{"scenario":{"scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","ncm":"6205.20.00","state":"SP","date":"2026-09-14","mode":"educational","path":"goods_retail_non_st","origin_scenario":"Manufacturer/retailer explicitly states BD","imported":true,"zfm_qualified":false,"reference_price_brl":"199.99","price_source_id":"V5-P017","price_date":"2026-09-14","full_credit_realization":true,"cbs_ibs_2026_cash_dispensation":true,"customs_fraction":"0.30","rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0.35","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0.006"},"rate_rule_ids":{"ICMS":"R-SP-ICMS-18","ICMS_OWN":"R-SP-ICMS-18","IPI":"R-V5-IPI-CLOTHES","II":"R-V5-II-APPAREL-35","PIS_UP":"R-PIS-NC","COFINS_UP":"R-COFINS-NC","PIS_RETAIL":"R-PIS-NC","COFINS_RETAIL":"R-COFINS-NC","PIS_CREDIT":"R-PIS-NC","COFINS_CREDIT":"R-COFINS-NC","PIS_IMPORT":"R-PIS-IMPORT-STD","COFINS_IMPORT":"R-COFINS-IMPORT-STD","COFINS_IMPORT_ADDITIONAL":"R-V5-COFINS-IMPORT-EXTRA06","NON_ST":"R-V5-NONST-RETAIL"},"rate_evidence":{"ICMS":"sourced_selected_rule","ICMS_OWN":"sourced_selected_rule","IPI":"sourced_selected_rule","II":"qualified_tariff_proxy","PIS_UP":"sourced_selected_rule","COFINS_UP":"sourced_selected_rule","PIS_RETAIL":"sourced_selected_rule","COFINS_RETAIL":"sourced_selected_rule","PIS_CREDIT":"sourced_selected_rule","COFINS_CREDIT":"sourced_selected_rule","PIS_IMPORT":"sourced_selected_rule","COFINS_IMPORT":"sourced_selected_rule","COFINS_IMPORT_ADDITIONAL":"sourced_selected_rule"},"IVA_original":null,"IVA_adjusted":false,"ST_policy":"not_applicable","ST_reference_price_brl":null,"retailer_margin_fraction":"0.10","retailer_IPI_credit":false,"retailer_PC_credit_IPI_policy":"exclude_IPI_administrative","contribution_regime":"ordinary_non_cumulative","calibration_policy":"fixed_retail_margin_non_ST","assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."],"confidence":"MEDIUM","educational_ready":true,"actual_sale_verified":false,"education_use_allowed":true,"calculation_boundary":"Representative supplier/importer→retailer chain. No payroll/corporate tax, upstream allocations, ownership expenses or personal parcel imports.","expected_effective_to":"2026-12-31","calibrated":{"upstream_fixed_residual_brl":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"}},"assumption_override":{"assumptionId":"A-CUSTOMS-35","parameter":"customs_fraction","value":"0.30","basis":"package_sensitivity","baselineScenarioId":"EDU-BR-C002"},"sensitivity_fixture":{"product_id":"BR-C002","parameter":"customs_fraction","value":"0.30","method":"Separate calibration against unchanged reference price; not probability bounds, not tax removal.","status":"feasible","result":{"price_brl":"199.99","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"72.53","modeled_tax_share_percent":"36.27","savings_vs_reference_brl":"0.00"},"dimension":"customs_fraction"},"baseline_warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","35%customs ratio is a fixed baseline convention, not observed industry average. Current tariff primary workbook was not read; qualified sourced duty retained."],"toggle_cases":[{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":[],"price_brl":"199.9900000000000000000000000000000","reference_price_brl":"199.99","savings_vs_reference_brl":"0.0000000000000000000000000000000","fixed_residual_brl":"127.4636265000000000000000000000000000000","modeled_net_tax_total_brl":"72.52637350000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"20.998950","IPI":"0.0000000000000000000000000000000000000","PIS":"2.705864700000000000000000000000000000000","COFINS":"12.82335880000000000000000000000000000000","ICMS":"35.99820000000000000000000000000000000000"},"modeled_tax_share_percent":"36.2650000","display":{"price_brl":"199.99","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"72.53","modeled_tax_share_percent":"36.27","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0.35","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0.006"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"173.1150419942215951085130686017603977693","supplier_own_ICMS":"31.16070755895988711953235234831687159847","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"141.9543344352617079889807162534435261708","supplier_PIS_debit":"2.342246518181818181818181818181818181818","supplier_COFINS_debit":"10.78852941707988980716253443526170798898","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"173.1150419942215951085130686017603977693","retailer_PC_revenue_base":"163.991800000000000000000000000000000","retailer_PC_credit_base":"141.9543344352617079889807162534435261708","noncreditable_import_COFINS":"0.3599820","import_ICMS_base_before_grossup":"88.40557950","import_ICMS_gross_base":"107.8116823170731707317073170731707317073","import_payments":{"II":"20.998950","IPI":"0.000000","PIS":"1.2599370","COFINS":"6.14969250","ICMS":"19.40610281707317073170731707317073170732"},"eligible_import_credits":{"IPI":"0.000000","PIS":"1.2599370","COFINS":"5.78971050","ICMS":"19.40610281707317073170731707317073170732"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"1.082309518181818181818181818181818181818","COFINS":"4.99881891707988980716253443526170798898","ICMS":"11.75460474188671638782503527514613989115"},"retailer_debits":{"IPI":"0","PIS":"2.7058647000000000000000000000000000000","COFINS":"12.463376800000000000000000000000000000","ICMS":"35.998200000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"2.342246518181818181818181818181818181818","COFINS":"10.78852941707988980716253443526170798898","ICMS":"31.16070755895988711953235234831687159847"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.363618181818181818181818181818181818182","COFINS":"1.67484738292011019283746556473829201102","ICMS":"4.83749244104011288046764765168312840153"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["II"],"price_brl":"171.7712940939326748639387220318484176577","reference_price_brl":"199.99","savings_vs_reference_brl":"28.2187059060673251360612779681515823423","fixed_residual_brl":"127.4636265000000000000000000000000000000","modeled_net_tax_total_brl":"44.30766759393267486393872203184841765773","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"2.324065609090909090909090909090909090908","COFINS":"11.06476904793388429752066115702479338843","ICMS":"30.91883293690788147550896996573271517839"},"modeled_tax_share_percent":"25.79457052335132597981694437925369631542","display":{"price_brl":"171.77","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"44.31","modeled_tax_share_percent":"25.79","savings_vs_reference_brl":"28.22"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0.006"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"144.8963360881542699724517906336088154270","supplier_own_ICMS":"26.08134049586776859504132231404958677686","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"118.8149955922865013774104683195592286501","supplier_PIS_debit":"1.960447427272727272727272727272727272727","supplier_COFINS_debit":"9.029939665013774104683195592286501377408","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"144.8963360881542699724517906336088154270","retailer_PC_revenue_base":"140.8524611570247933884297520661157024793","retailer_PC_credit_base":"118.8149955922865013774104683195592286501","noncreditable_import_COFINS":"0.3599820","import_ICMS_base_before_grossup":"67.40662950","import_ICMS_gross_base":"82.20320670731707317073170731707317073171","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"1.2599370","COFINS":"6.14969250","ICMS":"14.79657720731707317073170731707317073171"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1.2599370","COFINS":"5.78971050","ICMS":"14.79657720731707317073170731707317073171"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.700510427272727272727272727272727272727","COFINS":"3.240229165013774104683195592286501377408","ICMS":"11.28476328855069542430961499697641604515"},"retailer_debits":{"IPI":"0","PIS":"2.324065609090909090909090909090909090908","COFINS":"10.70478704793388429752066115702479338843","ICMS":"30.91883293690788147550896996573271517839"},"retailer_credits":{"IPI":"0","PIS":"1.960447427272727272727272727272727272727","COFINS":"9.029939665013774104683195592286501377408","ICMS":"26.08134049586776859504132231404958677686"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.363618181818181818181818181818181818181","COFINS":"1.674847382920110192837465564738292011022","ICMS":"4.83749244104011288046764765168312840153"},"price_reconciliation_error":"-0.00000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI"],"price_brl":"199.9900000000000000000000000000000","reference_price_brl":"199.99","savings_vs_reference_brl":"0.0000000000000000000000000000000","fixed_residual_brl":"127.4636265000000000000000000000000000000","modeled_net_tax_total_brl":"72.52637350000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"20.998950","IPI":"0.0000000000000000000000000000000000000","PIS":"2.705864700000000000000000000000000000000","COFINS":"12.82335880000000000000000000000000000000","ICMS":"35.99820000000000000000000000000000000000"},"modeled_tax_share_percent":"36.2650000","display":{"price_brl":"199.99","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"72.53","modeled_tax_share_percent":"36.27","savings_vs_reference_brl":"0.00"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0.35","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0.006"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"173.1150419942215951085