266520"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"3.424446042233669279581933557297499066820"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004","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":"29.69028388129899216125419932810750279956","modeled_net_tax_total_brl":"6.357229921709917717513024003116023175423","modeled_net_tax_components_brl":{"II":"3.2313330","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"3.125896921709917717513024003116023175423","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"17.63569592191757624274520067121326415937","display":{"price_brl":"36.05","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"6.36","modeled_tax_share_percent":"17.64","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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"26.46501620","import_ICMS_gross_base":"26.46501620","import_payments":{"II":"3.2313330","IPI":"0.0000000","PIS":"0.0000","COFINS":"3.28718320","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000000","PIS":"0.0000","COFINS":"3.28718320","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"-0.161286278290082282486975996883976824577","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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004","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":"29.69028388129899216125419932810750279956","modeled_net_tax_total_brl":"3.843702704896296347185677285499350778722","modeled_net_tax_components_brl":{"II":"3.2313330","IPI":"0.00000000000000000000000000000000000000","PIS":"0.6123697048962963471856772854993507787222","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"11.46211082006756595035706509016674323829","display":{"price_brl":"33.53","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"3.84","modeled_tax_share_percent":"11.46","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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"23.87994980","import_ICMS_gross_base":"23.87994980","import_payments":{"II":"3.2313330","IPI":"0.0000000","PIS":"0.70211680","COFINS":"0.0000","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000000","PIS":"0.70211680","COFINS":"0.0000","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"-0.0897470951037036528143227145006492212778","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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004","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":"29.69028388129899216125419932810750279956","modeled_net_tax_total_brl":"14.20520529376633072041806644270250093319","modeled_net_tax_components_brl":{"II":"3.2313330","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"10.97387229376633072041806644270250093319"},"modeled_tax_share_percent":"32.36142382902420703191257360246189633866","display":{"price_brl":"43.90","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"14.21","modeled_tax_share_percent":"32.36","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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"23.1778330","import_ICMS_gross_base":"30.90377733333333333333333333333333333333","import_payments":{"II":"3.2313330","IPI":"0.0000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"7.725944333333333333333333333333333333333"},"eligible_import_credits":{"IPI":"0.0000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"7.725944333333333333333333333333333333333"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.348261293766330720418066442702500933187"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004","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":"29.69028388129899216125419932810750279956","modeled_net_tax_total_brl":"7.124167214025755879059350503919372900337","modeled_net_tax_components_brl":{"II":"3.2313330","IPI":"3.892834214025755879059350503919372900337","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"19.35155082328659149329209000219398631061","display":{"price_brl":"36.81","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"7.12","modeled_tax_share_percent":"19.35","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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"26.4922631190","import_ICMS_gross_base":"26.4922631190","import_payments":{"II":"3.2313330","IPI":"3.3144301190","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.0000000000"},"eligible_import_credits":{"IPI":"3.3144301190","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.0000000000"},"supplier_net_remittance_or_credit":{"IPI":"0.578404095025755879059350503919372900337","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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","II","IPI","PIS"],"price_brl":"32.44513587658750519649297583958472998836","reference_price_brl":"56.99","savings_vs_reference_brl":"24.54486412341249480350702416041527001164","fixed_residual_brl":"29.69028388129899216125419932810750279956","modeled_net_tax_total_brl":"2.754851995288513035238776511477227188801","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"2.754851995288513035238776511477227188801","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"8.490801227546781307870180020459113021798","display":{"price_brl":"32.45","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"2.75","modeled_tax_share_percent":"8.49","savings_vs_reference_brl":"24.54"},"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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"26.74613587658750519649297583958472998836","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"26.74613587658750519649297583958472998836","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"2.754851995288513035238776511477227188801","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"26.74613587658750519649297583958472998836","retailer_PC_revenue_base":"32.44513587658750519649297583958472998836","retailer_PC_credit_base":"26.74613587658750519649297583958472998836","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"23.23368320","import_ICMS_gross_base":"23.23368320","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"3.28718320","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"3.28718320","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"-0.532331204711486964761223488522772811199","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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II","IPI"],"price_brl":"30.22996511380265047163006066268660817951","reference_price_brl":"56.99","savings_vs_reference_brl":"26.76003488619734952836993933731339182049","fixed_residual_brl":"29.69028388129899216125419932810750279956","modeled_net_tax_total_brl":"0.5396812325036583103758613345791053799492","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.00000000000000000000000000000000000000","PIS":"0.5396812325036583103758613345791053799492","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.785252581245110787610023468219471887353","display":{"price_brl":"30.23","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"0.54","modeled_tax_share_percent":"1.79","savings_vs_reference_brl":"26.76"},"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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"24.