130686017603977693","supplier_own_ICMS":"31.16070755895988711953235234831687159847","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"141.9543344352617079889807162534435261708","supplier_PIS_debit":"2.342246518181818181818181818181818181818","supplier_COFINS_debit":"10.78852941707988980716253443526170798898","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"173.1150419942215951085130686017603977693","retailer_PC_revenue_base":"163.991800000000000000000000000000000","retailer_PC_credit_base":"141.9543344352617079889807162534435261708","noncreditable_import_COFINS":"0.3599820","import_ICMS_base_before_grossup":"88.40557950","import_ICMS_gross_base":"107.8116823170731707317073170731707317073","import_payments":{"II":"20.998950","IPI":"0.000000","PIS":"1.2599370","COFINS":"6.14969250","ICMS":"19.40610281707317073170731707317073170732"},"eligible_import_credits":{"IPI":"0.000000","PIS":"1.2599370","COFINS":"5.78971050","ICMS":"19.40610281707317073170731707317073170732"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"1.082309518181818181818181818181818181818","COFINS":"4.99881891707988980716253443526170798898","ICMS":"11.75460474188671638782503527514613989115"},"retailer_debits":{"IPI":"0","PIS":"2.7058647000000000000000000000000000000","COFINS":"12.463376800000000000000000000000000000","ICMS":"35.998200000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"2.342246518181818181818181818181818181818","COFINS":"10.78852941707988980716253443526170798898","ICMS":"31.16070755895988711953235234831687159847"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.363618181818181818181818181818181818182","COFINS":"1.67484738292011019283746556473829201102","ICMS":"4.83749244104011288046764765168312840153"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS"],"price_brl":"163.991800000000000000000000000000000","reference_price_brl":"199.99","savings_vs_reference_brl":"35.998200000000000000000000000000000","fixed_residual_brl":"127.4636265000000000000000000000000000000","modeled_net_tax_total_brl":"36.52817350000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"20.998950","IPI":"0.0000000000000000000000000000000000000","PIS":"2.705864700000000000000000000000000000000","COFINS":"12.82335880000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"22.27439024390243902439024390243902439024","display":{"price_brl":"163.99","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"36.53","modeled_tax_share_percent":"22.27","savings_vs_reference_brl":"36.00"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0.35","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0.006"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"141.9543344352617079889807162534435261708","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"141.9543344352617079889807162534435261708","supplier_PIS_debit":"2.342246518181818181818181818181818181818","supplier_COFINS_debit":"10.78852941707988980716253443526170798898","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"141.9543344352617079889807162534435261708","retailer_PC_revenue_base":"163.991800000000000000000000000000000","retailer_PC_credit_base":"141.9543344352617079889807162534435261708","noncreditable_import_COFINS":"0.3599820","import_ICMS_base_before_grossup":"88.40557950","import_ICMS_gross_base":"88.40557950","import_payments":{"II":"20.998950","IPI":"0.000000","PIS":"1.2599370","COFINS":"6.14969250","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"1.2599370","COFINS":"5.78971050","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"1.082309518181818181818181818181818181818","COFINS":"4.99881891707988980716253443526170798898","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"2.7058647000000000000000000000000000000","COFINS":"12.463376800000000000000000000000000000","ICMS":"0.000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"2.342246518181818181818181818181818181818","COFINS":"10.78852941707988980716253443526170798898","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.363618181818181818181818181818181818182","COFINS":"1.67484738292011019283746556473829201102","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["PIS"],"price_brl":"196.41875000000000000000000000000000","reference_price_brl":"199.99","savings_vs_reference_brl":"3.57125000000000000000000000000000","fixed_residual_brl":"127.4636265000000000000000000000000000000","modeled_net_tax_total_brl":"68.95512350000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"20.998950","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"12.60079850000000000000000000000000000000","ICMS":"35.35537500000000000000000000000000000000"},"modeled_tax_share_percent":"35.10618181818181818181818181818181818182","display":{"price_brl":"196.42","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"68.96","modeled_tax_share_percent":"35.11","savings_vs_reference_brl":"3.57"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0.35","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0.006"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"170.0237019586104951958610495195861049520","supplier_own_ICMS":"30.60426635254988913525498891352549889136","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"139.4194356060606060606060606060606060606","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"10.59587710606060606060606060606060606061","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"170.0237019586104951958610495195861049520","retailer_PC_revenue_base":"161.0633750000000000000000000000000000","retailer_PC_credit_base":"139.4194356060606060606060606060606060606","noncreditable_import_COFINS":"0.3599820","import_ICMS_base_before_grossup":"87.14564250","import_ICMS_gross_base":"106.2751737804878048780487804878048780488","import_payments":{"II":"20.998950","IPI":"0.000000","PIS":"0.0000","COFINS":"6.14969250","ICMS":"19.12953128048780487804878048780487804878"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"5.78971050","ICMS":"19.12953128048780487804878048780487804878"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"4.80616660606060606060606060606060606061","ICMS":"11.47473507206208425720620842572062084258"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000","COFINS":"12.2408165000000000000000000000000000000","ICMS":"35.3553750000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"10.59587710606060606060606060606060606061","ICMS":"30.60426635254988913525498891352549889136"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"1.64493939393939393939393939393939393939","ICMS":"4.75110864745011086474501108647450110864"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS"],"price_brl":"184.0893976217342244596823192431212568353","reference_price_brl":"199.99","savings_vs_reference_brl":"15.9006023782657755403176807568787431647","fixed_residual_brl":"127.4636265000000000000000000000000000000","modeled_net_tax_total_brl":"56.62577112173422445968231924312125683533","modeled_net_tax_components_brl":{"II":"20.998950","IPI":"0.0000000000000000000000000000000000000","PIS":"2.490729549822064056939501779359430604981","COFINS":"0.0000000000000000000000000000000000000","ICMS":"33.13609157191216040274281746376182623035"},"modeled_tax_share_percent":"30.75993069306930693069306930693069306931","display":{"price_brl":"184.09","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"56.63","modeled_tax_share_percent":"30.76","savings_vs_reference_brl":"15.90"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0.35","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"159.2912030205711309782136967277146081069","supplier_own_ICMS":"28.67241654370280357607846541098862945924","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"130.6187864768683274021352313167259786477","supplier_PIS_debit":"2.155209976868327402135231316725978647687","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"159.2912030205711309782136967277146081069","retailer_PC_revenue_base":"150.9533060498220640569395017793594306049","retailer_PC_credit_base":"130.6187864768683274021352313167259786477","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"82.2558870","import_ICMS_gross_base":"100.3120573170731707317073170731707317073","import_payments":{"II":"20.998950","IPI":"0.000000","PIS":"1.2599370","COFINS":"0.0000","ICMS":"18.05617031707317073170731707317073170732"},"eligible_import_credits":{"IPI":"0.000000","PIS":"1.2599370","COFINS":"0.0000","ICMS":"18.05617031707317073170731707317073170732"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.895272976868327402135231316725978647687","COFINS":"0.0000000000000000000000000000000000000","ICMS":"10.61624622662963284437114833781789775192"},"retailer_debits":{"IPI":"0","PIS":"2.490729549822064056939501779359430604981","COFINS":"0.0000000000000000000000000000000000000","ICMS":"33.13609157191216040274281746376182623035"},"retailer_credits":{"IPI":"0","PIS":"2.155209976868327402135231316725978647687","COFINS":"0.0000000000000000000000000000000000000","ICMS":"28.67241654370280357607846541098862945924"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.335519572953736654804270462633451957294","COFINS":"0.0000000000000000000000000000000000000","ICMS":"4.46367502820935682666435205277319677111"},"price_reconciliation_error":"-0.00000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["II","IPI"],"price_brl":"171.7712940939326748639387220318484176577","reference_price_brl":"199.99","savings_vs_reference_brl":"28.2187059060673251360612779681515823423","fixed_residual_brl":"127.4636265000000000000000000000000000000","modeled_net_tax_total_brl":"44.30766759393267486393872203184841765773","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"2.324065609090909090909090909090909090908","COFINS":"11.06476904793388429752066115702479338843","ICMS":"30.91883293690788147550896996573271517839"},"modeled_tax_share_percent":"25.79457052335132597981694437925369631542","display":{"price_brl":"171.77","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"44.31","modeled_tax_share_percent":"25.79","savings_vs_reference_brl":"28.22"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0.006"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"144.8963360881542699724517906336088154270","supplier_own_ICMS":"26.08134049586776859504132231404958677686","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"118.8149955922865013774104683195592286501","supplier_PIS_debit":"1.960447427272727272727272727272727272727","supplier_COFINS_debit":"9.029939665013774104683195592286501377408","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"144.8963360881542699724517906336088154270","retailer_PC_revenue_base":"140.8524611570247933884297520661157024793","retailer_PC_credit_base":"118.8149955922865013774104683195592286501","noncreditable_import_COFINS":"0.3599820","import_ICMS_base_before_grossup":"67.40662950","import_ICMS_gross_base":"82.20320670731707317073170731707317073171","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"1.2599370","COFINS":"6.14969250","ICMS":"14.79657720731707317073170731707317073171"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1.2599370","COFINS":"5.78971050","ICMS":"14.79657720731707317073170731707317073171"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.700510427272727272727272727272727272727","COFINS":"3.240229165013774104683195592286501377408","ICMS":"11.28476328855069542430961499697641604515"},"retailer_debits":{"IPI":"0","PIS":"2.324065609090909090909090909090909090908","COFINS":"10.70478704793388429752066115702479338843","ICMS":"30.91883293690788147550896996573271517839"},"retailer_credits":{"IPI":"0","PIS":"1.960447427272727272727272727272727272727","COFINS":"9.029939665013774104683195592286501377408","ICMS":"26.08134049586776859504132231404958677686"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.363618181818181818181818181818181818181","COFINS":"1.674847382920110192837465564738292011022","ICMS":"4.83749244104011288046764765168312840153"},"price_reconciliation_error":"-0.00000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","II"],"price_brl":"140.8524611570247933884297520661157024793","reference_price_brl":"199.99","savings_vs_reference_brl":"59.1375388429752066115702479338842975207","fixed_residual_brl":"127.4636265000000000000000000000000000000","modeled_net_tax_total_brl":"13.38883465702479338842975206611570247934","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"2.324065609090909090909090909090909090908","COFINS":"11.06476904793388429752066115702479338843","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.505573808965031682703590706406946726124","display":{"price_brl":"140.85","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"13.39","modeled_tax_share_percent":"9.51","savings_vs_reference_brl":"59.14"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0.006"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"118.8149955922865013774104683195592286501","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"118.8149955922865013774104683195592286501","supplier_PIS_debit":"1.960447427272727272727272727272727272727","supplier_COFINS_debit":"9.029939665013774104683195592286501377408","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"118.8149955922865013774104683195592286501","retailer_PC_revenue_base":"140.8524611570247933884297520661157024793","retailer_PC_credit_base":"118.8149955922865013774104683195592286501","noncreditable_import_COFINS":"0.3599820","import_ICMS_base_before_grossup":"67.40662950","import_ICMS_gross_base":"67.40662950","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"1.2599370","COFINS":"6.14969250","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1.2599370","COFINS":"5.78971050","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.700510427272727272727272727272727272727","COFINS":"3.240229165013774104683195592286501377408","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"2.324065609090909090909090909090909090908","COFINS":"10.70478704793388429752066115702479338843","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"1.960447427272727272727272727272727272727","COFINS":"9.029939665013774104683195592286501377408","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.363618181818181818181818181818181818181","COFINS":"1.674847382920110192837465564738292011022","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"-0.00000000000000000000000000000000000004"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["II","PIS"],"price_brl":"168.7039495565410199556541019955654101996","reference_price_brl":"199.99","savings_vs_reference_brl":"31.2860504434589800443458980044345898004","fixed_residual_brl":"127.4636265000000000000000000000000000000","modeled_net_tax_total_brl":"41.24032305654101995565410199556541019957","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"10.87361213636363636363636363636363636364","ICMS":"30.36671092017738359201773835920177383593"},"modeled_tax_share_percent":"24.44538089650316827035907064069467261206","display":{"price_brl":"168.70","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"41.24","modeled_tax_share_percent":"24.45","savings_vs_reference_brl":"31.29"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0.006"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"142.3089015151515151515151515151515151515","supplier_own_ICMS":"25.61560227272727272727272727272727272727","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"116.6932992424242424242424242424242424242","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"8.868690742424242424242424242424242424239","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"142.3089015151515151515151515151515151515","retailer_PC_revenue_base":"138.3372386363636363636363636363636363637","retailer_PC_credit_base":"116.6932992424242424242424242424242424242","noncreditable_import_COFINS":"0.3599820","import_ICMS_base_before_grossup":"66.14669250","import_ICMS_gross_base":"80.66669817073170731707317073170731707317","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"6.14969250","ICMS":"14.52000567073170731707317073170731707317"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"5.78971050","ICMS":"14.52000567073170731707317073170731707317"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"3.078980242424242424242424242424242424239","ICMS":"11.09559660199556541019955654101995565410"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"10.51363013636363636363636363636363636364","ICMS":"30.36671092017738359201773835920177383593"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"8.868690742424242424242424242424242424239","ICMS":"25.61560227272727272727272727272727272727"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"1.644939393939393939393939393939393939401","ICMS":"4.75110864745011086474501108647450110866"},"price_reconciliation_error":"0.00000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","II"],"price_brl":"158.0512932905129763041402656019442756705","reference_price_brl":"199.99","savings_vs_reference_brl":"41.9387067094870236958597343980557243295","fixed_residual_brl":"127.4636265000000000000000000000000000000","modeled_net_tax_total_brl":"30.58766679051297630414026560194427567051","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"2.138433998220640569395017793594306049822","COFINS":"0.0000000000000000000000000000000000000","ICMS":"28.44923279229233573474524780834996962069"},"modeled_tax_share_percent":"19.35300000000000000000000000000000000000","display":{"price_brl":"158.05","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"30.59","modeled_tax_share_percent":"19.35","savings_vs_reference_brl":"41.94"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"133.2530986893498828226716430865376269421","supplier_own_ICMS":"23.98555776408297890808089575557677284958","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"109.2675409252669039145907473309608540925","supplier_PIS_debit":"1.802914425266903914590747330960854092526","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"133.2530986893498828226716430865376269421","retailer_PC_revenue_base":"129.6020604982206405693950177935943060498","retailer_PC_credit_base":"109.2675409252669039145907473309608540925","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"61.2569370","import_ICMS_gross_base":"74.70358170731707317073170731707317073171","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"1.2599370","COFINS":"0.0000","ICMS":"13.44664470731707317073170731707317073171"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1.2599370","COFINS":"0.0000","ICMS":"13.44664470731707317073170731707317073171"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.542977425266903914590747330960854092526","COFINS":"0.0000000000000000000000000000000000000","ICMS":"10.53891305676590573734918843850360211787"},"retailer_debits":{"IPI":"0","PIS":"2.138433998220640569395017793594306049822","COFINS":"0.0000000000000000000000000000000000000","ICMS":"28.44923279229233573474524780834996962069"},"retailer_credits":{"IPI":"0","PIS":"1.802914425266903914590747330960854092526","COFINS":"