53096511380265047163006066268660817951","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"24.53096511380265047163006066268660817951","supplier_PIS_debit":"0.5396812325036583103758613345791053799492","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"24.53096511380265047163006066268660817951","retailer_PC_revenue_base":"30.22996511380265047163006066268660817951","retailer_PC_credit_base":"24.53096511380265047163006066268660817951","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"20.64861680","import_ICMS_gross_base":"20.64861680","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.70211680","COFINS":"0.0000","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.70211680","COFINS":"0.0000","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"-0.1624355674963416896241386654208946200508","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":"0.0000000000000000000000000000000000000008"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004","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":"39.58704517506532288167226577081000373275","reference_price_brl":"56.99","savings_vs_reference_brl":"17.40295482493467711832773422918999626725","fixed_residual_brl":"29.69028388129899216125419932810750279956","modeled_net_tax_total_brl":"9.896761293766330720418066442702500933188","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"9.896761293766330720418066442702500933188"},"modeled_tax_share_percent":"25.00000000000000000000000000000000000000","display":{"price_brl":"39.59","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"9.90","modeled_tax_share_percent":"25.00","savings_vs_reference_brl":"17.40"},"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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"31.98837850839865621500559910414333706608","supplier_own_ICMS":"7.997094627099664053751399776035834266520","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"23.99128388129899216125419932810750279956","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"31.98837850839865621500559910414333706608","retailer_PC_revenue_base":"29.69028388129899216125419932810750279956","retailer_PC_credit_base":"23.99128388129899216125419932810750279956","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"19.9465","import_ICMS_gross_base":"26.59533333333333333333333333333333333333","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"6.648833333333333333333333333333333333333"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"6.648833333333333333333333333333333333333"},"supplier_net_remittance_or_credit":{"IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"1.348261293766330720418066442702500933187"},"retailer_debits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"9.896761293766330720418066442702500933188"},"retailer_credits":{"IPI":"0","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"7.997094627099664053751399776035834266520"},"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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004","product_id":"BR-B004","tax_profile_id":"B04","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II","PIS"],"price_brl":"33.12103747632474804031354983202687569990","reference_price_brl":"56.99","savings_vs_reference_brl":"23.86896252367525195968645016797312430010","fixed_residual_brl":"29.69028388129899216125419932810750279956","modeled_net_tax_total_brl":"3.430753595025755879059350503919372900337","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"3.430753595025755879059350503919372900337","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"10.35823107134881624335503350064415699054","display":{"price_brl":"33.12","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"3.43","modeled_tax_share_percent":"10.36","savings_vs_reference_brl":"23.87"},"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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"23.99128388129899216125419932810750279956","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"3.430753595025755879059350503919372900337","supplier_PC_base":"23.99128388129899216125419932810750279956","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"27.42203747632474804031354983202687569990","retailer_PC_revenue_base":"33.12103747632474804031354983202687569990","retailer_PC_credit_base":"23.99128388129899216125419932810750279956","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"22.7988495","import_ICMS_gross_base":"22.7988495","import_payments":{"II":"0.0000","IPI":"2.8523495","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"2.8523495","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"0.578404095025755879059350503919372900337","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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004","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":"29.69028388129899216125419932810750279956","modeled_net_tax_total_brl":"3.23133300000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"3.2313330","IPI":"0.00000000000000000000000000000000000000","PIS":"0.00000000000000000000000000000000000000","COFINS":"0.00000000000000000000000000000000000000","ICMS":"0.00000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.815231772032276042550098136615861784872","display":{"price_brl":"32.92","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"3.23","modeled_tax_share_percent":"9.82","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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"23.1778330","import_ICMS_gross_base":"23.1778330","import_payments":{"II":"3.2313330","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.","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."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-B004","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":"29.69028388129899216125419932810750279956","reference_price_brl":"56.99","savings_vs_reference_brl":"27.29971611870100783874580067189249720044","fixed_residual_brl":"29.69028388129899216125419932810750279956","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":"29.69","fixed_residual_brl":"29.69","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"27.30"},"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":"23.99128388129899216125419932810750279956","retailer_fixed_residual_brl":"5.6990","customs_value_brl":"19.9465","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":"23.99128388129899216125419932810750279956","supplier_own_ICMS":"0.00000000000000000000000000000000000000","supplier_IPI":"0.00000000000000000000000000000000000000","supplier_PC_base":"23.99128388129899216125419932810750279956","supplier_PIS_debit":"0.00000000000000000000000000000000000000","supplier_COFINS_debit":"0.00000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"23.99128388129899216125419932810750279956","retailer_PC_revenue_base":"29.69028388129899216125419932810750279956","retailer_PC_credit_base":"23.99128388129899216125419932810750279956","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"19.9465","import_ICMS_gross_base":"19.9465","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.","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."]}]}