0.0000000000000000000000000000000000000","ICMS":"23.98555776408297890808089575557677284958"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.335519572953736654804270462633451957296","COFINS":"0.0000000000000000000000000000000000000","ICMS":"4.46367502820935682666435205277319677111"},"price_reconciliation_error":"-0.00000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI"],"price_brl":"163.991800000000000000000000000000000","reference_price_brl":"199.99","savings_vs_reference_brl":"35.998200000000000000000000000000000","fixed_residual_brl":"127.4636265000000000000000000000000000000","modeled_net_tax_total_brl":"36.52817350000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"20.998950","IPI":"0.0000000000000000000000000000000000000","PIS":"2.705864700000000000000000000000000000000","COFINS":"12.82335880000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"22.27439024390243902439024390243902439024","display":{"price_brl":"163.99","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"36.53","modeled_tax_share_percent":"22.27","savings_vs_reference_brl":"36.00"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0.35","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0.006"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"141.9543344352617079889807162534435261708","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"141.9543344352617079889807162534435261708","supplier_PIS_debit":"2.342246518181818181818181818181818181818","supplier_COFINS_debit":"10.78852941707988980716253443526170798898","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"141.9543344352617079889807162534435261708","retailer_PC_revenue_base":"163.991800000000000000000000000000000","retailer_PC_credit_base":"141.9543344352617079889807162534435261708","noncreditable_import_COFINS":"0.3599820","import_ICMS_base_before_grossup":"88.40557950","import_ICMS_gross_base":"88.40557950","import_payments":{"II":"20.998950","IPI":"0.000000","PIS":"1.2599370","COFINS":"6.14969250","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"1.2599370","COFINS":"5.78971050","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"1.082309518181818181818181818181818181818","COFINS":"4.99881891707988980716253443526170798898","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"2.7058647000000000000000000000000000000","COFINS":"12.463376800000000000000000000000000000","ICMS":"0.000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"2.342246518181818181818181818181818181818","COFINS":"10.78852941707988980716253443526170798898","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.363618181818181818181818181818181818182","COFINS":"1.67484738292011019283746556473829201102","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["IPI","PIS"],"price_brl":"196.41875000000000000000000000000000","reference_price_brl":"199.99","savings_vs_reference_brl":"3.57125000000000000000000000000000","fixed_residual_brl":"127.4636265000000000000000000000000000000","modeled_net_tax_total_brl":"68.95512350000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"20.998950","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"12.60079850000000000000000000000000000000","ICMS":"35.35537500000000000000000000000000000000"},"modeled_tax_share_percent":"35.10618181818181818181818181818181818182","display":{"price_brl":"196.42","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"68.96","modeled_tax_share_percent":"35.11","savings_vs_reference_brl":"3.57"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0.35","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0.006"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"170.0237019586104951958610495195861049520","supplier_own_ICMS":"30.60426635254988913525498891352549889136","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"139.4194356060606060606060606060606060606","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"10.59587710606060606060606060606060606061","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"170.0237019586104951958610495195861049520","retailer_PC_revenue_base":"161.0633750000000000000000000000000000","retailer_PC_credit_base":"139.4194356060606060606060606060606060606","noncreditable_import_COFINS":"0.3599820","import_ICMS_base_before_grossup":"87.14564250","import_ICMS_gross_base":"106.2751737804878048780487804878048780488","import_payments":{"II":"20.998950","IPI":"0.000000","PIS":"0.0000","COFINS":"6.14969250","ICMS":"19.12953128048780487804878048780487804878"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"5.78971050","ICMS":"19.12953128048780487804878048780487804878"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"4.80616660606060606060606060606060606061","ICMS":"11.47473507206208425720620842572062084258"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000","COFINS":"12.2408165000000000000000000000000000000","ICMS":"35.3553750000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"10.59587710606060606060606060606060606061","ICMS":"30.60426635254988913525498891352549889136"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"1.64493939393939393939393939393939393939","ICMS":"4.75110864745011086474501108647450110864"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI"],"price_brl":"184.0893976217342244596823192431212568353","reference_price_brl":"199.99","savings_vs_reference_brl":"15.9006023782657755403176807568787431647","fixed_residual_brl":"127.4636265000000000000000000000000000000","modeled_net_tax_total_brl":"56.62577112173422445968231924312125683533","modeled_net_tax_components_brl":{"II":"20.998950","IPI":"0.0000000000000000000000000000000000000","PIS":"2.490729549822064056939501779359430604981","COFINS":"0.0000000000000000000000000000000000000","ICMS":"33.13609157191216040274281746376182623035"},"modeled_tax_share_percent":"30.75993069306930693069306930693069306931","display":{"price_brl":"184.09","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"56.63","modeled_tax_share_percent":"30.76","savings_vs_reference_brl":"15.90"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0.35","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"159.2912030205711309782136967277146081069","supplier_own_ICMS":"28.67241654370280357607846541098862945924","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"130.6187864768683274021352313167259786477","supplier_PIS_debit":"2.155209976868327402135231316725978647687","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"159.2912030205711309782136967277146081069","retailer_PC_revenue_base":"150.9533060498220640569395017793594306049","retailer_PC_credit_base":"130.6187864768683274021352313167259786477","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"82.2558870","import_ICMS_gross_base":"100.3120573170731707317073170731707317073","import_payments":{"II":"20.998950","IPI":"0.000000","PIS":"1.2599370","COFINS":"0.0000","ICMS":"18.05617031707317073170731707317073170732"},"eligible_import_credits":{"IPI":"0.000000","PIS":"1.2599370","COFINS":"0.0000","ICMS":"18.05617031707317073170731707317073170732"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.895272976868327402135231316725978647687","COFINS":"0.0000000000000000000000000000000000000","ICMS":"10.61624622662963284437114833781789775192"},"retailer_debits":{"IPI":"0","PIS":"2.490729549822064056939501779359430604981","COFINS":"0.0000000000000000000000000000000000000","ICMS":"33.13609157191216040274281746376182623035"},"retailer_credits":{"IPI":"0","PIS":"2.155209976868327402135231316725978647687","COFINS":"0.0000000000000000000000000000000000000","ICMS":"28.67241654370280357607846541098862945924"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.335519572953736654804270462633451957294","COFINS":"0.0000000000000000000000000000000000000","ICMS":"4.46367502820935682666435205277319677111"},"price_reconciliation_error":"-0.00000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","PIS"],"price_brl":"161.0633750000000000000000000000000000","reference_price_brl":"199.99","savings_vs_reference_brl":"38.9266250000000000000000000000000000","fixed_residual_brl":"127.4636265000000000000000000000000000000","modeled_net_tax_total_brl":"33.59974850000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"20.998950","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"12.60079850000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"20.86119733924611973392461197339246119734","display":{"price_brl":"161.06","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"33.60","modeled_tax_share_percent":"20.86","savings_vs_reference_brl":"38.93"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0.35","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0.006"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"139.4194356060606060606060606060606060606","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"139.4194356060606060606060606060606060606","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"10.59587710606060606060606060606060606061","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"139.4194356060606060606060606060606060606","retailer_PC_revenue_base":"161.0633750000000000000000000000000000","retailer_PC_credit_base":"139.4194356060606060606060606060606060606","noncreditable_import_COFINS":"0.3599820","import_ICMS_base_before_grossup":"87.14564250","import_ICMS_gross_base":"87.14564250","import_payments":{"II":"20.998950","IPI":"0.000000","PIS":"0.0000","COFINS":"6.14969250","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"5.78971050","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"4.80616660606060606060606060606060606061","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000","COFINS":"12.2408165000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"10.59587710606060606060606060606060606061","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"1.64493939393939393939393939393939393939","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS"],"price_brl":"150.9533060498220640569395017793594306050","reference_price_brl":"199.99","savings_vs_reference_brl":"49.0366939501779359430604982206405693950","fixed_residual_brl":"127.4636265000000000000000000000000000000","modeled_net_tax_total_brl":"23.48967954982206405693950177935943060498","modeled_net_tax_components_brl":{"II":"20.998950","IPI":"0.0000000000000000000000000000000000000","PIS":"2.490729549822064056939501779359430604982","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"15.56089108910891089108910891089108910891","display":{"price_brl":"150.95","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"23.49","modeled_tax_share_percent":"15.56","savings_vs_reference_brl":"49.04"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0.35","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"130.6187864768683274021352313167259786477","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"130.6187864768683274021352313167259786477","supplier_PIS_debit":"2.155209976868327402135231316725978647687","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"130.6187864768683274021352313167259786477","retailer_PC_revenue_base":"150.9533060498220640569395017793594306050","retailer_PC_credit_base":"130.6187864768683274021352313167259786477","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"82.2558870","import_ICMS_gross_base":"82.2558870","import_payments":{"II":"20.998950","IPI":"0.000000","PIS":"1.2599370","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"1.2599370","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.895272976868327402135231316725978647687","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"2.490729549822064056939501779359430604982","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"2.155209976868327402135231316725978647687","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.335519572953736654804270462633451957295","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","PIS"],"price_brl":"181.0519225609756097560975609756097560976","reference_price_brl":"199.99","savings_vs_reference_brl":"18.9380774390243902439024390243902439024","fixed_residual_brl":"127.4636265000000000000000000000000000000","modeled_net_tax_total_brl":"53.58829606097560975609756097560975609757","modeled_net_tax_components_brl":{"II":"20.998950","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"32.58934606097560975609756097560975609757"},"modeled_tax_share_percent":"29.59830268741159830268741159830268741160","display":{"price_brl":"181.05","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"53.59","modeled_tax_share_percent":"29.60","savings_vs_reference_brl":"18.94"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0.35","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":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"156.6628981707317073170731707317073170732","supplier_own_ICMS":"28.19932167073170731707317073170731707318","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"128.4635765000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"156.6628981707317073170731707317073170732","retailer_PC_revenue_base":"148.4625765000000000000000000000000000000","retailer_PC_credit_base":"128.4635765000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"80.995950","import_ICMS_gross_base":"98.77554878048780487804878048780487804878","import_payments":{"II":"20.998950","IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"17.77959878048780487804878048780487804878"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"17.77959878048780487804878048780487804878"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"10.41972289024390243902439024390243902440"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"32.58934606097560975609756097560975609757"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"28.19932167073170731707317073170731707318"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"4.39002439024390243902439024390243902439"},"price_reconciliation_error":"0.00000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","II","IPI"],"price_brl":"140.8524611570247933884297520661157024793","reference_price_brl":"199.99","savings_vs_reference_brl":"59.1375388429752066115702479338842975207","fixed_residual_brl":"127.4636265000000000000000000000000000000","modeled_net_tax_total_brl":"13.38883465702479338842975206611570247934","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"2.324065609090909090909090909090909090908","COFINS":"11.06476904793388429752066115702479338843","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"9.505573808965031682703590706406946726124","display":{"price_brl":"140.85","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"13.39","modeled_tax_share_percent":"9.51","savings_vs_reference_brl":"59.14"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0.076","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0.076","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0.076","PIS_IMPORT":"0.021","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0.006"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"118.8149955922865013774104683195592286501","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"118.8149955922865013774104683195592286501","supplier_PIS_debit":"1.960447427272727272727272727272727272727","supplier_COFINS_debit":"9.029939665013774104683195592286501377408","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"118.8149955922865013774104683195592286501","retailer_PC_revenue_base":"140.8524611570247933884297520661157024793","retailer_PC_credit_base":"118.8149955922865013774104683195592286501","noncreditable_import_COFINS":"0.3599820","import_ICMS_base_before_grossup":"67.40662950","import_ICMS_gross_base":"67.40662950","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"1.2599370","COFINS":"6.14969250","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1.2599370","COFINS":"5.78971050","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.700510427272727272727272727272727272727","COFINS":"3.240229165013774104683195592286501377408","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"2.324065609090909090909090909090909090908","COFINS":"10.70478704793388429752066115702479338843","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"1.960447427272727272727272727272727272727","COFINS":"9.029939665013774104683195592286501377408","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.363618181818181818181818181818181818181","COFINS":"1.674847382920110192837465564738292011022","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"-0.00000000000000000000000000000000000004"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["II","IPI","PIS"],"price_brl":"168.7039495565410199556541019955654101996","reference_price_brl":"199.99","savings_vs_reference_brl":"31.2860504434589800443458980044345898004","fixed_residual_brl":"127.4636265000000000000000000000000000000","modeled_net_tax_total_brl":"41.24032305654101995565410199556541019957","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"10.87361213636363636363636363636363636364","ICMS":"30.36671092017738359201773835920177383593"},"modeled_tax_share_percent":"24.44538089650316827035907064069467261206","display":{"price_brl":"168.70","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"41.24","modeled_tax_share_percent":"24.45","savings_vs_reference_brl":"31.29"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0.006"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"142.3089015151515151515151515151515151515","supplier_own_ICMS":"25.61560227272727272727272727272727272727","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"116.6932992424242424242424242424242424242","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"8.868690742424242424242424242424242424239","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"142.3089015151515151515151515151515151515","retailer_PC_revenue_base":"138.3372386363636363636363636363636363637","retailer_PC_credit_base":"116.6932992424242424242424242424242424242","noncreditable_import_COFINS":"0.3599820","import_ICMS_base_before_grossup":"66.14669250","import_ICMS_gross_base":"80.66669817073170731707317073170731707317","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"6.14969250","ICMS":"14.52000567073170731707317073170731707317"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"5.78971050","ICMS":"14.52000567073170731707317073170731707317"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"3.078980242424242424242424242424242424239","ICMS":"11.09559660199556541019955654101995565410"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"10.51363013636363636363636363636363636364","ICMS":"30.36671092017738359201773835920177383593"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"8.868690742424242424242424242424242424239","ICMS":"25.61560227272727272727272727272727272727"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"1.644939393939393939393939393939393939401","ICMS":"4.75110864745011086474501108647450110866"},"price_reconciliation_error":"0.00000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","II","IPI"],"price_brl":"158.0512932905129763041402656019442756705","reference_price_brl":"199.99","savings_vs_reference_brl":"41.9387067094870236958597343980557243295","fixed_residual_brl":"127.4636265000000000000000000000000000000","modeled_net_tax_total_brl":"30.58766679051297630414026560194427567051","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"2.138433998220640569395017793594306049822","COFINS":"0.0000000000000000000000000000000000000","ICMS":"28.44923279229233573474524780834996962069"},"modeled_tax_share_percent":"19.35300000000000000000000000000000000000","display":{"price_brl":"158.05","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"30.59","modeled_tax_share_percent":"19.35","savings_vs_reference_brl":"41.94"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"133.2530986893498828226716430865376269421","supplier_own_ICMS":"23.98555776408297890808089575557677284958","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"109.2675409252669039145907473309608540925","supplier_PIS_debit":"1.802914425266903914590747330960854092526","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"133.2530986893498828226716430865376269421","retailer_PC_revenue_base":"129.6020604982206405693950177935943060498","retailer_PC_credit_base":"109.2675409252669039145907473309608540925","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"61.2569370","import_ICMS_gross_base":"74.70358170731707317073170731707317073171","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"1.2599370","COFINS":"0.0000","ICMS":"13.44664470731707317073170731707317073171"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1.2599370","COFINS":"0.0000","ICMS":"13.44664470731707317073170731707317073171"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.542977425266903914590747330960854092526","COFINS":"0.0000000000000000000000000000000000000","ICMS":"10.53891305676590573734918843850360211787"},"retailer_debits":{"IPI":"0","PIS":"2.138433998220640569395017793594306049822","COFINS":"0.0000000000000000000000000000000000000","ICMS":"28.44923279229233573474524780834996962069"},"retailer_credits":{"IPI":"0","PIS":"1.802914425266903914590747330960854092526","COFINS":"0.0000000000000000000000000000000000000","ICMS":"23.98555776408297890808089575557677284958"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.335519572953736654804270462633451957296","COFINS":"0.0000000000000000000000000000000000000","ICMS":"4.46367502820935682666435205277319677111"},"price_reconciliation_error":"-0.00000000000000000000000000000000000001"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","II","PIS"],"price_brl":"138.3372386363636363636363636363636363636","reference_price_brl":"199.99","savings_vs_reference_brl":"61.6527613636363636363636363636363636364","fixed_residual_brl":"127.4636265000000000000000000000000000000","modeled_net_tax_total_brl":"10.87361213636363636363636363636363636363","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"10.87361213636363636363636363636363636363","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.860220605491668622389110537432527575684","display":{"price_brl":"138.34","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"10.87","modeled_tax_share_percent":"7.86","savings_vs_reference_brl":"61.65"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0.006"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"116.6932992424242424242424242424242424242","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"116.6932992424242424242424242424242424242","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"8.868690742424242424242424242424242424239","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"116.6932992424242424242424242424242424242","retailer_PC_revenue_base":"138.3372386363636363636363636363636363636","retailer_PC_credit_base":"116.6932992424242424242424242424242424242","noncreditable_import_COFINS":"0.3599820","import_ICMS_base_before_grossup":"66.14669250","import_ICMS_gross_base":"66.14669250","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"6.14969250","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"5.78971050","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"3.078980242424242424242424242424242424239","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"10.51363013636363636363636363636363636363","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"8.868690742424242424242424242424242424239","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"1.644939393939393939393939393939393939391","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"-0.00000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II"],"price_brl":"129.6020604982206405693950177935943060498","reference_price_brl":"199.99","savings_vs_reference_brl":"70.3879395017793594306049822064056939502","fixed_residual_brl":"127.4636265000000000000000000000000000000","modeled_net_tax_total_brl":"2.138433998220640569395017793594306049822","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"2.138433998220640569395017793594306049822","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.650000000000000000000000000000000000000","display":{"price_brl":"129.60","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"2.14","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"70.39"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"109.2675409252669039145907473309608540925","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"109.2675409252669039145907473309608540925","supplier_PIS_debit":"1.802914425266903914590747330960854092526","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"109.2675409252669039145907473309608540925","retailer_PC_revenue_base":"129.6020604982206405693950177935943060498","retailer_PC_credit_base":"109.2675409252669039145907473309608540925","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"61.2569370","import_ICMS_gross_base":"61.2569370","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"1.2599370","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1.2599370","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.542977425266903914590747330960854092526","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"2.138433998220640569395017793594306049822","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"1.802914425266903914590747330960854092526","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.335519572953736654804270462633451957296","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"-0.000000000000000000000000000000000000022"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","II","PIS"],"price_brl":"155.4434469512195121951219512195121951220","reference_price_brl":"199.99","savings_vs_reference_brl":"44.5465530487804878048780487804878048780","fixed_residual_brl":"127.4636265000000000000000000000000000000","modeled_net_tax_total_brl":"27.97982045121951219512195121951219512196","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"27.97982045121951219512195121951219512196"},"modeled_tax_share_percent":"18.00","display":{"price_brl":"155.44","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"27.98","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"44.55"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"131.0544225609756097560975609756097560976","supplier_own_ICMS":"23.58979606097560975609756097560975609757","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"107.4646265000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"131.0544225609756097560975609756097560976","retailer_PC_revenue_base":"127.4636265000000000000000000000000000000","retailer_PC_credit_base":"107.4646265000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"59.9970","import_ICMS_gross_base":"73.16707317073170731707317073170731707317","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"13.17007317073170731707317073170731707317"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"13.17007317073170731707317073170731707317"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"10.41972289024390243902439024390243902440"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"27.97982045121951219512195121951219512196"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"23.58979606097560975609756097560975609757"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"4.39002439024390243902439024390243902439"},"price_reconciliation_error":"0.00000000000000000000000000000000000004"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","IPI","PIS"],"price_brl":"161.0633750000000000000000000000000000","reference_price_brl":"199.99","savings_vs_reference_brl":"38.9266250000000000000000000000000000","fixed_residual_brl":"127.4636265000000000000000000000000000000","modeled_net_tax_total_brl":"33.59974850000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"20.998950","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"12.60079850000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"20.86119733924611973392461197339246119734","display":{"price_brl":"161.06","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"33.60","modeled_tax_share_percent":"20.86","savings_vs_reference_brl":"38.93"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0.35","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0.006"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"139.4194356060606060606060606060606060606","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"139.4194356060606060606060606060606060606","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"10.59587710606060606060606060606060606061","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"139.4194356060606060606060606060606060606","retailer_PC_revenue_base":"161.0633750000000000000000000000000000","retailer_PC_credit_base":"139.4194356060606060606060606060606060606","noncreditable_import_COFINS":"0.3599820","import_ICMS_base_before_grossup":"87.14564250","import_ICMS_gross_base":"87.14564250","import_payments":{"II":"20.998950","IPI":"0.000000","PIS":"0.0000","COFINS":"6.14969250","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"5.78971050","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"4.80616660606060606060606060606060606061","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000","COFINS":"12.2408165000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"10.59587710606060606060606060606060606061","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"1.64493939393939393939393939393939393939","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI"],"price_brl":"150.9533060498220640569395017793594306050","reference_price_brl":"199.99","savings_vs_reference_brl":"49.0366939501779359430604982206405693950","fixed_residual_brl":"127.4636265000000000000000000000000000000","modeled_net_tax_total_brl":"23.48967954982206405693950177935943060498","modeled_net_tax_components_brl":{"II":"20.998950","IPI":"0.0000000000000000000000000000000000000","PIS":"2.490729549822064056939501779359430604982","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"15.56089108910891089108910891089108910891","display":{"price_brl":"150.95","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"23.49","modeled_tax_share_percent":"15.56","savings_vs_reference_brl":"49.04"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0.35","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"130.6187864768683274021352313167259786477","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"130.6187864768683274021352313167259786477","supplier_PIS_debit":"2.155209976868327402135231316725978647687","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"130.6187864768683274021352313167259786477","retailer_PC_revenue_base":"150.9533060498220640569395017793594306050","retailer_PC_credit_base":"130.6187864768683274021352313167259786477","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"82.2558870","import_ICMS_gross_base":"82.2558870","import_payments":{"II":"20.998950","IPI":"0.000000","PIS":"1.2599370","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"1.2599370","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.895272976868327402135231316725978647687","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"2.490729549822064056939501779359430604982","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"2.155209976868327402135231316725978647687","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.335519572953736654804270462633451957295","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.00000000000000000000000000000000000002"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","IPI","PIS"],"price_brl":"181.0519225609756097560975609756097560976","reference_price_brl":"199.99","savings_vs_reference_brl":"18.9380774390243902439024390243902439024","fixed_residual_brl":"127.4636265000000000000000000000000000000","modeled_net_tax_total_brl":"53.58829606097560975609756097560975609757","modeled_net_tax_components_brl":{"II":"20.998950","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"32.58934606097560975609756097560975609757"},"modeled_tax_share_percent":"29.59830268741159830268741159830268741160","display":{"price_brl":"181.05","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"53.59","modeled_tax_share_percent":"29.60","savings_vs_reference_brl":"18.94"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0.35","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":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"156.6628981707317073170731707317073170732","supplier_own_ICMS":"28.19932167073170731707317073170731707318","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"128.4635765000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"156.6628981707317073170731707317073170732","retailer_PC_revenue_base":"148.4625765000000000000000000000000000000","retailer_PC_credit_base":"128.4635765000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"80.995950","import_ICMS_gross_base":"98.77554878048780487804878048780487804878","import_payments":{"II":"20.998950","IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"17.77959878048780487804878048780487804878"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"17.77959878048780487804878048780487804878"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"10.41972289024390243902439024390243902440"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"32.58934606097560975609756097560975609757"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"28.19932167073170731707317073170731707318"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"4.39002439024390243902439024390243902439"},"price_reconciliation_error":"0.00000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","PIS"],"price_brl":"148.4625765000000000000000000000000000000","reference_price_brl":"199.99","savings_vs_reference_brl":"51.5274235000000000000000000000000000000","fixed_residual_brl":"127.4636265000000000000000000000000000000","modeled_net_tax_total_brl":"20.9989500000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"20.998950","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"14.14427157001414427157001414427157001414","display":{"price_brl":"148.46","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"21.00","modeled_tax_share_percent":"14.14","savings_vs_reference_brl":"51.53"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0.35","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":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"128.4635765000000000000000000000000000000","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"128.4635765000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"128.4635765000000000000000000000000000000","retailer_PC_revenue_base":"148.4625765000000000000000000000000000000","retailer_PC_credit_base":"128.4635765000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"80.995950","import_ICMS_gross_base":"80.995950","import_payments":{"II":"20.998950","IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["ICMS","II","IPI","PIS"],"price_brl":"138.3372386363636363636363636363636363636","reference_price_brl":"199.99","savings_vs_reference_brl":"61.6527613636363636363636363636363636364","fixed_residual_brl":"127.4636265000000000000000000000000000000","modeled_net_tax_total_brl":"10.87361213636363636363636363636363636363","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"10.87361213636363636363636363636363636363","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"7.860220605491668622389110537432527575684","display":{"price_brl":"138.34","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"10.87","modeled_tax_share_percent":"7.86","savings_vs_reference_brl":"61.65"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0.076","PIS_RETAIL":"0","COFINS_RETAIL":"0.076","PIS_CREDIT":"0","COFINS_CREDIT":"0.076","PIS_IMPORT":"0","COFINS_IMPORT":"0.0965","COFINS_IMPORT_ADDITIONAL":"0.006"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"116.6932992424242424242424242424242424242","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"116.6932992424242424242424242424242424242","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"8.868690742424242424242424242424242424239","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"116.6932992424242424242424242424242424242","retailer_PC_revenue_base":"138.3372386363636363636363636363636363636","retailer_PC_credit_base":"116.6932992424242424242424242424242424242","noncreditable_import_COFINS":"0.3599820","import_ICMS_base_before_grossup":"66.14669250","import_ICMS_gross_base":"66.14669250","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"6.14969250","ICMS":"0.00000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"5.78971050","ICMS":"0.00000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"3.078980242424242424242424242424242424239","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"10.51363013636363636363636363636363636363","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"8.868690742424242424242424242424242424239","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"1.644939393939393939393939393939393939391","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"-0.00000000000000000000000000000000000003"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II","IPI"],"price_brl":"129.6020604982206405693950177935943060498","reference_price_brl":"199.99","savings_vs_reference_brl":"70.3879395017793594306049822064056939502","fixed_residual_brl":"127.4636265000000000000000000000000000000","modeled_net_tax_total_brl":"2.138433998220640569395017793594306049822","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"2.138433998220640569395017793594306049822","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"1.650000000000000000000000000000000000000","display":{"price_brl":"129.60","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"2.14","modeled_tax_share_percent":"1.65","savings_vs_reference_brl":"70.39"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0","PIS_UP":"0.0165","COFINS_UP":"0","PIS_RETAIL":"0.0165","COFINS_RETAIL":"0","PIS_CREDIT":"0.0165","COFINS_CREDIT":"0","PIS_IMPORT":"0.021","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"109.2675409252669039145907473309608540925","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"109.2675409252669039145907473309608540925","supplier_PIS_debit":"1.802914425266903914590747330960854092526","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"109.2675409252669039145907473309608540925","retailer_PC_revenue_base":"129.6020604982206405693950177935943060498","retailer_PC_credit_base":"109.2675409252669039145907473309608540925","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"61.2569370","import_ICMS_gross_base":"61.2569370","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"1.2599370","COFINS":"0.0000","ICMS":"0.0000000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"1.2599370","COFINS":"0.0000","ICMS":"0.0000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.542977425266903914590747330960854092526","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"2.138433998220640569395017793594306049822","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"1.802914425266903914590747330960854092526","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.335519572953736654804270462633451957296","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"-0.000000000000000000000000000000000000022"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","II","IPI","PIS"],"price_brl":"155.4434469512195121951219512195121951220","reference_price_brl":"199.99","savings_vs_reference_brl":"44.5465530487804878048780487804878048780","fixed_residual_brl":"127.4636265000000000000000000000000000000","modeled_net_tax_total_brl":"27.97982045121951219512195121951219512196","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"27.97982045121951219512195121951219512196"},"modeled_tax_share_percent":"18.00","display":{"price_brl":"155.44","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"27.98","modeled_tax_share_percent":"18.00","savings_vs_reference_brl":"44.55"},"effective_rates":{"ICMS":"0.18","ICMS_OWN":"0.18","IPI":"0","II":"0","PIS_UP":"0","COFINS_UP":"0","PIS_RETAIL":"0","COFINS_RETAIL":"0","PIS_CREDIT":"0","COFINS_CREDIT":"0","PIS_IMPORT":"0","COFINS_IMPORT":"0","COFINS_IMPORT_ADDITIONAL":"0"},"trace":{"fixed_calibration":{"upstream_fixed_residual_brl":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"131.0544225609756097560975609756097560976","supplier_own_ICMS":"23.58979606097560975609756097560975609757","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"107.4646265000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"131.0544225609756097560975609756097560976","retailer_PC_revenue_base":"127.4636265000000000000000000000000000000","retailer_PC_credit_base":"107.4646265000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"59.9970","import_ICMS_gross_base":"73.16707317073170731707317073170731707317","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"13.17007317073170731707317073170731707317"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"13.17007317073170731707317073170731707317"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"10.41972289024390243902439024390243902440"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"27.97982045121951219512195121951219512196"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"23.58979606097560975609756097560975609757"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"4.39002439024390243902439024390243902439"},"price_reconciliation_error":"0.00000000000000000000000000000000000004"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II","PIS"],"price_brl":"127.4636265000000000000000000000000000000","reference_price_brl":"199.99","savings_vs_reference_brl":"72.5263735000000000000000000000000000000","fixed_residual_brl":"127.4636265000000000000000000000000000000","modeled_net_tax_total_brl":"0.0000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"0","display":{"price_brl":"127.46","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"72.53"},"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":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"107.4646265000000000000000000000000000000","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"107.4646265000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"107.4646265000000000000000000000000000000","retailer_PC_revenue_base":"127.4636265000000000000000000000000000000","retailer_PC_credit_base":"107.4646265000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"59.9970","import_ICMS_gross_base":"59.9970","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.0000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.0000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","IPI","PIS"],"price_brl":"148.4625765000000000000000000000000000000","reference_price_brl":"199.99","savings_vs_reference_brl":"51.5274235000000000000000000000000000000","fixed_residual_brl":"127.4636265000000000000000000000000000000","modeled_net_tax_total_brl":"20.9989500000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"20.998950","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"14.14427157001414427157001414427157001414","display":{"price_brl":"148.46","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"21.00","modeled_tax_share_percent":"14.14","savings_vs_reference_brl":"51.53"},"effective_rates":{"ICMS":"0","ICMS_OWN":"0","IPI":"0","II":"0.35","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":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"128.4635765000000000000000000000000000000","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"128.4635765000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"128.4635765000000000000000000000000000000","retailer_PC_revenue_base":"148.4625765000000000000000000000000000000","retailer_PC_credit_base":"128.4635765000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"80.995950","import_ICMS_gross_base":"80.995950","import_payments":{"II":"20.998950","IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.000000"},"eligible_import_credits":{"IPI":"0.000000","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.000000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]},{"engine_version":"0.5.0","scenario_id":"EDU-BR-C002-CUSTOMS-0_30","product_id":"BR-C002","tax_profile_id":"C02","date":"2026-09-14","state":"SP","mode":"educational","actual_sale_verified":false,"disabled_families":["COFINS","ICMS","II","IPI","PIS"],"price_brl":"127.4636265000000000000000000000000000000","reference_price_brl":"199.99","savings_vs_reference_brl":"72.5263735000000000000000000000000000000","fixed_residual_brl":"127.4636265000000000000000000000000000000","modeled_net_tax_total_brl":"0.0000000000000000000000000000000000000","modeled_net_tax_components_brl":{"II":"0.0000","IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"modeled_tax_share_percent":"0","display":{"price_brl":"127.46","fixed_residual_brl":"127.46","modeled_net_tax_total_brl":"0.00","modeled_tax_share_percent":"0.00","savings_vs_reference_brl":"72.53"},"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":"107.4646265000000000000000000000000000000","retailer_fixed_residual_brl":"19.9990","customs_value_brl":"59.9970","baseline_upstream_price_ex_IPI_ST_brl":"173.1150419942215951085130686017603977693","baseline_adjusted_IVA":"0","fixed_ST_reference_brl":"0","calibrated_to_price_brl":"199.99","calibration_status":"derived_model_values_not_observed_invoices"},"supplier_price_ex_IPI_ST":"107.4646265000000000000000000000000000000","supplier_own_ICMS":"0.0000000000000000000000000000000000000","supplier_IPI":"0.0000000000000000000000000000000000000","supplier_PC_base":"107.4646265000000000000000000000000000000","supplier_PIS_debit":"0.0000000000000000000000000000000000000","supplier_COFINS_debit":"0.0000000000000000000000000000000000000","IVA_applied":"0","presumed_ST_base":"0","ICMS_ST":"0","retailer_acquisition_cash":"107.4646265000000000000000000000000000000","retailer_PC_revenue_base":"127.4636265000000000000000000000000000000","retailer_PC_credit_base":"107.4646265000000000000000000000000000000","noncreditable_import_COFINS":"0.0000","import_ICMS_base_before_grossup":"59.9970","import_ICMS_gross_base":"59.9970","import_payments":{"II":"0.0000","IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.0000"},"eligible_import_credits":{"IPI":"0.0000","PIS":"0.0000","COFINS":"0.0000","ICMS":"0.0000"},"supplier_net_remittance_or_credit":{"IPI":"0.0000000000000000000000000000000000000","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_debits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_credits":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"retailer_net_remittance_or_credit":{"IPI":"0","PIS":"0.0000000000000000000000000000000000000","COFINS":"0.0000000000000000000000000000000000000","ICMS":"0.0000000000000000000000000000000000000"},"price_reconciliation_error":"0.0000000000000000000000000000000000000"},"assumption_ids":["A-2026-TEST","A-CREDITS","A-CUSTOMS-35","A-FEES-BOUNDARY","A-RETAIL-CREDITS","A-SP-CHAIN","A-V5-ORDINARY-BENEFITS","A-V5-ORIGINS","A-V5-RETAIL-MARGIN"],"source_ids":["S008","S009","S010","S012","V5-P017","V5-S001","V5-S002","V5-S004","V5-S007","V5-S008","V5-S010","V5-S017","V5-S020","V5-S021","V5-S022","V5-S023","V5-S029"],"warnings":["Educational representative transaction chain, not verified actual-sale taxes.","Fixed residual includes unmodeled upstream taxes/fees; no manufacturer-pricing prediction.","Customs fraction 0.30 overrides the baseline A-CUSTOMS-35 assumption for this separate calibration; not an observed customs value."]}]}